XML 45 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment analysis (Tables)
12 Months Ended
Dec. 31, 2017
Segment analysis  
Schedule of reconciliation of profit (loss) to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

    

2017

    

2016

    

2015

 

 

$m

 

$m

 

$m

Profit/(loss) for the year

 

41

 

(172)

 

(135)

Income tax (credit)/charge (Note 6)

 

(40)

 

66

 

48

Net finance expense (Note 5)

 

671

 

681

 

590

Depreciation and amortization (Notes 8, 9)

 

687

 

561

 

449

Exceptional operating items (Note 4)

 

149

 

145

 

89

Adjusted EBITDA

 

1,508

 

1,281

 

1,041

 

Schedule of segment results

The segment results for the year ended December 31, 2017 are:

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal

 

Metal

 

Glass

 

Glass

 

 

 

 

Packaging

 

Packaging

 

Packaging

 

Packaging

 

 

 

 

Europe

 

Americas

 

Europe

 

North America

 

Group

 

    

$m

    

$m

    

$m

    

$m

    

$m

Revenue

 

3,339

 

1,931

 

1,549

 

1,777

 

8,596

Adjusted EBITDA

 

554

 

265

 

340

 

349

 

1,508

Capital expenditure

 

176

 

80

 

110

 

126

 

492

Segment assets

 

4,485

 

1,858

 

2,226

 

2,622

 

11,191

 

The segment results for the year ended December 31, 2016 are:

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal

 

Metal

 

Glass

 

Glass

 

 

 

 

Packaging

 

Packaging

 

Packaging

 

Packaging

 

 

 

 

Europe

 

Americas

 

Europe

 

North America

 

Group

 

    

$m

    

$m

    

$m

    

$m

    

$m

Revenue

 

2,470

 

1,168

 

1,541

 

1,835

 

7,014

Adjusted EBITDA

 

404

 

154

 

328

 

395

 

1,281

Capital expenditure

 

80

 

39

 

99

 

133

 

351

Segment assets

 

4,159

 

1,934

 

2,003

 

2,755

 

10,851

 

The segment results for the year ended December 31, 2015 are:

 

 

 

 

 

 

 

 

 

 

 

 

 

Metal

 

Metal

 

Glass

 

Glass

 

 

 

 

Packaging

 

Packaging

 

Packaging

 

Packaging

 

 

 

 

Europe

 

Americas

 

Europe

 

North America

 

Group

 

    

$m

    

$m

    

$m

    

$m

    

$m

Revenue

 

1,839

 

435

 

1,619

 

1,902

 

5,795

Adjusted EBITDA

 

289

 

49

 

318

 

385

 

1,041

Capital expenditure

 

51

 

17

 

122

 

149

 

339

Segment assets

 

2,028

 

441

 

1,924

 

2,509

 

6,902

 

Schedule of total revenue and non-current assets, excluding derivative financial instruments, taxes, pensions and goodwill arising on acquisitions, in countries

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

2017

 

2016

 

2015

Revenue

    

$m

    

$m

    

$m

U.S.

 

3,261

 

2,695

 

2,227

United Kingdom

 

879

 

801

 

738

Germany

 

801

 

726

 

639

 

 

 

 

 

 

 

 

At December 31,

 

 

2017

 

2016

Non-current assets

    

$m

    

$m

U.S.

 

2,218

 

2,307

Germany

 

1,025

 

801

United Kingdom

 

676

 

556