XML 70 R48.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2017
Other acquisitions  
Business combinations  
Schedule of purchase consideration and purchase accounting

 

 

 

 

 

EURm

    

2017

    

2016

Other intangible assets

 

169

 

70

Other net assets

 

67

 

16

Total identifiable net assets

 

236

 

86

Goodwill

 

162

 

274

Total purchase consideration

 

398

 

360

 

Alcatel Lucent  
Business combinations  
Schedule of purchase consideration and purchase accounting

Fair value of the purchase consideration:

 

 

 

 

    

EURm

Alcatel Lucent shares or ADSs 

 

10 046

OCEANE convertible bonds 

 

1 570

Consideration attributable to the vested portion of replacement share-based payment awards

 

 6

Total 

 

11 622

 

Purchase accounting

The fair values of the acquired identifiable assets and liabilities of Alcatel Lucent, as of the date of acquisition:

 

 

 

 

    

EURm

Non-current assets 

 

  

Intangible assets

 

5 711

Property, plant and equipment 

 

1 412

Deferred tax assets

 

2 328

Defined benefit pension assets 

 

3 201

Other non-current assets 

 

687

Total non-current assets 

 

13 339

Current assets

 

  

Inventories

 

1 992

Accounts receivable 

 

2 813

Other current assets 

 

1 360

Cash and cash equivalents  

 

6 198

Total current assets 

 

12 363

Total assets acquired 

 

25 702

Non-current liabilities 

 

  

Long-term interest-bearing liabilities

 

4 037

Deferred tax liabilities 

 

425

Defined benefit pension and post-retirement liabilities

 

4 464

Other non-current liabilities 

 

601

Total non-current liabilities 

 

9 527

Current liabilities 

 

  

Current borrowings and other financial liabilities

 

671

Other current liabilities 

 

7 252

Total current liabilities

 

7 923

Total liabilities assumed 

 

17 450

Net identifiable assets acquired 

 

8 252

Attributable to: 

 

  

Equity holders of the parent

 

6 538

Non-controlling interests 

 

1 714

Goodwill 

 

5 084

Purchase consideration 

 

11 622

 

Schedule of fair value of intangible assets acquired

 

 

 

 

 

 

 

Fair value

    

Amortization period

 

    

EURm

    

years

Customer relationships

 

2 902

 

10

Technologies

 

2 170

 

 4

Other

 

639

 

 8

Total

 

5 711