 |
|
|
|
|
IFRS
|
2007 |
|
2006 |
|
2005 |
|
|
|
|
|
|
|
|
|
Financial
ratios
|
|
|
|
|
|
|
|
Basic
earnings per share before specific items
pence
|
22.7 |
|
19.5 |
|
18.1 |
|
|
Basic
earnings per share pence
|
34.4 |
|
18.4 |
|
21.5 |
|
|
Return
on capital employed before specific itemsa
% (unaudited)
|
17.6 |
|
18.1 |
|
18.2 |
|
|
Interest
cover before net pension finance incomeb
times (unaudited)
|
4.2 |
|
3.6 |
|
3.4 |
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
|
2005 |
|
| |
£m |
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
Expenditure
on research and development
|
|
|
|
|
|
|
|
Research
and development expense
|
378 |
|
326 |
|
257 |
|
|
Amortisation
of internally developed computer software
|
314 |
|
161 |
|
95 |
|
|
|
|
|
|
|
|
|
Total
|
692 |
|
487 |
|
352 |
|
|
|
|
|
|
|
|
|
2007 |
|
2006 |
|
2005 |
|
| |
£m |
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
Expenditure
on property, plant and equipment and software
|
|
|
|
|
|
|
|
Plant
and equipment
|
|
|
|
|
|
|
|
Transmission
equipment
|
1,209 |
|
1,429 |
|
1,488 |
|
|
Exchange
equipment
|
118 |
|
80 |
|
143 |
|
|
Other
network equipment
|
854 |
|
727 |
|
648 |
|
|
Computers
and office equipment
|
149 |
|
138 |
|
187 |
|
|
Motor
vehicles and other
|
877 |
|
715 |
|
474 |
|
|
Land
and buildings
|
61 |
|
68 |
|
64 |
|
|
|
|
|
|
|
|
| |
3,268 |
|
3,157 |
|
3,004 |
|
|
(Decrease)
increase in engineering stores
|
(21 |
) |
(15 |
) |
7 |
|
|
|
|
|
|
|
|
|
Total
expenditure on property, plant and equipment
|
3,247 |
|
3,142 |
|
3,011 |
|
|
Decrease
(increase) in payables
|
51 |
|
(202 |
) |
45 |
|
|
|
|
|
|
|
|
|
Cash
outflow on purchase of property, plant and equipment
and software
|
3,298 |
|
2,940 |
|
3,056 |
|
|
|
|
|
|
|
|
| a |
The
ratio is based on profit before taxation and net
finance expense to average capital employed. Capital
employed is represented by total assets less current
liabilities (excluding corporation tax, current
borrowings, derivative financial liabilities and
finance lease creditors) less deferred tax assets,
cash and cash equivalents, derivative financial
assets and investments.
|
| b |
The
number of times net finance expense before net pension
finance income is covered by total operating profit.
Interest cover including net pension finance income
is 11.6 times (2006: 5.6 times, 2005: 4.5 times). |
|
UK
GAAP
|
2005 |
|
2004 |
|
2003 |
|
|
|
|
|
|
|
|
|
|
Financial
ratios
|
|
|
|
|
|
|
|
Basic
earnings per share before goodwill amortisation
and exceptional items pence
|
18.1 |
|
16.9 |
|
14.4 |
|
|
Basic
earning per share pence
|
21.4 |
|
16.4 |
|
31.4 |
|
|
Return
on capital employeda % (unaudited)
|
15.5 |
c |
15.1 |
c |
15.5 |
|
|
Interest
coverb times (unaudited)
|
3.5 |
d |
3.0 |
d |
2.0 |
|
|
|
|
|
|
|
|
|
| |
2005 |
|
2004 |
|
2003 |
|
| |
£m |
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
Expenditure
on research and development
|
257 |
|
334 |
|
380 |
|
|
|
|
|
|
|
|
|
| |
2005 |
|
2004 |
|
2003 |
|
| |
£m |
|
£m |
|
£m |
|
|
|
|
|
|
|
|
|
|
Expenditure
on property plant and equipment and software
|
|
|
|
|
|
|
|
Plant
and equipment
|
|
|
|
|
|
|
|
Transmission
equipment
|
1,488 |
|
1,324 |
|
1,277 |
|
|
Exchange
equipment
|
143 |
|
150 |
|
228 |
|
|
Other
network equipment
|
648 |
|
585 |
|
466 |
|
|
Computers
and office equipment
|
187 |
|
205 |
|
281 |
|
|
Motor
vehicles and other
|
474 |
|
316 |
|
162 |
|
|
Land
and buildings
|
64 |
|
73 |
|
40 |
|
|
|
|
|
|
|
|
|
| |
3,004 |
|
2,653 |
|
2,454 |
|
|
Increase
(decrease) in engineering stores
|
7 |
|
20 |
|
(9 |
) |
|
|
|
|
|
|
|
|
|
Total
expenditure on property plant and equipment
|
3,011 |
|
2,673 |
|
2,445 |
|
|
Decrease
in payables
|
45 |
|
11 |
|
135 |
|
|
|
|
|
|
|
|
|
|
Cash
outflow on purchase of property plant and equipment
and software
|
3,056 |
|
2,684 |
|
2,580 |
|
|
|
|
|
|
|
|
| a |
The
ratio is based on profit before tax, goodwill
amortisation and interest on long-term borrowings,
to average capital employed.
|
| b |
The
number of times net interest payable is covered
by total operating profit before goodwill amortisation. |
| c |
Return
on capital employed before goodwill amortisation
and exceptional items was 16.0% (2004 15.3%) |
| d |
Interest
cover before goodwill amortisation and exceptional
items was 3.6 times (2004 3.3 times) |
|
|