XML 206 R149.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt, cash and cash equivalents and lease liabilities - Summary of Reconciliation of Carrying Amount to Value on Redemption (Details) - EUR (€)
€ in Millions
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Disclosure of reconciliation of carrying amount to value on redemption [line items]        
Long-term debt € 11,791 € 14,347 € 14,857  
Short-term debt and current portion of long-term debt 4,209 2,045 4,174  
Interest rate and currency derivatives used to manage debt 137 139 187  
Total debt 16,137 16,531 19,218 € 20,250
Cash and cash equivalents (7,441) (8,710) [1] (12,736) [1] € (10,098) [1]
Interest rate and currency derivatives used to manage cash and cash equivalents 76 (28) (45)  
Net debt [2] 8,772 7,793 6,437  
Amortized cost        
Disclosure of reconciliation of carrying amount to value on redemption [line items]        
Long-term debt 30      
Short-term debt and current portion of long-term debt 4      
Interest rate and currency derivatives used to manage debt      
Total debt 34      
Cash and cash equivalents      
Interest rate and currency derivatives used to manage cash and cash equivalents      
Net debt 34      
Adjustment to debt measured at fair value        
Disclosure of reconciliation of carrying amount to value on redemption [line items]        
Long-term debt 119      
Short-term debt and current portion of long-term debt 5      
Interest rate and currency derivatives used to manage debt (124)      
Total debt 0      
Cash and cash equivalents      
Interest rate and currency derivatives used to manage cash and cash equivalents      
Net debt 0      
Value on redemption        
Disclosure of reconciliation of carrying amount to value on redemption [line items]        
Long-term debt 11,940 14,546 15,143  
Short-term debt and current portion of long-term debt 4,218 2,045 4,178  
Interest rate and currency derivatives used to manage debt 13 (18) (48)  
Total debt 16,171 16,573 19,273  
Cash and cash equivalents (7,441) (8,710) (12,736)  
Interest rate and currency derivatives used to manage cash and cash equivalents 76 (28) (45)  
Net debt [4] € 8,806 [3] € 7,835 € 6,492  
[1] Cash flows of the Opella business are presented separately in accordance with IFRS 5 (Non-Current Assets Held for Sale and Discontinued Operations).
[2] (a)Net debt does not include lease liabilities, which amounted to €1,906 million as of December 31, 2024, €2,030 million as of December 31, 2023, and €2,181 million as of December 31, 2022 (see the maturity analysis at Note D.17.2.)
[3] (a)Net debt does not include lease liabilities, which amounted to €1,906 million as of December 31, 2024; €2,030 million as of December 31, 2023;
and €2,181 million as of December 31, 2022 (see the maturity analysis at Note D.17.2.).
[4] (a)Net debt does not include lease liabilities (see the maturity schedule in Note D.17.2.)