XML 74 R53.htm IDEA: XBRL DOCUMENT v3.8.0.1
FINANCIAL ASSETS AND LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2017
FINANCIAL ASSETS AND LIABILITIES  
Schedule of financial assets

 

                                                                                                                                                                                    

 

 

Carrying
value

 

Fair value

 

Financial assets

    

2017

    

2016

    

2017

    

2016

 

Financial assets at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

5

 

 

2

 

 

5

 

 

2

 

Embedded derivatives in notes

 

 

5

 

 

12

 

 

5

 

 

12

 

Financial assets at fair value

 

 


 

 

 


 

 

 


 

 

 


 

 

Available for sale financial assets

 

 

71

 

 

71

 

 

71

 

 

71

 

​  

​  

​  

​  

​  

​  

​  

​  

Total financial assets at fair value

 

 

81

 

 

85

 

 

81

 

 

85

 

​  

​  

​  

​  

​  

​  

​  

​  

Loans granted, deposits and other financial assets

 

 


 

 

 


 

 

 


 

 

 


 

 

Bank deposits and interest accrued

 

 

70

 

 

385

 

 

70

 

 

385

 

Cash pledged as collateral*

 

 

998

 

 

 

 

998

 

 

 

Other investments

 

 

12

 

 

24

 

 

12

 

 

24

 

Other loans granted

 

 

3

 

 

2

 

 

3

 

 

2

 

​  

​  

​  

​  

​  

​  

​  

​  

Total loans granted, deposits and other financial assets

 

 

1,083

 

 

411

 

 

1,083

 

 

411

 

​  

​  

​  

​  

​  

​  

​  

​  

Total financial assets

 

 

1,164

 

 

496

 

 

1,164

 

 

496

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Non-current

 

 

34

 

 

306

 

 

 

 

 

 

 

Current

 

 

1,130

 

 

190

 

 

 

 

 

 

 


 

*     As of December 31, 2017, cash balances of US$987 are pledged as collateral for the Mandatory Tender Offer for the purchase of shares of GTH, refer to Note 5 for further details.

Schedule of financial liabilities

 

                                                                                                                                                                                    

 

 

Carrying value

 

Fair value

 

Financial Liabilities

    

2017

    

2016

    

2017

    

2016

 

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

 

 

29

 

 

 

 

29

 

Contingent consideration

 

 

49

 

 

47

 

 

49

 

 

47

 

Financial liabilities at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as net investment hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency interest rate exchange contracts

 

 

59

 

 

 

 

59

 

 

 

Derivatives designated as cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

 

 

4

 

 

 

 

4

 

Interest rate exchange contracts

 

 

1

 

 

3

 

 

1

 

 

3

 

​  

​  

​  

​  

​  

​  

​  

​  

Total financial liabilities at fair value

 

 

109

 

 

83

 

 

109

 

 

83

 

​  

​  

​  

​  

​  

​  

​  

​  

Financial liabilities at amortized cost

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank loans and bonds, principal

 

 

11,103

 

 

10,489

 

 

11,548

 

 

10,983

 

Interest accrued

 

 

129

 

 

173

 

 

130

 

 

173

 

Discounts, unamortized fees, hedge basis adjustment

 

 

(34

)

 

40

 

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Bank loans and bonds at amortized cost

 

 

11,198

 

 

10,702

 

 

11,678

 

 

11,156

 

Put-option liability over non-controlling interest

 

 

310

 

 

290

 

 

310

 

 

290

 

Other financial liabilities

 

 

13

 

 

41

 

 

13

 

 

41

 

​  

​  

​  

​  

​  

​  

​  

​  

Total financial liabilities at amortized cost

 

 

11,521

 

 

11,033

 

 

12,001

 

 

11,487

 

​  

​  

​  

​  

​  

​  

​  

​  

Total financial liabilities

 

 

11,630

 

 

11,116

 

 

12,110

 

 

11,570

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Non-current

 

 

10,362

 

 

8,070

 

 

 

 

 

 

 

Current

 

 

1,268

 

 

3,046

 

 

 

 

 

 

 

 

Schedule of principal amounts outstanding for interest-bearing loans and bonds

 

                                                                                                                                                                                    

 

 

 

 

 

 

 

 

 

 

 

 

Principalamountoutstanding

 

Borrower

    

Type of debt

    

Guarantor

    

Currency

    

Interest rate

    

Maturity

    

2017

    

2016

 

VEON Holdings

 

Loans

 

None

 

RUB

 

8.75% - 10.0%

 

2022

 

 

2,474

 

 

 

VEON Holdings

 

Notes

 

None (2016: PJSC VimpelCom)

 

US$

 

5.2% - 5.95%

 

2019 - 2023

 

 

1,554

 

 

1,554

 

VEON Holdings

 

Notes

 

None

 

US$

 

3.95% - 4.95%

 

2021 - 2024

 

 

1,500

 

 

 

VEON Holdings

 

Loans

 

None

 

EUR

 

3mEURIBOR + 1.9% - 2.75%

 

2022

 

 

752

 

 

 

VEON Holdings

 

Notes

 

PJSC VimpelCom

 

US$

 

7.5%

 

2022

 

 

628

 

 

1,280

 

VEON Holdings

 

Syndicated loan (RCF)

 

None

 

US$

 

1mLIBOR + 2.25%

 

2018

 

 

250

 

 

 

VEON Holdings

 

Notes

 

None

 

RUB

 

9.0%

 

2018

 

 

208

 

 

198

 

VEON Holdings

 

Notes

 

PJSC VimpelCom

 

US$

 

6.25%

 

2017

 

 

 

 

349

 

GTH Finance B.V. 

