XML 27 R17.htm IDEA: XBRL DOCUMENT v3.10.0.1
FINANCIAL ASSETS AND LIABILITIES
6 Months Ended
Jun. 30, 2018
FINANCIAL ASSETS AND LIABILITIES  
FINANCIAL ASSETS AND LIABILITIES

 

10.  FINANCIAL ASSETS AND LIABILITIES

 

SIGNIFICANT CHANGES IN FINANCIAL ASSETS AND LIABILITIES

 

There were no significant changes in financial assets and liabilities in the six-month period ended June 30, 2018, except for the scheduled repayments of debt or as described below. Furthermore, there were no changes in risks and risk management policies as disclosed in the Group’s annual consolidated financial statements as of and for the year ended December 31, 2017.

 

Upon transition to IFRS 9, the Company has reclassified financial assets from “Available for sale” to “Fair value through other comprehensive income with recycling”. For further details, refer to Note 2.

 

Banglalink financing

 

In February and April 2018 Banglalink Digital Communications Limited, a subsidiary of the Company, has performed multiple drawdowns in a total amount of BDT 13,059 million (US$157) under two syndicated facilities with several banks, which were entered into pursuant to an agreement dated December 24, 2017 for an amount of BDT 29,300 million (US$355 as of December 24, 2017). Repayment will take place through periodic instalments between December 24, 2018 and December 24, 2022.

 

Bank loans and bonds

 

The Company had the following principal amounts outstanding for interest-bearing loans and bonds at reporting date:

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal amount
outstanding

 

Borrower

 

Type of debt

 

Guarantor

 

Currency

 

Interest rate

 

Maturity

 

June 30,
2018

 

December 31,
2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VEON Holdings

 

Loans

 

None

 

RUB

 

8.75% - 10.0%

 

2022

 

2,271

 

2,474

 

VEON Holdings

 

Notes

 

None

 

US$

 

5.2% - 5.95%

 

2019 -2023

 

1,554

 

1,554

 

VEON Holdings

 

Notes

 

None

 

US$

 

3.95% - 4.95%

 

2021 - 2024

 

1,500

 

1,500

 

VEON Holdings

 

Loans

 

None

 

EUR

 

3mEURIBOR + 1.9% - 2.75%

 

2022

 

732

 

752

 

VEON Holdings

 

Notes

 

PJSC VimpelCom

 

US$

 

7.5%

 

2022

 

628

 

628

 

VEON Holdings

 

Syndicated loan (RCF)

 

None

 

US$

 

1mLIBOR + 2.25%

 

2018

 

 

250

 

VEON Holdings

 

Notes

 

None

 

RUB

 

9.0%

 

2018

 

 

208

 

VEON Amsterdam B.V.

 

Loan

 

EKN*, PJSC VimpelCom

 

US$

 

1.72%

 

2022

 

143

 

159

 

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$

 

7.75%

 

2021

 

377

 

543

 

PMCL

 

Loans

 

None

 

PKR

 

6mKIBOR + 0.35% - 0.9%

 

2020 -2022

 

322

 

379

 

PMCL

 

Loans

 

EKN*

 

US$

 

6mLIBOR + 1.9%

 

2020

 

162

 

212

 

Banglalink Digital Communications Ltd.

 

Senior Notes

 

None

 

US$

 

8.6%

 

2019

 

300

 

300

 

Banglalink Digital Communications Ltd.

 

Syndicated loans

 

None

 

BDT

 

Average bank deposit rate + 3.0% - 4.25%

 

2020 - 2022

 

156

 

 

Optimum Telecom Algérie S.p.A.

 

Syndicated loan

 

Omnium Telecom Algérie S.p.A.

 

DZD

 

Bank of Algeria re-discount rate + 2.0%

 

2019

 

128

 

131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other debt **

 

 

 

 

 

519

 

813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total bank loans and bonds

 

 

 

 

 

9,992

 

11,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Exportkreditnämnden (The Swedish Export Credit Agency)

 

** As of June 30, 2018, other debt includes overdrawn bank accounts related to cash-pooling program of US$201 (2017: US$ nil). For further details, refer to Note 11.

 

FAIR VALUES

 

Set out below is a comparison by class of the carrying amounts and fair value of the Company’s financial instruments that are carried in the interim condensed consolidated financial statements as of June 30, 2018, other than those with carrying amounts that are reasonable approximations of fair values:

 

 

 

Carrying value

 

Fair value

 

Financial assets

 

June 30,
2018

 

December
31, 2017

 

June 30,
2018

 

December
31, 2017

 

 

 

 

 

 

 

 

 

 

 

Financial assets at fair value through profit or loss

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedges

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

3

 

5

 

3

 

5

 

Embedded derivatives in notes

 

 

5

 

 

5

 

 

 

 

 

 

 

 

 

 

 

Financial assets at fair value through other comprehensive income (with recycling)

 

56

 

 

56

 

 

Available for sale financial assets (see Note 2)

 

 

71

 

 

71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total financial assets at fair value

 

59

 

81

 

59

 

81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets at amortized cost

 

 

 

 

 

 

 

 

 

Bank deposits and interest accrued

 

15

 

70

 

15

 

70

 

Cash pledged as collateral (see Note 3)

 

 

998

 

 

998

 

Other investments

 

20

 

12

 

20

 

12

 

Other loans granted

 

5

 

3

 

5

 

3

 

 

 

 

 

