e6vk
FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Special Report of Foreign Issuer
Pursuant to Rule 13a - 16 or 15d - 16 of
the Securities Exchange Act of 1934
For the
month of February 2007
February 1, 2007
BRITISH SKY BROADCASTING GROUP PLC
(Name of Registrant)
Grant Way, Isleworth, Middlesex, TW7 5QD England
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of
Form 20-F or Form 40-F
Form 20-F þ 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 þ
If Yes is marked, indicate below the file number assigned to the registrant in connection with
Rule 12g3-2(b): Not Applicable
This Report is incorporated by reference in the prospectus contained in Registration Statements on Form F-3 (SEC File No. 333-08246) and Form F-3/S-3 (SEC File No. 333-106837) filed by the Registrant under the Securities Act of 1933.
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 authorized.
|
|
|
|
|
|
BRITISH SKY BROADCASTING GROUP PLC
|
|
Date: February 1, 2007 |
By: |
/s/ Dave Gormley
|
|
|
|
Dave Gormley |
|
|
|
Company Secretary |
|
|
BRITISH SKY BROADCASTING GROUP PLC
HALF YEAR ENDED 31 DECEMBER 2006
TABLE OF CONTENTS
|
|
|
|
|
|
|
Page |
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
12 |
|
|
|
|
|
|
|
|
|
30 |
|
|
|
|
|
|
|
|
|
34 |
|
|
|
|
|
|
|
|
|
44 |
|
|
|
|
|
|
|
|
|
52 |
|
|
|
|
|
|
|
|
|
63 |
|
1
FORWARD-LOOKING STATEMENTS
This Interim Report on Form 6-K contains certain forward-looking statements within the meaning of
the United States Private Securities Litigation Reform Act of 1995 with respect to our financial
condition, results of operations and business, and our strategy, plans and objectives. These
statements include, without limitation, those that express forecasts, expectations and projections
with respect to the potential for growth of free-to-air and pay television, fixed line telephony,
broadband and bandwidth requirements, advertising growth, DTH subscriber growth, Multiroom, Sky+
and other services penetration, churn, retail and other revenues, profitability and margin growth,
cash flow generation, programming and other costs, subscriber acquisition costs and marketing
expenditure, capital expenditure programmes and proposals for returning capital to shareholders.
These statements (and all other forward-looking statements contained in this Interim Report on Form
6-K) are not guarantees of future performance and are subject to risks, uncertainties and other
factors, some of which are beyond our control, are difficult to predict and could cause actual
results to differ materially from those expressed or implied or forecast in the forward-looking
statements. These factors include, but are not limited to, the fact that we operate in a highly
competitive environment, the effects of laws and government regulation upon our activities, our
reliance on technology, which is subject to risk, change and development, failure of key suppliers,
our ability to continue to obtain exclusive rights to movies, sports events and other programming
content, risks inherent in the implementation of large-scale capital expenditure projects, our
ability to continue to communicate and market our services effectively, and the risks associated
with our operation of digital television transmission in the United Kingdom (UK) and Republic of
Ireland (Ireland).
Information on some of the risks and uncertainties associated with our business are described in
Item 1 Key Information Risk Factors in this Interim Report on Form 6-K. All forward-looking
statements in this Interim Report on Form 6-K are based on information known to us on the date
hereof. Except as required by law, we undertake no obligation publicly to update or revise any
forward-looking statements, whether as a result of new information, future events or otherwise.
2
ITEM 1: KEY INFORMATION
SELECTED FINANCIAL DATA
Set forth below is selected financial data for the Group under International Financial Reporting
Standards (IFRS) as at and for each of the years in the two year period ended 30 June 2006, and
selected financial data for the Group under United States Generally Accepted Accounting Principles
(US GAAP) as at and for each of the years in the five year period ended 30 June 2006. Also set
forth below is selected financial data for the Group for the half year periods ended 31 December
2006 and 2005.
The information contained in the following tables should be read in conjunction with Item 2
Operating and Financial Review and Prospects and the Groups historical condensed interim
financial statements and related notes, as well as other information included elsewhere in this
document.
