XML 268 R162.htm IDEA: XBRL DOCUMENT v3.25.0.1
Financial risk management - Undiscounted cash flow analysis (Details) - Liquidity risk - EUR (€)
€ in Millions
Dec. 31, 2024
Dec. 31, 2023
Non-current financial assets    
Non-current interest-bearing financial investments € 496 € 779
Other non-current financial assets 113 114
Current financial assets    
Other non-current financial assets excluding derivatives 417 247
Current interest-bearing financial investments 1,669 1,593
Cash and cash equivalents 6,653 6,263
Cash flows related to derivative financial assets net settled:    
Derivative contracts – receipts (1) (42)
Cash flows related to derivative financial assets gross settled:    
Derivative contracts – receipts 9,158 10,353
Derivative contracts – payments (8,967) (10,268)
Trade receivables 5,501 5,334
Non-current financial and lease liabilities    
Long-term interest-bearing liabilities (3,836) (4,642)
Long-term lease liabilities (732) (856)
Other non-current financial liabilities (45) (33)
Current financial and lease liabilities    
Short-term interest-bearing liabilities (989) (571)
Short-term lease liabilities (239) (223)
Other financial liabilities excluding derivatives (492) (482)
Cash flows related to derivative financial liabilities net settled:    
Derivative contracts – payments (23) (86)
Cash flows related to derivative financial liabilities gross settled:    
Derivative contracts – receipts 8,826 9,840
Derivative contracts – payments (9,057) (10,121)
Discounts without performance obligations (380) (404)
Trade payables (3,213) (3,423)
Commitments given and obtained    
Loan commitments given undrawn (11) (5)
Loan commitments obtained undrawn 1,557 1,493
Venture fund commitments undrawn 306 381
Financial instruments with call period less than three months 306 332
Due within 3 months    
Non-current financial assets    
Non-current interest-bearing financial investments 3 0
Other non-current financial assets 0 0
Current financial assets    
Other non-current financial assets excluding derivatives 318 216
Current interest-bearing financial investments 1,390 998
Cash and cash equivalents 6,351 6,017
Cash flows related to derivative financial assets net settled:    
Derivative contracts – receipts (6) (7)
Cash flows related to derivative financial assets gross settled:    
Derivative contracts – receipts 5,492 8,407
Derivative contracts – payments (5,428) (8,349)
Trade receivables 4,529 3,834
Non-current financial and lease liabilities    
Long-term interest-bearing liabilities (21) (33)
Long-term lease liabilities 0 0
Other non-current financial liabilities (12) 0
Current financial and lease liabilities    
Short-term interest-bearing liabilities (603) (473)
Short-term lease liabilities (64) (44)
Other financial liabilities excluding derivatives (490) (458)
Cash flows related to derivative financial liabilities net settled:    
Derivative contracts – payments (2) (4)
Cash flows related to derivative financial liabilities gross settled:    
Derivative contracts – receipts 5,517 6,475
Derivative contracts – payments (5,635) (6,553)
Discounts without performance obligations (222) (151)
Trade payables (3,049) (3,154)
Commitments given and obtained    
Loan commitments given undrawn (5) (1)
Loan commitments obtained undrawn (1) (1)
Venture fund commitments undrawn 306 381
Due between 3 and 12 months    
Non-current financial assets    
Non-current interest-bearing financial investments 5 0
Other non-current financial assets 0 0
Current financial assets    
Other non-current financial assets excluding derivatives 99 31
Current interest-bearing financial investments 279 595
Cash and cash equivalents 114 52
Cash flows related to derivative financial assets net settled:    
Derivative contracts – receipts 3 (2)
Cash flows related to derivative financial assets gross settled:    
Derivative contracts – receipts 2,471 1,582
Derivative contracts – payments (2,416) (1,560)
Trade receivables 933 1,316
Non-current financial and lease liabilities    
Long-term interest-bearing liabilities (103) (115)
Long-term lease liabilities 0 0
Other non-current financial liabilities 0 0
Current financial and lease liabilities    
Short-term interest-bearing liabilities (386) (98)
Short-term lease liabilities (175) (179)
Other financial liabilities excluding derivatives (2) (24)
Cash flows related to derivative financial liabilities net settled:    
Derivative contracts – payments (14) (29)
Cash flows related to derivative financial liabilities gross settled:    
Derivative contracts – receipts 1,400 1,322
Derivative contracts – payments (1,458) (1,353)
