XML 42 R32.htm IDEA: XBRL DOCUMENT v3.25.2
Financial assets and liabilities (Tables)
6 Months Ended
Jun. 30, 2025
Financial assets and liabilities  
Schedule of business net debt

  

  

Maximum

  

Final 

  

  

  

  

amount

maturity

Facility

Available

Facility

Currency

drawable

date

 type

Amount drawn

liquidity

Local

Local

    

currency

currency

m

m

$'m

$'m

2.000% Senior Secured Green Notes

 

EUR

 

450

 

01-Sep-28

Bullet

 

450

 

527

3.250% Senior Secured Green Notes

USD

600

01-Sep-28

Bullet

600

600

6.000% Senior Secured Green Notes

USD

600

15-Jun-27

Bullet

600

600

3.000% Senior Green Notes

EUR

500

01-Sep-29

Bullet

500

586

4.000% Senior Green Notes

USD

1,050

01-Sep-29

Bullet

1,050

1,050

Senior Secured Term Loan

EUR

269

24-Sep-29

Bullet

269

316

Global Asset Based Loan Facility

USD

333

06-Aug-26

Revolving

333

Bradesco Facility

BRL

500

30-Sep-28

Bullet

91

Lease obligations

 

Various

 

 

Various

Amortizing

 

 

370

Other borrowings

 

Various

 

 

Rolling

Amortizing

 

36

Total borrowings

 

  

 

  

 

  

 

  

 

 

4,085

 

424

Deferred debt issue costs

 

  

 

  

 

  

 

  

 

 

(24)

Net borrowings

 

  

 

  

 

  

 

  

 

 

4,061

424

Cash, cash equivalents and restricted cash

 

  

 

  

 

  

 

  

 

 

(256)

 

256

Derivative financial instruments used to hedge foreign currency and interest rate risk

46

Net debt / available liquidity

 

  

 

  

 

  

 

  

 

 

3,851

680

  

  

Maximum

  

Final 

  

  

  

  

amount

maturity

Facility

Available

Facility

Currency

drawable

date

 type

Amount drawn

liquidity

Local

Local

    

currency

currency

$'m

$'m

m

m

 

2.000% Senior Secured Green Notes

 

EUR

 

450

 

01-Sep-28

Bullet

 

450

 

468

3.250% Senior Secured Green Notes

USD

600

01-Sep-28

Bullet

600

600

6.000% Senior Secured Green Notes

USD

600

15-Jun-27

Bullet

600

600

3.000% Senior Green Notes

EUR

500

01-Sep-29

Bullet

500

519

4.000% Senior Green Notes

USD

1,050

01-Sep-29

Bullet

1,050

1,050

Senior Secured Term Loan

EUR

269

24-Sep-29

Bullet

269

280

Global Asset Based Loan Facility

USD

272

06-Aug-26

Revolving

272

Bradesco Facility

BRL

500

30-Sep-28

Bullet

81

Lease obligations

 

Various

 

 

Various

Amortizing

 

 

374

Other borrowings

 

Various

 

 

Rolling

Amortizing

 

42

Total borrowings

 

  

 

  

 

  

 

  

 

 

3,933

 

353

Deferred debt issue costs

 

  

 

  

 

  

 

  

 

  

 

(31)

Net borrowings

 

  

 

  

 

  

 

  

 

  

 

3,902

353

Cash, cash equivalents and restricted cash

 

  

 

  

 

  

 

  

 

  

 

(610)

 

610

Derivative financial instruments used to hedge foreign currency and interest rate risk

13

Net debt / available liquidity

 

  

 

  

 

  

 

  

 

  

 

3,305

963

Schedule of maturity analysis of borrowings

At June 30,

At December 31,

    

2025

    

2024

$'m

$'m

Within one year or on demand

 

112

105

Between one and three years

 

757

755

Between three and five years

 

3,177

3,017

Greater than five years

 

39

56

Total borrowings

 

4,085

 

3,933

Deferred debt issue costs

(24)

(31)

Net borrowings

4,061

3,902