XML 126 R77.htm IDEA: XBRL DOCUMENT v3.24.0.1
Fair Value Disclosures on Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2023
Fair Value Disclosures on Financial Instruments  
Schedule of Fair values of Financial instruments and Classification Within the Fair value Hierarchy

€ millions

Category

12/31/2023

Carrying Amount

Measurement Categories

Fair Value

    

    

    

At Amortized

    

At Fair Value

    

Level 1

    

Level 2

    

Level 3

    

Total

 

Cost

 

Assets

    

Cash and cash equivalents

 

 

8,124

 

 

 

 

Cash at banks1

AC

3,369

3,369

Time deposits1

AC

2,277

2,277

Money market and similar funds

FVTPL

2,478

2,478

2,478

2,478

Trade and other receivables

 

  

 

6,525

 

 

 

 

Trade receivables1

 

AC

 

5,775

 

5,775

 

 

 

Trade receivables1

FVOCI

122

122

122

Other receivables2

 

 

628

 

 

 

 

Other financial assets

 

  

 

8,887

 

 

 

 

Debt securities

 

AC

 

129

 

129

129

 

 

 

129

Equity securities

 

FVTPL

 

4,967

 

4,967

156

 

0

 

4,811

 

4,967

Investments in associates2

 

 

135

 

 

 

 

Time deposits

 

AC

 

3,021

 

3,021

 

3,021

 

 

3,021

Financial instruments related to employee benefit plans2

 

 

244

 

 

 

 

Loans and other financial receivables

 

AC

 

300

 

300

 

300

 

 

300

Derivative assets

 

  

 

 

 

 

 

Designated as hedging instrument

 

  

 

 

 

 

 

FX forward contracts

 

 

33

 

33

 

33

 

 

33

Interest rate swaps

 

 

0

 

0

 

0

 

 

0

Not designated as hedging instrument

 

FX forward contracts

 

FVTPL

 

52

 

52

 

52

 

 

52

Call options for share-based payments

 

FVTPL

 

0

 

0

 

0

 

0

Call option on equity shares

 

FVTPL

 

5

 

5

 

 

5

 

5

Liabilities

 

  

 

 

 

 

 

 

 

Trade and other payables

 

  

 

-1,822

 

 

Trade payables1

 

AC

 

-1,022

 

-1,022

 

Other payables2

 

 

-800

 

 

Financial liabilities

 

  

 

-9,676

 

 

Non-derivative financial liabilities

 

  

 

 

 

Loans

 

AC

 

0

 

0

0

 

0

Bonds

 

AC

 

-6,780

 

-6,780

-7,005

0

 

-7,005

Private placements

 

AC

 

-388

 

-388

-374

 

-374

Lease liabilities3

-1,621

-1,621

Other non-derivative financial liabilities

 

AC

 

-263

 

-263

-263

 

-263

Derivative liabilities

 

  

 

 

 

Designated as hedging instrument

 

  

 

 

 

FX forward contracts

 

 

-20

 

-20

-20

 

-20

Interest rate swaps

 

 

-537

 

-537

-537

 

-537

Not designated as hedging instrument

 

  

 

 

 

FX forward contracts

 

FVTPL

 

-66

 

-66

-66

 

-66

Total financial instruments, net

 

  

 

12,038

 

4,798

7,034

-4,242

2,268

4,816

 

2,720

€ millions

Category

12/31/2022

Carrying Amount

Measurement Categories

Fair Value

    

    

    

At Amortized

    

At Fair Value

    

Level 1

    

Level 2

    

Level 3

    

Total

Cost

 

Assets

Cash and cash equivalents

 

 

9,008

 

Cash at banks1

AC

3,176

3,176

Time deposits1

AC

2,976

2,976

Money market and similar funds

FVTPL

2,855

2,855

2,855

2,855

Trade and other receivables

 

  

 

6,405

 

Trade receivables1

 

AC

 

5,776

 

5,776

Trade receivables1

 

FVOCI

 

 

Other receivables2

 

 

629

 

Other financial assets

 

  

 

6,479

 

Debt securities

 

AC

 

32

 

32

32

 

 

32

Equity securities

 

FVTPL

 

5,138

 

5,138

258

 

0

 

4,880

 

5,138

Investments in associates2

 

 

