Interim Results - Part 2
Vodafone Group Plc
15 November 2005
VODAFONE GROUP PLC
INTERIM RESULTS FOR THE SIX MONTHS ENDED
30 SEPTEMBER 2005
*******
PART II
*******
CONSOLIDATED INCOME STATEMENT
Six months to Six months to Year ended
30 September 30 September 31 March
2005 2004 2005
£m £m £m
Revenue 18,251 16,742 34,073
Cost of sales (11,408) (10,410) (21,464)
---------- ---------- ----------
Gross profit 6,843 6,332 12,609
Selling and distribution expenses (1,167) (1,013) (2,046)
Administrative expenses (1,871) (1,638) (3,526)
Share of result in associated
undertakings 1,187 1,078 1,980
Other income and expense (515) - (475)
---------- ---------- ----------
Operating profit 4,477 4,759 8,542
Non-operating income and expense 1 16 6
Investment income 259 321 581
Financing costs (630) (556) (1,178)
---------- ---------- ----------
Profit before taxation 4,107 4,540 7,951
Tax on profit (1,289) (857) (1,433)
---------- ---------- ----------
Profit for the period 2,818 3,683 6,518
========== ========== ==========
Attributable to:
- Equity shareholders 2,775 3,615 6,410
- Minority interests 43 68 108
Earnings per share:
- Basic 4.36p 5.40p 9.68p
- Diluted 4.35p 5.39p 9.65p
CONSOLIDATED STATEMENT OF RECOGNISED INCOME AND EXPENSE
Six months to Six months to Year ended
30 September 30 September 31 March
2005 2004 2005
£m £m £m
Gains on revaluation of
available-for-sale investments 572 28 106
Exchange differences on
translation of foreign operations 448 2,067 1,488
Actuarial losses on defined
benefit pension schemes - (38) (79)
---------- ---------- ----------
Net income recognised directly in
equity 1,020 2,057 1,515
Profit for the period 2,818 3,683 6,518
---------- ---------- ----------
Total recognised income and
expense relating to the period 3,838 5,740 8,033
========== ========== ==========
Attributable to:
- Equity shareholders 3,784 5,706 7,958
- Minority interests 54 34 75
CONSOLIDATED BALANCE SHEET
30 September 30 September 31 March
2005 2004 2005
£m £m £m
Non-current assets
Intangible assets 97,792 97,958 97,139
Property, plant and
equipment 17,844 17,230 17,451
Investments in associated
undertakings 22,063 20,921 20,234
Other investments 1,859 1,157 1,181
Deferred tax assets 973 1,195 1,184
Trade and other receivables 236 267 221
---------- ---------- ----------
140,767 138,728 137,410
---------- ---------- ----------
Current assets
Inventory 536 424 440
Taxation recoverable 68 - 38
Trade and other receivables 6,068 5,680 5,449
Cash and cash equivalents 1,400 4,704 3,769
---------- ---------- ----------
8,072 10,808 9,696
---------- ---------- ----------
Total assets 148,839 149,536 147,106
========== ========== ==========
Equity
Called up share capital 4,292 4,283 4,286
Share premium account 52,401 52,202 52,284
Own shares held (7,608) (2,873) (5,121)
Additional paid in capital 100,100 100,020 100,081
Accumulated other
recognised income and
expense 2,790 2,324 1,781
Retained losses (38,204) (41,043) (39,511)
---------- ---------- ----------
Total equity shareholders'
funds 113,771 114,913 113,800
Minority interests (115) 185 (152)
---------- ---------- ----------
Total equity 113,656 115,098 113,648
---------- ---------- ----------
Non-current liabilities
Long-term borrowings 13,945 13,519 13,190
Deferred tax liabilities 5,241 5,336 4,849
Post employment benefits 128 210 124
Provisions for other
liabilities and charges 340 358 319
Other payables 469 281 390
---------- ---------- ----------
20,123 19,704 18,872
---------- ---------- ----------
Current liabilities
Short-term borrowings 2,026 2,670 2,003
Current taxation
liabilities 4,639 4,522 4,353
Trade payables and other
payables 8,212 7,387 8,002
Provisions for other
liabilities and charges 183 155 228
---------- ---------- ----------
15,060 14,734 14,586
---------- ---------- ----------
Total equity and
liabilities 148,839 149,536 147,106
========== ========== ==========
CONSOLIDATED CASH FLOW STATEMENT
Six months Six months Year
to to ended
30 September 30 September 31 March
2005 2004 2005
£m £m £m
Net cash flows from
operating activities 6,084 5,827 10,979
---------- ---------- ----------
Cash flows from investing
activities
Purchase of interests in
subsidiary undertakings
and jointly controlled
entities, net of cash
acquired (1,887) (2,391) (2,461)
Disposal of interests in
subsidiary undertakings,
net of cash disposed - 226 444
Purchase of intangible
fixed assets (252) (329) (699)
Purchase of property,
plant and equipment (2,328) (2,204) (4,279)
Purchase of investments (1) (10) (19)
Disposal of property,
plant and equipment 10 18 68
Disposal of investments 1 4 22
Loans to businesses sold
or acquired businesses
held for sale - - 110
Dividends received from
associated undertakings 375 947 1,896
Dividends received from
investments 41 18 19
Interest received 135 194 339
---------- ---------- ----------
Net cash flows from
investing activities (3,906) (3,527) (4,560)
---------- ---------- ----------
Cash flows from financing
activities
Issue of ordinary share
capital and re-issue of
treasury shares 274 40 115
Proceeds from issue of
borrowings 765 - -
Repayment of borrowings (1,121) (683) (1,824)
Loans repaid to
associated undertakings (47) (2) (2)
Purchase of treasury
shares (2,750) (1,757) (4,053)
Equity dividends paid (1,382) (728) (1,991)
Dividends paid to
minority shareholders in
subsidiary undertakings (21) (18) (32)
Interest paid (345) (430) (736)
Interest element of
finance leases (4) (4) (8)
---------- ---------- ----------
Net cash flows from
financing activities (4,631) (3,582) (8,531)
---------- ---------- ----------
Net decrease in cash and
cash equivalents (2,453) (1,282) (2,112)
Cash and cash
equivalents at beginning
of the period 3,726 5,809 5,809
Exchange gain on cash
and cash equivalents 90 55 29
---------- ---------- ----------
Cash and cash
equivalents at end of
the period 1,363 4,582 3,726
========== ========== ==========
NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX MONTHS TO 30 SEPTEMBER 2005
1 Basis of preparation
The unaudited Interim Consolidated Financial Statements for the six months ended
30 September 2005, which were approved by the Board of Directors on 15 November
2005, do not constitute statutory accounts within the meaning of section 240 of
the Companies Act 1985.
