| 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 |
---|
Property, plant and equipment | 9,651 | 9,717 | 9,365 | 10,028 | 9,869 | 10,160 |
---|
Right-of-use assets | - | 1,300 | 1,198 | 1,948 | 1,815 | 1,654 |
---|
Goodwill | 44,235 | 44,519 | 44,364 | 48,056 | 49,892 | 49,404 |
---|
Other intangible assets | 21,889 | 16,572 | 18,421 | 21,407 | 21,640 | 24,319 |
---|
Investments accounted for using equity method | 3,402 | 3,591 | 201 | 250 | 677 | 424 |
---|
Other non-current assets | 2,971 | 2,667 | 2,734 | 3,127 | 3,095 | 3,218 |
---|
Non-current income tax assets | - | - | 248 | 175 | 242 | 188 |
---|
Deferred tax assets | 4,613 | 5,434 | 4,212 | 4,598 | 5,381 | 6,427 |
---|
Non-current assets | 86,761 | 83,800 | 80,743 | 89,589 | 92,611 | 95,794 |
---|
Inventories | 7,477 | 7,994 | 8,352 | 8,715 | 8,960 | 9,666 |
---|
Accounts receivable | 7,260 | 7,937 | 7,491 | 7,568 | 8,424 | 8,433 |
---|
Other current assets | 2,917 | 3,253 | 2,737 | 3,571 | 3,532 | 3,455 |
---|
Current income tax assets | - | - | 1,208 | 612 | 374 | 391 |
---|
Cash and cash equivalents | 6,925 | 9,427 | 13,915 | 10,098 | 12,736 | 8,710 |
---|
Current assets | 24,579 | 28,611 | 33,703 | 30,564 | 34,026 | 30,655 |
---|
Assets held for sale or exchange | 68 | 325 | 83 | 89 | 85 | 15 |
---|
Total assets | 111,408 | 112,736 | 114,529 | 120,242 | 126,722 | 126,464 |
---|
Equity attributable to owners of parent | 58,876 | 58,934 | 63,001 | 68,681 | 74,784 | 74,040 |
---|
Non-controlling interests | 159 | 174 | 146 | 350 | 368 | 313 |
---|
Total equity | 59,035 | 59,108 | 63,147 | 69,031 | 75,152 | 74,353 |
---|
Long-term debt | 22,007 | 20,131 | 19,745 | 17,123 | 14,857 | 14,347 |
---|
Non-current lease liabilities | - | 987 | 931 | 1,839 | 1,904 | 1,755 |
---|
Non-current liabilities related to business combinations and to non-controlling interests | - | - | 387 | 577 | 674 | 501 |
---|
Non-current Provisions And Other Noncurrent Liabilities | - | - | - | 6,721 | 6,341 | - |
---|
Non-current provisions and other non-current liabilities | - | - | - | - | - | 7,602 |
---|
Non-current income tax liabilities | - | - | 1,733 | 2,039 | 1,979 | 1,842 |
---|
Deferred tax liabilities | 3,414 | 2,294 | 1,770 | 1,617 | 1,841 | 1,857 |
---|
Non-current liabilities | 34,997 | 33,241 | 32,102 | 29,916 | 27,596 | 27,904 |
---|
Accounts payable | - | - | 5,295 | 6,180 | 6,813 | 7,328 |
---|
Current liabilities related to business combinations and to non-controlling interests | 341 | 292 | 218 | 137 | 105 | 208 |
---|
Current provisions and other current liabilities | 9,361 | 9,961 | 10,132 | 11,217 | 12,021 | 13,741 |
---|
Current income tax liabilities | - | - | 604 | 309 | 574 | 597 |
---|
Current lease liabilities | - | 261 | 232 | 269 | 277 | 275 |
---|
Short-term debt and current portion of long-term debt | 2,633 | 4,554 | 2,767 | 3,183 | 4,174 | 2,045 |
---|
Current liabilities | 17,376 | 20,381 | 19,248 | 21,295 | 23,964 | 24,194 |
---|
Liabilities related to assets held for sale or exchange | - | 6 | 32 | - | 10 | 13 |
---|
Total equity and liabilities | 111,408 | 112,736 | 114,529 | 120,242 | 126,722 | 126,464 |
---|