The selected financial data set forth below as at and for each of the half year periods ended 31
December 2006 and 31 December 2005 are derived from condensed interim financial statements included
in this Interim Report on Form 6-K, which have been prepared in accordance with IFRS and differ in
certain respects from US GAAP. A reconciliation of certain amounts as presented under IFRS, as well
as a description of the principal differences between IFRS and US GAAP applicable to the Group, is
presented in Item 5 Summary of Differences Between IFRS and US GAAP. The selected financial data
set forth below for each of the years in the five year period ended 30 June 2006 are derived from
the audited condensed interim financial statements appearing in our Annual Reports on Form 20-F
filed with the Securities and Exchange Commission (SEC).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Half year ended 31 |
|
|
Full year ended 30 |
|
|
|
December |
|
|
June |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
|
|
(in millions except per share data) |
|
Income Statement: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts in accordance with IFRS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail subscription |
|
£ |
1,638 |
|
|
£ |
1,557 |
|
|
£ |
3,157 |
|
|
£ |
2,974 |
|
Wholesale subscription |
|
|
109 |
|
|
|
112 |
|
|
|
224 |
|
|
|
219 |
|
Advertising |
|
|
171 |
|
|
|
171 |
|
|
|
342 |
|
|
|
329 |
|
Sky Bet |
|
|
20 |
|
|
|
16 |
|
|
|
37 |
|
|
|
32 |
|
Installation, hardware and service |
|
|
119 |
|
|
|
70 |
|
|
|
131 |
|
|
|
128 |
|
Other |
|
|
163 |
|
|
|
90 |
|
|
|
257 |
|
|
|
160 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (1) |
|
|
2,220 |
|
|
|
2,016 |
|
|
|
4,148 |
|
|
|
3,842 |
|
Operating expense (2), (3), (4) |
|
|
(1,825 |
) |
|
|
(1,602 |
) |
|
|
(3,271 |
) |
|
|
(3,020 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
395 |
|
|
|
414 |
|
|
|
877 |
|
|
|
822 |
|
Share of results of joint ventures and associates |
|
|
6 |
|
|
|
7 |
|
|
|
12 |
|
|
|
14 |
|
Investment income |
|
|
24 |
|
|
|
20 |
|
|
|
52 |
|
|
|
29 |
|
Finance costs |
|
|
(69 |
) |
|
|
(51 |
) |
|
|
(143 |
) |
|
|
(87 |
) |
Profit on disposal of joint venture |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before tax |
|
|
356 |
|
|
|
390 |
|
|
|
798 |
|
|
|
787 |
|
Taxation |
|
|
(110 |
) |
|
|
(116 |
) |
|
|
(247 |
) |
|
|
(209 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
246 |
|
|
|
274 |
|
|
|
551 |
|
|
|
578 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share from profit for the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
14.0p |
|
|
|
14.9p |
|
|
|
30.2p |
|
|
|
30.2p |
|
Diluted |
|
|
14.0p |
|
|
|
14.9p |
|
|
|
30.1p |
|
|
|
30.2p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Half year ended 31 |
|
|
|
|
December |
|
Full year ended 30 June |
|
|
2006 |
|
2005(5) |
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
|
(in millions except per share data) |
Amounts in accordance with US GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
£ |
2,220 |
|
|
£ |
2,016 |
|
|
£ |
4,148 |
|
|
£ |
3,842 |
|
|
£ |
3,535 |
|
|
£ |
3,082 |
|
|
£ |
2,707 |
|
Amortisation and impairment of intangible fixed
assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5 |
) |
|
|
(145 |
) |
Operating profit (loss) |
|
|
392 |
|
|
|
414 |
|
|
|
873 |
|
|
|
840 |
|
|
|
666 |
|
|
|
370 |
|
|
|
(30 |
) |
Joint ventures and associates goodwill
amortisation and impairment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3 |
) |
|
|
|
|
|
|
(712 |
) |
Loss on disposal of investments in joint ventures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax |
|
|
351 |
|
|
|
390 |
|
|
|
793 |
|
|
|
793 |
|
|
|
595 |
|
|
|
260 |
|
|
|
(940 |
) |
Net income (loss) |
