Fixed assets |
14 015 |
11 662 |
13 784 |
15 200 |
17 466 |
37 111 |
Intangible assets |
683 |
1 084 |
1 322 |
1 275 |
1 660 |
1 906 |
Tangible fixed assets |
|
|
|
|
|
|
Buidings and other real property |
100 |
283 |
254 |
310 |
274 |
243 |
Plant under construction |
0 |
0 |
0 |
0 |
0 |
0 |
Dwellings and land |
22 |
38 |
47 |
61 |
69 |
91 |
Vehicles, machinery and equipment |
64 |
340 |
155 |
200 |
215 |
277 |
Othet tangible fixed assets |
318 |
361 |
534 |
510 |
529 |
656 |
Financial fixed assets |
|
|
|
|
|
|
Investments in group companies and subsidiares |
4 710 |
3 117 |
2 962 |
4 494 |
5 648 |
32 096 |
Investment in associated companies |
269 |
387 |
91 |
133 |
187 |
181 |
Loans to group companies |
337 |
288 |
2 241 |
2 253 |
2 365 |
573 |
Investments in shares, sequrity funds and bonds |
5 000 |
4 814 |
5 219 |
5 279 |
5 951 |
718 |
Other receivables |
2 512 |
950 |
959 |
686 |
567 |
371 |
|
|
|
|
|
|
|
Current assets |
19 349 |
26 627 |
34 270 |
46 103 |
60 346 |
97 540 |
Inventories |
5 |
6 |
7 |
13 |
43 |
66 |
Debtors |
|
|
|
|
|
|
Accounts receivable from customers and earned, not invoiced operating income |
1 320 |
2 476 |
5 464 |
8 740 |
14 101 |
17 952 |
Other receivables from group companies |
882 |
1 565 |
1 407 |
2 795 |
5 453 |
8 138 |
Other short-term receivables |
3 184 |
3 294 |
2 734 |
4 657 |
5 612 |
19 004 |
Investments |
9 162 |
14 380 |
17 331 |
21 245 |
25 394 |
38 661 |
Bank deposits and cash |
4 796 |
4 906 |
7 326 |
8 653 |
9 743 |
13 718 |
|
|
|
|
|
|
|
Total assets |
33 364 |
38 289 |
48 054 |
61 303 |
77 812 |
134 651 |
|
|
|
|
|
|
|
Equity |
25 300 |
25 704 |
29 312 |
35 393 |
41 035 |
79 602 |
Invested equity |
|
|
|
|
|
|
Share capital |
6 657 |
5 461 |
5 339 |
6 068 |
8 561 |
14 336 |
Share premium reserves etc. |
3 358 |
3 011 |
3 470 |
4 716 |
6 011 |
16 698 |
Other invested equity |
2 221 |
2 006 |
2 063 |
2 159 |
2 434 |
2 827 |
Retained earnings |
|
|
|
|
|
|
Fund for assessment differences |
117 |
135 |
74 |
63 |
97 |
6 159 |
Other equity |
13 230 |
15 437 |
18 685 |
22 889 |
24 541 |
41 330 |
Uncovered loss |
-284 |
-344 |
-319 |
-500 |
-609 |
-1 748 |
|
|
|
|
|
|
|
Long-term liabilities |
1 854 |
1 903 |
4 024 |
3 608 |
5 045 |
5 752 |
Provisions |
264 |
300 |
310 |
573 |
731 |
1 183 |
Bond loans and convertible loans |
806 |
627 |
628 |
10 |
460 |
425 |
Long-term liabilities to financial institutions |
94 |
185 |
248 |
108 |
588 |
497 |
Long-term liabilities to group companies |
333 |
442 |
2 340 |
2 295 |
2 072 |
2 946 |
Partnership contribution and subordinated loan capital |
121 |
15 |
253 |
318 |
661 |
263 |
Other long-term debt |
235 |
125 |
240 |
271 |
533 |
438 |
|
|
|
|
|
|
|
Short-term liabilities |
6 210 |
10 682 |
14 718 |
22 300 |
31 732 |
49 296 |
Short-term liabilities to financial institutions |
86 |
703 |
841 |
1 976 |
3 372 |
4 849 |
Trade creditors |
273 |
463 |
1 164 |
1 756 |
2 348 |
3 828 |
Unpaid indirect taxes and payable tax |
387 |
592 |
1 234 |
1 741 |
2 574 |
3 220 |
Provisions for dividend |
366 |
705 |
2 109 |
2 602 |
5 102 |
6 134 |
Short-term liablities to group companies |
1 232 |
3 145 |
3 392 |
2 917 |
5 298 |
13 226 |
Other short-term liabilities |
3 862 |
5 074 |
5 978 |
11 274 |
13 038 |
18 039 |
|
|
|
|
|
|
|
Total equity and liabilities |
33 364 |
38 289 |
48 054 |
61 303 |
77 812 |
134 651 |
|
|
|
|
|
|
|
Number of emterprises |
630 |
618 |
670 |
743 |
746 |
891 |
Number of employees |
3 517 |
4 507 |
5 535 |
7 191 |
7 379 |
8 712 |
|