Impairment review - Key assumptions used in value in use calculations (Details) € in Billions | 6 Months Ended |
Sep. 30, 2020EUR (€) |
Change required for carrying value to equal recoverable amount | |
Growth rate used to extrapolate cash flow projections | 5.00% |
Germany | |
Assumptions used in value in use calculation | |
Pre-tax risk adjusted discount rate (as a percent) | 7.30% |
Long-term growth rate (as a percent) | 0.50% |
Projected adjusted EBITDA (as a percent) | 3.80% |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 1.10% |
Long-term growth rate (as a percent) | (1.10%) |
Projected adjusted EBITDA (as a percent) | (3.30%) |
Projected capital expenditure (as a percent) | 13.50% |
Germany | Minimum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | 20.00% |
Germany | Maximum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | (20.70%) |
Germany | Base Case | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 7.1 |
Germany | Decrease in EBITDA by 5 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | (3.3) |
Germany | Increase in EBITDA by 5 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 19.4 |
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 | 0.4 |
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 | € 16.8 |
Italy | |
Assumptions used in value in use calculation | |
Pre-tax risk adjusted discount rate (as a percent) | 10.80% |
Long-term growth rate (as a percent) | 0.50% |
Projected adjusted EBITDA (as a percent) | 2.50% |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 1.20% |
Long-term growth rate (as a percent) | (1.20%) |
Projected adjusted EBITDA (as a percent) | (1.90%) |
Projected capital expenditure (as a percent) | 4.90% |
Italy | Minimum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | 12.20% |
Italy | Maximum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | (14.90%) |
Italy | Base Case | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 1 |
Italy | Decrease in EBITDA by 5 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | (1.5) |
Italy | Increase in EBITDA by 5 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 | 0.2 |
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 | € 2.1 |
Spain | |
Assumptions used in value in use calculation | |
Pre-tax risk adjusted discount rate (as a percent) | 9.30% |
Long-term growth rate (as a percent) | 0.50% |
Projected adjusted EBITDA (as a percent) | 8.20% |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 0.30% |
Long-term growth rate (as a percent) | (0.30%) |
Projected adjusted EBITDA (as a percent) | (0.70%) |
Projected capital expenditure (as a percent) | 1.40% |
Spain | Minimum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | 16.20% |
Spain | Maximum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | (18.70%) |
Spain | Base Case | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 0.2 |
Spain | Decrease in EBITDA by 5 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | (1.3) |
Spain | Increase in EBITDA by 5 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 2 |
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 | (0.4) |
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 | € 1.1 |
Ireland | |
Assumptions used in value in use calculation | |
Pre-tax risk adjusted discount rate (as a percent) | 7.70% |
Long-term growth rate (as a percent) | 0.50% |
Projected adjusted EBITDA (as a percent) | 0.90% |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 0.30% |
Long-term growth rate (as a percent) | (0.30%) |
Projected adjusted EBITDA (as a percent) | (0.60%) |
Projected capital expenditure (as a percent) | 1.70% |
Ireland | Minimum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | 13.20% |
Ireland | Maximum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | (15.70%) |
Ireland | Base Case | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 0.1 |
Ireland | Decrease in EBITDA by 5 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | (0.4) |
Ireland | Increase in EBITDA by 5 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 0.7 |
Ireland | Decrease in long-term growth rate by 1 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | (0.1) |
Ireland | Increase in long-term growth rate by 1 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 0.3 |
Romania | |
Assumptions used in value in use calculation | |
Pre-tax risk adjusted discount rate (as a percent) | 10.10% |
Long-term growth rate (as a percent) | 1.00% |
Projected adjusted EBITDA (as a percent) | 8.00% |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 0.40% |
Long-term growth rate (as a percent) | (0.60%) |
Projected adjusted EBITDA (as a percent) | (1.10%) |
Projected capital expenditure (as a percent) | 1.50% |
Romania | Minimum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | 13.70% |
Romania | Maximum | |
Assumptions used in value in use calculation | |
Projected capital expenditure (as a percent) | (16.60%) |
Romania | Base Case | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | € 0.1 |
Romania | Decrease in EBITDA by 5 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | (0.2) |
Romania | Increase in EBITDA by 5 pps | |
Change required for carrying value to equal recoverable amount | |
Recoverable amount that exceeds carrying value | 0.3 |
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 | € 0.2 |
UK | |
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) | (0.50%) |
Projected adjusted EBITDA (as a percent) | (1.00%) |
Projected capital expenditure (as a percent) | 2.20% |
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) | (2.80%) |
Projected capital expenditure (as a percent) | 6.10% |
Czech Republic | |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 1.60% |
Long-term growth rate (as a percent) | (1.60%) |
Projected adjusted EBITDA (as a percent) | (3.60%) |
Projected capital expenditure (as a percent) | 12.70% |
Hungary | |
Change required for carrying value to equal recoverable amount | |
Pre-tax risk adjusted discount rate (as a percent) | 1.20% |
Long-term growth rate (as a percent) | (1.40%) |
Projected adjusted EBITDA (as a percent) | (2.50%) |
Projected capital expenditure (as a percent) | 6.80% |