Form 6-K

 

SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C. 20549

 

Report of Foreign Private Issuer

 

Pursuant to Rules 13a-16 or 15d-16 of
the Securities Exchange Act of 1934

 

Dated November 12, 2002

 

VODAFONE GROUP

PUBLIC LIMITED COMPANY

(Exact name of registrant as specified in its charter)

 

THE COURTYARD, 2-4 LONDON ROAD, NEWBURY, BERKSHIRE, RG14 1JX, ENGLAND

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

 

Form 20-F ý   Form 40-F o

 

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

 

Yes  o   No  ý

 

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82                 

 

THIS REPORT ON FORM 6-K SHALL BE DEEMED TO BE INCORPORATED BY REFERENCE IN POST-EFFECTIVE AMENDMENT NO. 1 TO REGISTRATION STATEMENT ON FORM F-3 (FILE NO. 333-10762) AND REGISTRATION STATEMENT ON FORM S-8 (FILE NO. 333-81825) OF VODAFONE GROUP PUBLIC LIMITED COMPANY AND TO BE A PART THEREOF FROM THE DATE ON WHICH THIS REPORT IS FURNISHED, TO THE EXTENT NOT SUPERSEDED BY DOCUMENTS OR REPORTS SUBSEQUENTLY FILED OR FURNISHED.

 

 



 

This Report on Form 6-K contains the following items:

 

1.                                       Extract from the Vodafone Group Plc interim results announcement dated November 12, 2002 containing unaudited consolidated interim financial information for Vodafone Group Plc as of and for the six month periods ended September 30, 2002 and 2001.

 

2.                                       Table showing Capitalization and Indebtedness of Vodafone Group Plc as of September 30, 2002.

 

3.                                       Table showing Ratio of Earnings to Fixed Charges and to Fixed Charges and Preference Share Dividends.

 

4.                                       Recent legal proceedings.

 

2



 

1. Extract from the Vodafone Group Plc interim results announcement dated November 12, 2002.

 

BUSINESS REVIEW

 

The Group has continued to perform strongly in the period as it has continued to focus on revenue growth and margin improvement.  The emphasis has been on attracting, servicing and retaining high value customers and the provision of new products and services.

 

Statutory turnover

 

The Group’s statutory turnover increased by £5,992m to £14,898m for the six months ended September 30, 2002 from £8,906m for the six months ended September 30, 2001.  Growth in turnover from existing operations was £1,244m, representing an increase of 14%, and growth in respect of acquired businesses was £4,748m, comprising J-Phone Vodafone (£3,731m) and Japan Telecom (£1,017m), both of which became subsidiaries and therefore were consolidated in the second half of the 2002 financial year.

 

Turnover increased as a result of the increased average customer base and improved levels of usage, although this was partly offset by reductions in call termination rates in certain of the Group’s markets. Compared with the twelve month period ended March 31, 2002, ARPU for the twelve months ended September 30, 2002 improved in Germany and the UK as a result of a combination of these factors together with increased levels of customer base activity resulting from expected disconnections from the customer base.  Mobile data revenues also increased and made a significant contribution to overall turnover growth and ARPU improvements and, at £1,701m, data accounted for 13.2% of service revenues in the Group’s controlled mobile subsidiaries for the twelve months ended September 30, 2002, compared with 11.1% for the 2002 financial year.  SMS revenues continue to represent the principal component of data revenues and the increase reflects both increases in usage per customer and penetration of the service into the customer base.  In addition, Japan has continued to develop its data and content service offerings, contributing to an increase in data revenues which, for the last two months, represented over 20% of service revenues.  The Group is expecting to further grow non-voice service revenues through its Vodafone live! and Vodafone Mobile Office service offerings, which are described in more detail under “Strategic Developments, Products and Services”, elsewhere in this document.

 

Expenses

 

Consolidated cost of sales increased from £4,916m for the six months ended September 30, 2001 to £8,574m and now represents 58% of turnover, compared with 55% for the six months ended September 30, 2001.  The Group’s equipment costs and cost of providing financial incentives to service providers and dealers for acquiring and retaining customers reduced to 12.4% compared with 14.6% of turnover for the comparative six-month period.  This excludes the effects of the first time inclusion of J-Phone Vodafone where costs to connect and retain customers, although reducing, are significantly higher than in the Group’s other markets.  This decrease reflects the continued focus on gaining and retaining high-value customers in the most cost-efficient manner.   Inclusive of J-Phone Vodafone, equipment costs and financial incentives amounted to 19.0% of turnover.

 

Sales and administration costs, excluding goodwill amortisation and exceptional items, increased from £1,744m to £2,720m, the increase being attributable almost entirely to the first time inclusion of J-Phone Vodafone and Japan Telecom.  These costs represented 18.3% of turnover for the six months ended September 30, 2002 compared with 19.6% for the comparable six months, demonstrating the Group’s ongoing focus on cost control and the realisation of synergies.

 

Depreciation increased by £839m to £1,892m, primarily as a result of the consolidation of the results of J-Phone Vodafone and Japan Telecom. Excluding the effects of J-Phone Vodafone and Japan Telecom, the Group’s depreciation charge increased 12% over the comparable period.

 

Operating results

 

The total Group operating profit for the period, before exceptional items and goodwill amortisation, increased by 37% from £3,392m to £4,640m, including an increase of £620m in respect of J-Phone Vodafone and Japan Telecom, which both became subsidiaries of the Group in October 2001.

 

After goodwill amortisation and exceptional items, the total Group operating loss improved from a loss of £7,820m in the six months ended September 30, 2001 to a loss of £2,197m for the six months ended September 30, 2002 as the increased goodwill amortisation charge of £140m was more than offset by a £4,515m reduction in exceptional operating items and the £1,248m improvement in operating profit.

 

3



 

Proportionate results

 

(Proportionate presentation is not a measure recognised under UK GAAP and is not intended to replace the consolidated financial statements prepared in accordance with UK GAAP. However, since significant entities in which the Group has an interest are not consolidated, proportionate information is provided as supplemental data to facilitate a more detailed understanding and assessment of the consolidated financial statements prepared in accordance with UK GAAP.  On a statutory basis, the loss for the financial period under UK GAAP is £4,336 million, compared with £9,735 million for the six months ended September 30, 2001).

 

Proportionate turnover increased 15% to £16,517m as a result of strong organic growth together with the effect of increased stakes in certain of the Group’s existing businesses, principally Japan Telecom and J-Phone Vodafone.  In the mobile businesses, proportionate turnover also grew by 15% to £15,459m, including 10% organic growth in service revenues.

 

The Group’s proportionate EBITDA margin in the mobile businesses increased from 35.4% in the comparable period to 39.0% in the six months ended September 30, 2002, with all the Group’s main markets reporting increased EBITDA margins.  Greater control over customer acquisition and retention costs accounted for 1.5 of the 3.6 percentage point increase in the Group’s mobile EBITDA margin during the period, with the remainder of the margin improvement arising from ongoing cost control and the realisation of synergies.  In Japan, proportionate mobile EBITDA margins have been improved from 20.5% to 32.0%, as a result of lower customer acquisition and retention costs and the continuing benefits generated through the merger of regional operating companies into a single structure.  This increase was also achieved against a backdrop of continued strong demand for camera-enabled handsets and increased competition.

 

A regional review of the Group’s principal business, the supply of mobile telecommunications services and products, is presented below.  A review of the Group’s other operations, which primarily comprise fixed line telecommunications businesses, an update on progress made with the Group’s data products and services initiatives, including Vodafone live! and Vodafone Mobile Office, further information on the Group’s financial performance and a summary of the outlook for the financial years ended March 31, 2003 and 2004 can be found elsewhere in this document.  The appendices to these results also contain information on certain key performance indicators for the quarter and six months ended September 30, 2002, including details of the registered customer base, ARPU and non-voice service revenue data.

 

Mobile Telecommunications

 

The Group’s mobile businesses were the principal drivers of growth in the period and continue to demonstrate the Group’s operational strength, with turnover and operating profit, before goodwill amortisation and exceptional items, increasing by 59% and 30% to £13,440m and £4,675m, respectively.  The Group continued to expand its customer base in the period, adding a further 6.4 million customers to its proportionate registered customer base.  At September 30, 2002 the Group had 107.5 million proportionate registered customers and a total venture base of 273.2 million, compared with 101.1 million and 229.2 million, respectively, at March 31, 2002.

 

Northern Europe

 

United Kingdom

 

Vodafone UK reported strong profit growth as it continued to realise benefits from the acquisition and retention of high value customers and the continuing focus on cost efficiencies.  This is reflected in a 37% increase in total Group operating profit, before goodwill and exceptional items, achieved on an 11% increase in statutory turnover.  Operating efficiency initiatives, including the benefits of last year’s restructuring, have contributed strongly to a 5.7 percentage point increase in EBITDA margin.

 

The trend of declining ARPU in the market place was reversed with blended ARPU for the twelve months to September 30, 2002 increasing to £282 compared to £276 for the twelve months ended March 31, 2002. Improved customer activity levels contributed to this increase with active customers increasing from 89% of the base at March 31, 2002 to 93% at September 30, 2002.  In addition, Vodafone UK’s share of outgoing mobile service revenue in Oftel’s quarterly review stands at 33.9%, representing a lead of 6.7% over the second placed UK network.

 

In the twelve months ended September 30, 2002, data revenue as a percentage of service revenue has increased to 13.2% compared to 11.8% for the year ended March 31, 2002 and 8.9% for the twelve months ended September 30, 2001. This is primarily due to continued increases in SMS penetration and usage in both the contract and prepaid base, as customers take advantage of the full range of products and services available.

 

4



 

Contract ARPU has fallen from £555 to £536 due to the continued migration of higher value prepaid customers onto contract tariffs.  Notwithstanding this migration, Vodafone UK has seen an increase in prepaid ARPU to £121 as opposed to £118 for the twelve months to March 31, 2002 as inactive customers were disconnected.

 

As at September 30, 2002, Vodafone UK had 12,957,000 registered customers, of whom 5,264,000 were contract customers. The contract base now makes up 41% of the total base, which represents an improvement of three percentage points since March 31, 2002.  Vodafone UK’s contract base now exceeds that of its nearest competitor by 26%.  The period saw the proportion of active prepaid customers increase from 84% of the prepaid base at March 31, 2002 to 90% at September 30, 2002.

 

Blended churn for the twelve months to September 30, 2002 increased when compared to the twelve months to March 31, 2002 as a result of increased disconnections of the inactive prepaid base.  Contract churn has fallen from 26.1% to 23.5% for the twelve months to September 30, 2002, whilst prepaid churn has risen to 33.5%.

 

Whilst continuing to invest in the connection of higher value customers, the UK business maintained a stable contract cost to connect of £121, compared with £119 for the six months ended September 30, 2001.  The average cost to connect for prepaid customers fell from £32 to £10, improving the profitability of this market segment further.

 

Other Northern Europe

 

The Group successfully completed the rollout of its rebranding programme across its other interests within Northern Europe as Europolitan Vodafone migrated to the single Vodafone brand in April 2002. Vodafone brand awareness was further strengthened across the region with the launch of the ‘How are you?’ campaigns in The Netherlands, Sweden and Ireland.

 

The Group’s other interests within Northern Europe reported strong financial performance.  Statutory turnover increased by 26% over the period partly as a result of the enlarged customer base and increased voice and data revenues. Voice revenues increased in all Other Northern Europe markets, with a particularly strong increase reported in Vodafone Netherlands, where blended ARPU increased by 7%.  Data revenues also grew across the region including Vodafone Ireland where data and SMS revenues for the twelve months ended September 30, 2002 represented 17% of total service revenues.

 

The proportionate registered customer base increased by 264,000 to 10,084,000 and was driven by continued growth by SFR in the relatively under-penetrated French market and increased consumer sales in Sweden, including the successful launch of its new Vodafone-branded prepaid product. Vodafone Ireland also consolidated its position as the largest mobile operator in Ireland with a 57% market share.

 

In July 2002, Vodafone Ireland was awarded one of four twenty-year UMTS licences for a total cost of €114m.

 

Central Europe

 

Germany

 

The robust operating results for Vodafone Germany, which were achieved against a backdrop of difficult economic conditions, reflect the benefits arising from its customer base management programme, which has seen the continued removal, during the first quarter, of inactive prepaid customers from the customer base, an increase in the contract base and the launch of further innovative products and services.

 

Statutory turnover increased as a result of higher levels of voice usage and improved data and messaging revenues, which now represent 15.4% of service revenues, with data revenues benefiting from continued strong SMS usage and increased mobile internet activity.  The launch of Multimedia Messaging Services, “MMS”, in April 2002, the first such launch in Germany, and other services such as premium SMS and GPRS roaming also contributed to the improved data revenue performance. Equipment revenues were lower as a result of increased levels of SIM-only connections.

 

The downward trend in customer numbers was reversed in the period, despite the continued removal of inactive prepaid customers from the customer base, as Vodafone Germany was able to increase the number of contract customers in the twelve month period to September 30, 2002, increasing the share of contract customers in its base from 40% at September 30, 2001 to 45%.  Vodafone Germany introduced further initiatives aimed at improving the customer mix including the launch of a customer loyalty programme, “Vodafone Stars”, and the signing of a co-operation agreement with Lufthansa, to strengthen customer loyalty within the business segment and to better address the requirements of high value roaming customers.  As a result, Germany increased the proportion of its customer base that is active to 92% at September 30, 2002, compared with 91% at March 31, 2002.

