 |
 |
 |
 |
Acquisition of subsidiary companies Year ended 31 March 2002 |
Esat Digifonea £m |
Otherb £m |
Total £m |
 |
| Consideration: |
| Cash |
869 |
27 |
896 |
| Deferred |
- |
8 |
8 |
 |
| Total |
869 |
35 |
904 |
 |
 |
 |
 |
 |
 |
| Year ended 31 March 2001 |
Viag Interkomc £m |
Telfortd £m |
Otherd £m |
Total £m |
 |
| Consideration: |
| Cash |
8,770 |
1,207 |
160 |
10,137 |
| Carrying value of joint venture wholly acquired |
479 |
235 |
- |
714 |
 |
| Total |
9,249 |
1,442 |
160 |
10,851 |
 |
In addition cash of £1,179 million was paid in settlement of deferred consideration on acquisitions in earlier years.
 |
 |
 |
 |
 |
 |
 |
| Year ended 31 March 2000 |
Cellnet Groupg £m |
Esath £m |
Yellow Book (USA)i £m |
Syntegra (USA)j £m |
Other £m |
Total £m |
 |
| Consideration: |
| Cash |
3,014 |
179 |
401 |
213 |
327 |
4,134 |
| Deferred |
- |
1,167 |
- |
- |
45 |
1,212 |
| Loan notes 2000/2009 |
159 |
- |
- |
- |
- |
159 |
| Other loan notes |
- |
174 |
14 |
- |
14 |
202 |
| Carrying value of associate wholly acquired |
- |
- |
- |
- |
23 |
23 |
 |
| Total |
3,173 |
1,520 |
415 |
213 |
409 |
5,730 |
 |
aOn 18 April 2001, the group took full control of O2 Communications (Ireland) (formerly Esat Digifone). Under an agreement made in 2000 the group purchased from Telenor its 49.5% interest in Esat Digifone for £869 million. Goodwill arising on the acquisition was being amortised over 20 years until it was demerged with mmO2.
|
Book and fair values
£m |
|
 |
 |
 |
| Minority interest |
(7 |
) |
 |
 |
 |
| Group's share of original book value of net liabilities |
(7 |
) |
 |
| Goodwill |
876 |
|
 |
 |
 |
| Total cost |
869 |
|
 |
 |
bOther subsidiary companies
During the year ended 31 March 2002, the acquisition of interests in other subsidiary companies and the consideration given comprised:
|
Total £m |
|
 |
 |
 |
| Fixed assets |
3 |
|
 |
| Current assets |
5 |
|
 |
| Current liabilities |
(6 |
) |
 |
 |
 |
| Group's share of original book value of net assets and fair value to group |
2 |
|
 |
| Goodwill |
33 |
|
 |
 |
 |
| Total cost |
35 |
|
 |
 |
cOn 20 February 2001, the group took full control of Viag Interkom GmbH & Co (Viag Interkom). Under an agreement announced in August 2000, the group purchased from E.ON its 45% interest in Viag Interkom by means of a put option priced at €7.25 billion (£4,562 million). In January 2001, the group acquired the 10% interest in the company previously owned by Telenor for €1.6 billion (£1,032 million). As part of the transactions, the group repaid loans due by Viag Interkom to E.ON and Telenor totalling £3,165 million. The total cash consideration amounted to £8,770 million, including £11 million expenses.
|
Book and fair values £m |
|
 |
 |
 |
| Fixed assets |
6,728 |
|
 |
| Current assets |
619 |
|
 |
| Current liabilities |
(585 |
) |
 |
| Long-term liabilities |
(2,505 |
) |
 |
 |
 |
| Group's share of original book value of net assets |
4,257 |
|
 |
| Goodwill |
4,992 |
|
 |
 |
 |
| Total cost |
9,249 |
|
 |
 |
Since the acquisition was made towards the end of the year ended 31 March 2001, the fair values of the identifiable assets and liabilities were determined on a provisional basis which has now been confirmed. Goodwill arising on acquisition of Viag Interkom and remaining in the group was being amortised over 20 years until it was partially demerged with mm02 and the remaining balance was written off in the 2002 financial year.