Financial information for the year ended 31 March 2005 and for the six months
ended 30 September 2004, presented as comparative figures in this report, has
been restated from UK GAAP in accordance with the Group's best knowledge of
expected International Financial Reporting Standards ('IFRS') (including
International Accounting Standards ('IAS') and interpretations issued by the
International Accounting Standards Board ('IASB') and its committees, and as
interpreted by any regulatory bodies applicable to the Group) and on the basis
set out in the accounting policies below. This restated IFRS information was
first published in press releases issued on 20 January 2005, 18 March 2005 and
12 July 2005.
The IFRS information for the year ended 31 March 2005 was derived by restatement
of information extracted from the statutory financial statements prepared under
UK GAAP on the historical cost basis. Those statutory financial statements were
filed with the Registrar of Companies. The auditors' report on those accounts
was unqualified and did not contain statements under section 237(2) or 237(3) of
the UK Companies Act 1985. The restated IFRS financial information provided for
the year ended 31 March 2005 does not constitute statutory accounts within the
meaning of section 240 of the Companies Act 1985. However, they are anticipated
to form the comparative period for the statutory accounts for the year ending 31
March 2006, the Group's first Annual Report to be prepared in accordance with
IFRS.
The unaudited interim results for the six months ended 30 September 2005, and
for the six months ended 30 September 2004, have been prepared by the Group in
accordance with IAS 34 'Interim Financial Reporting', using its best knowledge
of the expected International Financial Reporting Standards and accounting
policies that will be applied when the Group prepares its first set of IFRS
financial statements as at and for the year ending 31 March 2006. There is,
however, a possibility that some changes to these policies will be necessary
when preparing the full annual financial statements as the Interim Consolidated
Financial Statements have been prepared using expected IFRS that is anticipated
to be applicable and adopted for use in the EU at 31 March 2006, which is not
known with certainty at the time of preparing these Interim Consolidated
Financial Statements. Therefore, until such time, the possibility that the
opening balance sheet and the interim IFRS financial information presented may
require amendment cannot be excluded.
The significant accounting policies used in preparing this information are set
out in note 2.
The Interim Consolidated Financial Statements have been prepared in accordance
with IFRS, which differs in certain material respects from US GAAP (see note
15), and on a historical cost basis except for certain financial and equity
instruments that have been measured at fair value.
The preparation of the Interim Consolidated Financial Statements requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities, and disclosure of contingent assets and liabilities at
the balance sheet date, and the reported amounts of revenue and expenses during
the reporting period. Actual results could vary from these estimates. The
estimates and underlying assumptions are reviewed on an ongoing basis. Revisions
to accounting estimates are recognised in the period in which the estimate is
revised if the revision affects only that period, or in the period of the
revision and future periods if the revision affects both current and future
periods.
Amounts in the Interim Consolidated Financial Statements are stated in pounds
sterling (£), unless otherwise stated.
2 Significant accounting policies
Basis of consolidation
The interim results incorporate the financial statements of the Company and
entities controlled, both unilaterally and jointly, by the Company.
Accounting for subsidiaries
A subsidiary is an entity controlled by the Company. Control is achieved where
the Company has the power to govern the financial and operating policies of an
entity so as to obtain benefits from its activities.
The results of subsidiaries acquired or disposed of during the year are included
in the income statement from the effective date of acquisition or up to the
effective date of disposal, as appropriate. Where necessary, adjustments are
made to the financial statements of subsidiaries to bring their accounting
policies into line with those used by other members of the Group.
All intra-group transactions, balances, income and expenses are eliminated on
consolidation.
Minority interests in the net assets of consolidated subsidiaries are identified
separately from the Group's equity therein. Minority interests consist of the
amount of those interests at the date of the original business combination and
the minority's share of changes in equity since the date of the combination.
Losses applicable to the minority in excess of the minority's share of changes
in equity are allocated against the interests of the Group except to the extent
that the minority has a binding obligation and is able to make an additional
investment to cover the losses.
Business combinations
The acquisition of subsidiaries is accounted for using the purchase method. The
cost of the acquisition is measured at the aggregate of the fair values, at the
date of exchange, of assets given, liabilities incurred or assumed, and equity
instruments issued by the Group in exchange for control of the acquiree, plus
any costs directly attributable to the business combination. The acquiree's
identifiable assets and liabilities are recognised at their fair values at the
acquisition date.
Goodwill arising on acquisition is recognised as an asset and initially measured
at cost, being the excess of the cost of the business combination over the
Group's interest in the net fair value of the identifiable assets, liabilities
and contingent liabilities recognised.
The interest of minority shareholders in the acquiree is initially measured at
the minority's proportion of the net fair value of the assets, liabilities and
contingent liabilities recognised.
Interests in joint ventures
A joint venture is a contractual arrangement whereby the Group and other parties
undertake an economic activity that is subject to joint control, that is when
the strategic financial and operating policy decisions relating to the
activities require the unanimous consent of the parties sharing control.
The Group reports its interests in jointly controlled entities using
proportionate consolidation. The Group's share of the assets, liabilities,
income, expenses and cash flows of jointly controlled entities are combined with
the equivalent items in the interim results on a line-by-line basis.
Any goodwill arising on the acquisition of the Group's interest in a jointly
controlled entity is accounted for in accordance with the Group's accounting
policy for goodwill arising on the acquisition of a subsidiary.
Investments in associates
An associate is an entity over which the Group has significant influence and
that is neither a subsidiary nor an interest in a joint venture. Significant
influence is the power to participate in the financial and operating policy
decisions of the investee, but is not control or joint control over those
policies.
The results and assets and liabilities of associates are incorporated in the
interim results using the equity method of accounting. Under the equity method,
investments in associates are carried in the consolidated balance sheet at cost
as adjusted for post-acquisition changes in the Group's share of the net assets
of the associate, less any impairment in the value of the investment. Losses of
an associate in excess of the Group's interest in that associate are not
recognised. Additional losses are provided for, and a liability is recognised,
only to the extent that the Group has incurred legal or constructive obligations
or made payments on behalf of the associate.
Any excess of the cost of acquisition over the Group's share of the net fair
value of the identifiable assets, liabilities and contingent liabilities of the
associate recognised at the date of acquisition is recognised as goodwill. The
goodwill is included within the carrying amount of the investment.
Intangible assets
Goodwill
Goodwill arising on the acquisition of an entity represents the excess of the
cost of acquisition over the Group's interest in the net fair value of the
identifiable assets, liabilities and contingent liabilities of the entity
recognised at the date of acquisition. Goodwill is initially recognised as an
asset at cost and is subsequently measured at cost less any accumulated
impairment losses.
Goodwill is not subject to amortisation but is tested annually for impairment.
Negative goodwill arising on an acquisition is recognised directly in the income
statement.
On disposal of a subsidiary or a jointly controlled entity, the attributable
amount of goodwill is included in the determination of the profit or loss
recognised in the income statement on disposal.
Goodwill arising before the date of transition to IFRS, on 1 April 2004, has
been retained at the previous UK GAAP amounts subject to being tested for
impairment at that date.
Licence and spectrum fees
Licence and spectrum fees are stated at cost less accumulated amortisation. The
amortisation periods range from 3 to 25 years and are determined primarily by
reference to the unexpired licence period, the conditions for licence renewal
and whether licences are dependent on specific technologies. Amortisation is
charged to the income statement on a straight-line basis over the estimated
useful lives from the commencement of service of the network.
The licences of the Group's associated undertaking, Verizon Wireless, are
indefinite lived assets as they are subject to perfunctory renewal. Accordingly
they are not subject to amortisation but are tested annually for impairment, or
when indicators exist that the carrying value is not recoverable.