 

5



 

The improved mix in the customer base has contributed to the improved blended ARPU performance, with prepaid ARPU for the twelve months to September 30, 2002 increasing to €121 from €110 for the twelve months to March 31, 2002.  Contract ARPU reduced to €542, compared with €559 for the twelve months to March 31, 2002.  The increase in the blended churn rate can be attributed to a slightly reduced contract churn rate, which decreased from 18.3% to 16.3%, offset by the prepaid churn rate which increased from 27.1% to 32.5% as a result of the removal of inactive customers from the prepaid customer base.

 

Operating profit benefited from improved equipment margins as a result of lower handset subsidies, with prepaid cost to connect reducing to €19 and contract cost to connect reducing to €129, benefiting from an increased share of SIM-only connections. Further increases in the EBITDA margin were also made as a result of improved operational efficiency.

 

Other Central Europe

 

The Group’s other interests within Central Europe reported improved financial performance, reflecting both continued growth in the mobile markets represented and improved operational efficiency.

 

In the six month period from March 31, 2002, the proportionate registered customer base increased by 14%, with Vodafone Hungary increasing its customer base by 27%.  In Poland, penetration levels improved from 28% to over 32% in the period, with Polkomtel increasing its customer base by 13%.  The Polish market was particularly competitive during the period as the third largest operator chased market share ahead of customer profitability.  However, Polkomtel’s ARPU remains the highest in Poland.

 

Voice and data revenues in Hungary grew significantly over the comparable period as a result of a 27% increase in its customer base and were also boosted by improved roaming revenues and the launch of prepaid roaming top-ups.

 

The increase in proportionate turnover includes the effect of an 18.2% stake increase in Vodafone Hungary and a 7% increase in turnover in Polkomtel. Voice and data revenues increased in Swisscom Mobile although the increase was partly offset by a decline in national roaming turnover and reduced revenue from handset sales.

 

EBITDA margins improved in all of the businesses within Other Central Europe.

 

Southern Europe

 

Italy

 

The results for Vodafone Omnitel demonstrate continuing strong operational performance, with Vodafone Omnitel consolidating its position as the second largest operator in the 90% penetrated Italian mobile market.

 

Statutory turnover increased by 20% which was mainly attributable to an 18% increase in service revenues driven by higher usage levels, increased average customer base and improved margins on prepaid top-ups, which more than offset Vodafone Omnitel’s decision to reduce termination rates during the period and lower revenues from national roaming.  After adjusting 2001 results onto a comparable basis for distributor discounts on prepaid top-up cards, statutory turnover and service revenues increased by 15% and 14%, respectively.  Service revenue growth was also boosted by data revenues, which increased by 50% compared with the six month period ended September 30, 2001 and for the month of September 2002 represented 10.4% of service revenues, with almost 53% of customers using data products.  This increase was primarily due to higher SMS revenues reflecting successful promotional activities. Proportionate EBITDA, before goodwill amortisation and exceptional items, increased by 20%. The proportionate EBITDA margin, after adjusting 2001 results onto a comparable basis for distributor discounts on prepaid top-up cards, increased from 47.3% to 49.4%.

 

Prepaid ARPU remained stable at €296 for the twelve months to September 30, 2002 compared to €297 for the 12 months to March 31, 2002.  Contract ARPU benefited from Vodafone Omnitel’s targeted acquisition and retention policy and increased from €769 in the year ended March 31, 2002 to €794 for the twelve months ended September 30, 2002.  Total average cost to connect reduced to €26 as a result of Vodafone Omnitel’s commercial policies.

 

Since March 31, 2002, Vodafone Omnitel’s registered customer base increased over 3% and, at September 30, 2002, stood at 18,316,000, 91% of whom were connected to prepaid tariffs and only 6% of whom were considered inactive.  On October 7, 2002, the number of competitors in the Italian market reduced to three following the split-up and sale of Blu’s assets, part of which have been acquired by Vodafone Omnitel.

 

Competition was further intensified following the introduction of mobile number portability and as other operators sought to emulate the success of Vodafone Omnitel’s Omnione loyalty programme by developing

 

6



 

their own commercial offers and incentives aimed at sustaining customer loyalty.  In this environment, Vodafone Omnitel was able to slightly reduce its churn rate and make net customer gains.  Furthermore, in the most recent customer satisfaction survey carried out in the period, Vodafone Omnitel confirmed its leadership over competitors.

 

During the period, Vodafone Omnitel increased its focus on providing innovative value added services to its customer base, introducing MMS services, which were successfully launched in June 2002 making Vodafone Omnitel the first to do so commercially in Italy, GPRS roaming and international prepaid top-up facilities.

 

In other developments, the Italian Government agreed to extend the duration of 2G and 3G licences from fifteen to twenty years.

 

Other Southern Europe

 

The Group’s other interests within Southern Europe continued to achieve strong results.

 

The increase in statutory turnover over the period was principally driven by a combination of an increased customer base and higher usage levels. Turnover was adversely affected by outgoing and incoming tariff reductions in Spain from March 2002 and incoming tariff reductions in Greece in August. The period also saw the introduction of a fourth mobile operator into the Greek market.

 

Data revenues grew particularly strongly, largely as a result of higher SMS revenues and in response to successful launches of premium SMS products and services within Spain.  The launch of MMS in Greece and Portugal, where Vodafone companies were the first operators to offer such services, is expected to contribute to future increases in data revenues. Proportionate registered customers increased 10% to 11,983,000, including the effect of an additional 2.2% stake increase in Vodafone Spain.

 

Vodafone Portugal maintained its overall market position as the second largest operator in Portugal whilst strengthening its leadership in the contract segment.

 

The Group’s operations in Albania, Malta and Romania all continue to perform satisfactorily in terms of customer growth and profitability.  In particular, Albania, which has only been operating for fourteen months, now has a market share of over 40%.  In Romania, the Government is shortly to award four UMTS licences.

 

AMERICAS

 

Verizon Wireless

 

Verizon Wireless operates in a highly competitive market place, which currently consists of six nationwide competitors and several regional and smaller rural carriers, and has retained its position as the leading mobile telecommunications provider in the United States in terms of number of customers, network coverage and revenues.  Difficult economic conditions in the US have resulted in net customer growth slowing considerably from prior years. Nevertheless, Verizon Wireless has continued its strong growth in customer net additions for the last two quarters due to successful marketing campaigns.

 

The increase in proportionate turnover for the period is primarily due to increased service revenue from the larger customer base, as well as additional handset sales for both upgrades and gross additions.  The proportionate EBITDA margin decreased slightly as a result of higher retention costs and higher acquisition costs.  Statutory total Group operating profit, before goodwill and exceptional items, decreased primarily due to a 43% higher depreciation charge resulting from increased capital expenditure to handle increased usage resulting from bundled tariffs and to improve network capacity in spectrum-constrained areas.  The results for the period were also impacted by the relative strength of sterling against the US Dollar.  Proportionate turnover and proportionate EBITDA in local currency grew by 9% and 6%, respectively.

 

At September 30, 2002 Verizon Wireless’ total customer base stood at 31,521,000.  Approximately 94% of customers were on contract plans and there were approximately 1.5 million data users, the majority of whom were Mobile Web customers.  SMS usage has grown significantly in the last six months due to the launch of inter-carrier interoperability earlier this year.  However, competitive pressures have had an unfavourable impact on ARPU with competitors’ tariffs now incorporating large numbers of bundled minutes and have resulted in increased cost to connect through higher handset subsidies and higher trade commissions. The period has also seen Verizon Wireless continue to roll out its CDMA 1XRTT network and extend total coverage to 172 million people, representing 75% of the Verizon Wireless national footprint.

 

Verizon Wireless has $261 million on deposit with the Federal Communications Commission (“FCC”) representing 15% of the payment made in relation to the re-auction of licences for 1.9GHz spectrum (“Auction

 

7



 

35”).  On September 12, 2002, the FCC issued a public notice seeking comment on either dismissing pending applications or allowing bidders to opt-out of Auction 35.  Verizon Wireless and most of the other high bidders are urging the FCC to make a timely decision on this matter.  Verizon Wireless believe that to meet expected usage demands in its most densely populated areas, they will require extra spectrum in the next eighteen to thirty months.

 

Other Americas

 

Grupo Iusacell increased its customer base from 1,995,000 at the beginning of the period to 2,176,000 at September 30, 2002.  This 9% increase is primarily due to growth in prepaid customer numbers within a consolidating and increasingly competitive market.  However, Grupo Iusacell experienced erosion of higher value contract customers and an increase in the number of inactive prepaid customers, resulting in declines in both ARPU and EBITDA.  Strategic initiatives are being implemented to improve performance including the appointment of a new chief executive officer, headcount reductions and an internal reorganisation.

 

In August 2002, the sale of two Globalstar service provider companies, Globalstar USA and Globalstar Caribbean, was finalised. Efforts to sell the last remaining Globalstar service provider, Globalstar de Mexico, are continuing.

 

ASIA PACIFIC

 

Japan

 

Proportionate turnover for J-Phone Vodafone increased significantly from the comparative period, and includes a full period effect of the stake increases that took place during the last financial year.  The increase also reflects strong customer growth, together with the success of J-Phone Vodafone’s data and content product offerings.  The results of J-Phone Vodafone were not fully consolidated until October 12, 2001.

 

Penetration in the Japanese cellular market reached 57% by the end of September 2002, representing growth of 2% over the period. Notwithstanding the slowdown in market growth, J-Phone Vodafone consistently captured a higher percentage of net customer additions in each month in the period compared to its cumulative market share. This can largely be attributed to the strength of the brand and the popularity of camera and internet enabled handsets. Furthermore, J-Phone Vodafone is using an attractive mix of handsets combined with innovative services to attract and retain customers, which has contributed to the reduction in customer churn.

 

J-Phone Vodafone enjoys the highest ARPU of any company within the Vodafone Group and the success of data and content products resulted in further increases in data and SMS revenues, which exceeded 20% of service revenues in August and September 2002. However, the positive effect this had on ARPU was more than offset by the expected decline in voice ARPU.

 

Total average cost to connect decreased following a reduction in acquisition incentives and more cost efficient and effective purchasing of handsets. Additionally, J-Phone Vodafone made savings on operating costs which contributed to significant growth in EBITDA.  As a result, the mobile EBITDA margin increased from 20.5% to 32.0%.

 

J-Phone Vodafone realised substantial capital expenditure efficiencies during the period as a result of the merger of J-Phone Vodafone’s operating companies and from the improved purchasing position it enjoys as a member of the Vodafone Group.  These efficiency gains have enabled J-Phone Vodafone to concentrate its capital expenditure on 3G infrastructure and pursue a faster and more efficient rollout of its 3G network as it prepares for commercial launch in December 2002.

 

Other Asia Pacific

 

In Australia, an extremely competitive and maturing market, EBITDA increased by 14% due to a continued focus on improving operational efficiency and a change in product marketing and distribution strategy.  Cost base rationalisation has continued over the last six months with restructuring activities reducing the workforce by 12%.  Handset subsidies have also been phased out on plans targeted at retail customers.

 

Over the last six months, Australia experienced an initial decline in blended ARPU due to the increase in the proportion of lower spending prepaid customers.  However, contract ARPU is now stabilising with an increasing trend in SMS and data revenue.

 

In the six months to September 30, 2002 Vodafone New Zealand increased its EBITDA by 34%, revenues by 18% and blended ARPU by over 2%.

 

8



 

China Mobile (Hong Kong) Limited (“China Mobile”) saw monthly customer growth slow between June 2002 and September 2002 due to seasonal effects and aggressive marketing by a competitor that included bundled handset and tariff plans on its newly launched CDMA network.  However, excluding the effect of the acquisition referred to below, the customer base still grew by over ten million in the period.  Monthly ARPU continued to fall after showing signs of stabilising earlier in the year as a result of lower tariffs aimed at retaining customers as competition increased.  SMS volumes continued to grow substantially with 7.8 billion messages sent in the first quarter of the current financial year, up from 4.8 billion in the prior quarter.

 

On June 18, 2002 Vodafone invested a further US$750m in China Mobile and obtained the right to appoint a non-executive director to the China Mobile board. Subsequently on July 1, 2002 China Mobile acquired from its parent eight provincial cellular operations with a total of 25,143,000 customers.  Vodafone’s stake in China Mobile increased to approximately 3.27% as a result of these two transactions.  The two companies’ strategic alliance has been further strengthened in areas such as roaming, standards and best practice.

 

MIDDLE EAST AND AFRICA

 

Vodafone Egypt reported significant customer growth during the period of 261,000 to 1,979,000 at September 30, 2002.

 

In South Africa, Vodacom continued to grow strongly with a 23% proportionate EBITDA improvement and customer growth of 9% to 7,130,000.  Additionally, Vodacom’s operation in Tanzania is now contributing a positive operating profit in its second year of operation.

 

In Kenya, Safaricom consolidated its position as the largest mobile operator with 55% of the market as customer numbers increased by 32% to 581,000 during the period.

 

OTHER OPERATIONS

 

The Group’s other operations mainly comprise interests in fixed line telecommunications businesses, including Arcor in Germany, Japan Telecom, Cegetel in France, Vodafone Information Systems, an IT and data services business based in Germany and, until August 29, 2002, the Vizzavi joint venture.

 

Statutory turnover for the Group’s other operations increased primarily as a result of the stake increases in Japan Telecom which was consolidated from October 12, 2001.  Proportionate EBITDA, before exceptional items, increased by £177m to £176m, primarily through the impact of the Group’s increased interest in Japan Telecom and a substantial increase in its underlying EBITDA performance.

