| Property, plant and equipment |
|
13,501 |
|
11,059 |
|
2,442 |
| Intangible assets |
|
6,124 |
|
1,737 |
|
4,387 |
| Goodwill |
|
6,298 |
|
5,172 |
|
1,126 |
| Right-of-use assets |
|
3,994 |
|
1,972 |
|
2,022 |
| Trade receivables |
|
2,892 |
|
2,143 |
|
749 |
| Receivables from finance leases |
|
163 |
|
130 |
|
33 |
| Trade payables |
|
(2,685) |
|
(1,611) |
|
(1,074) |
| Provisions |
|
(1,540) |
|
(1,263) |
|
(277) |
| Deferred gain on sale and leaseback of real estate |
|
(77) |
|
(81) |
|
4 |
| Other operating assets and liabilities, net |
|
(247) |
|
(141) |
|
(106) |
| Net operating assets |
|
28,423 |
|
19,117 |
|
9,306 |
| Net debt |
|
(15,597) |
|
(7,071) |
|
(8,526) |
| Defined benefit assets and obligations, net |
|
(53) |
|
(10) |
|
(43) |
| Income tax assets and liabilities, net |
|
(843) |
|
(875) |
|
32 |
| Equity-accounted investees and other non-current financial assets |
|
225 |
|
461 |
|
(236) |
| Equity |
|
12,155 |
|
11,622 |
|
533 |
| |
|
|
|
|
|
|
| Equity ratio in % |
|
32.7 |
|
47.0 |
|
(14.3) |