| 2017年
12月31日 | 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 |
|---|
| Goodwill | 12,953 | 13,203 | 10,171 | 7,389 | 7,612 | 8,453 |
|---|
| Other | 2,018 | 1,842 | 1,469 | 1,389 | 1,360 | 1,452 |
|---|
| Property, plant and equipment | 980 | 1,083 | 876 | 791 | 896 | 1,001 |
|---|
| Right-of-use assets | - | - | 1,735 | 1,505 | 1,395 | 1,529 |
|---|
| Interests in associates and joint ventures | - | - | 813 | 331 | 413 | 305 |
|---|
| Other investments | 1,154 | 667 | 498 | 387 | 318 | 370 |
|---|
| Deferred tax assets | 160 | 153 | 188 | 213 | 342 | 322 |
|---|
| Current tax assets, non-current | - | - | - | 25 | 47 | 74 |
|---|
| Trade and other receivables | 176 | 180 | 138 | 156 | 153 | 219 |
|---|
| Non-current assets | 18,506 | 17,924 | 15,887 | 12,185 | 12,535 | 13,724 |
|---|
| Current tax assets, current | 235 | 199 | 165 | 133 | 90 | 107 |
|---|
| Trade and other receivables | 12,112 | 13,102 | 11,822 | 10,972 | 11,362 | 12,500 |
|---|
| Cash and cash equivalents | - | - | 2,733 | - | 3,883 | 2,492 |
|---|
| Total of current assets after including assets classified as held for sale | 15,163 | 15,943 | 15,442 | 24,005 | 15,336 | 15,098 |
|---|
| Trade and other payables | 14,241 | 15,038 | 14,187 | 13,860 | 15,252 | 15,835 |
|---|
| Corporate income tax payable | 649 | 546 | 500 | 331 | 386 | 422 |
|---|
| Short-term lease liabilities | - | - | 302 | 324 | 280 | 282 |
|---|
| Bank overdrafts, bonds and bank loans | - | - | - | - | 567 | 1,169 |
|---|
| Total of current liabilities after including liabilitites associated with assets as held for sale | 15,515 | 16,609 | 15,621 | 23,134 | 16,485 | 17,708 |
|---|
| Net current liabilities | -352 | -666 | -179 | 871 | -1,150 | -2,610 |
|---|
| Total assets less current liabilities | 18,154 | 17,258 | 15,708 | 13,056 | 11,385 | 11,114 |
|---|
| Bonds and bank loans | 6,250 | 5,635 | 4,047 | 4,976 | 4,217 | 3,802 |
|---|
| Trade and other payables | 993 | 841 | 483 | 314 | 620 | 491 |
|---|
| Deferred tax liabilities | 514 | 480 | 380 | 304 | 313 | 351 |
|---|
| Provision for post-employment benefits | - | - | - | - | 137 | 138 |
|---|
| Provisions for liabilities and charges | - | - | - | - | - | 245 |
|---|
| Long-term lease liabilities | - | - | 1,948 | 1,833 | 1,762 | 1,928 |
|---|
| Non-current liabilities | 8,192 | 7,452 | 7,265 | 7,890 | 7,316 | 6,954 |
|---|
| Net assets | 9,962 | 9,807 | 8,444 | 5,166 | 4,069 | 4,160 |
|---|
| Issued capital | 133 | 133 | 133 | 130 | 122 | 114 |
|---|
| Share premium | 569 | 570 | 570 | 570 | 575 | 576 |
|---|
| Other reserves | 762 | 394 | -501 | 196 | -336 | 285 |
|---|
| Own shares | 1,171 | 1,256 | 1,179 | 1,118 | 1,112 | 1,054 |
|---|
| Retained earnings | 9,201 | 9,541 | 9,049 | 5,071 | 4,367 | 3,760 |
|---|
| Equity shareholders’ funds | 9,493 | 9,382 | 8,072 | 4,848 | 3,616 | 3,681 |
|---|
| Non-controlling interests | 469 | 424 | 371 | 318 | 453 | 480 |
|---|
| Total equity | 9,962 | 9,807 | 8,444 | 5,166 | 4,069 | 4,160 |
|---|