Computer software
Computer software licences are capitalised on the basis of the costs incurred to
acquire and bring into use the specific software. These costs are amortised over
their estimated useful lives, being 3 to 5 years.
Costs that are directly associated with the production of identifiable and
unique software products controlled by the Group, and that are expected to
generate economic benefits exceeding costs beyond one year, are recognised as
intangible assets. Direct costs include software development employee costs and
directly attributable overheads.
Software integral to a related item of hardware equipment is accounted for as
property, plant and equipment.
Costs associated with maintaining computer software programmes are recognised as
an expense as incurred.
Research and development expenditure
Expenditure on research activities is recognised as an expense in the period in
which it is incurred.
An internally-generated intangible asset arising from the Group's development
activity is recognised only if all of the following conditions are met:
- an asset is created that can be separately identified;
- it is probable that the asset created will generate future economic
benefits; and
- the development cost of the asset can be measured reliably.
Internally-generated intangible assets are amortised on a straight-line basis
over their estimated useful lives. Where no internally-generated intangible
asset can be recognised, development expenditure is charged to the income
statement in the period in which it is incurred.
Other intangible assets
Other intangible assets with finite lives are stated at cost less accumulated
amortisation and impairment losses. Amortisation is charged to the income
statement on a straight-line basis over the estimated useful lives of intangible
assets from the date they are available for use. The estimated useful lives are
as follows:
Brands 1 - 10 years
Customer bases 3 - 8 years
Property, plant and equipment
Land and buildings held for use are stated in the balance sheet at their cost,
less any subsequent accumulated depreciation and subsequent accumulated
impairment losses.
Assets in the course of construction are carried at cost, less any recognised
impairment loss. Depreciation of these assets commences when the assets are
ready for their intended use.
Fixtures and equipment are stated at cost less accumulated depreciation and any
accumulated impairment losses.
Depreciation is charged so as to write off the cost or valuation of assets,
other than land and properties under construction using the straight-line
method, over their estimated useful lives as follows:
Freehold buildings 25 - 50 years
Leasehold premises the term of the lease
Equipment, fixtures and fittings 3 - 10 years
Depreciation is not provided on freehold land.
Assets held under finance leases are depreciated over their expected useful
lives on the same basis as owned assets or, where shorter the term of the
relevant lease.
The gain or loss arising on the disposal or retirement of an item property,
plant and equipment is determined as the difference between the sales proceeds
and the carrying amount of the asset and is recognised in the income statement.
Impairment of assets
Indefinite lived assets
Goodwill and other assets that have an indefinite useful life are not subject to
amortisation but are tested for impairment annually or whenever there is an
indication that the asset may be impaired.
For the purpose of impairment testing, assets are grouped at the lowest levels
for which there are separately identifiable cash flows, known as cash-generating
units. If the recoverable amount of the cash-generating unit is less than the
carrying amount of the unit, the impairment loss is allocated first to reduce
the carrying amount of any goodwill allocated to the unit and then to the other
assets of the unit pro-rata on the basis of the carrying amount of each asset in
the unit. An impairment loss recognised for goodwill is not reversed in a
subsequent period.
Recoverable amount is the higher of fair value less costs to sell and value in
use. In assessing value in use, the estimated future cash flows are discounted
to their present value using a pre-tax discount rate that reflects current
market assessments of the time value of money and the risks specific to the
asset for which the estimates of future cash flows have not been adjusted.
Property, plant and equipment and finite lived intangible assets
At each balance sheet date, the Group reviews the carrying amounts of its
property, plant and equipment and finite lived intangible assets to determine
whether there is any indication that those assets have suffered an impairment
loss. If any such indication exists, the recoverable amount of the asset is
estimated in order to determine the extent of the impairment loss (if any).
Where it is not possible to estimate the recoverable amount of an individual
asset, the Group estimates the recoverable amount of the cash-generating unit to
which the asset belongs.
If the recoverable amount of an asset (or cash-generating unit) is estimated to
be less than its carrying amount, the carrying amount of the asset (or
cash-generating unit) is reduced to its recoverable amount. An impairment loss
is recognised immediately in the income statement.
Where an impairment loss subsequently reverses, the carrying amount of the asset
(or cash-generating unit) is increased to the revised estimate of its
recoverable amount, not to exceed the carrying amount that would have been
determined had no impairment loss been recognised for the asset (or
cash-generating unit) in prior years. A reversal of an impairment loss is
recognised immediately in the income statement.
Inventory
Inventory is stated at the lower of cost and net realisable value. Cost
comprises direct materials and, where applicable, direct labour costs and those
overheads that have been incurred in bringing the inventories to their present
location and condition.
Revenue
Group revenue comprises revenue of the Company and its subsidiary undertakings
plus the Group's share of the revenue of its joint ventures and excludes sales
taxes and discounts.
Revenue from mobile telecommunications comprises amounts charged to customers in
respect of monthly access charges, airtime usage, messaging, the provision of
other mobile telecommunications services, including data services and
information provision, fees for connecting users of other fixed line and mobile
networks to the Group's network, revenue from the sale of equipment, including
handsets and revenue arising from agreements entered into with partner networks.
Access charges and airtime used by contract customers are invoiced and recorded
as part of a periodic billing cycle and recognised as revenue over the related
access period, with unbilled revenue resulting from services already provided
from the billing cycle date to the end of each period accrued and unearned
revenue from services provided in periods after each accounting period deferred.
Revenue from the sale of prepaid credit is deferred until such time as the
customer uses the airtime, or the credit expires.
Other revenue from mobile telecommunications primarily comprises equipment
sales, which are recognised upon delivery to customers, and customer connection
revenue. Customer connection revenue is recognised together with the related
equipment revenue to the extent that the aggregate equipment and connection
revenue does not exceed the fair value of the equipment delivered to the
customer. Any customer connection revenue not recognised together with related
equipment revenue is deferred and recognised over the period in which services
are expected to be provided to the customer.
Revenue from data services and information provision is recognised when the
Group has performed the related service and, depending on the nature of the
service, is recognised either at the gross amount billed to the customer or the
amount receivable by the Group as commission for facilitating the service.
Revenue from other businesses primarily comprises amounts charged to customers
of the Group's fixed line businesses, mainly in respect of access charges and
line usage, invoiced and recorded as part of a periodic billing cycle.
Leasing
Leases are classified as finance leases whenever the terms of the lease transfer
substantially all the risks and rewards of ownership of the asset to the lessee.
All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets of the Group at their
fair value at the inception of the lease or, if lower, at the present value of
the minimum lease payments as determined at the inception of the lease. The
corresponding liability to the lessor is included in the balance sheet as a
finance lease obligation. Lease payments are apportioned between finance charges
and reduction of the lease obligation so as to achieve a constant rate of
interest on the remaining balance of the liability. Finance charges are
recognised in the income statement.
Rentals payable under operating leases are charged to the income statement on a
straight line basis over the term of the relevant lease. Benefits received and
receivable as an incentive to enter into an operating lease are also spread on a
straight line basis over the lease term.
