XML 129 R121.htm IDEA: XBRL DOCUMENT v3.8.0.1
Effect of change in presentation currency - CONSOLIDATED INCOME STATEMENT as previously reported (Details)
€ in Millions, $ in Millions
12 Months Ended
Dec. 31, 2017
EUR (€)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
EUR (€)
Dec. 31, 2016
USD ($)
Dec. 31, 2015
EUR (€)
Dec. 31, 2015
USD ($)
Income statement            
Revenue | $   $ 8,596   $ 7,014   $ 5,795
Cost of sales | $   (7,210)   (5,786)   (4,817)
Gross profit/(loss) | $   1,386   1,228   978
Sales, general and administration expenses | $   (450)   (462)   (353)
Intangible amortization | $   (264)   (191)   (122)
Operating profit/(loss) | $   672   575   503
Finance expense | $   (671)   (769)   (590)
Finance income | $       88    
Profit/(loss) before tax | $   1   (106)   (87)
Income tax (charge)/credit | $   40   (66)   (48)
Profit/(loss) for the year | $   41   (172)   (135)
Profit/(loss) attributable to:            
Owners of the parent € 31 38 € (155) (172) € (120) (135)
Noncontrolling interests | $   3        
Previously stated            
Income statement            
Revenue 7,644   6,345   5,199  
Cost of sales (6,406)   (5,236)   (4,322)  
Gross profit/(loss) 1,238   1,109   877  
Sales, general and administration expenses (402)   (416)   (318)  
Intangible amortization (235)   (173)   (109)  
Operating profit/(loss) 601   520   450  
Finance expense (602)   (693)   (527)  
Finance income     78      
Profit/(loss) before tax (1)   (95)   (77)  
Income tax (charge)/credit 35   (60)   (43)  
Profit/(loss) for the year 34   (155)   (120)  
Profit/(loss) attributable to:            
Owners of the parent 31   (155)   (120)  
Noncontrolling interests 3          
Before exceptional items            
Income statement            
Revenue | $   8,596   7,014   5,795
Cost of sales | $   (7,110)   (5,771)   (4,776)
Gross profit/(loss) | $   1,486   1,243   1,019
Sales, general and administration expenses | $   (401)   (332)   (305)
Intangible amortization | $   (264)   (191)   (122)
Operating profit/(loss) | $   821   720   592
Finance expense | $   (539)   (584)   (575)
Profit/(loss) before tax | $   282   136   17
Income tax (charge)/credit | $   (98)   (115)   (84)
Profit/(loss) for the year | $   184   21   (67)
Before exceptional items | Previously stated            
Income statement            
Revenue 7,644   6,345   5,199  
Cost of sales (6,321)   (5,221)   (4,285)  
Gross profit/(loss) 1,323   1,124   914  
Sales, general and administration expenses (359)   (300)   (274)  
Intangible amortization (235)   (173)   (109)  
Operating profit/(loss) 729   651   531  
Finance expense (479)   (528)   (514)  
Profit/(loss) before tax 250   123   17  
Income tax (charge)/credit (87)   (103)   (75)  
Profit/(loss) for the year 163   20   (58)  
Exceptional items            
Income statement            
Cost of sales | $   (100)   (15)   (41)
Gross profit/(loss) | $   (100)   (15)   (41)
Sales, general and administration expenses | $   (49)   (130)   (48)
Operating profit/(loss) | $   (149)   (145)   (89)
Finance expense | $   (132)   (185)   (15)
Finance income | $       88    
Profit/(loss) before tax | $   (281)   (242)   (104)
Income tax (charge)/credit | $   138   49   36
Profit/(loss) for the year | $   $ (143)   $ (193)   $ (68)
Exceptional items | Previously stated            
Income statement            
Cost of sales (85)   (15)   (37)  
Gross profit/(loss) (85)   (15)   (37)  
Sales, general and administration expenses (43)   (116)   (44)  
Operating profit/(loss) (128)   (131)   (81)  
Finance expense (123)   (165)   (13)  
Finance income     78      
Profit/(loss) before tax (251)   (218)   (94)  
Income tax (charge)/credit 122   43   32  
Profit/(loss) for the year € (129)   € (175)   € (62)