XML 102 R88.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financial assets and liabilities - Net debt and available liquidity (Details)
£ in Millions, $ in Millions
Dec. 31, 2017
GBP (£)
Dec. 31, 2017
USD ($)
Dec. 31, 2017
EUR (€)
Dec. 31, 2016
USD ($)
Dec. 31, 2016
EUR (€)
Sep. 16, 2016
Dec. 31, 2015
EUR (€)
Dec. 31, 2014
EUR (€)
Financial assets and liabilities                
Amount drawn     € 8,475,000,000   € 9,805,000,000      
Undrawn amount     679,000,000   250,000,000      
Deferred debt issue costs and bond premium/discount     (73,000,000)   (98,000,000)      
Total borrowings     8,402,000,000   9,707,000,000      
Cash and cash equivalents     (686,000,000)   (776,000,000)   € (554,000,000) € (433,000,000)
Derivative financial instruments used to hedge foreign currency and interest rate risk     251,000,000   0      
Derivative financial instruments used to hedge foreign currency and interest rate risk     (6,000,000)   (124,000,000)      
Net debt     7,967,000,000   8,807,000,000   € 5,850,000,000  
Available Liquidity     1,365,000,000   1,026,000,000      
7.125%/7.875% Senior Secured Toggle Notes due 2023                
Financial assets and liabilities                
Maximum amount drawable - Notes   $ 770 770,000,000 $ 770        
Amount drawn   $ 770 € 642,000,000 $ 770 € 730,000,000      
7.125%/7.875% Senior Secured Toggle Notes due 2023 | Minimum                
Financial assets and liabilities                
Stated interest rate 7.125% 7.125% 7.125%     7.125%    
7.125%/7.875% Senior Secured Toggle Notes due 2023 | Maximum                
Financial assets and liabilities                
Stated interest rate 7.875% 7.875% 7.875% 7.875% 7.875% 7.875%    
6.625%/7.375% Senior Secured Toggle Notes due 2023                
Financial assets and liabilities                
Maximum amount drawable - Notes     € 845,000,000   € 845,000,000      
Amount drawn     € 845,000,000   € 845,000,000      
6.625%/7.375% Senior Secured Toggle Notes due 2023 | Minimum                
Financial assets and liabilities                
Stated interest rate 6.625% 6.625% 6.625% 6.625% 6.625% 6.625%    
6.625%/7.375% Senior Secured Toggle Notes due 2023 | Maximum                
Financial assets and liabilities                
Stated interest rate 7.375% 7.375% 7.375% 7.375% 7.375% 7.375%    
2.750% Senior Secured Notes due 2024                
Financial assets and liabilities                
Maximum amount drawable - Notes     € 750,000,000          
Amount drawn     € 750,000,000          
Stated interest rate 2.75% 2.75% 2.75%          
4.625% Senior Secured Notes due 2023                
Financial assets and liabilities                
Maximum amount drawable - Notes | $   $ 1,000   $ 1,000        
Amount drawn   $ 1,000 € 834,000,000 $ 1,000 € 949,000,000      
Stated interest rate 4.625% 4.625% 4.625% 4.625% 4.625%      
4.125% Senior Secured Notes due 2023                
Financial assets and liabilities                
Maximum amount drawable - Notes     € 440,000,000   € 440,000,000      
Amount drawn     € 440,000,000   € 440,000,000      
Stated interest rate 4.125% 4.125% 4.125% 4.125% 4.125%      
First Priority Senior Secured Floating Rate Notes due 2019                
Financial assets and liabilities                
Maximum amount drawable - Notes | $       $ 1,110        
Amount drawn       1,110 € 1,053,000,000      
Senior Secured Floating Rate Notes due 2021                
Financial assets and liabilities                
Maximum amount drawable - Notes | $       500        
Amount drawn       $ 500 474,000,000      
4.250% Senior Secured Notes due 2022                
Financial assets and liabilities                
Maximum amount drawable - Notes   $ 715     1,155,000,000      
Amount drawn   $ 715 € 596,000,000   € 1,155,000,000      
Stated interest rate 4.25% 4.25% 4.25% 4.25% 4.25%      
4.750% Senior Notes due 2027                
Financial assets and liabilities                
Maximum amount drawable - Notes | £ £ 400              
Amount drawn £ 400   € 451,000,000          
Stated interest rate 4.75% 4.75% 4.75%          
6.000% Senior Notes due 2025                
Financial assets and liabilities                
Maximum amount drawable - Notes | $   $ 1,700            
Amount drawn   $ 1,700 € 1,414,000,000          
Stated interest rate 6.00% 6.00% 6.00%          
6.250% Senior Notes due 2019                
Financial assets and liabilities                
Maximum amount drawable - Notes | $       $ 415        
Amount drawn       $ 415 € 394,000,000      
Stated interest rate       6.25% 6.25%      
6.750% Senior Notes due 2021                
Financial assets and liabilities                
Maximum amount drawable - Notes | $       $ 415        
Amount drawn       $ 415 € 394,000,000      
Stated interest rate       6.75% 6.75%      
7.250% Senior Notes due 2024                
Financial assets and liabilities                
Maximum amount drawable - Notes | $   $ 1,650   $ 1,650        
Amount drawn   $ 1,650 € 1,376,000,000 $ 1,650 € 1,565,000,000      
Stated interest rate 7.25% 7.25% 7.25% 7.25% 7.25%      
6.750% Senior Notes due 2024                
Financial assets and liabilities                
Maximum amount drawable - Notes     € 750,000,000   € 750,000,000      
Amount drawn     € 750,000,000   € 750,000,000      
Stated interest rate 6.75% 6.75% 6.75% 6.75% 6.75%      
6.000% Senior Notes due 2021                
Financial assets and liabilities                
Maximum amount drawable - Notes | $   $ 440   $ 440        
Amount drawn   $ 440 € 367,000,000 $ 440 € 417,000,000      
Stated interest rate 6.00% 6.00% 6.00% 6.00% 6.00%      
Term Loan B Facility due 2021                
Financial assets and liabilities                
Maximum amount drawable - Notes | $       $ 663        
Amount drawn       663 € 629,000,000      
Asset-based revolving credit facility                
Financial assets and liabilities                
Maximum amount drawable     € 813,000,000          
Undrawn amount     678,000,000          
HSBC Securitization Program                
Financial assets and liabilities                
Maximum amount drawable         102,000,000      
Undrawn amount         102,000,000      
Bank of America Facility                
Financial assets and liabilities                
Maximum amount drawable | $       $ 155        
Undrawn amount         147,000,000      
Finance Lease Obligations                
Financial assets and liabilities                
Amount drawn     7,000,000   7,000,000      
Other borrowings                
Financial assets and liabilities                
Maximum amount drawable - Notes     4,000,000   4,000,000      
Amount drawn     3,000,000   3,000,000      
Undrawn amount     € 1,000,000   € 1,000,000