Foreign currencies
In preparing the financial statements of the individual entities, transactions
in currencies other than the entity's functional currency are recorded at the
rates of exchange prevailing on the dates of the transactions. At each balance
sheet date, monetary items denominated in foreign currencies are retranslated at
the rates prevailing on the balance sheet date. Non-monetary items carried at
fair value that are denominated in foreign currencies are retranslated at the
rate prevailing on the date when fair value was determined. Non-monetary items
that are measured in terms of historical cost in a foreign currency are not
retranslated.
Exchange differences arising on the settlement of monetary items, and on the
retranslation of monetary items, are included in the income statement for the
period. Exchange differences arising on the retranslation of non-monetary items
carried at fair value are included in the income statement for the period except
for differences arising on the retranslation of non-monetary items in respect of
which gains and losses are recognised directly in equity. For such non-monetary
items, any exchange component of that gain or loss is also recognised directly
in equity.
For the purpose of presenting Consolidated Financial Statements, the assets and
liabilities of entities with a functional currency other than sterling are
expressed in sterling using exchange rates prevailing on the balance sheet date.
Income and expense items and cash flows are translated at the average exchange
rates for the period and exchange differences arising are recognised directly in
equity. Such translation differences are recognised in the income statement in
the period in which a foreign operation is disposed of.
Goodwill and fair value adjustments arising on the acquisition of a foreign
operation are treated as assets and liabilities of the foreign operation and
translated accordingly.
In respect of all foreign operations, any exchange differences that have arisen
before 1 April 2004, the date of transition to IFRS, are deemed to be nil and
will be excluded from the determination of any subsequent profit or loss on
disposal.
Borrowing costs
All borrowing costs are recognised in the income statement in the period in
which they are incurred.
Retirement benefits
For defined benefit retirement plans, the difference between the fair value of
the plan assets and the present value of the plan liabilities is recognised as
an asset or liability on the balance sheet. Actuarial gains and losses arising
in the year are taken to the Statement of Recognised Income and Expense. For
this purpose, actuarial gains and losses comprise both the effects of changes in
actuarial assumptions and experience adjustments arising because of differences
between the previous actuarial assumptions and what has actually occurred.
Other movements in the net surplus or deficit are recognised in the income
statement, including the current service cost, any past service cost and the
effect of any curtailment or settlements. The interest cost less the expected
return on assets is also charged to the income statement. The amount charged to
the income statement in respect of these plans is included within operating
costs or in the Group's share of the results of equity accounted operations as
appropriate.
The values attributed to plan liabilities are assessed in accordance with the
advice of independent qualified actuaries.
The Group's contributions to defined contribution pension plans are charged to
the income statement as they fall due.
Cumulative actuarial gains and losses as at 1 April 2004, the date of transition
to IFRS, have been recognised in the balance sheet.
Taxation
Income tax expense represents the sum of the current tax payable and deferred
tax.
The current tax payable or recoverable is based on taxable profit for the year.
Taxable profit differs from profit as reported in the income statement because
some items of income or expense are taxable or deductible in different years or
may never be taxable or deductible. The Group's liability for current tax is
calculated using UK and foreign tax rates that have been enacted or
substantively enacted by the balance sheet date.
Deferred tax is the tax expected to be payable or recoverable in the future
arising from temporary differences between the carrying amounts of assets and
liabilities in the financial statements and the corresponding tax bases used in
the computation of taxable profit. It is accounted for using the balance sheet
liability method. Deferred tax liabilities are generally recognised for all
taxable temporary differences and deferred tax assets are recognised to the
extent that it is probable that taxable profits will be available against which
deductible temporary differences can be utilised. Such assets and liabilities
are not recognised if the temporary difference arises from goodwill or from the
initial recognition (other than in a business combination) of other assets and
liabilities in a transaction that affects neither the taxable profit nor the
accounting profit.
Deferred tax liabilities are recognised for taxable temporary differences
arising on investments in subsidiaries and associates, and interests in joint
ventures, except where the Group is able to control the reversal of the
temporary difference and it is probable that the temporary difference will not
reverse in the foreseeable future.
The carrying amount of deferred tax assets is reviewed at each balance sheet
date and reduced to the extent that it is no longer probable that sufficient
taxable profits will be available to allow all or part of the asset to be
recovered.
Deferred tax is calculated at the tax rates that are expected to apply in the
period when the liability is settled or the asset realised, based on tax rates
that have been enacted or substantively enacted by the balance sheet date.
Deferred tax assets and liabilities are offset when there is a legally
enforceable right to set off current tax assets against current tax liabilities
and when they either relate to income taxes levied by the same taxation
authority on either the same taxable entity or on different taxable entities
which intend to settle the current tax assets and liabilities on a net basis.
Tax is charged or credited to the income statement, except when it relates to
items charged or credited directly to equity, in which case the tax is also
recognised directly in equity.
Financial instruments
Financial assets and financial liabilities, in respect of financial instruments,
are recognised on the Group's balance sheet when the Group becomes a party to
the contractual provisions of the instrument.
The Group has applied the requirements of IFRS to financial instruments for all
periods presented and has not taken advantage of any exemptions available to
first time adopters of IFRS in this respect.
Trade receivables
Trade receivables do not carry any interest and are stated at their nominal
value as reduced by appropriate allowances for estimated irrecoverable amounts.
Investments
Investments are recognised and derecognised on a trade date where a purchase or
sale of an investment is under a contract whose terms require delivery of the
investment within the timeframe established by the market concerned, and are
initially measured at cost, including transaction costs.
Investments are classified as either held for trading or available for-sale, and
are measured at subsequent reporting dates at fair value. Where securities are
held for trading purposes, gains and losses arising from changes in fair value
are included in net profit or loss for the period. For available for-sale
investments, gains and losses arising from changes in fair value are recognised
directly in equity, until the security is disposed of or is determined to be
impaired, at which time the cumulative gain or loss previously recognised in
equity is included in the net profit or loss for the period.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other
short-term highly liquid investments that are readily convertible to a known
amount of cash and are subject to an insignificant risk of changes in value.
Trade payables
Trade payables are not interest bearing and are stated at their nominal value.
Financial liabilities and equity instruments
Financial liabilities and equity instruments issued by the Group are classified
according to the substance of the contractual arrangements entered into and the
definitions of a financial liability and an equity instrument. An equity
instrument is any contract that evidences a residual interest in the assets of
the Group after deducting all of its liabilities. The accounting policies
adopted for specific financial liabilities and equity instruments are set out
below.
Capital market and bank borrowings
Interest-bearing loans and overdrafts are initially measured at fair value, and
are subsequently measured at amortised cost, using the effective interest rate
method. Any difference between the proceeds net of transaction costs and the
settlement or redemption of borrowings is recognised over the term of the
borrowing.
Equity instruments
Equity instruments issued by the Group are recorded at the proceeds received,
net of direct issue costs.
Derivative financial instruments and hedge accounting
The Group's activities expose it to the financial risks of changes in foreign
exchange rates and interest rates.
The use of financial derivatives is governed by the Group's policies approved by
the board of directors, which provide written principles on the use of financial
derivatives consistent with the Group's risk management strategy. The Group does
not use derivative financial instruments for speculative purposes.
