XML 98 R90.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financial assets and liabilities - Net debt and available liquidity (Details)
£ in Millions
Dec. 31, 2017
GBP (£)
Dec. 31, 2017
EUR (€)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
EUR (€)
Dec. 31, 2016
USD ($)
Sep. 16, 2016
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Financial assets and liabilities                
Amount drawn     $ 10,163,000,000   $ 10,335,000,000      
Undrawn amount     814,000,000   264,000,000      
Deferred debt issue costs and bond premium/discount     (87,000,000)   (103,000,000)      
Net borrowings     10,076,000,000   10,232,000,000      
Cash and cash equivalents     (823,000,000)   (818,000,000)   $ (603,000,000) $ (526,000,000)
Derivative financial instruments used to hedge foreign currency and interest rate risk     301,000,000   0     552,000,000
Derivative financial instruments used to hedge foreign currency and interest rate risk     (7,000,000)   (131,000,000)     $ (49,000,000)
Net debt     9,554,000,000   9,283,000,000   $ 6,369,000,000  
Available Liquidity     1,637,000,000   1,082,000,000      
7.125%/7.875% Senior Secured Toggle Notes due 2023                
Financial assets and liabilities                
Maximum amount drawable - Notes     770,000,000   770,000,000      
Amount drawn     $ 770,000,000   $ 770,000,000      
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% 7.125%    
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 $ 1,013,000,000 € 845,000,000 $ 890,000,000      
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 $ 899,000,000          
Stated interest rate 2.75% 2.75% 2.75%          
4.625% Senior Secured Notes due 2023                
Financial assets and liabilities                
Maximum amount drawable - Notes     $ 1,000,000,000   $ 1,000,000,000      
Amount drawn     $ 1,000,000,000   $ 1,000,000,000      
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 $ 528,000,000 € 440,000,000 $ 464,000,000      
Stated interest rate 4.125% 4.125% 4.125% 4.125% 4.125%      
4.250% Senior Secured Notes due 2022                
Financial assets and liabilities                
Maximum amount drawable - Notes     $ 715,000,000 € 1,155,000,000        
Amount drawn     $ 715,000,000 € 1,155,000,000 $ 1,217,000,000      
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   $ 541,000,000          
Stated interest rate 4.75% 4.75% 4.75%          
6.000% Senior Notes due 2025                
Financial assets and liabilities                
Maximum amount drawable - Notes     $ 1,700,000,000          
Amount drawn     1,700,000,000          
Amount drawn     $ 1,696,000,000          
Stated interest rate 6.00% 6.00% 6.00%          
7.250% Senior Notes due 2024                
Financial assets and liabilities                
Maximum amount drawable - Notes     $ 1,650,000,000   $ 1,650,000,000      
Amount drawn     $ 1,650,000,000   $ 1,650,000,000      
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 $ 899,000,000 € 750,000,000 $ 791,000,000      
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     $ 440,000,000   $ 440,000,000      
Amount drawn     $ 440,000,000   $ 440,000,000      
Stated interest rate 6.00% 6.00% 6.00% 6.00% 6.00%      
First Priority Senior Secured Floating Rate Notes due 2019                
Financial assets and liabilities                
Maximum amount drawable - Notes         $ 1,110,000,000      
Amount drawn         1,110,000,000      
Senior Secured Floating Rate Notes due 2021                
Financial assets and liabilities                
Maximum amount drawable - Notes         500,000,000      
Amount drawn         500,000,000      
6.750% Senior Notes due 2021                
Financial assets and liabilities                
Maximum amount drawable - Notes         415,000,000      
Amount drawn         $ 415,000,000      
Stated interest rate       6.75% 6.75%      
6.250% Senior Notes due 2019                
Financial assets and liabilities                
Maximum amount drawable - Notes         $ 415,000,000      
Amount drawn         $ 415,000,000      
Stated interest rate       6.25% 6.25%      
Term Loan B Facility due 2021                
Financial assets and liabilities                
Maximum amount drawable - Notes         $ 663,000,000      
Amount drawn         663,000,000      
Asset-based revolving credit facility                
Financial assets and liabilities                
Maximum amount drawable - Notes     $ 813,000,000          
Undrawn amount     813,000,000          
HSBC Securitization Program                
Financial assets and liabilities                
Maximum amount drawable | €       € 102,000,000        
Undrawn amount         108,000,000      
Bank of America Facility                
Financial assets and liabilities                
Maximum amount drawable         155,000,000      
Undrawn amount         155,000,000      
Finance Lease Obligations                
Financial assets and liabilities                
Amount drawn     8,000,000 7,000,000 7,000,000      
Other borrowings                
Financial assets and liabilities                
Maximum amount drawable - Notes | €   € 4,000,000   4,000,000        
Amount drawn     4,000,000 € 3,000,000 3,000,000      
Undrawn amount     $ 1,000,000   $ 1,000,000