151

 

Time deposits

 

AC

654

 

654

 

654

 

 

654

Financial instruments related to employee benefit plans2

 

203

 

 

 

 

Loans and other financial receivables

 

AC

 

233

 

233

 

233

 

 

233

Derivative assets

 

  

 

 

 

 

 

Designated as hedging instrument

 

  

 

 

 

 

 

FX forward contracts

 

 

33

 

33

 

33

 

 

33

Interest rate swaps

 

 

0

 

0

 

0

 

 

0

Not designated as hedging instrument

 

  

 

 

 

 

 

FX forward contracts

 

FVTPL

 

30

 

30

 

30

 

 

30

Call options for share-based payments

 

FVTPL

 

0

 

0

 

0

 

0

Call option on equity shares

 

FVTPL

 

5

 

5

 

 

5

 

5

Liabilities

 

  

 

 

 

 

 

 

 

Trade and other payables

 

 

2,226

 

 

Trade payables1

 

AC

 

-1,496

 

-1,496

 

Other payables2

 

 

-730

 

 

Financial liabilities

 

  

 

-14,355

 

 

Non-derivative financial liabilities

 

  

 

 

 

Loans

 

AC

 

-1,456

 

-1,456

-1,456

 

-1,456

Bonds

 

AC

 

-9,083

 

-9,083

-8,301

-928

 

-9,229

Private placements

 

AC

 

-405

 

-405

-383

 

-383

Lease liabilities3

-2,140

-2,140

Other non-derivative financial liabilities

 

AC

 

-422

 

-422

-422

 

-422

Derivatives

 

  

 

 

 

Designated as hedging instrument

 

  

 

 

 

FX forward contracts

 

 

-9

 

-9

-9

 

-9

Interest rate swaps

 

 

-753

 

-753

-753

 

-753

Not designated as hedging instrument

 

  

 

 

 

FX forward contracts

 

FVTPL

 

-88

 

-88

-88

 

-88

Total financial instruments, net

 

  

 

5,311

 

-2,154

7,212

-5,156

-3,087

4,886

 

-3,357

1 We do not separately disclose the fair value for cash and cash equivalents, trade receivables, and accounts payable as their carrying amounts are a reasonable approximation of their fair values.

2 Since the line items Trade receivables, Trade payables, and Other financial assets contain both financial and non-financial assets or liabilities (such as other taxes or advance payments), the carrying amounts of non-financial assets or liabilities are shown to allow a reconciliation to the corresponding line items in the Consolidated Statements of Financial Position.

3 For lease liabilities, separate disclosure of fair value is not required.

Schedule of Fair values of Financial Instruments by Instruments Classification

€ millions

Category

12/31/2023

    

    

Carrying Amount

    

At Amortized Cost

    

At Fair Value

Financial assets

At fair value through profit or loss

 

FVTPL

 

7,502

 

 

7,502

At fair value through other comprehensive income

FVOCI

122

122

At amortized cost

 

AC

 

14,873

 

14,873

 

Financial liabilities

 

  

 

 

 

At fair value through profit or loss

 

FVTPL

 

-66

 

 

-66

At amortized cost

 

AC

 

-8,454

 

-8,454

 

  

€ millions

Category

12/31/2022

    

    

Carrying Amount

    

At Amortized Cost

    

At Fair Value

Financial assets

At fair value through profit or loss

 

FVTPL

 

8,028

 

  

 

8,028

At fair value through other comprehensive income

FVOCI

0

0

At amortized cost

 

AC

 

12,847

 

12,847

 

Financial liabilities

 

  

 

  

 

  

 

  

At fair value through profit or loss

 

FVTPL

 

-88

 

  

 

-88

At amortized cost

 

AC

 

-12,862

 

-12,862

 

  

Schedule of Valuation Techniques of Financial Instruments Measured at Fair Value on a Recurring Basis

Type

    

Fair Value
Hierarchy

    

Determination of Fair
Value/Valuation Technique

    

Significant
Unobservable
Inputs

    

Interrelationship
Between Significant
Unobservable Inputs
and Fair Value
Measurement

Other financial assets

Money-market and similar funds

Level 1

Quoted prices in an active market

NA

NA

Debt securities

Level 1

Quoted prices in an active market

NA

NA

Listed equity securities

Level 1

Quoted prices in an active market

NA

NA

Level 2

Quoted prices in an active market deducting a discount for the disposal restriction derived from the premium for a respective put option.