 

Arcor

 

Arcor provides fixed network services in Germany. The German fixed line market remains intensely competitive although Arcor has retained its position as the leading private operator and the strongest competitor to Deutsche Telekom, the market leader. Turnover from voice, data and internet businesses increased in the period compensating for the reduction in carrier business caused by the competitive market. During the period the contract voice customer base increased by approximately 150,000 to 2,500,000 customers. Total traffic volumes increased by 15% compared to the same period in 2001 to 11.2 billion minutes.

 

In January 2002, a contract with Deutsche Bahn AG was signed to carve out Arcor´s railway specific telecommunication and service business into the company Arcor DB-Telematik GmbH. Following completion of the sale in April 2002, the remaining 50.1% share of Telematik was sold to Deutsche Bahn AG in July 2002.

 

Japan Telecom

 

Japan Telecom is the third largest fixed line telecommunications operator in Japan, offering both voice and data services.  Since Vodafone gained control in October 2001, Japan Telecom’s profitability has improved significantly, with operating profit, before goodwill amortisation and exceptional items, of £59m for the six months ended September 30, 2002.  This can be largely attributed to the implementation of a transformation plan entitled Project V.  This plan specifically includes identifying the products and services that will contribute the most to profit both now and in the future, increasing focus on the core business, and an organisational re-alignment to improve operating efficiencies and capabilities.

 

The fixed line market in Japan remains extremely competitive following the lifting of market entry restrictions and although the carrier designation service “My-Line” was introduced in May 2001, the maintenance of market share continues to be a challenge in the customer voice segment.  The main focus of the business in the period has been on high growth business opportunities and the delivery of innovative data products and services.  The corporate customer base continues to expand due to the uptake of IP data related services, with the next-generation IP network “PRISM”, using optical fibres, being particularly successful.

 

9



 

STRATEGIC DEVELOPMENTS

 

Products and Services

 

The Group’s vision is to be the world’s mobile communications leader.  A major focus of the Group’s strategy is to offer innovative products and services within Vodafone-branded, end-to-end customer propositions which utilise the Group’s global footprint and global brand to offer customers a unique mobile experience and seamless international services.

 

Brand

 

Since April 2002, a number of significant achievements have been made to progress this strategy. The company implemented its strategy to introduce the Vodafone brand into all its controlled mobile businesses and, at September 30, 2002, all mobile subsidiaries other than Italy and Japan had migrated to the single Vodafone brand. Omnitel Vodafone in Italy rebranded as Vodafone Omnitel during June 2002.  In Japan, J-Phone Vodafone is to migrate to the single brand by December 2003. As a result of the brand rollout and the continuing “How are you?” advertising campaign, the Group has improved considerably its brand awareness.  Vodafone branding is now focused on building upon its brand awareness and turning this into brand preference.

 

This year, the Group became a principal sponsor of Ferrari, further promoting the awareness of the brand globally and creating joint product development and merchandising opportunities.  Vodafone also continues to benefit from its sponsorship of Manchester United.

 

The strength of Vodafone’s brand and its portfolio of international services led to the signing of a further partner agreement with MTC of Kuwait.  Under this agreement, both Vodafone and MTC customers will now be able to benefit from easy access to Vodafone’s international services.  The Group’s two existing partner agreements, with Radiolinja of Finland and TDC of Denmark, are now fully operational.  These agreements allow the Group to secure a return on its investment in a global brand and have the added benefit of extending the Group’s global footprint without the need for equity investment.

 

New service offerings

 

The Vodafone brand is also of fundamental importance to the Group’s latest, and most significant service offering, Vodafone live!. Launched in seven countries during October and early November, Vodafone live! is a major Group-wide programme, designed to offer the customer an integrated experience of handset and services.  Vodafone live! is built around easy to use mobile services such as picture messaging, games, ringtones and mobile content.  Vodafone live! and Vodafone Mobile Office, the business proposition, are both expected to build brand preference amongst customers.

 

Vodafone live! represents a significant step forward for the Group, involving development of an integrated customer proposition and service offering together with the customisation of handsets with the Vodafone brand, Vodafone-specific menus with embedded links and Vodafone-specific games and content all launched on a co-ordinated pan-European basis.  It represents a significant building block in the attainment of the Group’s data strategy.

 

Part of the Vodafone live! customer offering is a wide range of high quality, multi-media entertainment-led content containing both international and local information.  This is provided by Vodafone Global Content Services, formerly Vizzavi, which became a wholly-owned subsidiary of the Group in August 2002.

 

Vodafone further extended its range of compelling product and service offerings for customers with the launch, in July, of a prepaid top-up service for international travellers, enabling prepaid customers to use their mobiles when abroad as if they are using them at home.  This service is now available in eleven countries.  This was followed, in September, by the launch of Eurocall Platinum, a service aimed at reducing the cost of calls for high value roaming customers, building on the success of Eurocall, Vodafone’s single rate European price plan, launched in January 2001.

 

Another major part of the Group’s growth strategy is Vodafone Mobile Office.  The Group already offers services that provide mobile access to corporate intranets and office-based applications at speeds comparable to those available through standard fixed telephone lines. With Vodafone Mobile Office, the Group’s offerings for business and corporate customers will be brought together to deliver easy and seamless access to corporate information systems and business applications over the Vodafone network.  The first part of the Group-wide Vodafone Mobile Office programme will be launched shortly and is called “Vodafone Remote Access”, a pan-European Vodafone-branded solution for secure, remote connection of laptops to the corporate network using a Vodafone-enabled GPRS data card and customised software.  With over eight million laptops in Western Europe alone being accessed away from the desk, this represents a significant opportunity for the Group.

 

10



 

3G

 

The development and rollout of the Group’s 3G networks remains an important element of its data strategy, with 3G networks offering both increased spectrum capacity and quality of service.  A Group-wide 3G programme management team has been put in place to oversee the project.  To date, the Group has achieved its initial operating target of having commenced internal user field trials in five European networks as well as in Japan. Over the next 12 months the Group intends to have its 3G infrastructure technically ready and operational in major markets, with Japan being the first of the Group’s networks to launch in December 2002.

 

Synergies

 

The globalisation of the Group’s supply chain relationships is advancing.  The Group is now either managing or co-ordinating centrally the purchase of network infrastructure (including that related to 3G) and IT platforms used for building services, as well as handsets and other items such as consultancy services. Global supply chain management is generating significant synergy savings for the Group and is playing a key role in the Vodafone live! programme, ensuring availability of Vodafone-configured handsets through intensive liaison with handset suppliers.

 

Good progress has been made on the synergies arising from the Mannesmann transaction.  It is expected that the £500m of forecast post tax cash flow synergies for the year ending March 2003 will be exceeded.

 

Corporate Social Responsibility

 

The Group’s corporate social responsibility (“CSR”) programme is moving ahead with the commitments made in its 2002 CSR report, published in June 2002.  The Group continues to strengthen its CSR management system and has initiated several projects to further quantify the benefits arising from action on key social and environmental issues.  These include initiatives to understand and deliver energy efficiency improvements, to explore selected mobile applications offering specific environmental or social benefits, and to promote additional schemes aimed at incentivising customers to return handsets and accessories for reuse or recycling. Vodafone also remains a constituent of the FTSE4Good index and the Dow Jones Sustainability index of companies.

 

FINANCIAL UPDATE

 

Profit and loss account

 

Total Group operating profit/loss

 

Before goodwill amortisation and exceptional items, total Group operating profit increased 37% to £4,640m in the six months ended September 30, 2002 from £3,392m in the six months ended September 30, 2001, comprising £4,650m profit from continuing operations and £10m loss from the acquisition of Vizzavi.

 

After goodwill amortisation and exceptional items the Group reported a total operating loss of £2,197m, compared with a loss of £7,820m for the comparable period.  This net change of £5,623m arose as a result of a £4,515m reduction in respect of exceptional items, and a £1,248m increase in operating profit partly offset by a £140m increase in the goodwill amortisation charge, which increased primarily as a result of the acquisition of J-Phone Vodafone and Japan Telecom in the second half of the 2002 financial year. These charges for goodwill amortisation do not affect the cash flows of the Group or the ability of the Group to pay dividends.

 

Exceptional items

 

There were no exceptional operating items charged in the six months to September 30, 2002.  During the comparable period to September 30, 2001, exceptional operating items of £4,515m consisted primarily of impairment charges in relation to the carrying value of goodwill for Arcor and Grupo lusacell.

 

Exceptional non-operating income of £267m (September 30, 2001: charge of £248m) mainly represents a profit on disposal of fixed asset investments of £268m, principally relating to the disposal of the Group’s interest in Bergemann GmbH, through which the Group’s 8.2% stake in Ruhrgas AG was held.

 

In accordance with UK accounting standards the Group regularly monitors the carrying value of its fixed assets. At March 31, 2002, a review was undertaken which assessed whether the carrying value of its assets could be supported by the net present value of future cash flows derived from assets using cash flow projections for each asset in respect of the period to March 31, 2011.  This review resulted in the impairment of certain of the Group’s assets.  A further review was undertaken at September 30, 2002 which included monitoring actual cash flows to date against those previously forecast. The results of the review indicated that no further impairment charges were necessary.

 

11



 

Interest

 

Total Group net interest payable, including the Group’s share of the net interest expense of joint ventures and associated undertakings, increased from £381m for the six months ended September 30, 2001 to £390m for the six months ended September 30, 2002. Net interest costs in respect of the Group’s net borrowings increased to £239m from £188m for the comparable period, reflecting the increase in average net debt levels. Group interest is covered 24.6 times by Group EBITDA (before exceptional items) plus dividends received from joint ventures and associated undertakings, compared with 17.8 times for the six months to September 30, 2001. The Group’s share of the net interest expense of joint ventures and associated undertakings decreased from £193m to £151m due primarily to the consolidation of the Group’s former associated undertakings, Japan Telecom and J-Phone, Vodafone from October 2001.

 

Taxation

 

The effective rate of taxation, before goodwill amortisation and exceptional items, for the period to September 30, 2002 was 37.7%, 2.0% higher than the rate for the year ended March 31, 2002, principally as a result of changes in the Italian tax regime, the absence of last year’s one-off German tax refund and the consolidation of Japan Telecom and J-Phone Vodafone into the Group’s results for the period.

 

Exchange rates

 

The effect of translating the results of overseas subsidiaries and associates at exchange rates prevailing in the comparable period to September 30, 2001, would have been to increase total Group operating profit, before goodwill amortisation and exceptional items, for the six months to September 30, 2002 by £28m.

 

Earnings per share

 

Basic earnings per share, before goodwill amortisation and exceptional items, increased 31% from 2.51p to 3.28p for the period to September 30, 2002.

 

Basic loss per share, after goodwill amortisation and exceptional items, decreased from a loss per share of 14.36p to a loss per share of 6.36p for the period to September 30, 2002. The loss per share of 6.36p includes a charge of 10.03p per share (September 30, 2001: 9.88p per share) in relation to the amortisation of goodwill and a credit of 0.39p per share (September 30, 2001: charge of 6.99p per share) in relation to exceptional items.

 

Dividends

 

The Company has historically paid dividends semi-annually, with the regular interim dividend in respect of the first six months of the financial year payable in February.  The directors expect that the Company will continue to pay dividends semi-annually.

 

In considering the level of dividend to declare and recommend, the Board takes account of the outlook for earnings growth, operating cash flow generation, capital expenditure requirements, acquisitions and divestments together with the possibilities for debt reductions and share buy backs.  Accordingly, the directors are recommending an interim dividend of 0.7946 pence per share, representing a 10% increase over last year’s interim dividend.

 

The record date for the interim dividend is November 22, 2002, the ex-dividend date is November 20, 2002 and the dividend is payable on February 7, 2003.

 

Cash flows and funding

 

The increase in operating profit, before goodwill amortisation and exceptional items, in the six month period ended September 30, 2002 translated into strong operating cash flows, which increased 56% over the comparable period to £5,676m, including over £1.4 billion of operating cash flows from the Group’s former associated undertakings Japan Telecom and J-Phone Vodafone.

 

12



 

During the six months ended September 30, 2002, the Group increased its operating free cash flow by 80% to £2,947m and generated £2,878m of free cash flow, exceeding the levels generated for the whole of the previous financial year, as analysed below:

 

 

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash inflow from operating activities (Note 7)

 

5,676

 

3,640

 

8,102

 

 

 

 

 

 

 

 

 

Purchase of intangible fixed assets

 

(59

)

(223

)

(325

)

Purchase of tangible fixed assets

 

(2,705

)

(1,816

)

(4,145

)

Disposal of tangible fixed assets

 

35

 

35

 

75

 

 

 

 

 

 

 

 

 

Net capital expenditure on intangible and tangible fixed assets

 

(2,729

)

(2,004

)

(4,395

)

 

 

 

 

 

 

 

 

Operating free cash flow

 

2,947

 

1,636

 

3,707

 

 

 

 

 

 

 

 

 

Dividends received from joint ventures and associated undertakings(1)

 

314

 

32

 

139

 

Taxation

 

(154

)

(545

)

(545

)

 

 

 

 

 

 

 

 

Interest on group debt

 

(211

)

(449

)

(854

)

Dividends from investments

 

19

 

 

2

 

Dividends paid to minority interests

 

(37

)

(33

)

(84

)

Net cash outflow for returns on investments and servicing of finance

 

(229

)

(482

)

(936

)

 

 

 

 

 

 

 

 

Free cash flow

 

2,878

 

641

 

2,365

 

 


Notes:

 (1) Six months ended September 30, 2002 includes £250m from Verizon Wireless.