The consolidated results of Viag Interkom for the year ended 31 December 2000 and for the period from 1 January 2001 to 19 February 2001, on the basis of its accounting policies, are summarised as follows:
|
Period 1 January to 19 February 2001 £m |
|
Year ended 31 December 2000 £m |
|
 |
 |
 |
| Group turnover |
216 |
|
856 |
|
 |
| Total operating loss |
(108 |
) |
(686 |
) |
 |
| Loss before taxation |
(160 |
) |
(784 |
) |
 |
| Loss for the financial period |
(160 |
) |
(784 |
) |
 |
 |
dOther subsidiary companies
During the year ended 31 March 2001, the acquisition of interests in other subsidiary companies and the consideration given comprised:
| Year ended 31 March 2001 |
Telforte £m |
|
Other £m |
|
Total £m |
|
 |
 |
 |
| Minority Interest |
- |
|
31 |
|
31 |
|
 |
| Fixed assets |
496 |
|
- |
|
496 |
|
 |
| Current assets |
221 |
|
16 |
|
237 |
|
 |
| Current liabilities |
(261 |
) |
- |
|
(261 |
) |
 |
 |
 |
| Group share of original book value of net assets and fair value to group |
456 |
|
47 |
|
503 |
|
 |
| Goodwill |
986 |
|
113 |
|
1,099 |
|
 |
 |
 |
| Total cost |
1,442 |
|
160 |
|
1,602 |
|
 |
 |
eOn 22 June 2000, BT received regulatory approval to acquire the remaining 50% interest of Telfort BV, its provider of fixed and mobile services to businesses and consumers in the Netherlands, that it did not already own for £1,207 million. Goodwill arising on the acquisition of Telfort BV and remaining in the group was being amortised over 20 years until it was partially demerged with mm02 and the remaining balance was written off in the 2002 financial year. Telfort BV's loss after tax for the year ended 31 December 1999 was £141 million and its loss for the six months ended 30 June 2000 was £86 million.
fDuring the year ended 31 March 2000, the acquisition of the interests in subsidiary companies and the consideration given comprised:
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
|
Cellnet Groupg £m |
Esath £m |
|
Yellow Book (USA)i £m |
|
Syntegra (USA)j £m |
|
Other £m |
|
Total £m |
|
 |
 |
 |
| Minority interest |
176 |
(2 |
) |
- |
|
1 |
|
40 |
|
215 |
|
 |
| Fixed assets |
|
428 |
|
6 |
|
12 |
|
157 |
|
603 |
|
 |
| Current assets |
|
137 |
|
49 |
|
48 |
|
68 |
|
302 |
|
 |
| Current liabilities |
|
(137 |
) |
(21 |
) |
(88 |
) |
(108 |
) |
(354 |
) |
 |
| Long-term liabilities |
|
(487 |
) |
- |
|
- |
|
(62 |
) |
(549 |
) |
 |
| Provisions for liabilities and charges |
|
- |
|
- |
|
- |
|
(2 |
) |
(2 |
) |
 |
 |
 |
| Group share of original book value of net assets (liabilities) |
176 |
(61 |
) |
34 |
|
(27 |
) |
93 |
|
215 |
|
 |
| Fair value adjustment to achieve consistency of accounting policies |
- |
(115 |
) |
- |
|
- |
|
- |
|
(115 |
) |
 |
| Other fair value adjustments |
- |
(69 |
) |
- |
|
- |
|
- |
|
(69 |
) |
 |
 |
 |
| Fair value to the group |
176 |
(245 |
) |
34 |
|
(27 |
) |
93 |
|
31 |
|
 |
| Goodwill |
2,997 |
1,765 |
|
381 |
|
240 |
|
316 |
|
5,699 |
|
 |
 |
 |
| Total cost |
3,173 |
1,520 |
|
415 |
|
213 |
|
409 |
|
5,730 |
|
 |
 |
gOn 10 November 1999, BT acquired the 40% interest in Cellnet Group Limited, its mobile cellular phone operator, that it did not already own for £3,150 million, excluding £23 million expenses. Goodwill arising on acquisition of Cellnet Group Limited was being amortised over 20 years until it was demerged with mmO2.
