Impairment losses - Key assumptions used in value in use calculations (Details) € in Billions | 6 Months Ended |
Sep. 30, 2019EUR (€) |
Germany | |
Assumptions used in value in use calculation | |
Pre-tax adjusted discount rate (as a percent) | 8.30% |
Long-term growth rate (as a percent) | 0.50% |
Projected adjusted EBITDA (as a percent) | 2.20% |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 2.00% |
Long-term growth rate (as a percent) | (2.10%) |
Projected adjusted EBITDA (as a percent) | (4.90%) |
Projected capital expenditure (as a percent) | 17.10% |
Germany | Minimum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | 17.30% |
Germany | Maximum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | 19.70% |
Germany | Base Case | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 7.1 |
Germany | Decrease in EBIDTA by 2 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 4.1 |
Germany | Increase in EBIDTA by 2 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 10.5 |
Germany | Decrease in long-term growth rate by 1 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 3.2 |
Germany | Increase in long-term growth rate by 1 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 12.6 |
Italy | |
Assumptions used in value in use calculation | |
Pre-tax adjusted discount rate (as a percent) | 10.40% |
Long-term growth rate (as a percent) | 1.00% |
Projected adjusted EBITDA (as a percent) | (0.50%) |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 2.50% |
Long-term growth rate (as a percent) | (2.60%) |
Projected adjusted EBITDA (as a percent) | (4.50%) |
Projected capital expenditure (as a percent) | 12.10% |
Italy | Minimum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | 12.10% |
Italy | Maximum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | 14.10% |
Italy | Base Case | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 2.7 |
Italy | Decrease in EBIDTA by 2 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 1.4 |
Italy | Increase in EBIDTA by 2 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 4 |
Italy | Decrease in long-term growth rate by 1 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 1.5 |
Italy | Increase in long-term growth rate by 1 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 4.3 |
Spain | |
Assumptions used in value in use calculation | |
Pre-tax adjusted discount rate (as a percent) | 9.30% |
Long-term growth rate (as a percent) | 0.50% |
Projected adjusted EBITDA (as a percent) | 9.80% |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 0.60% |
Long-term growth rate (as a percent) | (0.70%) |
Projected adjusted EBITDA (as a percent) | (1.40%) |
Projected capital expenditure (as a percent) | 3.00% |
Spain | Minimum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | 16.80% |
Spain | Maximum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | 18.20% |
Spain | Base Case | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 0.6 |
Spain | Decrease in EBIDTA by 2 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | (0.2) |
Spain | Increase in EBIDTA by 2 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 1.4 |
Spain | Decrease in long-term growth rate by 1 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | (0.3) |
Spain | Increase in long-term growth rate by 1 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 1.6 |
Romania | |
Assumptions used in value in use calculation | |
Pre-tax adjusted discount rate (as a percent) | 10.70% |
Long-term growth rate (as a percent) | 1.00% |
Projected adjusted EBITDA (as a percent) | 4.80% |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 2.70% |
Long-term growth rate (as a percent) | (3.40%) |
Projected adjusted EBITDA (as a percent) | (4.80%) |
Projected capital expenditure (as a percent) | 8.50% |
Romania | Minimum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | 11.20% |
Romania | Maximum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | 12.40% |
Romania | Base Case | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 0.3 |
Romania | Decrease in EBIDTA by 2 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 0.1 |
Romania | Increase in EBIDTA by 2 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 0.4 |
Romania | Decrease in long-term growth rate by 1 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 0.2 |
Romania | Increase in long-term growth rate by 1 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 0.4 |
UK | |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 0.80% |
Long-term growth rate (as a percent) | (0.80%) |
Projected adjusted EBITDA (as a percent) | (1.80%) |
Projected capital expenditure (as a percent) | 3.60% |
Ireland | |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 0.50% |
Long-term growth rate (as a percent) | (0.60%) |
Projected adjusted EBITDA (as a percent) | (1.10%) |
Projected capital expenditure (as a percent) | 4.10% |
Portugal | |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 1.30% |
Long-term growth rate (as a percent) | (1.30%) |
Projected adjusted EBITDA (as a percent) | (2.70%) |
Projected capital expenditure (as a percent) | 7.10% |