 

The Group also invested a net £0.9 billion in merger and acquisition activities, and an analysis of the significant transactions is shown below:

 

 

 

Impact on net debt

 

 

 

£ billion

 

Stake increase in China Mobile

 

0.5

 

 

Stake increase in Vodafone Spain

 

0.4

 

 

Purchase of minorities in Vodafone AG

 

0.3

 

 

Increase minority stakes in other subsidiaries

 

0.2

 

 

Purchase of remaining 50% interest in Vizzavi

 

0.1

 

 

Disposal of Ruhrgas and Arcor’s Telematik business

 

(0.7

)

 

 

As a result of the significant levels of free cash flow generated and after merger and acquisition activity, Group dividend payments of £511m and £155m of foreign exchange movements, the Group’s consolidated net debt position at September 30, 2002 decreased to £10,697m, from £12,034m at March 31, 2002. This represented approximately 19% of the Group’s market capitalisation at September 30, 2002 compared with 14% at March 31, 2002. A further analysis of net debt can be found in Note 8.

The Group remains committed to maintaining a solid credit profile.  Following the proposed acquisitions of interests in Cegetel Groupe S.A., Fitch affirmed Vodafone’s stable outlook and long term credit ratings at A and short term credit ratings at F1 on October 16, 2002. On October 17, 2002, Standard & Poor’s affirmed Vodafone’s stable outlook and long term credit ratings at A and short term credit ratings at A1 and Moody’s, although changing Vodafone’s outlook to negative, affirmed the Group’s long term credit ratings at A2 and short term credit ratings at P1.

 

The Group’s credit ratings enable it to have access to a wide range of debt finance including commercial paper, bonds and committed bank facilities.  The Group currently has US and euro commercial paper programmes of US$15 billion and £5 billion, respectively, which are used to meet short-term liquidity requirements.  The commercial paper facilities are supported by a US$11.025 billion committed bank facility, which may be extended for one year from June 2003. This facility replaced the Group’s previous US$13.7 billion committed bank facility and as at September 30, 2002 no amounts had been drawn under it. The Group also has a JPY225 billion committed bank facility which was fully drawn down on October 15, 2002 and a new fully underwritten €3.5 billion bank term loan, maturing in January 2006. This term loan is available should the total consideration in respect of the acquisition of interests in Cegetel Groupe S.A. exceed €5 billion and existing pre-emption periods have either been waived or have expired. At October 31, 2002, the Group had approximately £10.5 billion (pounds sterling equivalent) of capital market debt in issue, with maturities from April 2003 to February 2030 and £3.0 billion (pounds sterling equivalent) of term funding.

 

13



 

Equity shareholders’ funds

 

Total equity shareholders’ funds at September 30, 2002 decreased from £130,573m at March 31, 2002 to £125,912m. The decrease comprises the loss for the period of £4,336m (after goodwill amortisation of £6,837m), dividends of £542m and net currency translation gains of £199m. The decrease was partially offset by the issue of new share capital of £18m.

 

OUTLOOK

 

For the year ending March 31, 2003

 

The strategic focus on acquiring and retaining high value customers is expected to continue to benefit the Group in the second half of the financial year, with organic proportionate customer growth sustaining the momentum of the first half into the second.

 

The achievement of the expected organic customer growth rate and the increase in proportionate customers that would result from the exercise of the put option held by the minority shareholders owning 6.2% of Vodafone Spain, should generate annual growth in total proportionate customers of over 10%.

 

In addition, the trend seen in the six months to September 30, 2002 of either stabilisation or modest improvements in seasonally adjusted ARPU in some key markets against that achieved in the same period last year is anticipated to continue in the second half, driven by further improvements in customer activity levels, a higher proportion of contract customers in the total base and increased voice and data usage.  The double-digit proportionate revenue growth achieved in the first half is expected to continue.

 

The proportionate mobile EBITDA margin increased in the current period to 39.0%, an increase of 3.6 percentage points over that achieved in the comparable period last year. For the full year it is expected that the proportionate mobile EBITDA margin will exceed that achieved in the last financial year and the proportionate mobile EBITDA margin for the second half will be better than last year’s second half.  However, the proportionate mobile EBITDA margin for the full year is expected to reduce from the level achieved in the first half of this financial year, primarily as a result of the cost of advertising campaigns promoting our new service offerings and the impact of expected incoming call termination rate reductions in a number of the Group’s key markets in the second half of the year.

 

Total Group operating profit, before goodwill and exceptional items, for the year is also expected to be significantly better than that achieved in the previous financial year as a result of the consolidation of Japan Telecom and J-Phone Vodafone for a full year and an increased contribution from existing businesses. However, the expected reduction in mobile EBITDA margin in the second half of the year together with higher depreciation, particularly in Japan as the 3G network opens for service, is expected to lead to the second half year operating profit, before goodwill amortisation and exceptional items, being lower than that achieved in the first.

 

Strong free cash flow generation is expected to continue in the second half of the year with total free cash flow for the year expected to exceed that achieved in the previous year by a substantial margin. However, free cash flow for the second half year is expected to be less than that achieved in the first half, both as a result of the lower operating result outlined above and higher tax payments, which are expected to approach £1 billion for the full year compared with £154 million for the first half. Capital expenditure of over £5.5 billion is now expected for the year.

 

In the second half of the year, in addition to acquiring an increased interest in Vodafone Spain, the Group may acquire further interests in Cegetel and in its controlled publicly listed companies. These stake increases would impact the expectations for the second half of the financial year outlined above.

 

For the year ending March 31, 2004

 

In respect of customer growth, the combination of high single-digit organic growth and stake increases is expected to lead to average customer numbers increasing over 10% compared with this financial year.  The expected trend in ARPUs, combined with this customer growth, should lead to double-digit revenue growth.

 

The expected revenue growth combined with modest margin improvements is expected to generate growth in Group proportionate EBITDA for the year ending March 31, 2004 of above 15%.  Tangible capital expenditure is expected to be a similar level to the 2003 financial year although capital efficiency, measured as the ratio of capital expenditure to statutory turnover, is expected to improve.

 

Any significant acquisitions or disposals of businesses would impact the expectations for the financial year ending March 31, 2004 set out above.

 

14



 

TRANSACTIONS

 

The Group undertook the following significant transactions in the six months to September 30, 2002:

 

Acquisitions

 

a) Acquisitions of minority stakes in subsidiary undertakings

 

On April 2, 2002, the Company acquired a further 2.2% stake in Airtel Móvil, S.A. (“Vodafone Spain”), for the Euro equivalent of £0.4 billion, following the exercise of a put option held by Torreal, S.A.  This increased the Group’s interest in Vodafone Spain from 91.6% to 93.8%.

 

On May 3, 2002, the Group completed the purchase of the 4.5% minority interest in Vodafone Pacific, as a result of which Vodafone Pacific became a wholly owned subsidiary undertaking.

 

The Group increased its interest in its listed subsidiary companies, Vodafone Telecel-Comunicacoes Pessoais SA (“Vodafone Portugal”) and Europolitan Vodafone AB (“Vodafone Sweden”), through a series of market purchases at a total cost of £151.4m.  As at September 30, 2002, the Group’s interests in Vodafone Portugal and Vodafone Sweden had increased by 10.5% and 3.6% to 61.4% and 74.7%, respectively.

 

On August 21, 2002, the Group bought out the outstanding minority shareholders in Vodafone AG, formerly Mannesmann AG, for the Euro equivalent of £281m.

 

b) Other acquisitions

 

On June 18, 2002, the Group purchased a further stake of approximately 1.1% in China Mobile for US$750m, increasing the Group’s interest in China Mobile to approximately 3.27%.

 

On August 29, 2002, the Group acquired Vivendi Universal S.A.’s 50% stake in the Vizzavi joint venture, which operates the mobile content business, for €143m.  As a result of this transaction, the Group owns 100% of Vizzavi, with the exception of Vizzavi France which is now wholly owned by Vivendi Universal S.A.

 

Disposals

 

On July 8, 2002, the Group completed the sale to E.ON AG of its 23.6% stake in Bergemann GmbH through which it held an effective 8.2% stake in Ruhrgas AG.  The total cash received amounted to €0.9 billion.

 

Subsequent events

 

Cegetel Groupe S.A. (“Cegetel”)

 

On October 16, 2002, the Group announced that it had agreed to acquire BT Group plc’s (“BT’s”) 26% interest in Cegetel, the controlling shareholder of the French mobile operator SFR, and SBC Communication Inc.’s (“SBC’s”) 15% interest in Cegetel for €4.0 billion cash and €2.3 billion cash, respectively.  At the same time, the Group also announced that it had made a non-binding cash offer of €6.8 billion to Vivendi Universal, S.A., (“Vivendi”) for its 44% interest in Cegetel.  Vivendi has pre-emption rights over BT and SBC’s interests in Cegetel.

 

On October 21, 2002, the Group announced plans for financing these transactions, including details of a new €3.5 billion bank term loan which matures in January 2006 and which is available upon completion of the acquisition.  Further funding would be met from a combination of available cash resources, commercial paper programmes and existing undrawn bank facilities.  The Group would not need to raise funds in the bond markets to finance these acquisitions.  On October 18, 2002, the Group cancelled US$174m of its US$1,750m February 2005 dollar bond that had previously been repurchased.

 

On October 29, 2002, the Board of Vivendi announced it had decided not to accept the Group’s offer to purchase its 44% interest in Cegetel and, accordingly, the offer lapsed.

 

On November 6, 2002, the Group announced that Vivendi will be entitled to exercise its pre-emption rights from November 21, 2002 until December 10, 2002.  The Group also announced that it has renewed its initial offer at the same price to Vivendi to last for the duration of the pre-emption period.  Until such time as the offer is formally accepted by Vivendi, the Group reserves the right to withdraw its offer at any time.

 

15



 

FINANCIAL STATEMENTS

 

CONSOLIDATED PROFIT AND LOSS ACCOUNT

FOR THE SIX MONTHS TO SEPTEMBER 30, 2002

 

 

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

Turnover: Group and share of joint ventures and associated undertakings

 

 

 

 

 

 

 

- Continuing operations

 

19,186

 

15,283

 

33,541

 

- Acquisitions

 

3

 

 

 

 

 

19,189

 

15,283

 

33,541

 

 

 

 

 

 

 

 

 

Less: Share of joint ventures and associated undertakings

 

(4,291

)

(6,377

)

(10,696

)

 

 

14,898

 

8,906

 

22,845

 

 

 

 

 

 

 

 

 

Group turnover (Note 2)

 

 

 

 

 

 

 

- Continuing operations

 

14,895

 

8,906

 

22,845

 

- Acquisitions

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

14,898

 

8,906

 

22,845

 

Operating loss

 

 

 

 

 

 

 

- Continuing operations

 

(2,151

)

(7,089

)

(10,377

)

- Acquisitions

 

(12

)

 

 

 

 

 

 

 

 

 

 

 

 

(2,163

)

(7,089

)

(10,377

)

 

 

 

 

 

 

 

 

Share of operating loss in joint ventures and associated undertakings

 

 

 

 

 

 

 

- Continuing operations

 

(34

)

(731

)

(1,457

)

 

 

 

 

 

 

 

 

Total Group operating loss (Note 2)

 

(2,197

)

(7,820

)

(11,834

)

 

 

 

 

 

 

 

 

Exceptional non-operating items (Note 4)

 

267

 

(248

)

(860

)

 

 

 

 

 

 

 

 

Loss on ordinary activities before interest

 

(1,930

)

(8,068

)

(12,694

)

 

 

 

 

 

 

 

 

Net interest payable and similar items

 

(390

)

(381

)

(845

)

 

 

 

 

 

 

 

 

- Group

 

(239

)

(188

)

(503

)

- Share of joint ventures and associated undertakings

 

(151

)

(193

)

(342

)

 

 

 

 

 

 

 

 

Loss on ordinary activities before taxation (Note 2)

 

(2,320

)

(8,449

)

(13,539

)

 

 

 

 

 

 

 

 

Tax on loss on ordinary activities (Note 5)

 

(1,602

)

(1,086

)

(2,140

)

 

 

 

 

 

 

 

 

Loss on ordinary activities after taxation

 

(3,922

)

(9,535

)

(15,679

)

 

 

 

 

 

 

 

 

Minority interests (including non-equity minority interests)

 

(414

)

(200

)

(476

)

 

 

 

 

 

 

 

 

Loss for the financial period

 

(4,336

)

(9,735

)

(16,155

)

 

 

 

 

 

 

 

 

Equity dividends

 

(542

)

(514

)

(1,025

)

 

 

 

 

 

 

 

 

Retained loss for the Group and its share of joint ventures and associated undertakings

 

(4,878

)

(10,249

)

(17,180

)

 

 

 

 

 

 

 

 

Basic loss per share (Note 6)

 

(6.36

)p

(14.36

)p

(23.77

)p

Diluted loss per share (Note 6)

 

(6.41

)p

(14.41

)p

(23.86

)p

Adjusted basic earnings per share (Note 6)

 

3.28

p

2.51

p

5.15

p

 

 

 

 

 

 

 

 

Dividend per share

 

0.7946

p

0.7224

p

1.4721

p

 

16



 

CONSOLIDATED BALANCE SHEET

AS AT SEPTEMBER 30, 2002

 

 

 

September 30,
2002

 

September 30,
2001

 

March 31,
2002

 

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

Fixed assets

 

 

 

 

 

 

 

Intangible assets

 

103,190

 

102,872

 