 

Notes

 

VEON Holdings B.V.

 

US$

 

6.25% - 7.25%

 

2020 - 2023

 

 

1,200

 

 

1,200

 

VIP Finance Ireland

 

Eurobonds

 

None

 

US$

 

7.748% - 9.1%

 

2018 - 2021

 

 

543

 

 

1,150

 

PMCL

 

Loans

 

None

 

PKR

 

6mKIBOR + 0.35% - 0.8%

 

2020 - 2022

 

 

379

 

 

166

 

PMCL

 

Loans

 

EKN*

 

US$

 

6mLIBOR + 1.9%

 

2020

 

 

212

 

 

231

 

Banglalink

 

Senior Notes

 

None

 

US$

 

8.6%

 

2019

 

 

300

 

 

300

 

PJSC VimpelCom

 

Ruble Bonds

 

None

 

RUB

 

10.0% - 11.9%

 

2017

 

 

19

 

 

660

 

PJSC VimpelCom

 

Loans

 

None

 

RUB

 

12.75%

 

2017 - 2018

 

 

 

 

1,021

 

VEON Amsterdam

 

Loans

 

None

 

US$

 

1mLibor + 3.3%

 

2017

 

 

 

 

1,000

 

Omnium Telecom Algeria SpA

 

Syndicated loan

 

None

 

DZD

 

Bank of Algeria re-discount rate + 2.0%

 

2019

 

 

 

 

340

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

1,084

 

 

1,040

 

​  

​  

​  

​  

 

 

Total bank loans and bonds

 

 

 

 

 

 

 

 

 

 

11,103

 

 

10,489

 

​  

​  

​  

​  

​  

​  

​  

​  


 

*     Exportkreditnämnden (The Swedish Export Credit Agency)

 

Schedule of reconciliation of cash flows from financing activities

                                                                                                                                                                                    

 

    

Bank loans and bondsat amortized cost

 

Balance as of January 1, 2017

 

 

10,702

 

 

Cash flows

 

 

 

 

Proceeds from borrowings, net of fees paid

 

 

6,193

 

Repayment of borrowings

 

 

(5,948

)

Interest paid

 

 

(834

)

Non-cash movements

 

 

 

 

Interest accrued

 

 

774

 

Early redemption premium accrued*

 

 

168

 

Foreign currency translation

 

 

138

 

Other non-cash movements

 

 

5

 

​  

​  

Balance as of December 31, 2017

 

 

11,198

 

​  

​  

​  

​  


 

*           Early redemption premium accrued in respect of the settlement of the cash tender offer for certain outstanding debt securities, see below for further information. The amount accrued relates to the excess of purchase price over the principal amount outstanding, which, together with the release of unamortized debt issuance costs and unamortized fair value hedge basis adjustment, resulted in a loss from early debt redemption of US$124, recorded within "Other non-operating gains/losses" (refer to Note 11).

Schedule of hedge accounting with derivatives as hedging items

 

                                                                                                                                                                                    

 

 

 

 

Nominalvalue

 

Fair valueof assets

 

Fair valueof liabilities

 

 

    

Risk beinghedged

 

 

    

2017

    

2016

    

2017

    

2016

    

2017

    

2016

 

Cash flow hedge accounting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate exchange contracts

 

Interest

 

 

93

 

 

158

 

 

 

 

 

 

1

 

 

3

 

Foreign exchange contracts

 

Currency

 

 

 

 

73

 

 

 

 

 

 

 

 

4

 

Net investment hedge accounting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency interest rate exchange contracts

 

Currency

 

 

600

 

 

 

 

 

 

 

 

59

 

 

 

No hedge accounting applied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency interest rate exchange contracts

 

Currency

 

 

 

 

7

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

Currency

 

 

283

 

 

407

 

 

5

 

 

2

 

 

 

 

29

 

 

Schedule of cash flows of the derivatives, to which cash flow hedge accounting applies

                                                                                                                                                                                    

 

 

Less than1 year

 

1 - 3 years

 

3 - 5 years

 

More than5 years

 

Total

 

As of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows

 

 

(2

)

 

(0

)

 

 

 

 

 

(2

)

Cash flow hedge reserve

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

As of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows

 

 

(9

)

 

(2

)

 

 

 

 

 

(11

)

Cash flow hedge reserve*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0

)


 

*           The balance of the Cash flow hedge reserve at December 31, 2016 amounted to approximately US$300 thousand.

