|
29 June 2016
|
Appendix 1 - impact of restatements for the year ended 31 March 20161,2
|
|||||||||||||||
£m
|
As previously reported - 2015/16
|
Adjustments
|
Restated - 2015/16
|
||||||||||||
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
|
Global Services
|
|||||||||||||||
Revenue
|
1,543
|
1,559
|
1,675
|
1,753
|
6,530
|
(347)
|
(347)
|
(368)
|
(365)
|
(1,427)
|
1,196
|
1,212
|
1,307
|
1,388
|
5,103
|
EBITDA
|
190
|
216
|
276
|
366
|
1,048
|
(97)
|
(103)
|
(114)
|
(133)
|
(447)
|
93
|
113
|
162
|
233
|
601
|
Capital expenditure3
|
86
|
107
|
103
|
119
|
415
|
(5)
|
(10)
|
(7)
|
(10)
|
(32)
|
81
|
97
|
96
|
109
|
383
|
Business and Public Sector
|
|||||||||||||||
Revenue
|
749
|
781
|
779
|
821
|
3,130
|
241
|
245
|
256
|
422
|
1,164
|
990
|
1,026
|
1,035
|
1,243
|
4,294
|
EBITDA
|
240
|
261
|
268
|
307
|
1,076
|
57
|
60
|
73
|
148
|
338
|
297
|
321
|
341
|
455
|
1,414
|
Capital expenditure3
|
35
|
37
|
35
|
31
|
138
|
(5)
|
1
|
3
|
16
|
15
|
30
|
38
|
38
|
47
|
153
|
Consumer
|
|||||||||||||||
Revenue
|
1,074
|
1,127
|
1,205
|
1,192
|
4,598
|
2
|
2
|
3
|
3
|
10
|
1,076
|
1,129
|
1,208
|
1,195
|
4,608
|
EBITDA
|
254
|
202
|
270
|
311
|
1,037
|
4
|
3
|
4
|
7
|
18
|
258
|
205
|
274
|
318
|
1,055
|
Capital expenditure3
|
52
|
56
|
46
|
52
|
206
|
-
|
-
|
-
|
1
|
1
|
52
|
56
|
46
|
53
|
207
|
EE
|
|||||||||||||||
Revenue
|
-
|
-
|
-
|
1,055
|
1,055
|
-
|
-
|
-
|
(214)
|
(214)
|
-
|
-
|
-
|
841
|
841
|
EBITDA
|
-
|
-
|
-
|
261
|
261
|
-
|
-
|
-
|
(88)
|
(88)
|
-
|
-
|
-
|
173
|
173
|
Capital expenditure3
|
-
|
-
|
-
|
111
|
111
|
-
|
-
|
-
|
(15)
|
(15)
|
-
|
-
|
-
|
96
|
96
|
Wholesale and Ventures
|
|||||||||||||||
Revenue
|
530
|
520
|
527
|
509
|
2,086
|
48
|
55
|
51
|
34
|
188
|
578
|
575
|
578
|
543
|
2,274
|
EBITDA
|
140
|
127
|
135
|
140
|
542
|
45
|
48
|
47
|
73
|
213
|
185
|
175
|
182
|
213
|
755
|
Capital expenditure3
|
44
|
46
|
41
|
46
|
177
|
12
|
7
|
4
|
9
|
32
|
56
|
53
|
45
|
55
|
209
|
Openreach
|
|||||||||||||||
Revenue
|
1,249
|
1,267
|
1,294
|
1,290
|
5,100
|
-
|
-
|
-
|
-
|
-
|
1,249
|
1,267
|
1,294
|
1,290
|
5,100
|
EBITDA
|
639
|
648
|
677
|
700
|
2,664
|
(1)
|
(2)
|
-
|
(2)
|
(5)
|
638
|
646
|
677
|
698
|
2,659
|
Capital expenditure3
|
402
|
348
|
321
|
376
|
1,447
|
-
|
-
|
-
|
-
|
-
|
402
|
348
|
321
|
376
|
1,447
|
Other
|
|||||||||||||||
Revenue
|
16
|
19
|
21
|
17
|
73
|
(13)
|
(19)
|
(17)
|
(13)
|
(62)
|
3
|
-
|
4
|
4
|
11
|
EBITDA
|
(14)
|
(12)
|
(13)
|
(9)
|
(48)
|
(8)
|
(6)
|
(10)
|
(5)
|
(29)
|
(22)
|
(18)
|
(23)
|
(14)
|
(77)
|
Capital expenditure3
|
39
|
35
|
41
|
41
|
156
|
(2)
|
2
|
-
|
(1)
|
(1)
|
37
|
37
|
41
|
40
|
155
|
Intra-group items
|
|||||||||||||||
Revenue
|
(883)
|
(892)
|
(907)
|
(981)
|
(3,663)
|
69
|
64
|
75
|
133
|
341
|
(814)
|
(828)
|
(832)
|
(848)
|
(3,322)
|
TOTAL
|
|||||||||||||||
Revenue
|
4,278
|
4,381
|
4,594
|
5,656
|
18,909
|
-
|
-
|
-
|
-
|
-
|
4,278
|
4,381
|
4,594
|
5,656
|
18,909
|
EBITDA
|
1,449
|
1,442
|
1,613
|
2,076
|
6,580
|
-
|
-
|
-
|
-
|
-
|
1,449
|
1,442
|
1,613
|
2,076
|
6,580
|
Capital expenditure3
|
658
|
629