105,944

 

Tangible assets

 

18,573

 

11,309

 

18,541

 

Investments

 

26,303

 

39,274

 

28,977

 

 

 

 

 

 

 

 

 

- Loans to joint ventures

 

 

188

 

321

 

- Investments in associated undertakings

 

24,757

 

37,284

 

27,249

 

- Other investments

 

1,546

 

1,802

 

1,407

 

 

 

 

 

 

 

 

 

 

 

148,066

 

153,455

 

153,462

 

Current assets

 

 

 

 

 

 

 

Stocks

 

318

 

247

 

513

 

Debtors

 

6,450

 

4,873

 

7,053

 

Investments

 

2,698

 

6,987

 

1,792

 

Cash at bank and in hand

 

117

 

96

 

80

 

 

 

 

 

 

 

 

 

 

 

9,583

 

12,203

 

9,438

 

 

 

 

 

 

 

 

 

Creditors:  amounts falling due within one year

 

(13,434

)

(12,302

)

(13,455

)

 

 

 

 

 

 

 

 

Net current liabilities

 

(3,851

)

(99

)

(4,017

)

 

 

 

 

 

 

 

 

Total assets less current liabilities

 

144,215

 

153,356

 

149,445

 

 

 

 

 

 

 

 

 

Creditors:  amounts falling due after more than one year

 

(12,179

)

(10,810

)

(13,118

)

 

 

 

 

 

 

 

 

Provisions for liabilities and charges

 

(3,050

)

(1,739

)

(2,899

)

 

 

 

 

 

 

 

 

Investments in joint ventures:

 

 

 

 

 

 

 

- Share of gross assets

 

 

95

 

76

 

- Share of gross liabilities

 

 

(242

)

(345

)

 

 

 

(147

)

(269

)

Other provisions

 

(3,050

)

(1,592

)

(2,630

)

 

 

 

 

 

 

 

 

 

 

128,986

 

140,807

 

133,428

 

Capital and reserves

 

 

 

 

 

 

 

Called up share capital

 

4,275

 

4,271

 

4,273

 

Share premium account

 

52,060

 

51,989

 

52,044

 

Merger reserve

 

98,927

 

98,928

 

98,927

 

Other reserve

 

877

 

977

 

935

 

Profit and loss account

 

(30,227

)

(17,720

)

(25,606

)

 

 

 

 

 

 

 

 

Total equity shareholders’ funds

 

125,912

 

138,445

 

130,573

 

 

 

 

 

 

 

 

 

Equity minority interests

 

2,054

 

1,269

 

1,727

 

Non-equity minority interests

 

1,020

 

1,093

 

1,128

 

 

 

 

 

 

 

 

 

 

 

128,986

 

140,807

 

133,428

 

 

17



 

CONSOLIDATED CASH FLOW

FOR THE SIX MONTHS TO SEPTEMBER 30, 2002

 

 

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

Net cash inflow from operating activities (Note 7)

 

5,676

 

3,640

 

8,102

 

Dividends received from joint ventures and associated undertakings

 

314

 

32

 

139

 

Net cash outflow for returns on investments and servicing of finance

 

(229

)

(482

)

(936

)

Taxation

 

(154

)

(545

)

(545

)

Net cash outflow for capital expenditure and financial investment

 

(2,768

)

(2,107

)

(4,447

)

 

 

 

 

 

 

 

 

- Purchase of intangible fixed assets

 

(59

)

(223

)

(325

)

- Purchase of tangible fixed assets

 

(2,705

)

(1,816

)

(4,145

)

- Disposal of tangible fixed assets

 

35

 

35

 

75

 

- Purchase of investments

 

(521

)

(37

)

(44

)

- Disposal of investments

 

559

 

110

 

319

 

- Other

 

(77

)

(176

)

(327

)

 

 

 

 

 

 

 

 

Net cash outflow for acquisitions and disposals

 

(859

)

(6,003

)

(7,691

)

 

 

 

 

 

 

 

 

- Purchase of interests in subsidiary undertakings

 

(990

)

(1,163

)

(3,078

)

- Net cash / (overdrafts) acquired  with subsidiary undertakings

 

16

 

23

 

(2,514

)

- Purchase of interests in joint ventures and associated undertakings

 

(12

)

(7,088

)

(7,159

)

- Disposal of businesses

 

127

 

2,210

 

5,071

 

- Other

 

 

15

 

(11

)

 

 

 

 

 

 

 

 

Equity dividends paid

 

(511

)

(486

)

(978

)

 

 

 

 

 

 

 

 

Cash inflow / (outflow) before management of liquid resources and financing

 

1,469

 

(5,951

)

(6,356

)

 

 

 

 

 

 

 

 

Management of liquid resources

 

(1,108

)

2,881

 

7,042

 

 

 

 

 

 

 

 

 

Net cash (outflow) / inflow from financing

 

(326

)

3,099

 

(675

)

 

 

 

 

 

 

 

 

- Issue of ordinary share capital

 

18

 

3,548

 

3,581

 

- Debt repayment

 

(344

)

(449

)

(4,268

)

- Issue of shares to minorities

 

 

 

12

 

 

 

 

 

 

 

 

 

Increase in cash in the period

 

35

 

29

 

11

 

 

 

 

 

 

 

 

 

Reconciliation of net cash flow to movement in net debt

 

 

 

 

 

 

 

Increase in cash in the period

 

35

 

29

 

11

 

Cash outflow from decrease in debt

 

344

 

449

 

4,268

 

Cash outflow / (inflow) from management of liquid resources

 

1,108

 

(2,881

)

(7,042

)

 

 

 

 

 

 

 

 

Decrease / (increase) in net debt resulting from cash flows

 

1,487

 

(2,403

)

(2,763

)

 

 

 

 

 

 

 

 

Debt acquired on acquisition of subsidiaries

 

 

(167

)

(3,116

)

Translation difference

 

(155

)

52

 

517

 

Other movements

 

5

 

 

50

 

 

 

 

 

 

 

 

 

Decrease / (increase) in net debt in the period

 

1,337

 

(2,518

)

(5,312

)

 

 

 

 

 

 

 

 

Opening net debt

 

(12,034

)

(6,722

)

(6,722

)

 

 

 

 

 

 

 

 

Closing net debt (Note 8)

 

(10,697

)

(9,240

)

(12,034

)

 

18



 

CONSOLIDATED STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES

FOR THE SIX MONTHS TO SEPTEMBER 30, 2002

 

 

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

Loss for the financial period

 

 

 

 

 

 

 

-  Group

 

(3,958

)

(8,653

)

(14,131

)

-  Share of joint ventures and associated undertakings

 

(378

)

(1,082

)

(2,024

)

 

 

(4,336

)

(9,735

)

(16,155

)

 

 

 

 

 

 

 

 

Currency translation

 

 

 

 

 

 

 

-  Group

 

2,148

 

(284

)

(1,980

)

-  Share of joint ventures and associated undertakings

 

(1,949

)

(980

)

(283

)

 

 

199

 

(1,264

)

(2,263

)

 

 

 

 

 

 

 

 

Total recognised gains and losses for the period

 

(4,137

)

(10,999

)

(18,418

)

 

 

 

 

 

 

 

 

Prior period restatement for FRS 19

 

 

(386

)

(386

)

 

 

 

 

 

 

 

 

Total gains and losses recognised since last annual report

 

(4,137

)

(11,385

)

(18,804

)

 

MOVEMENTS IN EQUITY SHAREHOLDERS’ FUNDS

FOR THE SIX MONTHS TO SEPTEMBER 30, 2002

 

 

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

Loss for the financial period

 

(4,336

)

(9,735

)

(16,155

)

Equity dividends

 

(542

)

(514

)

(1,025

)

 

 

 

 

 

 

 

 

 

 

(4,878)

 

(10,249

)

(17,180

)

 

 

 

 

 

 

 

 

Currency translation

 

199

 

(1,264

)

(2,263

)

New share capital subscribed

 

18

 

5,929

 

5,984

 

Shares to be issued

 

 

(978

)

(978

)

Other

 

 

 

3

 

 

 

 

 

 

 

 

 

Net movement in equity shareholders’ funds

 

(4,661

)

(6,562

)

(14,434

)

 

 

 

 

 

 

 

 

Opening equity shareholders’ funds

 

130,573

 

145,007

 

145,007

 

 

 

 

 

 

 

 

 

Closing equity shareholders’ funds

 

125,912

 

138,445

 

130,573

 

 

19



 

NOTES TO THE INTERIM RESULTS

FOR THE SIX MONTHS TO SEPTEMBER 30, 2002

 

1                                         Basis of preparation

 

Statutory financial information

 

The unaudited interim results have been prepared on a basis consistent with the accounting policies set out on pages 78 to 80 of Vodafone Group Plc’s Annual Report & Accounts and Form 20-F for the year ended March 31, 2002. The interim results should therefore be read in conjunction with the 2002 Annual Report & Accounts and Form 20-F.

 

The interim results for the six months to September 30, 2002, which were approved by the Board of Directors on November 11, 2002, do not comprise statutory accounts within the meaning of section 240 of the Companies Act 1985.  Full accounts for the year ended March 31, 2002, incorporating an unqualified auditors’ report, have been filed with the Registrar of Companies.

 

Proportionate financial information

 

The tables of financial information in Note 10 are presented on a proportionate basis. Proportionate presentation is not a measure recognised under UK GAAP and is not intended to replace the consolidated financial statements prepared in accordance with UK GAAP. However, since significant entities in which the Group has an interest are not consolidated, proportionate information is provided as supplemental data to facilitate a more detailed understanding and assessment of the consolidated financial statements prepared in accordance with UK GAAP.

 

UK GAAP requires consolidation of entities controlled by the Group and the equity method of accounting for entities in which the Group has significant influence but not a controlling interest.  Proportionate presentation is a pro rata consolidation, which reflects the Group’s share of turnover and expenses in both its consolidated and unconsolidated entities.  Proportionate results are calculated by multiplying the Group’s ownership interest in each entity by each entity’s results.

 

Proportionate information includes results from the Group’s equity accounted investments and investments held at cost.  The Group does not have control over the turnover, expenses or cash flow of these investments and is only entitled to cash from dividends received from these entities.  The Group does not own the underlying assets of these investments.

 

Proportionate turnover is stated net of inter-company turnover. Proportionate EBITDA (earnings before interest, tax, depreciation and amortisation) is defined as operating profit before exceptional items plus depreciation and amortisation of subsidiary undertakings, joint ventures, associated undertakings and investments, proportionate to equity stakes.  Proportionate EBITDA represents the Group’s ownership interests in the respective entities’ EBITDA.  As such, proportionate EBITDA does not represent EBITDA available to the Group.

 

2                                         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 and, until August 29, 2002, the Vizzavi joint venture. Analyses of turnover and total Group operating profit/(loss) by geographical region and class of business are as follows:

 

 

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

Group turnover(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile telecommunications:

 

 

 

 

 

 

 

Northern Europe

 

2,981

 

2,582

 

5,432

 

Central Europe

 

2,308

 

2,090

 

4,177

 

Southern Europe

 

3,877

 

3,228

 

6,743

 

 

 

 

 

 

 

 

 

Europe

 

9,166

 

7,900

 

16,352

 

Americas

 

5

 

6

 

12

 

Asia Pacific

 

4,126

 

366

 

4,072

 

Middle East and Africa

 

143

 

168

 

306

 

 

 

 

 

 

 

 

 

 

 

13,440

 

8,440

 

20,742

 

 

 

 

 

 

 

 

 

Other operations

 

 

 

 

 

 

 

Europe

 

441

 

466

 

998

 

Asia Pacific

 

1,017

 

 

1,105

 

 

 

14,898

 

8,906

 

22,845

 

 


(1) The analysis of Group turnover represents turnover of the Company and its subsidiary undertakings and is stated net of inter-company turnover.