NA

NA

Unlisted equity securities

Level 3

Market approach. Comparable company valuation using revenue multiples derived from companies comparable to the investee.

Peer companies used (revenue multiples range from 1.0 to 17.5)

Revenues of investees

Discounts for lack of marketability (10% to 30%)

The estimated fair value would increase (decrease) if:

-The revenue multiples were higher (lower)

-The investees’ revenues were higher (lower)

-The liquidity discounts were lower (higher)

Market approach. Venture capital method evaluating a variety of quantitative and qualitative factors such as actual and forecasted results, cash position, recent or planned transactions, and market comparable companies.

- Nature and selection of financing rounds

- Weighting of financings rounds

- Discounts for lack of marketability

- Weighting of equity allocation method such as option pricing model and common stock equivalent model

- Volatility assumptions

- Estimated time to exit

- Imminent exit value

The estimated fair value would increase (decrease) if:

- Different financing rounds are selected

- Weighting of financing rounds changes

-Weighting of the applied equity allocation methods changes

- Volatility assumptions were higher (lower)

- Estimated time to exit increases (decreases)

- The imminent exit value increases (decreases)

Last financing round valuations

Nature and pricing indication of latest financing round

The estimated fair value would increase (decrease) if:

-Price of latest financing round would increase (decrease)

- the overall company value would be higher (lower)

- the respective analyzed share class would be affected by this change due to its rights and preferences

Net asset value/fair market value as reported by the respective funds

Net asset value calculations of the respective funds

The estimated fair value would increase (decrease) if:

Reported net asset value of respective fund would be higher (lower)

Call option on equity shares

Level 3

Market approach. Venture capital method evaluating a variety of quantitative and qualitative factors such as actual and forecasted results, cash position, recent or planned transactions, and market comparable companies.

NA

NA

Other financial assets/ Financial liabilities

FX forward contracts

Level 2

Discounted cash flow using par method. Expected future cash flows based on forward exchange rates are discounted over the respective remaining term of the contracts using the respective deposit interest rates and spot rates.

NA

NA

Deal contingent forward

Level 3

Discounted cash flow. Expected future cash flows are estimated based on forward interest rates from observable yield curves and contract interest rates, discounted at a rate that reflects the credit risk of the counterparty.

Deal contingent premium as percentage of the equivalent at-the-money-forward option

The estimated fair value would increase (decrease) if:

- the uncertainty of the deal and thus the deal contingency premium would decrease (increase)

Interest rate swaps

Level 2

Discounted cash flow. Expected future cash flows are estimated based on forward interest rates from observable yield curves and contract interest rates, discounted at a rate that reflects the credit risk of the counterparty.

NA

NA

Schedule of Financial Instruments Not Measured at Fair Value

Type

    

Fair Value Hierarchy

    

Determination of Fair Value/Valuation Technique

Financial liabilities

Fixed-rate bonds (financial liabilities)

Level 1

Quoted prices in an active market

Fixed-rate private placements/ loans (financial liabilities)

Level 2

Discounted cash flows

Future cash outflows for fixed interest and principal are discounted over the term of the respective contracts using the market interest rates as at the reporting date.

Schedule of Reconciliation from the Opening to the Closing Balances Fair Values Classified as Level 3 Fair Values

€ millions

    

    

2023

2022

Unlisted Equity Securities

Unlisted Equity Securities

and Call Options on

Deal Contingent Forward

    

and Call Options on Equity

    

Deal Contingent Forward

Equity Shares

Shares

1/1

 

4,883

 

0

4,881

0

Transfers

 

  

 

Into Level 3

 

9

 

0

0

Out of Level 3

 

-8

 

-25

0

Purchases

 

417

 

522

0

Sales

 

-101

 

-43

0

Settlements

91

0

Gains/losses

 

 

Included in financial income, net

 

-219

 

-106

-789

0

Included in exchange differences in other comprehensive income

 

-164

 

15

337

0

12/31

 

4,817

 

0

4,883

0

Change in unrealized gains/losses in profit or loss for equity investments held at the end of the reporting period

 

532

 

0

-788

0