Derivative financial instruments are initially measured at fair value on the
contract date, and are subsequently re-measured to fair value at each reporting
date. The Group designates certain derivatives as either:
i. hedges of the change of fair value of recognised assets and liabilities
('fair value hedges'); or
ii. hedges of highly probable forecast transactions ('cash flow hedges'); or
iii. hedges of net investments in foreign operations.
Hedge accounting is discontinued when the hedging instrument expires or is sold,
terminated, or exercised, or no longer qualifies for hedge accounting.
Fair value hedges
The Group's policy is to use derivative instruments (primarily interest rate
swaps) to convert a proportion of its fixed rate debt to floating rates in order
to hedge the interest rate risk arising, principally, from capital market
borrowings. The Group designates these as fair value hedges of interest rate
risk with changes in fair value of the hedging instrument recognised in the
income statement for the period together with the changes in the fair value of
the hedged item due to the hedged risk, to the extent the hedge is effective.
The ineffective portion is recognised immediately in the income statement.
Cash flow hedges
Changes in the fair value of derivative financial instruments that are
designated and effective as hedges of future cash flows are recognised directly
in equity and the ineffective portion is recognised immediately in the income
statement. The Group's policy with respect to hedging the foreign currency risk
of a firm commitment is to designate it as a cash flow hedge. If the cash flow
hedge of a firm commitment or forecasted transaction results in the recognition
of an asset or a liability, then at the time the asset or liability is
recognised, the associated gains or losses on the derivative that had previously
been recognised in equity are included in the initial measurement of the asset
or liability. For hedges that do not result in the recognition of an asset or a
liability, amounts deferred in equity are recognised in the income statement in
the same period in which the hedged item affects the income statement.
Net investment hedges
Exchange differences arising from the translation of the net investment in
foreign operations are recognised directly in equity. Gains and losses on those
hedging instruments designated as hedges of the net investments in foreign
operations are recognised in equity to the extent that the hedging relationship
is effective. Any ineffectiveness is recognised immediately in the income
statement for the period. Gains and losses accumulated in the translation
reserve are included in the income statement when the foreign operation is
disposed of.
Provisions
Provisions are recognised when the Group has a present obligation as a result of
a past event, and it is probable that the Group will be required to settle that
obligation. Provisions are measured at the directors' best estimate of the
expenditure required to settle the obligation at the balance sheet date, and are
discounted to present value where the effect is material.
Share-based payments
The Group issues equity-settled share-based payments to certain employees.
Equity-settled share-based payments are measured at fair value (excluding the
effect of non market-based vesting conditions) at the date of grant. The fair
value determined at the grant date of the equity-settled share-based payments is
expensed on a straight-line basis over the vesting period, based on the Group's
estimate of the shares that will eventually vest and adjusted for the effect of
non market-based vesting conditions.
Fair value is measured using a binomial pricing model which is calibrated using
a Black-Scholes framework. The expected life used in the model has been
adjusted, based on management's best estimate, for the effects of
non-transferability, exercise restrictions and behavioural considerations.
The Group has applied the provisions of IFRS 2: Share-based Payments to all
equity instruments granted but not fully vested at 1 April 2004, the date of
transition to IFRS.
Advertising costs
Expenditure on advertising is written off in the year in which it is incurred.
3 Segmental and other analyses
The Group's principal business is the supply of mobile telecommunications
services and products. Other operations primarily comprise fixed line
telecommunications businesses. Analyses of revenue and operating profit by
geographical region and class of business are as follows:
Six months ended 30 September 2005
Revenue
Less: between
Intra- (2) Inter- mobile
Segment Joint segment Common segment Net re- and other Group
revenue Subsidiaries ventures revenue functions revenue venue operations revenue
£m £m £m £m £m £m £m £m £m
Mobile
telecommunications:
Germany(1) 2,913 2,913 - - (29) 2,884 (52) 2,832
Italy(1) 2,240 - 2,240 - (25) 2,215 - 2,215
Japan(1) 3,704 3,704 - - (1) 3,703 - 3,703
Spain(1) 1,968 1,968 - - (59) 1,909 - 1,909
UK(1) 2,568 2,568 - - (29) 2,539 - 2,539
Americas(1) - - - - - - - -
Other mobile (1) 4,441 3,826 632 (17) (53) 4,388 - 4,388
Common
functions 70 (8) 62 - 62
------- ------- ------- ------- ------- ------- ------- ------- --------
Total 17,834 14,979 2,872 (17) 70 (204) 17,700 (52) 17,648
Other
operations:
Germany(1) 622 622 - - - 622 (19) 603
Other(1) - - - - - - - -
------- ------- ------- ------- ------- ------- ------- ------- --------
Total 622 622 - - - 622 (19) 603
------- ------- ------- ------- ------- ------- ------- ------- --------
18,456 15,601 2,872 (17) 70 (204) 18,322 (71) 18,251
======= ======= ======= ======= ======= ======= ======= ======= ========
(3)
Items not
reflecting
(2) underlying Adjusted
Segment Joint Common Operating business operating
result Subsidiaries ventures functions Associates profit performance profit
£m £m £m £m £m £m £m £m
Mobile
telecommunications:
Germany(1) 775 775 - - 775 - 775
Italy(1) 923 - 923 - 923 - 923
Japan(1) 191 191 - - 191 - 191
Spain(1) 529 529 - - 529 - 529
UK(1) 320 320 - - 320 - 320
Americas(1) - - - 772 772 - 772
Other mobile (1) 361 191 170 432 793 496 1,289
Common
functions 153 153 - 153
------ ------ ------ ------ ------ ------ ------ ------
Total 3,099 2,006 1,093 153 1,204 4,456 496 4,952
Other
operations:
Germany(1) 38 38 - - 38 - 38
Other(1) - - - (17) (17) - (17)
------ ------ ------ ------ ------ ------ ------ ------
Total 38 38 - (17) 21 - 21
------ ------ ------ ------ ------ ------ ------ ------
3,137 2,044 1,093 153 1,187 4,477 496 4,973
====== ====== ====== ====== ====== ====== ====== ======
(1) Reportable segments
(2) Common functions represents revenue from Partner Markets and unallocated