|
|
238 |
|
|
|
274 |
|
|
|
551 |
|
|
|
577 |
|
|
|
434 |
|
|
|
286 |
|
|
|
(1,047 |
) |
Basic earnings (loss) per share |
|
|
13.5p |
|
|
|
14.9p |
|
|
|
30.2p |
|
|
|
30.2p |
|
|
|
22.4p |
|
|
|
14.9p |
|
|
|
(55.5p |
) |
Diluted earnings (loss) per share |
|
|
13.5p |
|
|
|
14.9p |
|
|
|
30.1p |
|
|
|
30.1p |
|
|
|
22.3p |
|
|
|
14.7p |
|
|
|
(55.5p |
) |
Basic earnings (loss) per ADS (6) |
|
|
54.0p |
|
|
|
59.5p |
|
|
|
120.8p |
|
|
|
120.8p |
|
|
|
89.7p |
|
|
|
59.7p |
|
|
|
(221.9p |
) |
Diluted earnings (loss) per ADS (6) |
|
|
54.0p |
|
|
|
59.4p |
|
|
|
120.4p |
|
|
|
120.4p |
|
|
|
89.3p |
|
|
|
58.9p |
|
|
|
(221.9p |
) |
Dividends per share (7) |
|
|
6.7p |
|
|
|
5.0p |
|
|
|
10.5p |
|
|
|
7.25p |
|
|
|
2.75p |
|
|
|
|
|
|
|
|
|
Dividends per share (7) |
|
|
12.7¢ |
|
|
|
8.6¢ |
|
|
|
18.4¢ |
|
|
|
13.7¢ |
|
|
|
4.9¢ |
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at 31 December |
|
As at 30 June |
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
|
(in millions) |
Balance Sheet: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts in accordance with IFRS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets |
|
£ |
2,342 |
|
|
£ |
1,160 |
|
|
£ |
1,504 |
|
|
£ |
1,093 |
|
Current assets |
|
|
1,787 |
|
|
|
2,639 |
|
|
|
2,283 |
|
|
|
1,363 |
|
Current liabilities |
|
|
(2,197 |
) |
|
|
(1,698 |
) |
|
|
(1,547 |
) |
|
|
(1,150 |
) |
Non-current liabilities |
|
|
(2,077 |
) |
|
|
(1,957 |
) |
|
|
(2,119 |
) |
|
|
(1,119 |
) |
Net (liabilities) assets |
|
|
(145 |
) |
|
|
144 |
|
|
|
121 |
|
|
|
187 |
|
Capital stock (8) |
|
|
2,376 |
|
|
|
2,627 |
|
|
|
2,567 |
|
|
|
2,598 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at 31 December |
|
As at 30 June |
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
|
(in millions) |
Amounts in
accordance with US
GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
£ |
4,769 |
|
|
£ |
4,431 |
|
|
£ |
4,419 |
|
|
£ |
3,082 |
|
|
£ |
2,988 |
|
|
£ |
2,810 |
|
|
£ |
2,853 |
|
Net assets (liabilities) |
|
|
456 |
|
|
|
781 |
|
|
|
759 |
|
|
|
818 |
|
|
|
812 |
|
|
|
448 |
|
|
|
(141 |
) |
Number of shares in issue (number) |
|
|
1,753 |
|
|
|
1,822 |
|
|
|
1,791 |
|
|
|
1,868 |
|
|
|
1,942 |
|
|
|
1,938 |
|
|
|
1,893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at 31 December |
|
As at 30 June |
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
2002 |
|
|
(in thousands) |
Distribution of Sky Channels |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTH homes |
|
|
8,441 |
|
|
|
8,059 |
|
|
|
8,176 |
|
|
|
7,787 |
|
|
|
7,355 |
|
|
|
6,845 |
|
|
|
6,101 |
|
Cable homes (9) |
|
|
4,002 |
|
|
|
3,889 |
|
|
|
3,898 |
|
|
|
3,872 |
|
|
|
3,895 |
|
|
|
3,871 |
|
|
|
4,091 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Sky pay homes |
|
|
12,443 |
|
|
|
11,948 |
|
|
|
12,074 |
|
|
|
11,659 |
|
|
|
11,250 |
|
|
|
10,716 |
|
|
|
10,192 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DTT homes (10) |
|
|
7,971 |
|
|
|
6,363 |
|
|
|
7,326 |
|
|
|
4,940 |
|
|
|
3,084 |
|
|
|
1,510 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
|
|
|
(1) |
|
To provide a more relevant presentation, management has chosen to re-analyse the
revenue categories from those previously reported. For a description of revenue categories
see Item 2 Operating and Financial Review and Prospects Overview and Recent
Developments Operating results. |
|
(2) |
|
Included within operating expense for the half year ended 31 December 2006 is a £65 million
credit due to the Group, arising from certain contractual rights under one of the Groups
channel distribution agreements. This item was previously disclosed as a contingent asset in
the Groups Annual Report on Form 20-F for the year ended 30 June 2006. |
|
(3) |
|