The consolidated results of Cellnet Group Limited for the years ended 31 March 1999 and 2000 are summarised as follows:
|
2000 £m |
|
1999 £m |
|
 |
 |
 |
| Group turnover |
2,435 |
|
1,410 |
|
 |
| Total operating profit |
97 |
|
165 |
|
 |
| Exceptional items included in total operating profit: |
|
|
|
|
 |
| Impairment of analogue equipment and network closure costs (note 5) |
(47 |
) |
- |
|
 |
| Profit before taxation |
49 |
|
117 |
|
 |
| Taxation |
(23 |
) |
(39 |
) |
 |
| Minority interests |
(2 |
) |
- |
|
 |
| Profit for the financial year |
24 |
|
78 |
|
 |
 |
hAt the end of March 2000, BT acquired control of Esat Telecom Group plc (Esat), a leading telecommunications operator in Ireland. An interest comprising 70% of the company was acquired under a public offer, the consideration for which passed in April 2000. In January 2000, BT acquired 13% of the company from its then chairman and chief executive for US$287 million (£174 million) and a further 12% interest from a major shareholder for US$271 million (£179 million). Of the total consideration, £179 million was settled in cash in January 2000, £1,029 million in cash in April 2000 and £187 million was satisfied by loan notes repayable at the option of the holder not later than 30 April 2005. The balance of the consideration covered the remaining interest which was compulsorily acquired and compensation to employee share option holders. Goodwill arising on acquisition of Esat was being amortised over 20 years until it was partially demerged with mm02 and the remaining balance was written off in the 2002 financial year.
Esat held a 49.5% interest in Esat Digifone. In January 2000, BT acquired a further 1% interest in this company for £15 million. At 31 March 2000 and 2001, Telenor owned the remaining 49.5% interest. The assets acquired and the liabilities assumed comprise those of both Esat and Esat Digifone. Since BT acquired control just before the 2000 financial year end, only a preliminary assessment of the fair values of Esat's assets and liabilities, which were based on 31 December 1999 balance sheets, had been undertaken. The fair value adjustment relates to an uplift of £69 million to the carrying value of Esat's debt to its market value on 30 March 2000. During the year ended 31 March 2001, in the final assessment of fair values, the fair values of the net liabilities were increased by £75 million, the fair value of the consideration was increased by £38 million and goodwill increased by £113 million to £1,878 million. Esat Digifone was demerged with mmO2 in November 2001.
Esat incurred a loss after tax of IR£120 million (£95 million) for the year ended 31 December 1999.
iOn 31 August 1999, BT acquired Yellow Book USA, an independent classified directory publisher in the USA, for £415 million. Yellow Book's loss after tax for the year ended 31 October 1998 was £5 million. This was sold with Yell in June 2001.
jOn 31 August 1999, BT acquired Syntegra (USA) (previously named Control Data Systems), an international systems integration company based in the USA, for £213 million. Goodwill arising on acquisition of Syntegra (USA) is being amortised over 20 years. Syntegra (USA)'s loss after tax for the year ended 31 December 1998 was £37 million.
kOn 5 January 2000, the company and AT&T formed their global venture named Concert for the two companies' trans-border communications activities. The venture is jointly owned and controlled. The group contributed the majority of its cross-border international networks, its international traffic, its business with selected multinational customers and its international products for business customers, as well as Concert Communications. AT&T contributed a similar set of assets and businesses.
The book value of the assets contributed by the group to the joint venture comprised:
| |
£m |
|
 |
 |
 |
| Intangible assets |
568 |
|
 |
 |
 |
| Tangible fixed assets |
870 |
|
 |
| Total fixed assets |
1,438 |
|
 |
| Current assets |
123 |
|
 |
 |
 |
| Current liabilities |
(183 |
) |
 |
| Net current liabilities |
(60 |
) |
 |
| Provisions for liabilities and charges |
(13 |
) |
 |
| Long-term debt owed to the BT group |
(1,169 |
) |
 |
 |
 |
| Net assets contributed |
196 |
|
 |
 |
The acquisition of the group's 50% interest in Concert comprised:
| |
£m |
|
 |
 |
 |
| Group's share of Concert's opening net assets (US GAAP) |
631 |
|
 |
| Group's share of US to UK GAAP adjustments |
(180 |
) |
 |
 |
 |
| Group's share of Concert's opening net assets (UK GAAP) |
451 |
|
 |
| Net assets contributed by the group to the joint venture |
(196 |
) |
 |
| Transition costs |
(96 |
) |
 |
 |
 |
| Unrealised gain on the contribution |
159 |
|
 |
 |
The gain on the transfer of the assets is unrealised since the group continues to maintain a 50% interest in the assets contributed. This gain has been taken to a non-distributable reserve and is shown in the statement of total recognised gains and losses for the year ended 31 March 2000. There is no tax charge on the gain.