Discounts without performance obligations (149) (212)
Trade payables (126) (204)
Commitments given and obtained    
Loan commitments given undrawn (6) (4)
Loan commitments obtained undrawn 148 86
Venture fund commitments undrawn 0 0
Due between 1 and 3 years    
Non-current financial assets    
Non-current interest-bearing financial investments 359 394
Other non-current financial assets 57 60
Current financial assets    
Other non-current financial assets excluding derivatives 0 0
Current interest-bearing financial investments 0 0
Cash and cash equivalents 80 30
Cash flows related to derivative financial assets net settled:    
Derivative contracts – receipts (1) (11)
Cash flows related to derivative financial assets gross settled:    
Derivative contracts – receipts 1,081 358
Derivative contracts – payments (1,017) (353)
Trade receivables 39 184
Non-current financial and lease liabilities    
Long-term interest-bearing liabilities (1,345) (1,766)
Long-term lease liabilities (294) (353)
Other non-current financial liabilities (23) (11)
Current financial and lease liabilities    
Short-term interest-bearing liabilities 0 0
Short-term lease liabilities 0 0
Other financial liabilities excluding derivatives 0 0
Cash flows related to derivative financial liabilities net settled:    
Derivative contracts – payments (10) (41)
Cash flows related to derivative financial liabilities gross settled:    
Derivative contracts – receipts 965 735
Derivative contracts – payments (1,013) (806)
Discounts without performance obligations (6) (40)
Trade payables (25) (64)
Commitments given and obtained    
Loan commitments given undrawn 0 0
Loan commitments obtained undrawn 1,410 1,408
Venture fund commitments undrawn 0 0
Due between 3 and 5 years    
Non-current financial assets    
Non-current interest-bearing financial investments 129 385
Other non-current financial assets 8 8
Current financial assets    
Other non-current financial assets excluding derivatives 0 0
Current interest-bearing financial investments 0 0
Cash and cash equivalents 83 138
Cash flows related to derivative financial assets net settled:    
Derivative contracts – receipts (1) (12)
Cash flows related to derivative financial assets gross settled:    
Derivative contracts – receipts 114 6
Derivative contracts – payments (106) (6)
Trade receivables 0 0
Non-current financial and lease liabilities    
Long-term interest-bearing liabilities (926) (1,200)
Long-term lease liabilities (172) (199)
Other non-current financial liabilities (10) (11)
Current financial and lease liabilities    
Short-term interest-bearing liabilities 0 0
Short-term lease liabilities 0 0
Other financial liabilities excluding derivatives 0 0
Cash flows related to derivative financial liabilities net settled:    
Derivative contracts – payments 3 (12)
Cash flows related to derivative financial liabilities gross settled:    
Derivative contracts – receipts 160 541
Derivative contracts – payments (174) (551)
Discounts without performance obligations (3) (1)
Trade payables (12) 0
Commitments given and obtained    
Loan commitments given undrawn 0 0
Loan commitments obtained undrawn 0 0
Venture fund commitments undrawn 0 0
Due beyond 5 years    
Non-current financial assets    
Non-current interest-bearing financial investments 0 0
Other non-current financial assets 48 46
Current financial assets    
Other non-current financial assets excluding derivatives 0 0
Current interest-bearing financial investments 0 0
Cash and cash equivalents 25 26
Cash flows related to derivative financial assets net settled:    
Derivative contracts – receipts 4 (10)
Cash flows related to derivative financial assets gross settled:    
Derivative contracts – receipts 0 0
Derivative contracts – payments 0 0
Trade receivables 0 0
Non-current financial and lease liabilities    
Long-term interest-bearing liabilities (1,441) (1,528)
Long-term lease liabilities (266) (304)
Other non-current financial liabilities 0 (11)
Current financial and lease liabilities    
Short-term interest-bearing liabilities 0 0
Short-term lease liabilities 0 0
Other financial liabilities excluding derivatives 0 0
Cash flows related to derivative financial liabilities net settled:    
Derivative contracts – payments 0 0
Cash flows related to derivative financial liabilities gross settled:    
Derivative contracts – receipts 784 767
Derivative contracts – payments (777) (858)
Discounts without performance obligations 0 0
Trade payables (1) (1)
Commitments given and obtained    
Loan commitments given undrawn 0 0
Loan commitments obtained undrawn 0 0
Venture fund commitments undrawn € 0 € 0