XML 283 R163.htm IDEA: XBRL DOCUMENT v3.25.4
Financial risk management - Schedule of undiscounted cash flow analysis for lease liabilities, financial liabilities and financial assets (Details) - Liquidity risk - EUR (€)
€ in Millions
Dec. 31, 2025
Dec. 31, 2024
Non-current financial assets    
Non-current interest-bearing financial investments € 396 € 496
Other non-current financial assets 90 113
Current financial assets    
Other non-current financial assets excluding derivatives 230 417
Current interest-bearing financial investments 963 1,669
Cash and cash equivalents 5,522 6,653
Cash flows related to derivative financial assets net settled:    
Derivative contracts – receipts 36 (1)
Cash flows related to derivative financial assets gross settled:    
Derivative contracts – receipts 6,687 9,158
Derivative contracts – payments (6,619) (8,967)
Trade receivables 5,178 5,501
Non-current financial and lease liabilities    
Long-term interest-bearing liabilities (3,045) (3,836)
Long-term lease liabilities (987) (732)
Other non-current financial liabilities (28) (45)
Current financial and lease liabilities    
Short-term interest-bearing liabilities (1,098) (989)
Short-term lease liabilities (240) (239)
Other financial liabilities excluding derivatives (10) (492)
Cash flows related to derivative financial liabilities net settled:    
Derivative contracts – payments (2) (23)
Cash flows related to derivative financial liabilities gross settled:    
Derivative contracts – receipts 5,868 8,826
Derivative contracts – payments (6,001) (9,057)
Discounts without performance obligations (294) (380)
Trade payables (2,978) (3,213)
Commitments given and obtained    
Loan commitments given undrawn (7) (11)
Loan commitments obtained undrawn 2,420 1,557
Venture fund commitments undrawn (221) (306)
Financial instruments with call period less than three months 495 306
Due within 3 months    
Non-current financial assets    
Non-current interest-bearing financial investments 2 3
Other non-current financial assets 0 0
Current financial assets    
Other non-current financial assets excluding derivatives 140 318
Current interest-bearing financial investments 870 1,390
Cash and cash equivalents 4,989 6,351
Cash flows related to derivative financial assets net settled:    
Derivative contracts – receipts 2 (6)
Cash flows related to derivative financial assets gross settled:    
Derivative contracts – receipts 4,543 5,492
Derivative contracts – payments (4,505) (5,428)
Trade receivables 4,275 4,529
Non-current financial and lease liabilities    
Long-term interest-bearing liabilities (8) (21)
Long-term lease liabilities 0 0
Other non-current financial liabilities (11) (12)
Current financial and lease liabilities    
Short-term interest-bearing liabilities (1,095) (603)
Short-term lease liabilities (71) (64)
Other financial liabilities excluding derivatives (3) (490)
Cash flows related to derivative financial liabilities net settled:    
Derivative contracts – payments (4) (2)
Cash flows related to derivative financial liabilities gross settled:    
Derivative contracts – receipts 3,635 5,517
Derivative contracts – payments (3,675) (5,635)
Discounts without performance obligations (124) (222)
Trade payables (2,841) (3,049)
Commitments given and obtained    
Loan commitments given undrawn (4) (5)
Loan commitments obtained undrawn (1) (1)
Venture fund commitments undrawn (221) (306)
Due between 3 and 12 months    
Non-current financial assets    
Non-current interest-bearing financial investments 4 5
Other non-current financial assets 0 0
Current financial assets    
Other non-current financial assets excluding derivatives 90 99
Current interest-bearing financial investments 93 279
Cash and cash equivalents 134 114
Cash flows related to derivative financial assets net settled:    
Derivative contracts – receipts 9 3
Cash flows related to derivative financial assets gross settled:    
Derivative contracts – receipts 1,792 2,471
Derivative contracts – payments (1,773) (2,416)
Trade receivables 864 933
Non-current financial and lease liabilities    
Long-term interest-bearing liabilities (101) (103)
Long-term lease liabilities 0 0
Other non-current financial liabilities 0 0
Current financial and lease liabilities    
Short-term interest-bearing liabilities (3) (386)
Short-term lease liabilities (169) (175)
Other financial liabilities excluding derivatives (7) (2)
Cash flows related to derivative financial liabilities net settled:    
Derivative contracts – payments 1 (14)
Cash flows related to derivative financial liabilities gross settled:    
Derivative contracts – receipts 711 1,400
Derivative contracts – payments (727) (1,458)
Discounts without performance obligations (145) (149)
Trade payables (102) (126)
Commitments given and obtained    
Loan commitments given undrawn (3) (6)
Loan commitments obtained undrawn (3) 148
Venture fund commitments undrawn 0 0
Due between 1 and 3 years    
Non-current financial assets    
Non-current interest-bearing financial investments 373 359
Other non-current financial assets 46 57
Current financial assets    
Other non-current financial assets excluding derivatives 0 0
Current interest-bearing financial investments 0 0
Cash and cash equivalents 145 80
Cash flows related to derivative financial assets net settled:    
Derivative contracts – receipts 9 (1)
Cash flows related to derivative financial assets gross settled:    
Derivative contracts – receipts 352 1,081
Derivative contracts – payments (341) (1,017)
Trade receivables 39 39
Non-current financial and lease liabilities    
Long-term interest-bearing liabilities (1,181) (1,345)
Long-term lease liabilities (315) (294)
Other non-current financial liabilities (9) (23)
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 1 (10)
Cash flows related to derivative financial liabilities gross settled:    
Derivative contracts – receipts 801 965
Derivative contracts – payments (835) (1,013)
Discounts without performance obligations (20) (6)
Trade payables (35) (25)
Commitments given and obtained    
Loan commitments given undrawn 0 0
Loan commitments obtained undrawn 928 1,410
Venture fund commitments undrawn 0 0
Due between 3 and 5 years    
Non-current financial assets    
Non-current interest-bearing financial investments 17 129
Other non-current financial assets 1 8
Current financial assets    
Other non-current financial assets excluding derivatives 0 0
Current interest-bearing financial investments 0 0
Cash and cash equivalents 10 83
Cash flows related to derivative financial assets net settled:    
Derivative contracts – receipts 8 (1)
Cash flows related to derivative financial assets gross settled:    
Derivative contracts – receipts 0 114
Derivative contracts – payments 0 (106)
Trade receivables 0 0
Non-current financial and lease liabilities    
Long-term interest-bearing liabilities (301) (926)
Long-term lease liabilities (205) (172)
Other non-current financial liabilities (8) (10)
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 3
Cash flows related to derivative financial liabilities gross settled:    
Derivative contracts – receipts 56 160
Derivative contracts – payments (59) (174)
Discounts without performance obligations 0 (3)
Trade payables 0 (12)
Commitments given and obtained    
Loan commitments given undrawn 0 0
Loan commitments obtained undrawn 1,496 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 43 48
Current financial assets    
Other non-current financial assets excluding derivatives 0 0
Current interest-bearing financial investments 0 0
Cash and cash equivalents 244 25
Cash flows related to derivative financial assets net settled:    
Derivative contracts – receipts 8 4
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 (1,454) (1,441)
Long-term lease liabilities (467) (266)
Other non-current financial liabilities 0 0
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 665 784
Derivative contracts – payments (705) (777)
Discounts without performance obligations (5) 0
Trade payables 0 (1)
Commitments given and obtained    
Loan commitments given undrawn 0 0
Loan commitments obtained undrawn 0 0
Venture fund commitments undrawn € 0 € 0