Included within operating expense for the half year ended 31 December 2006 is £6 million of
expense relating to the legal costs of the Groups claim against EDS (an information and
technology solutions provider), which provided services to the Group as part of the Groups
investment in customer management systems software and infrastructure. For further details
see Item 2 Operating and Financial Review and Prospects Contingent Assets. |
|
(4) |
|
Included within operating expense for the year ended 30 June 2005 is a receipt of £13 million
from the liquidators of ITV Digital as a full and final settlement in respect of amounts owed
to the Group. |
|
(5) |
|
The Groups results under US GAAP for the half year ended 31 December 2005 have been
restated for the effect of pre-consolidation results. For further details see Item 5 Summary
of Differences Between IFRS and US GAAP. |
|
(6) |
|
In our Annual Report on Form 20-F for fiscal 2002, the earnings (loss) per American
Depositary Share (ADS) was calculated using the weighted average number of ADSs outstanding
on the basis of 1 ADS for 6 Ordinary Shares. On 23 December 2002, the ratio was revised to
reflect a new ratio of 1 ADS representing 4 Ordinary Shares. Therefore, the current and prior
periods earnings (loss) per ADS have been calculated using a weighted average number of ADSs
outstanding on the basis of 1 ADS for 4 Ordinary Shares. Earnings (loss) per ADS is not
exactly four times earnings (loss) per share due to rounding differences. |
|
(7) |
|
Dividends are recognised in the period in which they are approved. |
|
(8) |
|
Capital stock includes called-up share capital, share premium, Employee Share Ownership Plan
(ESOP) reserve, merger reserve, hedging reserve, available for sale reserve, special reserve
and capital redemption reserve. |
|
(9) |
|
The number of cable homes is as reported to us by the cable operators. |
|
(10) |
|
The DTT homes number consists of the Broadcasters Audience Research Boards (BARBs)
estimate of the number of homes with access to Freeview (the free DTT offering operating in
the UK). These figures may include retail or wholesale homes that already take multichannel
television. |
Factors which materially affect the comparability of the selected financial data
Accounting changes
During fiscal 2006, US Statement of Financial Accounting Standards (SFAS) No. 123 (revised 2004),
Share-Based Payment, was adopted. The impact of the adoption of this standard is described in note
32 to the consolidated financial statements included within the Groups Annual Report on Form 20-F
for fiscal 2006.
During fiscal 2004, US EITF 00-21, Revenue Arrangements with Multiple Deliverables, was adopted.
The impact of the adoption of this standard is described in note 28 to the consolidated financial
statements
5
included within the Groups Annual Report on Form 20-F for fiscal 2004.
During fiscal 2003, US SFAS No. 142, Goodwill and Other Intangible Assets, was adopted. The impact
of the adoption of this standard is described in note 28 to the consolidated financial statements
included within the Groups Annual Report on Form 20-F for fiscal 2003.
Business combinations
During fiscal 2006, we completed the acquisition of Easynet Group plc (Easynet). The results of
this acquisition were consolidated on the date on which control passed to the Group (6 January
2006).
Exchange rates
A significant portion of our liabilities and expenses associated with the cost of programming
acquired from US film licensors is denominated in US dollars. For a discussion of the impact of
exchange rate movements on our financial condition and results of operations, see Item 3
Quantitative and Qualitative Disclosures About Market Risk Foreign exchange rates.