 

 

 

 

 

 

Total financial assets at amortized cost

 

40

 

1,083

 

40

 

1,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total financial assets

 

99

 

1,164

 

99

 

1,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

18

 

34

 

 

 

 

 

Current

 

81

 

1,130

 

 

 

 

 

 

 

 

Carrying value

 

Fair value

 

Financial Liabilities

 

June 30,
2018

 

December
31, 2017

 

June 30,
2018

 

December
31, 2017

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedges

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

7

 

 

7

 

 

Contingent consideration

 

49

 

49

 

49

 

49

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as net investment hedges

 

 

 

 

 

 

 

 

 

Cross currency interest rate exchange contracts

 

48

 

59

 

48

 

59

 

Derivatives designated as cash flow hedges

 

 

 

 

 

 

 

 

 

Interest rate exchange contracts

 

 

1

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total financial liabilities at fair value

 

104

 

109

 

104

 

109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities at amortized cost

 

 

 

 

 

 

 

 

 

Bank loans and bonds, principal

 

9,992

 

11,103

 

10,089

 

11,548

 

Interest accrued

 

112

 

129

 

112

 

130

 

Discounts, unamortized fees, hedge basis adjustment

 

(29

)

(34

)

 

 

 

 

 

 

 

 

 

 

 

 

Bank loans and bonds at amortized cost

 

10,075

 

11,198

 

10,201

 

11,678

 

 

 

 

 

 

 

 

 

 

 

Put-option liability over non-controlling interest

 

307

 

310

 

307

 

310

 

Other financial liabilities

 

85

 

13

 

85

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total financial liabilities at amortized cost

 

10,467

 

11,521

 

10,593

 

12,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total financial liabilities

 

10,571

 

11,630

 

10,697

 

12,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

9,044

 

10,362

 

 

 

 

 

Current

 

1,527

 

1,268

 

 

 

 

 

 

The fair value of the financial assets and liabilities are included as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair values were estimated based on quoted market prices for our bonds, derived from market prices or by using discounted cash flows under the agreement at the rate applicable for instruments with similar maturity and risk profile.

 

The carrying amount of cash and cash equivalents, trade and other receivables, and trade and other payables approximate their respective fair value.

 

The fair value of derivative financial instruments is determined using present value techniques such as discounted cash flow techniques, Monte Carlo simulation and/or the Black-Scholes model. These valuation techniques are commonly used for valuations of derivatives. Observable inputs used in the valuation techniques include LIBOR, EURIBOR, swap curves, basis swap spreads, foreign exchange rates and credit default spreads of both counterparties and our own entities.

 

The fair value of debt instruments measured at fair value through other comprehensive income are determined through comparison of various multiples and reference to market valuation of similar instruments quoted in an active market. If information is not available, a discounted cash flow method is used.

 

Fair value measurements for financial liabilities at amortized cost are based on quoted market prices, where available. If the quoted market price is not available, the fair value measurement is based on discounted expected future cash flows using a market interest rate curve, credit spreads and maturities.

 

Fair value hierarchy

 

As of June 30, 2018 and December 31, 2017, the Group recognized financial instruments at fair value in the statement of financial position.

 

The fair value hierarchy ranks fair value measurements based on the type of inputs used in the valuation:

 

·

Level 1: quoted (unadjusted) prices in active markets for identical assets or liabilities

 

·

Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly

 

·

Level 3: inputs are unobservable inputs for the asset or liability

 

The following table provides the disclosure of recurring fair value measurements separately for each major class of assets and liabilities.

 

As of June 30, 2018

 

Level 1

 

Level 2

 

Level 3

 

Total

 

 

 

 

 

 

 

 

 

 

 

Financial assets at fair value through profit or loss

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedges

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

3

 

 

3

 

 

 

 

 

 

 

 

 

 

 

Financial assets at fair value through other comprehensive income (with recycling)

 

 

56

 

 

56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total financial assets at fair value

 

 

59

 

 

59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities at fair value through profit or loss

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedges

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

7

 

 

7

 

Contingent consideration

 

 

 

49

 

49

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as net investment hedges

 

 

 

 

 

 

 

 

 

Cross currency interest rate exchange contracts

 

 

48

 

 

48

 

Derivatives designated as cash flow hedges

 

 

 

 

 

 

 

 

 

Interest rate exchange contracts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total financial liabilities at fair value

 

 

55

 

49

 

104

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Available for sale financial assets (see Note 2)

 

 

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

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

The reconciliation of movements relating to financial instruments classified in Level 3 of the fair value hierarchy:

 

Financial liabilities at fair value through profit or loss

 

Contingent
consideration

 

Total

 

 

 

 

 

 

 

As of December 31, 2017

 

49

 

49

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2018

 

49

 

49

 

 

 

 

 

 

 

 

Transfers into and out of fair value hierarchy levels are recognized at the end of the reporting period (or the date of the event or change in circumstances that caused the transfer). On a quarterly basis, the Company reviews if there are any indicators for a possible transfer between Level 2 and Level 3. This depends on how the Company is able to obtain the underlying input parameters when assessing the fair valuations.

 

During the six-month period ended June 30, 2018, there were no transfers between Level 1, Level 2 and Level 3 fair value measurements.

 

All impairment losses and changes in fair values of financial instruments are unrealized and are recorded in “Other non-operating losses” in the consolidated income statement or “Other” in the consolidated statement of comprehensive income.