 

20



 

Total Group operating profit / (loss)
(before goodwill and exceptional items)

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

Mobile telecommunications:

 

 

 

 

 

 

 

Northern Europe

 

1,076

 

749

 

1,685

 

Central Europe

 

872

 

782

 

1,543

 

Southern Europe

 

1,261

 

1,066

 

2,072

 

 

 

 

 

 

 

 

 

Europe

 

3,209

 

2,597

 

5,300

 

Americas

 

644

 

740

 

1,317

 

Asia Pacific

 

734

 

185

 

589

 

Middle East and Africa

 

88

 

83

 

161

 

 

 

 

 

 

 

 

 

 

 

4,675

 

3,605

 

7,367

 

 

 

 

 

 

 

 

 

Other operations

 

 

 

 

 

 

 

Europe

 

(94

)

(181

)

(306

)

Asia Pacific

 

59

 

(32

)

(17

)

 

 

 

 

 

 

 

 

 

 

4,640

 

3,392

 

7,044

 

 

 

 

 

 

 

 

 

- Subsidiary undertakings

 

3,604

 

2,246

 

5,071

 

- Share of joint ventures and associated undertakings

 

1,036

 

1,146

 

1,973

 

 

 

 

 

 

 

 

 

Amortisation of goodwill

 

(6,837

)

(6,697

)

(13,470

)

Exceptional operating items (Note 3)

 

 

(4,515

)

(5,408

)

 

 

 

 

 

 

 

 

Total Group operating loss

 

(2,197

)

(7,820

)

(11,834

)

 

Profit / (loss) on ordinary activities before
taxation

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31, 2002

 

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

Profit on ordinary activities before taxation (before goodwill amortisation and exceptional items)

 

4,250

 

3,011

 

6,199

 

 

 

 

 

 

 

 

 

Amortisation of goodwill

 

(6,837

)

(6,697

)

(13,470

)

Exceptional operating items (Note 3)

 

 

(4,515

)

(5,408

)

Exceptional non-operating items (Note 4)

 

267

 

(248

)

(860

)

 

 

 

 

 

 

 

 

Loss on ordinary activities before taxation

 

(2,320

)

(8,449

)

(13,539

)

 

3                                         Exceptional operating items

 

 

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

Impairment of intangible and tangible fixed assets

 

 

(4,450

)

(5,100

)

Reorganisation costs

 

 

 

(86

)

Share of exceptional operating items of associated undertakings and joint ventures

 

 

(65

)

(222

)

 

 

 

 

 

 

 

 

 

 

 

(4,515

)

(5,408

)

 

21



 

4                                         Exceptional non-operating items

 

 

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

Amounts written off fixed asset investments

 

(4

)

(300

)

(920

)

Profit on disposal of fixed asset investments

 

268

 

45

 

9

 

Profit on disposal of fixed assets

 

 

7

 

10

 

Profit on disposal of businesses

 

3

 

 

41

 

 

 

 

 

 

 

 

 

 

 

267

 

(248

)

(860

)

 

5                                         Tax on loss on ordinary activities

 

 

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

United Kingdom

 

 

 

 

 

 

 

Corporation tax charge at 30%

 

120

 

144

 

187

 

 

 

 

 

 

 

 

 

Overseas corporation tax

 

 

 

 

 

 

 

Current tax:

 

 

 

 

 

 

 

Current year

 

996

 

772

 

857

 

Prior year

 

 

(173

)

(322

)

 

 

996

 

599

 

535

 

 

 

 

 

 

 

 

 

Total current tax

 

1,116

 

743

 

722

 

 

 

 

 

 

 

 

 

Deferred tax – origination of and reversal of timing differences

 

486

 

354

 

1,489

 

 

 

 

 

 

 

 

 

Tax on loss on ordinary activities

 

1,602

 

1,097

 

2,211

 

 

 

 

 

 

 

 

 

Tax on exceptional items

 

 

(11

)

(71

)

 

 

 

 

 

 

 

 

Total tax charge

 

1,602

 

1,086

 

2,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent and subsidiary undertakings

 

1,428

 

940

 

1,925

 

Share of associated undertakings and joint ventures

 

174

 

146

 

215

 

 

 

1,602

 

1,086

 

2,140

 

 

6                                         Earnings per share

 

 

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

Loss for basic loss per share

 

(4,336

)

(9,735

)

(16,155

)

 

 

 

 

 

 

 

 

Amortisation of goodwill

 

6,837

 

6,697

 

13,470

 

Exceptional operating items

 

 

4,515

 

5,408

 

Exceptional non-operating items

 

(267

)

248

 

860

 

Tax on exceptional items

 

 

(11

)

(71

)

Share of exceptional items attributable to minority interests

 

 

(12

)

(14

)

 

 

 

 

 

 

 

 

Earnings for adjusted earnings per share

 

2,234

 

1,702

 

3,498

 

 

 

 

 

 

 

 

 

Weighted average number of shares (millions):

 

 

 

 

 

 

 

Basic and adjusted

 

68,152

 

67,776

 

67,961

 

Diluted

 

67,690

 

67,543

 

67,715

 

 

 

22



 

7                                         Reconciliation of operating loss to net cash inflow from operating activities

 

 

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

Operating loss

 

(2,163

)

(7,089

)

(10,377

)

Exceptional items

 

 

4,000

 

4,486

 

Depreciation

 

1,892

 

1,053

 

2,880

 

Amortisation of goodwill

 

5,767

 

5,335

 

10,962

 

Amortisation of other intangible fixed assets

 

23

 

19

 

34

 

Loss on disposal of tangible fixed assets

 

47

 

 

46

 

 

 

 

 

 

 

 

 

Group EBITDA(1)

 

5,566

 

3,318

 

8,031

 

 

 

 

 

 

 

 

 

Working capital movements

 

116

 

322

 

98

 

 

 

 

 

 

 

 

 

Payments in respect of exceptional items

 

(6

)

 

(27

)

 

 

 

 

 

 

 

 

Net cash inflow from operating activities

 

5,676

 

3,640

 

8,102

 

 


(1) Group EBITDA is not a measure recognised under UK GAAP but is presented in order to highlight operational performance of the Group.

 

8                                         Analysis of net debt

 

 

 

At April 1,
2002

 

Cash flow

 

Other
non-cash
changes &
exchange
movements

 

At
September 30,
2002

 

 

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

Liquid resources

 

1,789

 

1,108

 

(202

)

2,695

 

 

 

 

 

 

 

 

 

 

 

Cash at bank and in hand

 

80

 

35

 

2

 

117

 

 

 

 

 

 

 

 

 

 

 

 

 

80

 

35

 

2

 

117

 

 

 

 

 

 

 

 

 

 

 

Debt due within one year (other than bank overdrafts)

 

(1,219

)

231

 

(747

)

(1,735

)

Debt due after one year

 

(12,317

)

58

 

799

 

(11,460

)

Finance leases

 

(367

)

55

 

(2

)

(314

)

 

 

 

 

 

 

 

 

 

 

 

 

(13,903

)

344

 

50

 

(13,509

)

 

 

 

 

 

 

 

 

 

 

Net debt

 

(12,034

)

1,487

 

(150

)

(10,697

)

 

Included within net debt are bond issues maturing as follows:

 

 

 

£m

 

 

 

 

 

One year or less

 

132

 

More than one year but not more than two years

 

1,970

 

More than two years but not more than five years

 

3,277

 

More than five years

 

5,164

 

 

 

 

 

 

 

10,543

 

 

23



 

9                                         Summary of differences between UK and US GAAP

 

The interim results have been prepared in accordance with UK Generally Accepted Accounting Principles (“UK GAAP”), which differ in certain significant respects from US Generally Accepted Accounting Principles (“US GAAP”).  A description of the relevant accounting principles which differ materially is provided within Vodafone Group Plc’s Annual Report & Accounts and Form 20-F for the year ended March 31, 2002. The effects of these differing accounting principles are as follows:

 

 

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

Revenues in accordance with UK GAAP

 

14,898

 

8,906

 

22,845

 

 

 

 

 

 

 

 

 

Items decreasing revenues:

 

 

 

 

 

 

 

Non-consolidated subsidiaries

 

(2,101

)

(2,182

)

(4,162

)

Deferral of connection revenues

 

(831

)

(155

)

(1,044

)

 

 

 

 

 

 

 

 

Revenues in accordance with US GAAP

 

11,966

 

6,569

 

17,639

 

 

 

 

 

 

 

 

 

Net loss in accordance with UK GAAP

 

(4,336

)

(9,735

)

(16,155

)

 

 

 

 

 

 

 

 

Items (increasing)/decreasing net loss:

 

 

 

 

 

 

 

Goodwill and other intangibles amortisation

 

(2,985

)

(6,280

)

(9,719

)

Deferral of connection income

 

9

 

(20

)

(15

)

Capitalised interest

 

237

 

203

 

387

 

Income taxes

 

2,748

 

4,750

 

7,627

 

Minority interests

 

190

 

1,020

 

1,308

 

Loss on disposal of business

 

 

 

(85

)

Other

 

(37

)

(43

)

(36

)

 

 

 

 

 

 

 

 

Net loss in accordance with US GAAP

 

(4,174

)

(10,105

)

(16,688

)

 

 

 

 

 

 

 

 

US GAAP basic loss per ordinary share

 

(6.12

)p

(14.91

)p

(24.56

)p

 

 

 

 

 

 

 

 

Shareholders’ equity in accordance with UK GAAP

 

125,912

 

138,445

 

130,573

 

 

 

 

 

 

 

 

 

Items increasing/(decreasing) shareholders’ equity:

 

 

 

 

 

 

 

Goodwill and other intangibles – net of amortisation

 

63,317

 

62,067

 

61,765

 

Deferral of connection income

 

(91

)

(105

)

(100

)

Capitalised interest

 

989

 

568

 

752

 

Cumulative deferred income taxes

 

(48,250

)

(48,469

)

(46,996

)

Minority interests

 

(5,738

)

(3,887

)

(5,514

)

Proposed dividends

 

542

 

492

 

511

 

Other

 

(532

)

(103

)

(104

)

 

 

 

 

 

 

 

 

Shareholders’ equity in accordance with US GAAP

 

136,149

 

149,008

 

140,887

 

 

24



 

10                                  Proportionate financial information

 

 

 

Six months to
September 30,
2002

 

Six months to
September 30,
2001

 

Year ended
March 31,
2002

 

 

 

£m

 

£m

 

£m

 

Proportionate turnover

 

 

 

 

 

 

 

Mobile telecommunications:

 

 

 

 

 

 

 

Northern Europe

 

3,565

 

3,133

 

6,516

 

Central Europe

 

2,585

 

2,343

 

4,694

 

Southern Europe

 

3,009

 

2,408

 

5,109

 

 

 

 

 

 

 

 

 

Europe

 

9,159

 

7,884

 

16,319

 

Americas

 

2,907

 

2,839

 

5,638

 

Asia Pacific

 

3,155

 

2,517

 

5,373

 

Middle East and Africa

 

238

 

252

 

488

 

 

 

 

 

 

 

 

 

 

 

15,459

 

13,492

 

27,818

 

Other operations:

 

 

 

 

 

 

 

Europe

 

380

 

381

 

821

 

Asia Pacific

 

678

 

453

 

1,160

 

 

 

16,517

 

14,326

 

29,799

 

 

 

 

 

 

 

 

 

Reconciliation of proportionate turnover to statutory turnover

 

 

 

 

 

 

 

Proportionate turnover

 

16,517

 

14,326

 

29,799

 

Add back: minority share of turnover in subsidiary undertakings

 

2,758

 

1,243

 

3,822

 

Deduct: turnover of joint ventures, associated undertakings and trade investments

 

(4,377

)

(6,663

)

(10,776

)

 

 

14,898

 

8,906

 

22,845

 

 

 

 

 

 

 

 

 

Proportionate EBITDA

 

 

 

 

 

 

 

Mobile telecommunications:

 

 

 

 

 

 

 

Northern Europe

 

1,379

 

1,028

 

2,264

 

Central Europe

 

1,174

 

1,026

 

2,068

 

Southern Europe

 

1,313

 

1,049

 

2,131

 

 

 

 

 

 

 

 

 

Europe

 

3,866

 

3,103

 

6,463

 

Americas

 

1,010

 

1,000

 

1,907

 

Asia Pacific

 

1,042

 

567

 

1,321

 

Middle East and Africa

 

109

 

108

 

211

 

 

 

 

 

 

 

 

 

 

 

6,027

 

4,778

 

9,902

 

Other operations:

 

 

 

 

 

 

 

Europe

 

(2

)

(32

)

(8

)

Asia Pacific

 

178

 

31

 

199

 

 

 

 

 

 

 

 

 

Proportionate EBITDA

 

6,203

 

4,777

 

10,093

 

 

 

 

 

 

 

 

 

Less: depreciation and amortisation, excluding goodwill

 

(2,096

)

(1,648

)

(3,693

)

Proportionate total Group operating profit before goodwill amortisation and exceptional items

 

 

 

 

 

 

 

 

 

4,107

 

3,129

 

6,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Mobile telecommunications

 

4,151

 

3,321

 

6,688

 

- Other operations

 

(44

)

(192

)

(288

)

 

 

 

 

 

 

 

 

Reconciliation of proportionate EBITDA to statutory EBITDA

 

 

 

 

 

 

 

Proportionate EBITDA

 

6,203

 

4,777

 

10,093

 

Add back: minority share of EBITDA from subsidiary undertakings

 

1,028

 

507

 

1,333

 

Deduct: EBITDA of joint ventures, associated undertakings and trade investments

 

(1,665

)

(1,966

)

(3,395

)

 

 

5,566

 

3,318

 

8,031

 

 

25



 

Forward-Looking Statements

 

