|
Unobservable inputs |
|
December 31, |
|
December 31, |
|
Post-tax discount rate |
|
13% |
|
13% |
|
Revenue growth rate |
|
0.0 - (0.5)% (av. –0.2%) |
|
(0.9) - (2.9)% (av. –1.8%) |
|
OIBDA margin |
|
40.2 - 41.2% (av. 40.7%) |
|
42.0 - 45.0% (av. 43.5%) |
|
Unobservable inputs |
|
December 31, |
|
|
|
Discount rate |
|
|
10 |
% |
|
Revenue, average amount per year |
|
|
632 |
|
|
EBITDA margin, average rate |
|
|
13,0 |
% |
|
Net debt, average amount per year |
|
|
(129 |
) |