|
587
|
776
|
2,650
|
-
|
-
|
-
|
-
|
-
|
658
|
629
|
587
|
776
|
2,650
|
Appendix 1 - impact of restatements for the year ended 31 March 20151,2
|
|||||||||||||||
£m
|
As previously reported - 2014/15
|
Adjustments
|
Restated - 2014/15
|
||||||||||||
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
|
Global Services
|
|||||||||||||||
Revenue
|
1,647
|
1,649
|
1,694
|
1,789
|
6,779
|
(394)
|
(376)
|
(369)
|
(411)
|
(1,550)
|
1,253
|
1,273
|
1,325
|
1,378
|
5,229
|
EBITDA
|
213
|
226
|
261
|
347
|
1,047
|
(135)
|
(116)
|
(118)
|
(135)
|
(504)
|
78
|
110
|
143
|
212
|
543
|
Capital expenditure3
|
106
|
116
|
121
|
125
|
468
|
(9)
|
(18)
|
(15)
|
(12)
|
(54)
|
97
|
98
|
106
|
113
|
414
|
Business and Public Sector
|
|||||||||||||||
Revenue
|
762
|
789
|
789
|
805
|
3,145
|
291
|
260
|
258
|
293
|
1,102
|
1,053
|
1,049
|
1,047
|
1,098
|
4,247
|
EBITDA
|
240
|
258
|
266
|
277
|
1,041
|
103
|
73
|
76
|
87
|
339
|
343
|
331
|
342
|
364
|
1,380
|
Capital expenditure3
|
24
|
32
|
42
|
89
|
187
|
6
|
13
|
(1)
|
(45)
|
(27)
|
30
|
45
|
41
|
44
|
160
|
Consumer
|
|||||||||||||||
Revenue
|
1,046
|
1,056
|
1,083
|
1,100
|
4,285
|
2
|
1
|
3
|
2
|
8
|
1,048
|
1,057
|
1,086
|
1,102
|
4,293
|
EBITDA
|
238
|
225
|
251
|
317
|
1,031
|
3
|
3
|
4
|
3
|
13
|
241
|
228
|
255
|
320
|
1,044
|
Capital expenditure3
|
39
|
52
|
47
|
69
|
207
|
-
|
-
|
-
|
-
|
-
|
39
|
52
|
47
|
69
|
207
|
EE
|
|||||||||||||||
Revenue
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capital expenditure3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Wholesale and Ventures
|
|||||||||||||||
Revenue
|
525
|
529
|
532
|
571
|
2,157
|
48
|
50
|
50
|
56
|
204
|
573
|
579
|
582
|
627
|
2,361
|
EBITDA
|
126
|
125
|
136
|
174
|
561
|
35
|
47
|
50
|
53
|
185
|
161
|
172
|
186
|
227
|
746
|
Capital expenditure3
|
53
|
53
|
49
|
55
|
210
|
3
|
5
|
18
|
58
|
84
|
56
|
58
|
67
|
113
|
294
|
Openreach
|
|||||||||||||||
Revenue
|
1,245
|
1,245
|
1,255
|
1,266
|
5,011
|
-
|
-
|
-
|
-
|
-
|
1,245
|
1,245
|
1,255
|
1,266
|
5,011
|
EBITDA
|
624
|
627
|
651
|
698
|
2,600
|
-
|
(2)
|
-
|
(1)
|
(3)
|
624
|
625
|
651
|
697
|
2,597
|
Capital expenditure3
|
258
|
246
|
300
|
278
|
1,082
|
-
|
-
|
-
|
-
|
-
|
258
|
246
|
300
|
278
|
1,082
|
Other
|
|||||||||||||||
Revenue
|
19
|
16
|
20
|
18
|
73
|
(14)
|
(13)
|
(15)
|
(16)
|
(58)
|
5
|
3
|
5
|
2
|
15
|
EBITDA
|
(6)
|
(11)
|
2
|
6
|
(9)
|
(6)
|
(5)
|
(12)
|
(7)
|
(30)
|
(12)
|
(16)
|
(10)
|
(1)
|
(39)
|
Capital expenditure3
|
36
|
34
|
40
|
62
|
172
|
-
|
-
|
(2)
|
(1)
|
(3)
|
36
|
34
|
38
|
61
|
169
|
Intra-group items
|
|||||||||||||||
Revenue
|
(890)
|
(901)
|
(898)
|
(910)
|
(3,599)
|
67
|
78
|
73
|
76
|
294
|
(823)
|
(823)
|
(825)
|
(834)
|
(3,305)
|
TOTAL
|
-
|
||||||||||||||
Revenue
|
4,354
|
4,383
|
4,475
|
4,639
|
17,851
|
-
|
-
|
-
|
-
|
-
|
4,354
|
4,383
|
4,475
|
4,639
|
17,851
|
EBITDA
|
1,435
|
1,450
|
1,567
|
1,819
|
6,271
|
-
|
-
|
-
|
-
|
-
|
1,435
|
1,450
|
1,567
|
1,819
|
6,271
|
Capital expenditure3
|
516
|
533
|
599
|
678
|
2,326
|
-
|
-
|
-
|
-
|
-
|
516
|
533
|
599
|
678
|
2,326
|