central Group income and expenses
(3) Comprises £515 million in respect of the impairment to the carrying
value of goodwill relating to Vodafone Sweden offset by £19 million of
non-operating income in relation to the Group's associated undertakings
Six months ended 30 September 2004
Revenue
Less: between
Intra- (2) Inter- mobile
Segment Joint segment Common segment Net re- and other Group
revenue Subsidiaries ventures revenue functions revenue venue operations revenue
£m £m £m £m £m £m £m £m £m
Mobile
telecommunications:
Germany(1) 2,808 2,808 - - (25) 2,783 (51) 2,732
Italy(1) 2,091 - 2,091 - (19) 2,072 - 2,072
Japan(1) 3,689 3,689 - - - 3,689 - 3,689
Spain(1) 1,554 1,554 - - (47) 1,507 - 1,507
UK(1) 2,563 2,563 - - (24) 2,539 - 2,539
Americas(1) - - - - - - - -
Other mobile (1) 3,712 3,176 548 (12) (45) 3,667 - 3,667
Common
functions 58 58 58
------- ------- ------- ------- ------- ------- ------- ------- --------
Total 16,417 13,790 2,639 (12) 58 (160) 16,315 (51) 16,264
Other
operations:
Germany(1) 505 505 - - - 505 (27) 478
Other(1) - - - - - - - -
------- ------- ------- ------- ------- ------- ------- ------- --------
Total 505 505 - - - 505 (27) 478
------- ------- ------- ------- ------- ------- ------- ------- --------
16,922 14,295 2,639 (12) 58 (160) 16,820 (78) 16,742
======= ======= ======= ======= ======= ======= ======= ======= ========
Items not
reflecting
(2) underlying Adjusted
Segment Joint Common Operating business operating
result Subsidiaries ventures functions Associates profit performance profit
£m £m £m £m £m £m £m £m
Mobile
telecommunications:
Germany(1) 779 779 - - 779 - 779
Italy(1) 844 - 844 - 844 - 844
Japan(1) 423 423 - - 423 - 423
Spain(1) 397 397 - - 397 - 397
UK(1) 396 396 - - 396 - 396
Americas(1) - - - 738 738 - 738
Other mobile (1) 850 717 133 346 1,196 - 1,196
Common
functions (25) (25) - (25)
------ ------ ------ ------ ------ ------ ------ ------
Total 3,689 2,712 977 (25) 1,084 4,748 - 4,748
Other
operations:
Germany(1) 17 17 - - 17 - 17
Other(1) - - - (6) (6) - (6)
------ ------ ------ ------ ------ ------ ------ ------
Total 17 17 - (6) 11 - 11
------ ------ ------ ------ ------ ------ ------ ------
3,706 2,729 977 (25) 1,078 4,759 - 4,759
====== ====== ====== ====== ====== ====== ====== ======
(1) Reportable segments
(2) Common functions represents revenue from Partner Markets and unallocated
central Group income and expenses
Year ended 31 March 2005
Revenue
Less: between
Intra- (2) Inter- mobile
Segment Joint segment Common segment Net re- and other Group
revenue Subsidiaries ventures revenue functions revenue venue operations revenue
£m £m £m £m £m £m £m £m £m
Mobile
telecommunications:
Germany(1) 5,684 5,684 - - (51) 5,633 (110) 5,523
Italy(1) 4,273 - 4,273 - (36) 4,237 - 4,237
Japan(1) 7,396 7,396 - - (1) 7,395 - 7,395
Spain(1) 3,261 3,261 - - (80) 3,181 - 3,181
UK(1) 5,065 5,065 - - (47) 5,018 - 5,018
Americas(1) - - - - - - - -
Other mobile (1) 7,637 6,474 1,184 (21) (84) 7,553 - 7,553
Common
functions 123 (5) 118 (1) 117
------- ------- ------- ------- ------- ------- ------- ------- --------
Total 33,316 27,880 5,457 (21) 123 (304) 33,135 (111) 33,024
Other
operations:
Germany(1) 1,095 1,095 - - - 1,095 (46) 1,049
Other(1) - - - - - - - -
------- ------- ------- ------- ------- ------- ------- ------- --------
Total 1,095 1,095 - - - 1,095 (46) 1,049
------- ------- ------- ------- ------- ------- ------- ------- --------
34,411 28,975 5,457 (21) 123 (304) 34,230 (157) 34,073
======= ======= ======= ======= ======= ======= ======= ======= ========
(3)
Items not
reflecting
(2) underlying Adjusted
Segment Joint Common Operating business operating
result Subsidiaries ventures functions Associates profit performance profit
£m £m £m £m £m £m £m £m
Mobile
telecommunications:
Germany(1) 1,473 1,473 - - 1,473 - 1,473
Italy(1) 1,694 - 1,694 - 1,694 - 1,694
Japan(1) 664 664 - - 664 - 664
Spain(1) 775 775 - - 775 - 775
UK(1) 779 779 - - 779 - 779
Americas(1) - - - 1,354 1,354 - 1,354
Other mobile (1) 1,198 893 305 671 1,869 475 2,344
Common
functions (85) (85) - (85)
------ ------ ------ ------ ------ ------ ------ ------
Total 6,583 4,584 1,999 (85) 2,025 8,523 475 8,998
Other
operations:
Germany(1) 64 64 - - 64 - 64
Other(1) - - - (45) (45) - (45)
------ ------ ------ ------ ------ ------ ------ ------
Total 64 64 - (45) 19 - 19
------ ------ ------ ------ ------ ------ ------ ------
6,647 4,648 1,999 (85) 1,980 8,542 475 9,017
====== ====== ====== ====== ====== ====== ====== ======
(1) Reportable segments
(2) Common functions represents revenue from Partner Markets and unallocated
central Group income and expenses
(3) Impairment to the carrying value of goodwill relating to Vodafone Sweden
4 Other income and expense
Six months Six months Year
to to ended
30 September 30 September 31 March
2005 2004 2005
£m £m £m
Impairment of carrying value of
goodwill of Vodafone Sweden 515 - 475
======= ======= =======
The impairment of the carrying value of goodwill of Vodafone Sweden in the six
months to 30 September 2005 results from the recent fierce competition in the
Swedish market combined with onerous 3G licence obligations. Vodafone Sweden
represents the Group's entire business operation in Sweden and forms part of the
Group's Other Mobile Operations, which is a reportable segment.
The recoverable amount of Vodafone Sweden is the fair value less costs to sell,
reflecting the announcement on 31 October 2005 that the Group's 100% interest in
Vodafone Sweden is to be sold for €1,035 million (£704 million). The sale is
expected to be completed by 31 December 2005, subject to EU regulatory approval.
5 Taxation
Six months Six months Year
to to ended
30 September 30 September 31 March
2005 2004 2005
£m £m £m
United Kingdom corporation tax charge at
30% (2004: 30%)
Current year 41 67 339
Adjustments in respect of prior
years - (26) (79)
Overseas corporation tax
Current year 1,019 1,086 1,949
Adjustments in respect of prior
years (182) - (196)
------- ------- -------
Total current tax charge 878 1,127 2,013
------- ------- -------
Deferred tax:
United Kingdom deferred tax 41 165 168
Overseas deferred tax (1) 370 (435) (748)
------- ------- -------
Deferred tax charge/(credit) 411 (270) (580)
------- ------- -------
Total tax charge 1,289 857 1,433
======= ======= =======
(1) Deferred tax for the year ended 31 March 2005 includes a £599 million
credit (£303 million for the 6 months ended 30 September 2004) in respect
of losses in Vodafone Holdings K.K. which became eligible for offset
against the profits of Vodafone K.K. following the merger of the two
entities on 1 October 2004.