Since any dividends are declared in pounds sterling, exchange rate fluctuations will affect the US
dollar equivalent of cash dividends receivable by holders of ADSs.
The following table sets forth, for the periods indicated, information concerning the noon buying
rates provided by the Federal Reserve Bank of New York for pounds sterling expressed in US dollars
per £1.00.
|
|
|
|
|
|
|
|
|
Month |
|
High |
|
Low |
|
July 2006 |
|
|
1.8685 |
|
|
|
1.8203 |
|
August 2006 |
|
|
1.9102 |
|
|
|
1.8711 |
|
September 2006 |
|
|
1.9050 |
|
|
|
1.8630 |
|
October 2006 |
|
|
1.9084 |
|
|
|
1.8548 |
|
November 2006 |
|
|
1.9693 |
|
|
|
1.8883 |
|
December 2006 |
|
|
1.9794 |
|
|
|
1.9458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full year ended 30 June |
|
Period end |
|
Average (1) |
|
High |
|
Low |
2002 |
|
|
1.5347 |
|
|
|
1.4479 |
|
|
|
1.5347 |
|
|
|
1.4000 |
|
2003 |
|
|
1.6529 |
|
|
|
1.5915 |
|
|
|
1.6840 |
|
|
|
1.5192 |
|
2004 |
|
|
1.8126 |
|
|
|
1.7491 |
|
|
|
1.9045 |
|
|
|
1.5728 |
|
2005 |
|
|
1.7930 |
|
|
|
1.8596 |
|
|
|
1.9482 |
|
|
|
1.7733 |
|
2006 |
|
|
1.8419 |
|
|
|
1.7808 |
|
|
|
1.8911 |
|
|
|
1.7138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Half year ended 31 December |
|
Period end |
|
Average (1) |
|
High |
|
Low |
2005 |
|
|
1.7188 |
|
|
|
1.7583 |
|
|
|
1.8420 |
|
|
|
1.7138 |
|
2006 |
|
|
1.9586 |
|
|
|
1.9131 |
|
|
|
1.9794 |
|
|
|
1.8203 |
|
|
|
|
(1) |
|
The average rate is calculated by using the average of the noon buying rates on the last day
of each month during the relevant period. |
On 29 January 2007, the noon buying rate was US$1.9592 per £1.00.
RISK FACTORS
This section describes the significant risk factors affecting our business. These should be read in
conjunction with our long-term operating targets, which are set out in Item 2 Operating and
Financial
6
Review and Prospects Overview and Recent Developments. These risks could materially adversely
affect any or all of our business, financial condition, prospects, liquidity or results of
operations. Additional risks and uncertainties of which we are not aware or which we currently
believe are immaterial may also adversely affect our business, financial condition, prospects,
liquidity or results of operations.
Our business is heavily regulated and changes in regulations, changes in interpretation of existing
regulations or failure to obtain required regulatory approvals or licences could adversely affect
our ability to operate or compete effectively.
We are subject to regulation primarily under UK and European Union legislation and we are currently
and may be in the future subject to investigation and enquiries from regulatory authorities from
time to time. The regimes which affect our business include broadcasting, telecommunications,
competition (anti-trust), gambling and taxation laws and regulations. Relevant authorities may
introduce additional or new regulations applicable to our business. Our business and business
prospects could be adversely affected by the introduction of new laws, policies or regulations or
changes in the interpretation or application of existing laws, policies and regulations. Changes in
regulations relating to one or more of licensing requirements, access requirements, programming
transmission and spectrum specifications, consumer protection, taxation, or other aspects of our
business, or that of any of our competitors, could have a material adverse effect on our business
and/or the results of our operations.
We cannot assure you that we will succeed in obtaining all requisite approvals and licences in the
future for our operations without the imposition of restrictions which may have an adverse
consequence to us, or that compliance issues will not be raised in respect of our operations,
including those conducted prior to the date of this filing.
We operate in a highly competitive environment that is subject to rapid change and we must continue
to invest and adapt to remain competitive.