During the year ended 31 March 2001, the group's share of Concert's opening net assets was amended, due to certain true up contributions, reducing the unrealised gain by £49 million. This is shown in the statement of total recognised gains and losses for the year ended 31 March 2001.
Concert was unwound on 1 April 2002 as disclosed in note 30.
| Acquisition of associates and joint ventures |
Blul |
| Year ended 31 March 2002 |
£m |
 |
| Group share of original book value of net assets and fair value to the group |
16 |
| Goodwill |
50 |
 |
| Total cost |
66 |
 |
| Year ended 31 March 2001 |
Telenordiam £m |
J-Phonen £m |
 |
| Group share of original book value of net assets and fair value to the group |
10 |
5 |
| Goodwill |
84 |
- |
 |
| Total cost |
94 |
5 |
 |
| Year ended 31 March 2000 |
Japan Telecomo £m |
|
AT&T Canadap £m |
Rogers Cantel Mobile Communi- cationsp £m |
SmarTone Mobile Communi- cationsp £m |
Otherp £m |
 |
 |
 |
| Group share of original book value of net assets |
871 |
|
101 |
11 |
96 |
34 |
 |
| Fair value adjustment to achieve consistency of accounting policies |
(49 |
) |
- |
- |
- |
- |
 |
 |
 |
| Fair value to the group |
822 |
|
101 |
11 |
96 |
34 |
 |
| Goodwill |
432 |
|
259 |
288 |
145 |
51 |
 |
 |
 |
| Total cost |
1,254 |
|
360 |
299 |
241 |
85 |
 |
 |
lOn 31 January 2002, one of the venture partners in Blu exercised a put option for BT to purchase a 9% interest for £66 million. The cost of £66 million arising on this purchase has been written off. In addition the value of BT's investment has been reviewed and provision has been made for the associated impairment and exit costs.
mOn 8 September 2000, BT increased its existing 33% interest in Telenordia, based in Sweden, to 50% for £94 million. Goodwill was being amortised over 20 years until its disposal in October 2001.
nOn 8 May 2000, the group acquired a 40% interest in a company, with Japan Telecom owning the other 60% interest, which holds a 74% interest in J-Phone Communications Co. Limited (JPC). JPC in turn acquired controlling interests, averaging 51%, in nine regional Japanese mobile phone J-Phone companies. These J-Phone companies merged into three larger regional companies during the year ended 31 March 2001. Japan Telecom also held a direct 18% interest, in the J-Phone companies.
During the year ended 31 March 2001, the group held an effective 23% interest in J-Phone. The impact of the combined J-Phone/Japan Telecom ownership structure, however, led the group to reflect 63% of the J-Phone results at the turnover and operating profit levels and all items below including interest and taxation, in accordance with the requirements of FRS 9. In June 2001, the group sold this interest (note 7).
oOn 31 August 1999, the group completed its acquisition of a 30% interest, jointly with AT&T Corp, in Japan Telecom, a leading Japanese telecommunications company. Japan Telecom was held through a BT subsidiary company, 66.7% BT owned and 33.3% AT&T owned. The group had a 20% economic interest. AT&T's economic interest was shown within the group's minority interests. Goodwill on this acquisition was being amortised over 20 years until the date of disposal.
On 31 March 2001, the 30% interest in Japan Telecom had a market value equivalent to £1,607 million (2000 - £3,398 million), compared with a carrying value of £1,282 million (2000 - £1,345 million). In April 2001, the group's direct interest in Japan Telecom was reduced to its 20% economic interest, and in June 2001 the group sold this interest (note 7).
POn 16 August 1999, the group acquired a 30% interest in an AT&T subsidiary undertaking which held a 31% interest in AT&T Canada Corporation, a fixed network telecommunications company operating in Canada. The resulting economic interest of 9.3% cost £360 million. On 31 March 2001, the 9.3% interest in AT&T Canada had a market value equivalent to £267 million (2000 - £477 million) compared with a carrying value of £352 million (2000 - £345 million). From 1 April 2000, the group decided it no longer exercised significant influence over this company and the investment was reclassified as an other investment. On 1 April 2002, as part of the Concert global joint venture unwind, BT ceased to have any interest in AT&T Canada.
