XML 83 R69.htm IDEA: XBRL DOCUMENT v3.8.0.1
Intangible assets - Sensitivity analysis (Details) - EUR (€)
€ in Millions
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Recoverable amount and carrying amount    
2016 budget period   2 years
2017 budget extended period 4 years  
2016 budget extended period   3 years
Percentage variation increase (decrease) applied to terminal growth rate assumption (0.50%)  
Percentage variation increase (decrease) applied to discount rate assumption 0.50%  
Carrying amount of goodwill € 1,835 € 1,981
Metal Europe    
Recoverable amount and carrying amount    
Carrying amount of goodwill 267 268
Excess of recoverable amount € 2,588 € 2,178
Pre‑tax discount rate applied 7.30% 8.30%
Growth rate for terminal value 1.50% 1.50%
Metal Americas    
Recoverable amount and carrying amount    
Carrying amount of goodwill € 24 € 28
Excess of recoverable amount € 376 € 372
Pre‑tax discount rate applied 8.30% 9.80%
Growth rate for terminal value 1.50% 2.00%
Beverage Europe    
Recoverable amount and carrying amount    
Carrying amount of goodwill € 504 € 507
Excess of recoverable amount € 1,376 € 582
Pre‑tax discount rate applied 7.40% 8.90%
Growth rate for terminal value 1.50% 1.50%
Beverage Americas    
Recoverable amount and carrying amount    
Carrying amount of goodwill € 364 € 414
Excess of recoverable amount € 655 € 274
Pre‑tax discount rate applied 9.60% 11.90%
Growth rate for terminal value 1.50% 2.00%
Glass Packaging Europe    
Recoverable amount and carrying amount    
Carrying amount of goodwill € 54 € 57
Excess of recoverable amount € 2,424 € 2,057
Pre‑tax discount rate applied 8.20% 8.70%
Growth rate for terminal value 1.50% 1.50%
Glass Packaging North America    
Recoverable amount and carrying amount    
Carrying amount of goodwill € 622 € 707
Excess of recoverable amount € 716 € 1,630
Pre‑tax discount rate applied 9.10% 10.30%
Growth rate for terminal value 1.50% 2.00%