This document contains “forward-looking statements” within the meaning of the US Private Securities Litigation Reform Act of 1995 with respect to the Group’s financial condition, results of operations and businesses and certain of the Group’s plans and objectives with respect to these items.  In particular, forward-looking statements include statements with respect to Vodafone’s expectations as to launch and roll-out dates for products and services, including, for example, 3G services, Vodafone live! and Vodafone Mobile Office; the ability to integrate our operations throughout the Group in the same format and on the same technical platform; the development and impact of new mobile technology, including the expected benefits of GPRS, 3G and other services and demand for such services; the completion of Vodafone’s brand migration programme; growth in customers and usage, including improvements in customer mix; future performance, including turnover, ARPU, EBITDA, cash flows, costs, capital expenditures and improvements in margin, non-voice services and their revenue contribution; the ability to realise synergies through cost savings, revenue generating services, benchmarking and operational experience; future acquisitions, including increases in ownership in existing investments and pending offers for investments; mobile penetration rates; expectations with respect to long-term shareholder value growth; our ability to be the mobile market leader, overall market trends and other trend projections.  Forward-looking statements are sometimes, but not always, identified by their use of a date in the future or such words as “anticipates”, “aims”, “could”, “may”, “should”, “expects”, “believes”, “intends”, “plans” or “targets”.  By their nature, forward-looking statements are inherently predictive, speculative and involve risk and uncertainty because they relate to events and depend on circumstances that will occur in the future.  There are a number of factors that could cause actual results and developments to differ materially from those expressed or implied by these forward-looking statements.  These factors include, but are not limited to, the following: changes in economic or political conditions in markets served by operations of the Group that would adversely affect the level of demand for mobile services; greater than anticipated competitive activity requiring changes in pricing models and/or new product offerings or resulting in higher costs of acquiring new customers or providing new services, or slower customer growth or reduced customer retention; the impact on capital spending from investment in network capacity and the deployment of new technologies, or the rapid obsolescence of existing technology; slower customer growth or reduced customer retention; the possibility that technologies, including mobile internet platforms, and services, including 3G services, will not perform according to expectations or that vendors’ performance will not meet the Group’s requirements; changes in the projected growth rates of the mobile telecommunications industry; the Group’s ability to realise expected synergies and benefits associated with 3G technologies, the integration of our operations and those of recently acquired companies, the completion of the Group’s brand migration programme and the consolidation of IT systems; future revenue contributions of both voice and non-voice services offered by the Group; lower than expected impact of GPRS, 3G and Vodafone live! and Vodafone Mobile Office on the Group’s future revenues, cost structure and capital expenditure outlays; the ability of the Group to harmonise mobile platforms and any delays, impediments or other problems associated with the roll-out and scope of 3G technology and services and Vodafone live! and Vodafone Mobile Office in new markets; the ability of the Group to offer new services and secure the timely delivery of high-quality, reliable GPRS and 3G handsets, network equipment and other key products from suppliers; greater than anticipated prices of new mobile handsets; the ability to realise benefits from entering into partnerships for developing data and internet services and entering into service franchising and brand licensing; the possibility that new, unexpected strategic opportunities may arise in the next two to three years, the pursuit of which could be in the best interests of Vodafone’s shareholders and that future acquisitions that we believe to be in the best interests of Vodafone’s shareholders may have a negative short or medium-term impact on one or more of the measurements of our financial performance; any unfavourable conditions, regulatory or otherwise, imposed in connection with pending or future acquisitions or dispositions; changes in the regulatory framework in which the Group operates, including possible action by the European Commission regulating rates the Group is permitted to charge; the Group’s ability to develop competitive data content and services which will attract new customers and increase average usage; the impact of legal or other proceedings against the Group or other companies in the mobile telecommunications industry; changes in exchange rates, including particularly the exchange rate of the pound to the euro, US dollar and the Japanese yen; the possibility that, in connection with the agreement to purchase BT and SBC’s interests in Cegetel, Vivendi will pre-empt our offer on one or both stakes or will not comply with the Cegetel shareholders’ agreement or delay its compliance or interpose obstacles thereby delaying significantly our ability to gain control of the management of Cegetel or influence its strategic or value generative decisions or otherwise limit the Group’s ability to realise benefits of increased ownership, and that, in connection with the Group’s offer to Vivendi for its stakes in Cegetel, Vivendi may decline the Group’s offer; and the risk that, upon obtaining control of certain investments, the Group discovers additional information relating to the businesses of that investment leading to restructuring charges or write-offs or with other negative implications.  Furthermore, a review of the reasons why actual results and developments may differ materially from the expectations disclosed or implied within forward-looking statements can be found under “Risk Factors” on pages 29 and 30 of Vodafone’s Annual Report & Accounts and Form 20-F for the year ended March 31, 2002.  All subsequent written or oral forward-looking statements attributable to the Company or any member of the Group or any persons acting on their behalf are expressly qualified in their entirety by the factors referred to above.  Neither Vodafone nor any of its affiliates intends to update these forward-looking statements.

 

26



 

APPENDIX 1 - VODAFONE GROUP PLC – MOBILE TELECOMMUNICATIONS BUSINESSES

 

PROPORTIONATE NET CUSTOMERS –APRIL 1, 2002 TO SEPTEMBER 30, 2002

 

 

 

 

 

QUARTER TO JUNE 30, 2002

 

QUARTER TO September 30, 2002

 

 

 

COUNTRY

 

PERCENTAGE
OWNERSHIP(1)

 

AT APRIL 1,
2002

 

NET
ADDITIONS

 

STAKE
CHANGES

 

AT JUNE 30,
2002

 

NET
ADDITIONS

 

STAKE
CHANGES(2)

 

AT SEPT
30, 2002

 

PREPAID(4)

 

 

 

(%)

 

(000s)

 

(000s)

 

(000s)

 

(000s)

 

(000s)

 

(000s)

 

(000s)

 

(%)

 

NORTHERN EUROPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UK

 

100.0

 

13,186

 

(177

)

 

13,009

 

(52

)

 

12,957

 

59

 

Ireland

 

100.0

 

1,704

 

 

 

1,704

 

1

 

 

1,705

 

71

 

Netherlands

 

70.0

 

2,289

 

(4

)

 

2,285

 

5

 

 

2,290

 

62

 

Sweden

 

74.7

 

827

 

42

 

 

869

 

34

 

45

 

948

 

30

 

Others

 

 

 

5,000

 

75

 

 

5,075

 

60

 

6

 

5,141

 

52

 

TOTAL

 

 

 

23,006

 

(64

)

 

22,942

 

48

 

51

 

23,041

 

55

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CENTRAL EUROPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Germany

 

100.0

 

21,434

 

(90

)

1

 

21,345

 

411

 

54

 

21,810

 

55

 

Hungary

 

68.3

 

330

 

49

 

49

 

428

 

52

 

 

480

 

89

 

Others

 

 

 

1,567

 

62

 

 

1,629

 

58

 

 

1,687

 

43

 

TOTAL

 

 

 

23,331

 

21

 

50

 

23,402

 

521

 

54

 

23,977

 

52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHERN EUROPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greece

 

51.9

 

1,539

 

39

 

 

1,578

 

37

 

 

1,615

 

72

 

Italy

 

76.8

 

13,560

 

204

 

1

 

13,765

 

260

 

38

 

14,063

 

91

 

Malta

 

80.0

 

122

 

 

 

122

 

2

 

 

124

 

92

 

Portugal

 

61.4

 

1,445

 

24

 

 

1,469

 

*

 

*

 

*

 

*

 

Spain

 

93.8

 

7,241

 

90

 

172

 

7,503

 

212

 

 

7,715

 

55

 

Albania

 

76.4

 

130

 

36

 

 

166

 

41

 

 

207

 

98

 

Others

 

 

 

438

 

32

 

 

470

 

*

 

*

 

*

 

*

 

TOTAL

 

 

 

24,475

 

425

 

173

 

25,073

 

625

 

348

 

26,046

 

78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AMERICAS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States(3)

 

44.3

 

13,081

 

324

 

 

13,405

 

366

 

182

 

13,953

 

6

 

Others

 

 

 

689

 

71

 

 

760

 

(9

)

 

751

 

83

 

TOTAL

 

 

 

13,770

 

395

 

 

14,165

 

357

 

182

 

14,704

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASIA PACIFIC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Japan

 

69.7

 

8,496

 

301

 

 

8,797

 

234

 

 

9,031

 

5

 

Australia

 

100.0

 

2,050

 

20

 

97

 

2,167

 

99

 

 

2,266

 

42

 

New Zealand

 

100.0

 

1,095

 

33

 

 

1,128

 

28

 

 

1,156

 

77

 

Others

 

 

 

1,685

 

155

 

978

 

2,818

 

185

 

709

 

3,712

 

56

 

TOTAL

 

 

 

13,326

 

509

 

1,075

 

14,910

 

546

 

709

 

16,165

 

51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MIDDLE EAST AND AFRICA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Egypt

 

60.0

 

1,031

 

59

 

 

1,090

 

97

 

 

1,187

 

85

 

Others

 

 

 

2,197

 

85

 

 

2,282

 

138

 

 

2,420

 

85

 

TOTAL

 

 

 

3,228

 

144

 

 

3,372

 

235

 

 

3,607

 

85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROUP TOTAL

 

 

 

101,136

 

1,430

 

1,298

 

103,864

 

2,332

 

1,344

 

107,540

 

52

 

 


(1)                                  All ownership percentages are stated as at September 30, 2002 and exclude options, warrants or other rights or obligations of the Vodafone Group to increase or decrease ownership in any venture.  Ownership interests have been rounded to the nearest tenth of one percent.

 

(2)                                Represents the acquisition of the remaining minority interests in Vodafone AG (formerly Mannesmann AG), stake increases in Vodafone Portugal from approximately 50.9% to 61.4% and Vodafone Sweden from approximately 71.1% to 74.7%, the acquisition of Price Communications Wireless by Verizon Wireless, the acquisition of eight mobile telecommunications companies in the PRC by China Mobile Hong Kong and subsequent stake dilution from approximately 3.4% to 3.3%.

 

(3)                                The Group’s proportionate customer base has been adjusted for Verizon Wireless’s proportionate ownership of its customer base across all its network interests of approximately 98.4% at September 30, 2002.  In the absence of acquired interests, this proportionate ownership will vary slightly from quarter to quarter dependent on the underlying mix of net additions across each of these networks.

 

(4)                                Prepaid customer percentages are calculated on a venture basis.

 

*                                         Listed subsidiary still to report.

 

27



 

APPENDIX 2 - VODAFONE GROUP PLC – MOBILE TELECOMMUNICATIONS BUSINESSES

 

CONTROLLED ACTIVE CUSTOMER INFORMATION AS AT SEPTEMBER 30, 2002

 

COUNTRY

 

CONTROLLED ACTIVE(1)

 

CONTROLLED
INACTIVE

 

 

PREPAID

 

CONTRACT

 

TOTAL

 

 

 

 

(%)

 

(%)

 

(%)

 

(%)

 

NORTHERN EUROPE

 

 

 

 

 

 

 

 

 

UK

 

90

 

98

 

93

 

7

 

Ireland

 

100

 

98

 

99

 

1

 

Netherlands

 

91

 

99

 

94

 

6

 

Sweden†

 

90

 

91

 

90

 

10

 

TOTAL

 

91

 

97

 

94

 

6

 

 

 

 

 

 

 

 

 

 

 

CENTRAL EUROPE

 

 

 

 

 

 

 

 

 

Germany

 

91

 

94

 

92

 

8

 

Hungary†

 

91

 

96

 

92

 

8

 

TOTAL

 

91

 

94

 

92

 

8

 

 

 

 

 

 

 

 

 

 

 

SOUTHERN EUROPE

 

 

 

 

 

 

 

 

 

Greece

 

72

 

92

 

78

 

22

 

Italy

 

94

 

92

 

94

 

6

 

Malta

 

95

 

98

 

95

 

5

 

Portugal

 

*

 

*

 

*

 

*

 

Spain

 

93

 

96

 

94

 

6

 

Albania(2)

 

N/A

 

N/A

 

N/A

 

N/A

 

TOTAL

 

91

 

95

 

92

 

8

 

 

 

 

 

 

 

 

 

 

 

ASIA PACIFIC

 

 

 

 

 

 

 

 

 

Japan(2)

 

N/A

 

N/A

 

99

 

1

 

Australia

 

93

 

98

 

96

 

4

 

New Zealand

 

89

 

100

 

92

 

8

 

TOTAL

 

91

 

98

 

98

 

2

 

 

 

 

 

 

 

 

 

 

 

MIDDLE EAST AND AFRICA

 

 

 

 

 

 

 

 

 

Egypt†

 

97

 

100

 

97

 

3

 

TOTAL

 

97

 

100

 

97

 

3

 

 

 

 

 

 

 

 

 

 

 

CONTROLLED GROUP TOTAL

 

91

 

95

 

94

 

6

 

 

CONTROLLED INACTIVE CUSTOMER INFORMATION – HISTORY

 

 

 

CONTROLLED INACTIVE CUSTOMERS AS AT

 

COUNTRY

 

SEPTEMBER
2001

 

DECEMBER
2001

 

MARCH
2002

 

JUNE
2002

 

SEPTEMBER
2002

 

 

 

(%)

 

(%)

 

(%)

 

(%)

 

(%)

 

Germany

 

9

 

9

 

9

 

8

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

Italy

 

7

 

7

 

7

 

7

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

Japan

 

N/A

 

N/A

 

1

 

1

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

United Kingdom

 

16

16

11

 

9

 

7

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlled Total

 

10

 

10

 

8

 

7

 

6

 

 


(1)      Active customers are defined as customers who have made or received a chargeable event in the last three months or, where information is not available, defined as customers who have made a chargeable event in the last three months (indicated by †).

(2)      No customer activity information is presently available in Albania. In Japan, customer activity information is only presently available on a total customer basis.

*        Listed subsidiary still to report.

