XML 132 R124.htm IDEA: XBRL DOCUMENT v3.8.0.1
Effect of change in presentation currency - CONSOLIDATED STATEMENT OF CASH FLOWS 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 ($)
Cash flows from operating activities            
Cash generated from operations | $   $ 1,523   $ 1,225   $ 1,059
Interest - paid excluding cumulative PIK interest paid | $   (573)   (412)   (360)
Cumulative PIK interest paid | $       (205)    
Income tax paid | $   (103)   (93)   (66)
Net cash from operating activities | $   847   515   633
Cash flows from investing activities            
Purchase of business net of cash acquired | $       (3,036)    
Purchase of property, plant and equipment | $   (476)   (343)   (339)
Purchase of software and other intangibles | $   (22)   (12)   (9)
Proceeds from disposal of property, plant and equipment | $   6   4   9
Net cash used in investing activities | $   (492)   (3,387)   (339)
Cash flows from financing activities            
Proceeds from borrowings | $   3,730   6,169    
Repayment of borrowings | $   (4,385)   (2,604)   (221)
Return of capital to parent company | $           (16)
Net proceeds from share issuance by subsidiary | $   326        
Dividends paid to parent company | $   (4)   (303)    
Dividends paid by subsidiary to non-controlling interest | $   (8)        
Early redemption premium costs paid | $   (91)   (121)   (9)
Deferred debt issue costs paid | $   (43)   (82)   (2)
Proceeds from the termination of derivative financial instruments | $   46       90
Net cash (outflow)/inflow from financing activities | $   (429)   3,059   (158)
Net (decrease)/increase in cash and cash equivalents | $   (74)   187   136
Cash and cash equivalents at the beginning of the year | $   818   603   526
Exchange gains/(losses) on cash and cash equivalents | $   79   28   (59)
Cash and cash equivalents at the end of the year | $   $ 823   $ 818   $ 603
Previously stated            
Cash flows from operating activities            
Cash generated from operations | € € 1,330   € 1,109   € 950  
Interest - paid excluding cumulative PIK interest paid | € (510)   (372)   (323)  
Cumulative PIK interest paid | €     (184)      
Income tax paid | € (90)   (84)   (59)  
Net cash from operating activities | € 730   469   568  
Cash flows from investing activities            
Purchase of business net of cash acquired | €     (2,685)      
Purchase of property, plant and equipment | € (422)   (310)   (304)  
Purchase of software and other intangibles | € (19)   (12)   (8)  
Proceeds from disposal of property, plant and equipment | € 5   4   8  
Net cash used in investing activities | € (436)   (3,003)   (304)  
Cash flows from financing activities            
Proceeds from borrowings | € 3,497   5,479      
Repayment of borrowings | € (4,061)   (2,322)   (198)  
Return of capital to parent company | €         (15)  
Net proceeds from share issuance by subsidiary | € 306          
Dividends paid to parent company | € (3)   (270)      
Dividends paid by subsidiary to non-controlling interest | € (7)          
Early redemption premium costs paid | € (85)   (108)   (8)  
Deferred debt issue costs paid | € (39)   (72)   (2)  
Proceeds from the termination of derivative financial instruments | € 42       81  
Net cash (outflow)/inflow from financing activities | € (350)   2,707   (142)  
Net (decrease)/increase in cash and cash equivalents | € (56)   173   122  
Cash and cash equivalents at the beginning of the year | € 776   554   433  
Exchange gains/(losses) on cash and cash equivalents | € (34)   49   (1)  
Cash and cash equivalents at the end of the year | € € 686   € 776   € 554