XML 43 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
FINANCIAL ASSETS AND LIABILITIES (Tables)
6 Months Ended
Jun. 30, 2018
FINANCIAL ASSETS AND LIABILITIES  
Schedule of principal amounts outstanding for interest-bearing loans and bonds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

Schedule of financial assets

 

 

 

 

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

 

 

 

 

 

 

Schedule of financial liabilities

 

 

 

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

 

 

 

 

 

 

Schedule of 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

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of 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