We face competition from a broad range of companies engaged in communications and entertainment
services, including cable television providers, IPTV providers, digital and analogue terrestrial
television providers, telecommunications providers, internet service providers, home entertainment
products companies, betting and gaming companies, companies developing new technologies, and other
suppliers of news, information, sports and entertainment, as well as other providers of interactive
services. Our competitors increasingly include communication and entertainment providers that are
offering services beyond those with which they have traditionally been associated, either through
engaging in new areas or by reason of the convergence of the means of delivery of communication and
entertainment services. Our competitors include organisations which are publicly funded, in whole
or in part, and which fulfil a public service broadcasting mandate. A change to such mandate could
lead to an increase in the strength of competition from these organisations. Although we have
continued to develop our services through technological innovation and by licensing, acquiring and
producing a broad range of content, we cannot predict with certainty the changes that may occur in
the future which may affect the competitiveness of our businesses. In particular, the means of
delivering various of our (and/or competing) services may be subject to rapid technological change.
Our competitors positions may be strengthened by an increase in the capacity of, or developments
in, the means of delivery which they use to provide their services.
The Groups advertising revenues depend on certain external factors which include the overall value
of advertising placed with broadcasters by third party advertisers, as well as the amount of such
advertising that is placed with the Group and the channels on whose behalf the Group sells
advertising space. Our advertising revenues are also impacted by the audience viewing share of the
Sky Channels and the other channels on whose behalf the Group sells advertising and, accordingly,
such revenues are affected to some extent by the distribution of such channels. We cannot assure
you that these factors will always be favourable to the Group and therefore that any related
developments or changes will not have a negative impact on our advertising revenues. Advertising
revenues may also be dependent on the viewing behaviour of the television audience. For example,
viewers with Sky+ (or any other PVR) or viewers of on-demand programming may choose not to view
advertising including that on Sky Channels and Sky Distributed
7
Channels. We cannot assure you that our advertising revenues will not be impacted negatively by
this behaviour or that advertising revenues for Sky Channels currently offered on other platforms
will not be impacted negatively in the future by the offering of PVR devices similar to Sky+ by
other operators.
Our ability to compete successfully will depend on our ability to continue to acquire, commission
and produce programme content that is attractive to our subscribers. The programme content and
third party programme services we have licensed from others are subject to fixed term contracts
which will expire or may terminate early. We cannot assure you that programme content or third
party programme services (whether on a renewal or otherwise) will be available to us at all or on
acceptable financial or other terms (including in relation to technical matters such as encryption,
territorial limitation and copy protection). Similarly, we cannot assure you that such programme
content or programme services will be attractive to our customers, even if so available.
The future demand and speed of take up of our DTH service, and our broadband and telephony services
will depend upon our ability to offer such services to our customers at competitive prices,
competitive pressures from competing services (which include both paid-for and free-to-air
offerings), and our ability to create demand for our products and to attract and retain customers
through a wide range of marketing activities. The future demand and speed of take up of our
services will also depend upon our ability to package our content attractively. In addition, we
operate in a geographic region which has experienced sustained economic growth for a number of
years. The effect of a possible slowdown in the rate of economic growth and/or a decline in
consumer confidence on our ability to continue to attract and retain subscribers is uncertain. We
therefore cannot assure you that the current or future marketing and other activities we undertake
will succeed in generating sufficient demand to achieve our operating targets.
On 3 March 2006, it was announced that ntl and Telewest had completed a merger. On 4 July 2006, it
was announced that the acquisition of Virgin Mobile by ntl:Telewest had completed. ntl:Telewest has
also entered into an exclusive licence agreement with Virgin Enterprises Limited for the use of the
Virgin brand for ntl:Telewests consumer business. At this stage, we are not yet able to assess
whether the merger of ntl and Telewest, the acquisition by ntl:Telewest of Virgin Mobile, or the
rebranding of the ntl:Telewest consumer business under the Virgin brand, will have a material
effect on our business.
We cannot guarantee that the anticipated implementation and operation of our broadband services and
network will be fully achieved, including within the proposed timescale or budget.