6 Earnings per share
Six months Six months Year
to to ended
30 September 30 September 31 March
2005 2004 2005
Weighted average number of shares
for basic EPS (millions) 63,694 66,915 66,196
Weighted average number of shares
for diluted EPS (millions) 63,842 67,102 66,427
Basic earnings per share 4.36p 5.40p 9.68p
Diluted basic earnings per share 4.35p 5.39p 9.65p
Adjusted basic earnings per share 5.37p 4.95p 9.62p
Adjusted diluted basic earnings
per share 5.36p 4.93p 9.59p
Six months Six months Year
to to ended
30 September 30 September 31 March
2005 2004 2005
£m £m £m
Earnings for basic and diluted
earnings per share 2,775 3,615 6,410
Items not related to underlying business
performance:
- Other income and expense(1) 515 - 475
- Share of associated
undertakings' non-operating
income (19) - -
- Non-operating income and
expense (1) (16) (6)
- Net financing costs in relation
to the put option held by Telecom
Egypt(2) 151 - 67
- Deferred tax asset recognised
on shareholder and regulatory
approval of the merger of
Vodafone K.K. and Vodafone
Holdings K.K.(3) - (303) (599)
- Tax on items not related to
underlying business performance - - 3
- Items not related to underlying
business performance attributable
to minority interests - 13 21
------- ------- -------
Earnings for adjusted earnings
per share 3,421 3,309 6,371
======= ======= =======
The following are the principal items not related to underlying business
performance:
(1) Other income and expense comprises an impairment to the carrying value of
goodwill relating to Vodafone Sweden of £515 million (year ended 31 March
2005: £475 million).
(2) During the 2005 financial year, the Group sold 16.9% of Vodafone Egypt to
Telecom Egypt, reducing the Group's effective interest to 50.1%. It was
also agreed that the Group and Telecom Egypt would each contribute a 25.5%
interest in Vodafone Egypt shares to a newly formed 50:50 joint venture. As
part of the transaction, Telecom Egypt was granted an option over its 25.5%
indirect interest in Vodafone Egypt, giving Telecom Egypt the right to put
its shares back to the Group at fair market value. This right remains for
as long as the Group owns in excess of 20% of Vodafone Egypt.
Under IAS 32, 'Financial Instruments: Disclosure and Presentation' and IAS
39, 'Financial Instruments: Recognition and Measurement' the put option
held by Telecom Egypt is classified as a financial liability, held at
deemed fair value on the Group's consolidated balance sheet, with movements
recognised in the consolidated income statement. Fair value movements are
determined by the reference to the quoted share price of Vodafone Egypt.
The right to receive the indirect interest in Vodafone Egypt in the event
of exercise of the put option is accounted for separately from the
financial liability.
For the year ended 31 March 2005, a liability of £356m was established at
the inception of the option which has been classified as forming part of
net debt and a further charge of £67m was recognised in the income
statement. For the six months ended 30 September 2005, a further charge
of £151m was recognised.
The valuation of this option is inherently unpredictable and changes in
the fair value of this financial liability could have a material impact
on the future results and financial position of Vodafone.
(3) In the year ended 31 March 2005, tax losses in Vodafone Holdings K.K. became
eligible for offset against the profits of Vodafone K.K. following the
merger of the two entities on 1 October 2004. The tax credit was recognised
following shareholder and regulatory approval of the transaction.
7 Dividends
Six months Six months Year
to to ended
30 September 30 September 31 March
2005 2004 2005
£m £m £m
Equity dividends on ordinary shares:
Declared and paid during the period:
Final dividend for the year ended 31
March 2005: 2.16 pence per share (2004:
1.0780 pence per share) 1,395 728 728
Interim dividend for the year ended 31
March 2005: 1.91 pence per share - - 1,263
------- ------- -------
1,395 728 1,991
======= ======= =======
Proposed or declared but not recognised
as a liability:
Final dividend for the year ended 31
March 2005: 2.16 pence per share - - 1,395
Interim dividend for the year ending 31
March 2006: 2.20 pence per share (2005:
1.91 pence per share) 1,376 1,263 -
------- ------- -------
1,376 1,263 1,395
======= ======= =======
8 Reconciliation of net cash flows to operating activities
Six months Six months Year
to to ended
30 September 30 September 31 March
2005 2004 2005
£m £m £m
Profit for the period 2,818 3,683 6,518
Adjustments for
Tax on profit 1,289 857 1,433
Depreciation and amortisation 2,871 2,607 5,517
Loss on disposal of property,
plant and equipment 35 32 162
Non operating income and expense (1) (16) (6)
Investment income (259) (321) (581)
Financing costs 630 556 1,178
Other income and expense 515 - 475
Share of result in associated
undertakings (1,187) (1,078) (1,980)
------- ------- -------
Operating cash flows before
movements in working capital 6,711 6,320 12,716
(Increase)/decrease in inventory (85) 39 17
Increase in trade and other
receivables (207) (205) (321)
Increase in payables 332 90 145
------- ------- -------
Cash generated by operations 6,751 6,244 12,557
Tax paid (667) (417) (1,578)
------- ------- -------
Net cash flows from operating
activities 6,084 5,827 10,979
======= ======= =======
9 Acquisition of subsidiary
On 31 May 2005, the Group acquired 99.99% of the issued share capital of
ClearWave N.V. for cash consideration of £1,905 million. ClearWave N.V. is the
parent company of a group of companies involved in the provision of mobile
telecommunications in the Czech Republic and Romania. This transaction has been
accounted for by the purchase method of accounting.
Fair value Fair value
Book value adjustments
£m £m £m
Net assets acquired:
Intangible assets 87 619 706
Property, plant and
equipment 562 - 562
Inventory 7 - 7
Trade and other
receivables 106 (12) 94
Cash and cash
equivalents 65 - 65
Deferred tax
liabilities - (108) (108)
Short and long term
borrowings (550) (64) (614)
Current tax
liabilities (11) - (11)
Trade and other
payables (153) - (153)
--------- --------- --------
113 435 548
========= =========
Minority Interests (2)
Goodwill 1,359
--------
Total cash consideration (including
£9 million of directly attributable costs) 1,905
========
Net cash outflow arising on acquisition:
Cash consideration 1,905
Cash and cash
equivalents acquired (65)
--------
1,840
========
The goodwill is attributable to the profitability of the acquired business and
the synergies expected to arise after the Group's acquisition of ClearWave.
The acquired entities and percentage of voting rights acquired was as follows
%
MobiFon S.A. 78.99
Oskar Mobil a.s. 99.87
ClearWave N.V. 99.99
MobiFon Holdings B.V. 99.99
Oskar Holdings N.V. (renamed Vodafone Oskar Holdings N.V.) 99.99
Oskar Finance B.V. (renamed Vodafone Oskar Finance B.V.) 99.99
ClearWave Services (Mauritius) Ltd. 99.99
Results of the acquired entities have been consolidated in the income statement
from the date of acquisition, 31 May 2005.
If the acquisition had been completed on 1 April 2005, the Group's revenue for
the six months ended 30 September 2005 would have increased by an additional
£129 million and profit for the period would have increased by an additional £22
million.
Subsequent to the completion of the acquisition on 31 May 2005, a further 0.9%
of MobiFon S.A. was acquired for consideration of £16 million.
