XML 291 R149.htm IDEA: XBRL DOCUMENT v3.8.0.1
Analysis of Net Debt - Schedule of Currency Profile of Net Debt and Net Worth Capital and Reserves Attributable to Company's Equity Holders (Detail) - EUR (€)
€ in Millions
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Disclosure Of Net Debt And Net Worth (Capital And Reserves Attributable to Company's Equity Holders) [Line Items]      
Cash and cash equivalents € 2,115 € 2,449  
Interest-bearing loans and borrowings (7,981) (7,790)  
Derivative financial instruments (net) 50 44 € 85
Group net debt excluding net debt reclassified as held for sale (5,811) (5,297) € (6,618)
Non-debt assets and liabilities (including cash and bank overdrafts reclassified as held for sale) analysed as follows:      
Non-controlling interests 486 548  
Capital and reserves attributable to the Company's equity holders 14,491 13,895  
Currency profile [Member]      
Disclosure Of Net Debt And Net Worth (Capital And Reserves Attributable to Company's Equity Holders) [Line Items]      
Cash and cash equivalents 2,115 2,449  
Interest-bearing loans and borrowings (7,976) (7,790)  
Derivative financial instruments (net) 50 44  
Group net debt excluding net debt reclassified as held for sale (5,811) (5,297)  
Non-debt assets and liabilities (including cash and bank overdrafts reclassified as held for sale) analysed as follows:      
Non-current assets 21,832 22,147  
Current assets 7,622 6,922  
Non-current liabilities (2,962) (3,738)  
Current liabilities (5,704) (5,591)  
Non-controlling interests (486) (548)  
Capital and reserves attributable to the Company's equity holders 14,491 13,895  
Euro [Member] | Currency profile [Member]      
Disclosure Of Net Debt And Net Worth (Capital And Reserves Attributable to Company's Equity Holders) [Line Items]      
Cash and cash equivalents 743 690  
Interest-bearing loans and borrowings (3,827) (3,840)  
Derivative financial instruments (net) 2,078 2,397  
Group net debt excluding net debt reclassified as held for sale (1,006) (753)  
Non-debt assets and liabilities (including cash and bank overdrafts reclassified as held for sale) analysed as follows:      
Non-current assets 5,030 4,476  
Current assets 1,935 1,809  
Non-current liabilities (713) (641)  
Current liabilities (1,745) (1,610)  
Non-controlling interests (49) (46)  
Capital and reserves attributable to the Company's equity holders 3,452 3,235  
US Dollar [Member] | Currency profile [Member]      
Disclosure Of Net Debt And Net Worth (Capital And Reserves Attributable to Company's Equity Holders) [Line Items]      
Cash and cash equivalents 714 1,284  
Interest-bearing loans and borrowings (3,097) (2,957)  
Derivative financial instruments (net) (908) (1,246)  
Group net debt excluding net debt reclassified as held for sale (3,291) (2,919)  
Non-debt assets and liabilities (including cash and bank overdrafts reclassified as held for sale) analysed as follows:      
Non-current assets 8,815 9,311  
Current assets 3,718 3,064  
Non-current liabilities (1,311) (1,885)  
Current liabilities (2,093) (2,059)  
Non-controlling interests (14) (16)  
Capital and reserves attributable to the Company's equity holders 5,824 5,496  
Pound Sterling [member] | Currency profile [Member]      
Disclosure Of Net Debt And Net Worth (Capital And Reserves Attributable to Company's Equity Holders) [Line Items]      
Cash and cash equivalents 215 72  
Interest-bearing loans and borrowings (465) (464)  
Derivative financial instruments (net) (157) (208)  
Group net debt excluding net debt reclassified as held for sale (407) (600)  
Non-debt assets and liabilities (including cash and bank overdrafts reclassified as held for sale) analysed as follows:      
Non-current assets 2,400 2,485  
Current assets 692 749  
Non-current liabilities (295) (276)  
Current liabilities (806) (892)  
Capital and reserves attributable to the Company's equity holders 1,584 1,466  
Canadian Dollar [Member] | Currency profile [Member]      
Disclosure Of Net Debt And Net Worth (Capital And Reserves Attributable to Company's Equity Holders) [Line Items]      
Cash and cash equivalents 140 145  
Interest-bearing loans and borrowings (2) (1)  
Derivative financial instruments (net) (480) (612)  
Group net debt excluding net debt reclassified as held for sale (342) (468)  
Non-debt assets and liabilities (including cash and bank overdrafts reclassified as held for sale) analysed as follows:      
Non-current assets 1,466 1,541  
Current assets 454 471  
Non-current liabilities (206) (247)  
Current liabilities (322) (320)  
Capital and reserves attributable to the Company's equity holders 1,050 977  
Philippine Peso [Member] | Currency profile [Member]      
Disclosure Of Net Debt And Net Worth (Capital And Reserves Attributable to Company's Equity Holders) [Line Items]      
Cash and cash equivalents 43 16  
Interest-bearing loans and borrowings (293) (197)  
Derivative financial instruments (net) (17)    
Group net debt excluding net debt reclassified as held for sale (267) (181)  
Non-debt assets and liabilities (including cash and bank overdrafts reclassified as held for sale) analysed as follows:      
Non-current assets 1,292 1,459  
Current assets 110 97  
Non-current liabilities (153) (238)  
Current liabilities (137) (125)  
Non-controlling interests (391) (472)  
Capital and reserves attributable to the Company's equity holders 454 540  
Polish Zloty [Member] | Currency profile [Member]      
Disclosure Of Net Debt And Net Worth (Capital And Reserves Attributable to Company's Equity Holders) [Line Items]      
Cash and cash equivalents 99 21  
Interest-bearing loans and borrowings   (1)  
Derivative financial instruments (net) (171) (80)  
Group net debt excluding net debt reclassified as held for sale (72) (60)  
Non-debt assets and liabilities (including cash and bank overdrafts reclassified as held for sale) analysed as follows:      
Non-current assets 310 288  
Current assets 138 149  
Non-current liabilities (5) (4)  
Current liabilities (130) (118)  
Non-controlling interests   (1)  
Capital and reserves attributable to the Company's equity holders 241 254  
Swiss Franc [Member] | Currency profile [Member]      
Disclosure Of Net Debt And Net Worth (Capital And Reserves Attributable to Company's Equity Holders) [Line Items]      
Cash and cash equivalents 61 89  
Interest-bearing loans and borrowings (281) (306)  
Derivative financial instruments (net) (247) (209)  
Group net debt excluding net debt reclassified as held for sale (467) (426)  
Non-debt assets and liabilities (including cash and bank overdrafts reclassified as held for sale) analysed as follows:      
Non-current assets 715 797  
Current assets 302 325  
Non-current liabilities (181) (350)  
Current liabilities (186) (199)  
Non-controlling interests (11) (12)  
Capital and reserves attributable to the Company's equity holders 172 135  
Other currencies [Member] | Currency profile [Member]      
Disclosure Of Net Debt And Net Worth (Capital And Reserves Attributable to Company's Equity Holders) [Line Items]      
Cash and cash equivalents 100 132  
Interest-bearing loans and borrowings (11) (24)  
Derivative financial instruments (net) (48) 2  
Group net debt excluding net debt reclassified as held for sale 41 110  
Non-debt assets and liabilities (including cash and bank overdrafts reclassified as held for sale) analysed as follows:      
Non-current assets 1,804 1,790  
Current assets 273 258  
Non-current liabilities (98) (97)  
Current liabilities (285) (268)  
Non-controlling interests (21) (1)  
Capital and reserves attributable to the Company's equity holders € 1,714 € 1,792