On 16 August 1999, the group acquired jointly with AT&T an approximate 33% interest in Rogers Wireless Inc. (formerly Rogers Cantel Mobile Communications Inc.), a cellular mobile phone company operating in Canada. The resulting economic interest of approximately 17% cost £299 million. On 31 March 2001, the 17% interest in Rogers Wireless Inc. had a market value of £191 million (2000 - £520 million), compared with a carrying value of £285 million (2000 - £298 million). Goodwill arising on the acquisition of Rogers Wireless was being amortised over 20 years until July 2001, when the group sold this interest.
On 10 May 1999, the group acquired a 20% interest in SmarTone Mobile Communications Limited, a cellular mobile phone company operating in Hong Kong. On 31 March 2001, the 20% interest in SmarTone Mobile Communications Limited had a market value of £107 million (2000 - £277 million) compared with a carrying value of £243 million (2000 - £230 million). Goodwill arising on the acquisition of SmarTone was being amortised over 20 years until it was written off in the 2002 financial year.
Disposal of subsidiaries and the demerger of mmO2 Year ended 31 March 2002 |
mmO2q £m |
|
Yellr £m |
|
Other £m |
|
Total £m |
|
 |
 |
 |
| Net assets demerged or disposed of: |
|
|
|
|
|
|
|
|
 |
| Fixed assets |
20,459 |
|
467 |
|
211 |
|
21,137 |
|
 |
| Stocks |
109 |
|
98 |
|
- |
|
207 |
|
 |
| Debtors |
1,381 |
|
400 |
|
19 |
|
1,800 |
|
 |
| Cash |
121 |
|
21 |
|
7 |
|
149 |
|
 |
| Creditors: amounts falling due within one year |
(1,790 |
) |
(153 |
) |
(46 |
) |
(1,989 |
) |
 |
| Creditors: amounts falling due after more than one year |
- |
|
(10 |
) |
- |
|
(10 |
) |
 |
| Provisions |
(229 |
) |
- |
|
- |
|
(229 |
) |
 |
| Intercompany loans |
(561 |
) |
- |
|
- |
|
(561 |
) |
 |
| Goodwill previously written off to reserves |
- |
|
9 |
|
44 |
|
53 |
|
 |
 |
 |
| Net assets disposed of |
19,490 |
|
832 |
|
235 |
|
20,557 |
|
 |
| Profit (loss) on disposal |
- |
|
1,128 |
|
(116 |
) |
1,012 |
|
 |
 |
 |
| Consideration |
19,490 |
|
1,960 |
|
119 |
|
21,569 |
|
 |
 |
 |
| Cash |
- |
|
1,859 |
|
119 |
|
1,978 |
|
 |
| Demerger distribution |
19,490 |
|
- |
|
- |
|
19,490 |
|
 |
| Loan notes |
- |
|
60 |
|
- |
|
60 |
|
 |
| Other |
- |
|
41 |
|
- |
|
41 |
|
 |
 |
 |
| Total |
19,490 |
|
1,960 |
|
119 |
|
21,569 |
|
 |
 |
In addition £9 million deferred consideration was received during the year ended 31 March 2002 in settlement of the disposals on 18 July 1999 of BT New Towns Cable and Westminster Cable Limited.
Amounts included in the cash flow statement for the year ended 31 March 2002 attributable to mmO2 and Yell were:
| |
mmO2 £m |
|
Yell £m |
|
 |
 |
 |
| Net cash flow from operating activities |
227 |
|
7 |
|
 |
| Capital expenditure |
865 |
|
2 |
|
 |
| Decrease in cash in the year |
(262 |
) |
(4 |
) |
 |
| Results of mmO2 and Yell included to date of demerger/disposal: |
|
|
|
|
 |
| Group turnover |
2,665 |
|
171 |
|
 |
| Total operating profit (loss) |
(461 |
) |
33 |
|
 |
| Profit (loss) before taxation |
(569 |
) |
27 |
|
 |
| Taxation charge |
(24 |
) |
(9 |
) |
 |
| Profit (loss) for the financial year |
(593 |
) |
18 |
|
 |
 |
q On 19 November 2001 BT completed the demerger of mm02, the group's former mobile phone business in Europe. mm02 consists of O2 UK Limited (formerly BT Cellnet Limited), O2 Communications (Ireland) Limited (formerly Esat Digifone Limited), Telfort Mobiel BV, Viag Interkom GmbH & Co, Manx Telecom and Genie.
r On 22 June 2001, BT completed the sale of the Yell Group. The Yell Group consisted of the Yellow Pages division of British Telecommunications plc, Yellow Pages Sales Limited and Yellow Book USA Inc., and its group undertakings.