10 Transactions with equity shareholders
Share Additional
Called up premium Own shares paid in
share capital account held capital
£m £m £m £m
At 1 April 2004 4,280 52,154 (1,136) 99,950
Issue of new shares 3 48 - (13)
Purchase of
treasury shares - - (1,748) -
Own shares released
on vesting of share awards - - 11 -
Share-based payment
charge, inclusive
of tax credit of £12 million - - - 80
Other movements - - - 3
------- ------- ------- -------
At 30 September 2004 4,283 52,202 (2,873) 100,020
Issue of new shares 3 82 - (15)
Purchase of
treasury shares - - (2,249) -
Own shares released
on vesting of share
awards - - 1 -
Share-based payment
charge, inclusive
of tax credit of £10 million - - - 79
Other movements - - - (3)
------- ------- ------- -------
At 31 March 2005 4,286 52,284 (5,121) 100,081
Issue of new shares 6 110 - (37)
Purchase of
treasury shares - - (2,802) -
Own shares released
on vesting of share
awards - 7 315 (7)
Share-based payment
charge, inclusive
of tax credit of £4 million - - - 63
------- ------- ------- -------
At 30 September 2005 4,292 52,401 (7,608) 100,100
======= ======= ======= =======
In the six months ended 30 September 2005, the Company issued 96 million
ordinary shares of $0.10 each and re-issued 235 million ordinary shares from
treasury.
11 Movements in accumulated other recognised income and expense
Available-
for-sale
Translation Pensions investments
reserve reserve reserve Total
£m £m £m £m
At 1 April 2004 - - 233 233
Gains/(losses) arising in the period 2,101 (54) 28 2,075
Tax effect - 16 - 16
------- ------- ------- -------
At 30 September 2004 2,101 (38) 261 2,324
(Losses)/gains arising in the period (580) (48) 78 (550)
Tax effect - 7 - 7
------- ------- ------- -------
At 31 March 2005 1,521 (79) 339 1,781
Gains arising in the period 437 - 574 1,011
Tax effect - - (2) (2)
------- ------- ------- -------
At 30 September 2005 1,958 (79) 911 2,790
======= ======= ======= =======
12 Movements in retained losses
Six months Six months Year
to to ended
30 September 30 September 31 March
2005 2004 2005
£m £m £m
At 1 April (39,511) (43,930) (43,930)
Profit for the period 2,775 3,615 6,410
Dividends (1,395) (728) (1,991)
Loss on reissue of treasury
shares (73) - -
------- ------- -------
At 30 September / 31 March (38,204) (41,043) (39,511)
======= ======= =======
13 Related party transactions
Transactions between the Company and its subsidiaries, which are related
parties, have been eliminated on consolidation and are not disclosed in this
note. Transactions between the Company and its joint ventures have been
disclosed to the extent that they have not been eliminated through proportionate
consolidation.
Six months Six months Year
to to ended
30 September 30 September 31 March
2005 2004 2005
£m £m £m
Transactions with associated
undertakings:
- Sales of goods and services 153 139 194
======= ======= =======
- Purchase of goods and services 186 155 243
======= ======= =======
Transactions with joint ventures:
- Sales of goods and services(1) 15 11 22
======= ======= =======
- Purchase of goods and services 17 14 28
======= ======= =======
(1) In addition, Vodafone Italy was recharged certain expenses by Group entities
in the period of which £16 million (six months ended
September 2004: £11 million; year ended 31 March 2005: £19 million)
is included in the consolidated income statement.
As at As at As at
30 September 30 September 31 March
2005 2004 2005
£m £m £m
Amounts owed by associated
undertakings 33 24 22
======= ======= =======
Amounts owed to associated
undertakings 28 16 12
======= ======= =======
Amounts owed by joint ventures included within
receivables 31 19 17
======= ======= =======
Amounts owed to joint ventures included
within payables 3 1 3
======= ======= =======
Amounts owed to joint ventures
included within
short-term borrowings 770 1,024 1,136
======= ======= =======
In the six months ended 30 September 2005, the Group made contributions to
defined benefit pension schemes of £24 million (six months ended 30 September
2004: £59 million, year ended 31 March 2005: £209 million).
Compensation paid to the Company's Board of directors and members of the
Executive Committee will be disclosed in the Group's Annual Report for the year
ending 31 March 2006.
14 Other matters
Contingent liabilities
There have been no material changes to the Group's contingent liabilities
relating to performance bonds and credit guarantees in the six months ended 30
September 2005.
There have been no changes to any legal or arbitration proceedings involving the
Group in the six months ended 30 September 2005 which are expected to have, or
have had, a material effect on the financial position or profitability of the
Group.
Seasonality or cyclicality of interim operations
The Group's financial results and cash flows have, historically, been subject to
seasonal trends between the first and second half of the financial year.
Traditionally, the Christmas period sees a higher volume of customer
connections, contributing to higher equipment and connection revenue in the
second half of the financial year and increased acquisition costs. Ongoing
airtime revenue also demonstrate signs of seasonality, with revenue generally
lower during February, which is a shorter than average month, and revenue from
roaming charges higher during the summer months as a result of increased travel
by customers.
There is no assurance that these trends will continue in the future.
Events after the balance sheet date
On 28 October 2005, it was announced that Vodafone had agreed to acquire,
through wholly owned subsidiaries, a 5.61% direct interest in Bharti
Tele-Ventures Limited ('BTVL'), a national mobile operator in India which also
provides fixed-line services, and a 4.39% indirect interest in BTVL through
Bharti Enterprises Private Limited for total cash consideration of Rs.66.56
billion (£820 million). As such, Vodafone has agreed to acquire, through wholly
owned subsidiaries, an economic interest of 10% in BTVL. The acquisition of
shares in BTVL is expected to be completed by 18 November 2005, whilst the
acquisition of shares in Bharti Enterprises Private Limited is conditional on
receipt of all necessary unconditional regulatory approvals and certain
customary conditions and is expected to be completed by the end of the current
financial year. These acquisitions will deliver the Group material rights in
BTVL, including the right to appoint two directors to the BTVL Board and,
consequently, the Group expects to proportionately consolidate BTVL.
On 31 October 2005, it was announced that the Group's 100% interest in Vodafone
Sweden is to be sold for €1,035 million (£704 million) to Telenor, a pan-Nordic
telecommunications operator. Net cash proceeds, after assumption of net debt by
the purchaser, will be approximately €970 million (£660 million). The sale is
expected to be completed by 31 December 2005, subject to EU regulatory approval.
Vodafone and Telenor have agreed the terms of a Partner Network Agreement in
Sweden, allowing Vodafone Sweden and Vodafone customers to continue to benefit
from Vodafone's global brand, products and services in Sweden.
On 4 November, Vodafone announced its intention to increase its effective
shareholding in Vodacom, its joint venture in South Africa, to 50% through the
acquisition of shares in VenFin Limited ('VenFin'), a South African company
which currently holds 15% of the shares of Vodacom. Vodafone has since that date
entered into an agreement for the acquisition of the 'B' shares in VenFin, which
is currently conditional upon, inter alia, regulatory approvals and the
successful acquisition of a specified proportion of the ordinary shares of
VenFin.
Between 1 October 2005 and 14 November 2005, the Company repurchased 439,500,000
of its own shares, to be held in treasury, under irrevocable purchase orders
placed prior to 30 September 2005 for total consideration of £648 million.
Changes in estimates
There has been no material changes in estimates of amounts reported in the six
months ended 30 September 2005 or in the prior financial year.
Issuances and repayment of debt
See 'Cash Flows and Funding' on pages 23 to 24 for details of issuances and
repayment of debt.
This information is provided by RNS
The company news service from the London Stock Exchange