XML 98 R84.htm IDEA: XBRL DOCUMENT v3.19.1
Segment Reporting - Summary of Segment Reporting (Detail)
HLS in Millions, $ in Millions
12 Months Ended
Dec. 31, 2018
USD ($)
HLS
Dec. 31, 2017
USD ($)
HLS
Dec. 31, 2016
USD ($)
HLS
Dec. 30, 2016
USD ($)
HLS
Disclosure of operating segments [line items]        
Revenue $ 54,619 $ 56,444 $ 45,517  
Profit from operations 17,106 17,152 12,882  
Net finance income/(cost) (8,729) (6,507) (8,564)  
Share of results of associates and joint ventures 153 430 16  
Income tax expense 2,839 1,920 1,613  
Profit from continuing operations 5,691 9,155 2,721  
Discontinued operations   28 48  
Profit/(loss) 5,691 9,183 $ 2,769  
Segment assets (non-current) $ 213,822 $ 222,166    
Operating segments [member]        
Disclosure of operating segments [line items]        
Volume | HLS 567 613 500  
Revenue $ 54,619 $ 56,444 $ 45,517  
Normalized EBITDA $ 22,080 $ 22,084 $ 16,753  
Normalized EBITDA margin % 40.40% 39.10% 36.80%  
Depreciation, amortization and impairment $ (4,260) $ (4,270) $ (3,477)  
Normalized profit from operations (EBIT) 17,821 17,814 13,276  
Exceptional items (see Note 8) (715) (662) (394)  
Profit from operations 17,106 17,152 12,882  
Net finance income/(cost) (8,729) (6,507) (8,564)  
Share of results of associates and joint ventures 153 430 16  
Income tax expense (2,839) (1,920) (1,613)  
Profit from continuing operations 5,691 9,155 2,721  
Discontinued operations   28 48  
Profit/(loss) 5,691 9,183 2,769  
Segment assets (non-current) 213,861 222,166 213,569  
Gross capex $ 5,086 $ 4,479 $ 4,919  
FTE 172,603 182,915 206,633  
Operating segments [member] | North America [member]        
Disclosure of operating segments [line items]        
Volume | HLS 111 114   117
Revenue $ 15,504 $ 15,588   $ 15,698
Normalized EBITDA $ 6,150 $ 6,329   $ 6,250
Normalized EBITDA margin % 39.70% 40.60%   39.80%
Depreciation, amortization and impairment $ (790) $ (843)   $ (809)
Normalized profit from operations (EBIT) 5,360 5,486   5,441
Exceptional items (see Note 8) (10) 4   (29)
Profit from operations 5,350 5,490   5,412
Segment assets (non-current) 63,180 63,045   62,467
Gross capex $ 858 $ 530   $ 895
FTE 19,150 19,306   19,314
Operating segments [member] | Latin America West [member]        
Disclosure of operating segments [line items]        
Volume | HLS 115 111 64  
Revenue $ 9,999 $ 9,238 $ 5,188  
Normalized EBITDA $ 5,196 $ 4,512 $ 2,376  
Normalized EBITDA margin % 52.00% 48.80% 45.80%  
Depreciation, amortization and impairment $ (653) $ (616) $ (388)  
Normalized profit from operations (EBIT) 4,544 3,896 1,988  
Exceptional items (see Note 8) (125) (153) 252  
Profit from operations 4,419 3,743 2,240  
Segment assets (non-current) 69,100 71,219 69,472  
Gross capex $ 1,227 $ 1,079 $ 710  
FTE 47,042 48,892 51,418  
Operating segments [member] | Latin America North [member]        
Disclosure of operating segments [line items]        
Volume | HLS 115 119 118  
Revenue $ 8,990 $ 9,775 $ 8,461  
Normalized EBITDA $ 3,926 $ 4,180 $ 3,751  
Normalized EBITDA margin % 43.70% 42.80% 44.30%  
Depreciation, amortization and impairment $ (761) $ (848) $ (750)  
Normalized profit from operations (EBIT) 3,165 3,332 3,001  
Exceptional items (see Note 8) 5 (18) (20)  
Profit from operations 3,170 3,314 2,981  
Segment assets (non-current) 12,422 13,756 13,656  
Gross capex $ 636 $ 580 $ 709  
FTE 37,387 38,651 40,416  
Operating segments [member] | Latin America South [member]        
Disclosure of operating segments [line items]        
Volume | HLS 34 34 32  
Revenue $ 2,863 $ 3,363 $ 2,850  
Normalized EBITDA $ 1,381 $ 1,595 $ 1,431  
Normalized EBITDA margin % 48.20% 47.40% 50.20%  
Depreciation, amortization and impairment $ (265) $ (207) $ (191)  
Normalized profit from operations (EBIT) 1,116 1,388 1,240  
Exceptional items (see Note 8) (31) (13) (12)  
Profit from operations 1,085 1,375 1,228  
Segment assets (non-current) 3,074 2,396 2,357  
Gross capex $ 279 $ 323 $ 389  
FTE 9,214 9,603 9,571  
Operating segments [member] | C- E- Carter [member]        
Disclosure of operating segments [line items]        
Volume | HLS 87 132 75  
Revenue $ 8,374 $ 10,344 $ 6,010  
Normalized EBITDA $ 3,000 $ 3,349 $ 1,774  
Normalized EBITDA margin % 35.80% 32.40% 29.60%  
Depreciation, amortization and impairment $ (770) $ (843) $ (473)  
Normalized profit from operations (EBIT) 2,230 2,507 1,302  
Exceptional items (see Note 8) (370) (144) (118)  
Profit from operations 1,860 2,363 1,184  
Segment assets (non-current) 42,063 45,920 41,749  
Gross capex $ 1,177 $ 1,086 $ 1,001  
FTE 23,604 26,823 43,456  
Operating segments [member] | Asia Pacific [member]        
Disclosure of operating segments [line items]        
Volume | HLS 104 102 92  
Revenue $ 8,470 $ 7,804 $ 6,074  
Normalized EBITDA $ 3,082 $ 2,695 $ 1,639  
Normalized EBITDA margin % 36.40% 34.50% 27.10%  
Depreciation, amortization and impairment $ (752) $ (660) $ (658)  
Normalized profit from operations (EBIT) 2,330 2,035 987  
Exceptional items (see Note 8) (65) (97) (84)  
Profit from operations 2,265 1,939 903  
Segment assets (non-current) 22,412 24,088 22,071  
Gross capex $ 687 $ 635 $ 837  
FTE 31,523 36,386 39,213  
Operating segments [member] | Global export and holding companies [member]        
Disclosure of operating segments [line items]        
Volume | HLS   1 2  
Revenue $ 419 $ 332 $ 1,237  
Normalized EBITDA (656) (577) (474)  
Depreciation, amortization and impairment (267) (253) (210)  
Normalized profit from operations (EBIT) (923) (830) (683)  
Exceptional items (see Note 8) (119) (241) (383)  
Profit from operations (1,042) (1,071) (1,066)  
Segment assets (non-current) 1,609 1,741 1,797  
Gross capex $ 233 $ 247 $ 379  
FTE 4,683 3,254 3,245