XML 120 R99.htm IDEA: XBRL DOCUMENT v3.23.2
IMPAIRMENT OF ASSETS - Key Assumptions (Details)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Disclosure of impairment loss and reversal of impairment loss [line items]      
Maturity period for an United States treasury bond 20 years    
Median historical capital structure term 5 years    
Average annual revenue growth, key assumptions, explicit forecast period 5 years    
Average operating margin, key assumptions, explicit forecast period 5 years    
Cash flow forecasts for license and spectrum payments term 5 years    
Average CAPEX as a percentage of revenue, key assumptions, explicit forecast period 5 years    
Pakistan      
Disclosure of impairment loss and reversal of impairment loss [line items]      
Average annual revenue discount rate, combined average (in percent) 19.50% 14.70% 18.20%
Average annual revenue growth rate, combined average (in percent) 12.00% 4.80% 9.70%
Terminal growth rate 4.00% 5.50% 5.80%
Average operating margin, combined average (in percent) 40.90% 43.60% 42.00%
Average operating margin, terminal period (in percent) 40.00% 42.00% 44.60%
Average CAPEX / revenue, combined average (in percent) 15.80% 22.00% 19.60%
Average CAPEX / revenue, terminal period (in percent) 16.00% 20.00% 18.90%
Bangladesh      
Disclosure of impairment loss and reversal of impairment loss [line items]      
Average annual revenue discount rate, combined average (in percent) 14.60% 0.00% 0.00%
Average annual revenue growth rate, combined average (in percent) 12.60% 0.00% 0.00%
Terminal growth rate 3.50% 0.00% 0.00%
Average operating margin, combined average (in percent) 32.60% 0.00% 0.00%
Average operating margin, terminal period (in percent) 36.30% 0.00% 0.00%
Average CAPEX / revenue, combined average (in percent) 18.00% 0.00% 0.00%
Average CAPEX / revenue, terminal period (in percent) 17.00% 0.00% 0.00%
Kazakhstan      
Disclosure of impairment loss and reversal of impairment loss [line items]      
Average annual revenue discount rate, combined average (in percent) 13.80% 9.40% 10.30%
Average annual revenue growth rate, combined average (in percent) 12.30% 3.60% 5.30%
Terminal growth rate 1.00% 1.00% 3.10%
Average operating margin, combined average (in percent) 49.20% 48.90% 49.50%
Average operating margin, terminal period (in percent) 45.00% 47.00% 50.00%
Average CAPEX / revenue, combined average (in percent) 18.60% 20.00% 19.80%
Average CAPEX / revenue, terminal period (in percent) 18.50% 20.00% 19.00%
Kyrgyzstan      
Disclosure of impairment loss and reversal of impairment loss [line items]      
Average annual revenue discount rate, combined average (in percent) 19.00% 0.00% 0.00%
Average annual revenue growth rate, combined average (in percent) 11.40% 0.00% 0.00%
Terminal growth rate 3.00% 0.00% 0.00%
Average operating margin, combined average (in percent) 36.70% 0.00% 0.00%
Average operating margin, terminal period (in percent) 33.70% 0.00% 0.00%
Average CAPEX / revenue, combined average (in percent) 20.10% 0.00% 0.00%
Average CAPEX / revenue, terminal period (in percent) 23.00% 0.00% 0.00%
Uzbekistan      
Disclosure of impairment loss and reversal of impairment loss [line items]      
Average annual revenue discount rate, combined average (in percent) 15.80% 11.80% 13.80%
Average annual revenue growth rate, combined average (in percent) 19.30% 3.70% 3.20%
Terminal growth rate 2.50% 3.00% 5.10%
Average operating margin, combined average (in percent) 43.60% 40.90% 34.00%
Average operating margin, terminal period (in percent) 41.00% 34.00% 34.00%
Average CAPEX / revenue, combined average (in percent) 18.00% 20.20% 21.40%
Average CAPEX / revenue, terminal period (in percent) 20.00% 21.00% 21.00%
Ukraine      
Disclosure of impairment loss and reversal of impairment loss [line items]      
Average annual revenue discount rate, combined average (in percent) 21.70% 0.00% 0.00%
Average annual revenue growth rate, combined average (in percent) 8.60% 0.00% 0.00%
Terminal growth rate 1.00% 0.00% 0.00%
Average operating margin, combined average (in percent) 51.20% 0.00% 0.00%
Average operating margin, terminal period (in percent) 50.00% 0.00% 0.00%
Average CAPEX / revenue, combined average (in percent) 18.90% 0.00% 0.00%
Average CAPEX / revenue, terminal period (in percent) 20.00% 0.00% 0.00%