 

28



 

APPENDIX 3 - VODAFONE GROUP PLC – MOBILE TELECOMMUNICATIONS BUSINESSES

 

MONTHLY REGISTERED BLENDED ARPU FOR THE 15 MONTHS TO SEPTEMBER 30, 2002

 

Country

 

 

 

Jul

 

Aug

 

Sep

 

Oct

 

Nov

 

Dec

 

Jan

 

Feb

 

Mar

 

Apr

 

May

 

Jun

 

Jul

 

Aug

 

Sep

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Germany

 

EUR

 

26.0

 

25.8

 

24.6

 

25.6

 

24.3

 

24.1

 

25.1

 

22.7

 

25.4

 

25.2

 

26.5

 

26.5

 

27.9

 

27.7

 

26.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Italy

 

EUR

 

31.4

 

29.7

 

28.3

 

29.4

 

27.3

 

28.4

 

28.8

 

25.6

 

29.6

 

27.9

 

29.4

 

28.9

 

31.9

 

28.6

 

29.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Japan

 

JPY

 

7,520

 

8,060

 

7,850

 

7,410

 

7,770

 

7,640

 

7,470

 

7,200

 

7,630

 

7,310

 

7,400

 

7,160

 

7,670

 

7,410

 

7,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United Kingdom

 

GBP

 

23.3

 

23.9

 

23.0

 

23.8

 

23.2

 

21.8

 

22.9

 

22.0

 

23.8

 

22.9

 

24.6

 

22.7

 

24.9

 

24.7

 

24.9

 

 

ARPU INFORMATION FOR THE 12 MONTH PERIOD TO SEPTEMBER 30, 2002

 

 

 

ARPU(1)

 

COUNTRY

 

CURRENCY

 

REGISTERED
PREPAID

 

REGISTERED
CONTRACT

 

REGISTERED
TOTAL

 

NORTHERN EUROPE

 

 

 

 

 

 

 

 

 

                         UK

 

GBP

 

121

 

536

 

282

 

                   Ireland

 

EUR

 

319

 

1,071

 

532

 

 

 

 

 

 

 

 

 

 

 

CENTRAL EUROPE

 

 

 

 

 

 

 

 

 

                Germany

 

EUR

 

121

 

542

 

308

 

                Hungary

 

HUF

 

43,017

 

183,791

 

56,223

 

 

 

 

 

 

 

 

 

 

 

SOUTHERN EUROPE

 

 

 

 

 

 

 

 

 

                       Italy

 

EUR

 

296

 

794

 

345

 

                     Malta

 

MTL

 

89

 

909

 

156

 

                Portugal

 

EUR

 

*

 

*

 

*

 

                     Spain

 

EUR

 

148

 

643

 

374

 

 

 

 

 

 

 

 

 

 

 

ASIA PACIFIC

 

 

 

 

 

 

 

 

 

                     Japan

 

JPY

 

N/A

 

N/A

 

89,193

 

               Australia

 

AUD

 

321

 

874

 

669

 

        New Zealand

 

NZD

 

301

 

1,840

 

652

 

 

 

 

 

 

 

 

 

 

 

MIDDLE EAST AND AFRICA

 

 

 

 

 

 

 

 

 

                     Egypt

 

EGP

 

708

 

2,941

 

1,001

 

 

ARPU – HISTORY

 

 

 

 

 

REGISTERED TOTAL ARPU FOR THE 12 MONTH PERIOD TO

 

COUNTRY

 

CURRENCY

 

SEPTEMBER
2001

 

DECEMBER
2001

 

MARCH
2002

 

JUNE
2002

 

SEPTEMBER
2002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Germany

 

EUR

 

317

 

303

 

298

 

302

 

308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Italy

 

EUR

 

345

 

345

 

345

 

345

 

345

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Japan

 

JPY

 

N/A

 

93,550

 

91,903

 

90,302

 

89,193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UK

 

GBP

 

286

 

278

 

276

 

278

 

282

 

 


(1)     ARPU is calculated as total revenues excluding handset revenues and connection fees divided by the weighted average number of customers during the period.

 

*       Listed subsidiary still to report

 

29



 

APPENDIX 4 - VODAFONE GROUP PLC – MOBILE TELECOMMUNICATIONS BUSINESSES

 

NON-VOICE SERVICES AS A PERCENTAGE OF SERVICE REVENUES

 

 

 

12 MONTHS TO SEPTEMBER 30, 2002

 

SEPTEMBER 2002 (MONTH ONLY)

 

COUNTRY

 

MESSAGING
DATA

 

INTERNET
DATA

 

TOTAL
DATA

 

MESSAGING
DATA

 

INTERNET
DATA

 

TOTAL
DATA

 

PROPORTIONATE BASIS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORTHERN EUROPE

 

 

 

 

 

 

 

 

 

 

 

 

 

UK

 

12.2

%

1.0

%

13.2

%

12.7

%

1.1

%

13.8

%

Others

 

8.0

%

0.4

%

8.4

%

8.8

%

0.6

%

9.4

%

TOTAL

 

10.4

%

0.7

%

11.1

%

11.0

%

0.9

%

11.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CENTRAL EUROPE

 

 

 

 

 

 

 

 

 

 

 

 

 

Germany

 

14.7

%

0.7

%

15.4

%

15.4

%

0.8

%

16.2

%

Others

 

7.3

%

0.6

%

7.9

%

7.6

%

0.9

%

8.5

%

TOTAL

 

13.7

%

0.6

%

14.3

%

14.4

%

0.8

%

15.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHERN EUROPE

 

 

 

 

 

 

 

 

 

 

 

 

 

Italy

 

9.8

%

0.3

%

10.1

%

10.0

%

0.4

%

10.4

%

Others

 

8.2

%

0.1

%

8.3

%

9.0

%

0.3

%

9.3

%

TOTAL

 

9.1

%

0.2

%

9.3

%

9.5

%

0.3

%

9.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AMERICAS

 

 

 

 

 

 

 

 

 

 

 

 

 

United States

 

0.2

%

0.6

%

0.8

%

0.3

%

0.7

%

1.0

%

Others

 

 

 

 

 

 

 

TOTAL

 

0.2

%

0.6

%

0.8

%

0.3

%

0.7

%

1.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASIA PACIFIC

 

 

 

 

 

 

 

 

 

 

 

 

 

Japan

 

6.7

%

11.4

%

18.1

%

7.4

%

12.8

%

20.2

%

Others

 

7.3

%

0.3

%

7.6

%

8.1

%

0.4

%

8.5

%

TOTAL

 

6.8

%

9.2

%

16.0

%

7.5

%

10.2

%

17.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MIDDLE EAST AND AFRICA

 

3.5

%

 

3.5

%

3.3

%

 

3.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPORTIONATE GROUP TOTAL

 

8.0

%

2.1

%

10.1

%

8.6

%

2.4

%

11.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STATUTORY BASIS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONTROLLED GROUP TOTAL

 

10.0

%

3.2

%

13.2

%

10.7

%

3.6

%

14.3

%

 

NON-VOICE SERVICES AS A PERCENTAGE OF SERVICE REVENUES - HISTORY

 

 

 

12 MONTHS TO

 

MONTH ONLY

 

COUNTRY

 

SEP
2001

 

DEC
2001

 

MAR
2002

 

JUN
2002

 

SEP
2002

 

SEP
2001

 

DEC
2001

 

MAR
2002

 

JUN
2002

 

SEP
2002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Germany

 

14.2

%

14.3

%

14.4

%

14.8

%

15.4

%

14.1

%

14.6

%

15.2

%

15.6

%

16.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Italy

 

7.1

%

7.9

%

8.7

%

9.4

%

10.1

%

8.6

%

10.7

%

9.8

%

10.4

%

10.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Japan

 

11.4

%

13.4

%

15.1

%

16.6

%

18.1

%

14.5

%

16.0

%

19.8

%

19.9

%

20.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UK

 

8.9

%

10.1

%

11.8

%

12.6

%

13.2

%

11.3

%

12.7

%

13.4

%

14.3

%

13.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proportionate Total

 

7.2

%

8.0

%

8.7

%

9.5

%

10.1

%

8.8

%

9.7

%

10.3

%

10.9

%

10.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statutory Total

 

9.3

%

10.2

%

11.1

%

12.1

%

13.2

%

10.4

%

12.7

%

13.5

%

14.0

%

14.3

%

 

30



 

2. Capitalization and Indebtedness of Vodafone Group Plc

 

The following table sets out the unaudited actual called up share capital of Vodafone, and the borrowings and indebtedness of Vodafone and its consolidated subsidiaries, referred to as Vodafone Group, as at September 30, 2002.

 

 

 

At September 30, 2002

 

 

 

£

 

$

 

Vodafone Group Plc

 

(in millions)

 

Capital(2)

 

 

 

 

 

Called up share capital - (78 billion ordinary shares of $0.10 each, authorized, 68,166,978,334 ordinary shares allotted, issued and fully paid and 50,000 7% cumulative fixed rate shares denominated in £1 shares)

 

4,275

 

6,712

 

 

 

 

 

 

 

Borrowings and Indebtedness

 

 

 

 

 

The borrowings and indebtedness of Vodafone Group, excluding intra-group borrowings, at September 30, 2002 were as follows:

 

 

 

 

 

 

 

 

At September 30, 2002

 

 

 

£

 

$

 

 

 

(in millions) 

 

Total borrowings and indebtedness(1)-(7)

 

13,509

 

21,209

 

 

(1)             The total sterling amount has been expressed in U.S. dollars solely for convenience and translated at the Federal Reserve noon buying rate on September 30, 2002, which was $1.5700 to £1.00.

 

(2)             All borrowings and indebtedness were unsecured, except for indebtedness in respect of Vodafone Egypt of £242 million ($380 million) and in respect of Japan Telecom Co. Ltd, of £53 million ($83 million).  Borrowings and indebtedness include long term and short term borrowings and finance lease obligations.

 

(3)             Total indebtedness includes £995 million ($1,562 million) of Vodafone Americas Inc. (formerly AirTouch  Communications, Inc.) bonds and a £261 million ($410 million) borrowing of J-Phone Co. Ltd which are guaranteed by Vodafone.  No other indebtedness in the nature of borrowing in the Group is guaranteed.

 

(4)             At September 30, 2002, the Group had guaranteed or indemnified bank and other facilities, in respect of the Group’s joint ventures, associated undertakings, investments and tele.ring Telekom Services GmbH which has been sold, of £387 million ($608 million).  In addition, Vodafone and its subsidiary Vodafone AG had guaranteed financial indebtedness and issued performance bonds for £258 million ($405 million) in respect of businesses (Infostrada £155 million ($243 million) and Atecs Mannesmann £103 million ($162 million)) which have been sold and for which counter indemnities have been received from the purchasers.  At September 30, 2002 the Group had issued performance bonds with an aggregate value of £1,826 million ($2,867 million) in respect of undertakings to roll out second and third generation networks by its subsidiaries in Spain and Germany and a further £231 million ($363 million) in respect of other obligations.

 

(5)             As at September 30, 2002, Vodafone had cash and liquid investments of £2,812 million ($4,415 million) giving total net borrowings and indebtedness of £10,697 million ($16,794 million).

 

(6)             Since September 30, 2002 the Group has issued commercial paper of £590 million ($926 million) and has guaranteed a borrowing of £1,181 million ($1,854 million) in J-Phone Finance Co. Ltd.  Total borrowings and indebtedness at November 8, 2002 were approximately £15,318 million ($24,049 million), cash and liquid resources were approximately £5,329 million ($8,366 million) giving a total net borrowing and indebtedness of approximately £9,989 million ($15,683 million).

 

(7)             Except as described above, there has been (i) no material change in Vodafone’s share capital and (ii) no material change in the borrowings and indebtedness or contingent liabilities of Vodafone Group since September 30, 2002.

 

31



 

3. Ratio of earnings to fixed charges and to fixed charges and preference share dividends

 

Our consolidated ratio of earnings to fixed charges and earnings to fixed charges and preference share dividends computed under U.K. GAAP and U.S. GAAP for each of our fiscal years ended March 31, 1998 through 2002 are as follows:

 

 

 

Year ended and at March 31,

 

Six months
ended
September 30,

 

 

 

1998

 

1999

 

2000

 

2001

 

2002

 

2002

 

U.K. GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed Charges

 

6.5

 

6.7

 

4.0

 

(4.2

)

(8.9

)

(1.3

)

Ratio of Earnings to Fixed Charges and Preference Share Dividends

 

6.5

 

6.7

 

4.0

 

(4.2

)

(8.9

)

(1.3

)

Deficiency between fixed charges and earnings

 

 

 

 

 

£6,947

m

 

£11,695

m

 

£1,865

m

U.S. GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Earnings to Fixed Charges

 

6.3

 

6.4

 

3.9

 

(7.8

)

(16.6

)

(4.9

)

Ratio of Earnings to Fixed Charges and Preference Share Dividends

 

6.3

 

6.4

 

3.9

 

(7.8

)

(16.6

)

(4.9

)

Deficiency between fixed charges and earnings

 

 

 

 

 

£11,635

m

 

£20,793

m

 

£4,852

m

 

For the purpose of computing these ratios, earnings consist of income on ordinary activities before taxation, adjusted for:

 

      fixed charges;

      dividend income from associated undertakings; and

      share of profits and losses from associated undertakings.

 

Fixed charges consist of one-third of rental expense, including the portion of rental expense representative of interest, and interest expense as reported in our consolidated financial statements.  There were no preference share dividends in any of the fiscal years ended March 31, 1998 through 2002.

 

4. Recent legal proceedings

 

Between September 18, 2002 and October 22, 2002, seven lawsuits were filed in the United States District Court for the Southern District of New York against Vodafone and Lord MacLaurin, the Chairman, and Sir Christopher Gent, Julian Horn-Smith and Ken Hydon, executive officers of Vodafone.  The complaints, filed as purported class actions, allege that certain public statements made or attributed to the defendants violated Sections 10(b) and 20(a) of the Securities Exchange Act of 1934 and Rule 10b-5 thereunder.  The complaints seek, among other things, unspecified money damages on behalf of the purchasers of Vodafone’s American Depositary Shares during the period between March 7, 2001 and May 28, 2002.  Vodafone intends to defend the actions vigorously.

 

32



 

SIGNATURES

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorised.

 

 

VODAFONE GROUP

PUBLIC LIMITED COMPANY

(Registrant)

 

 

 

Dated: November 12, 2002

By:  /s/ S R SCOTT

 

Name:  Stephen R. Scott

 

Title:  Company Secretary

 

33