 

Schedule of disclosure of fair value measurements separately for each major class of assets and liabilities.

 

                                                                                                                                                                                    

As of December 31, 2017

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Financial assets at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

 

 

5

 

 

 

 

5

 

Embedded derivatives in notes

 

 

 

 

5

 

 

 

 

5

 

Financial assets at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale financial assets

 

 

 

 

71

 

 

 

 

71

 

​  

​  

​  

​  

​  

​  

​  

​  

Total financial assets at fair value

 

 

 

 

81

 

 

 

 

81

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

 

 

 

 

 

 

 

Contingent consideration

 

 

 

 

 

 

49

 

 

49

 

Financial liabilities at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as net investment hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency interest rate exchange contracts

 

 

 

 

59

 

 

 

 

59

 

Derivatives designated as cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate exchange contracts

 

 

 

 

1

 

 

 

 

1

 

​  

​  

​  

​  

​  

​  

​  

​  

Total financial liabilities at fair value

 

 

 

 

60

 

 

49

 

 

109

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

As of December 31, 2016

      

Level 1

     

Level 2

     

Level 3

     

Total

 

Financial assets at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

 

 

2

 

 

 

 

2

 

Embedded derivatives in notes

 

 

 

 

12

 

 

 

 

12

 

Financial assets at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

 

 

 

 

 

 

 

Available for sale financial assets

 

 

 

 

42

 

 

29

 

 

71

 

​  

​  

​  

​  

​  

​  

​  

​  

Total financial assets at fair value

 

 

 

 

56

 

 

29

 

 

85

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

 

 

29

 

 

 

 

29

 

Financial liabilities at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

 

 

4

 

 

 

 

4

 

Interest rate exchange contracts

 

 

 

 

3

 

 

 

 

3

 

Contingent consideration

 

 

 

 

 

 

47

 

 

47

 

​  

​  

​  

​  

​  

​  

​  

​  

Total financial liabilities at fair value

 

 

 

 

36

 

 

47

 

 

83

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of reconciliation of movements relating to financial instruments classified in level 3 of the fair value hierarchy

 

                                                                                                                                                                                    

 

      

Financial assets
at fair value

     

Financial liabilities
at fair value

 

 

     

Available
for sale

     

Total

     

Contingent
consideration

     

Total

 

As of January 1, 2016

 

 

27

 

 

27

 

 

 

 

 

 

Change in fair value recognized in other comprehensive income

 

 

5

 

 

5

 

 

 

 

 

Purchased / incurred

 

 

 

 

 

 

47

 

 

47

 

Currency translation adjustments

 

 

(3

)

 

(3

)

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

As of December 31, 2016

 

 

29

 

 

29

 

 

47

 

 

47

 

​  

​  

​  

​  

​  

​  

​  

​  

Change in fair value recognized in the income statement

 

 

 

 

 

 

2

 

 

2

 

Change in fair value recognized in other comprehensive income

 

 

(9

)

 

(9

)

 

 

 

 

Impairment loss

 

 

(20

)

 

(20

)

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

As of December 31, 2017

 

 

 

 

 

 

49

 

 

49

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of offsetting financial assets and liabilities

                                                                                                                                                                                    

 

 

 

 

 

 

 

 

Related amounts not
set off in the
statement of financial
position

 

 

 

 

 

 

    

Gross amounts
set off in the
statement of
financial position

    

Net amounts
presented in the
statement of
financial position

 

 

 

 

    

Gross
amounts
recognized

    

Financial
instruments

    

Cash
collateral
received

    

Net
amount

 

As of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other financial assets (non-current)

 

 

34

 

 

 

 

34

 

 

 

 

 

 

34

 

Other financial liabilities (non-current)

 

 

10,362

 

 

 

 

10,362

 

 

 

 

 

 

10,362

 

Other financial assets (current)

 

 

1,130

 

 

 

 

1,130

 

 

 

 

 

 

1,130

 

Other financial liabilities (current)

 

 

1,268

 

 

 

 

1,268

 

 

 

 

 

 

1,268

 

Trade and other receivables

 

 

817

 

 

72

 

 

745

 

 

 

 

 

 

745

 

Trade and other payables

 

 

1,595

 

 

72

 

 

1,523

 

 

 

 

 

 

1,523

 

As of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other financial assets (non-current)

 

 

306

 

 

 

 

306

 

 

 

 

 

 

306

 

Other financial liabilities (non-current)

 

 

8,070

 

 

 

 

8,070

 

 

 

 

 

 

8,070

 

Other financial assets (current)

 

 

190

 

 

 

 

190

 

 

 

 

 

 

190

 

Other financial liabilities (current)

 

 

3,047

 

 

(1

)

 

3,046

 

 

 

 

 

 

3,046

 

Trade and other receivables

 

 

783

 

 

(98

)

 

685

 

 

 

 

 

 

685

 

Trade and other payables

 

 

1,843

 

 

(99

)

 

1,744

 

 

 

 

 

 

1,744