Following our acquisition of Easynet Group plc (Easynet) in January 2006 for £223 million, in
July 2006, we announced the launch of our broadband service which is expected to involve a capital
expenditure investment in our broadband network and services of approximately £250 million in the
first two years. It is intended that our broadband network, which at the end of calendar 2006
covered 48% of UK households, will be expanded to cover approximately 70% of all UK households by
the end of fiscal 2007. In common with other projects of this scale, there is a risk that the
implementation and future operation of our broadband services, and operation and expansion of our
broadband network, may not be carried out as currently envisaged, including within the proposed
timescale and/or budget.
Our business is reliant on technology which is subject to the risk of failure, change and
development.
We are dependent upon satellites which are subject to significant risks that may prevent or impair
their commercial operations, including defects, destruction or damage, and incorrect orbital
placement. If we, or other broadcasters who broadcast channels on our DTH platform, were unable to
obtain sufficient satellite transponder capacity in the future, or our contracts with satellite
providers were terminated, this would have a material adverse effect on our business and results of
operations. Similarly, loss of the transmissions from satellites that are already operational, or
failure of our transmission systems or uplinking facilities, could have a material adverse effect
on our business and operations.
We are dependent on complex technologies in other parts of our business, including our customer
relationship management systems, broadcast and conditional access systems, advertising sales,
supply chain management systems and our telecommunications network infrastructure, including WAN,
LLU, CISCO
8
core IP network, Marconi/Alcatel optical network and complex application servers.
In terms of the delivery of our broadcast services, we are reliant on a third party
telecommunications infrastructure to distribute the content between our head offices at Isleworth
and our primary and secondary uplink sites at Chilworth and Fair Oak.
In addition, our network and other operational systems are subject to several risks that are
outside our control, such as the risk of damage to software and hardware resulting from fire and
flood, power loss, natural disasters, and general transmission failures caused by a number of
additional factors.
Any failure of our technologies, network or other operational systems or hardware or software that
results in significant interruptions to our operations could have a material adverse effect on our
business.
There is a large existing population of digital satellite reception equipment used to receive our
services, including digiboxes and ancillary equipment, in which we have made a significant
investment and which is owned by our customers (other than the smart cards and the software in the
digiboxes, to which we retain title). Were a significant proportion of this equipment to suffer
failure, or were the equipment to be rendered either redundant or obsolete by other technology or
other requirements or by the mandatory imposition of incompatible technology, or should we need to
or wish to upgrade significantly the existing population of digiboxes and/or ancillary equipment
with replacement equipment, this could have a material adverse effect on our business.
The deployed digiboxes contain finite memory resources that are used by the operating system and
other software components such as the conditional access system, EPG, and interactive applications.
We have, to date, been able to carry out software downloads from time to time to reconfigure the
memory utilisation in these digiboxes in order to accommodate additional and increasingly complex
services. If this course of action was not available to us, we may be limited in our ability to
upgrade the services available via our digiboxes, such as interactive services and the EPG.
Failure of key suppliers could affect our ability to operate our business.
We are reliant on a consistent and effective supply chain to meet our business plan commitments and
to continue to maintain our network. A failure to meet our requirements or delays in the
development, manufacture or delivery of products from suppliers, discontinuance of products or
services, or deteriorating support quality, may affect our ability to deliver our products and
services. No assurance can be given that a broad economic failure or decline in quality of
equipment suppliers in our industry will not occur. Any such occurrence could have a material
adverse effect on our business.
Sky Talk relies on telecommunications services from network operator THUS plc and failure on the
part of THUS plc to meet our requirements for whatever reason may affect our ability to deliver our
telephony services to Sky Talk subscribers.
We use a series of Openreach (a BT group business) products within our LLU plans. These are the
colocation space and associated facilities to house the central office equipment (co-mingling),
backhaul circuits to connect that equipment to our network (BES) and, finally, individual copper
lines that go between the central office equipment and the end users house (primarily SMPF lines).
Outside of our LLU areas we use BT Wholesales IPstream bitstream product to provide broadband
connectivity to end users.
We purchase these from Openreach under terms and conditions outlined within the Ofcom Telecoms
Strategic Review (OTSR) settlement between Ofcom and BT. This legally binding settlement referred
to as the Undertakings, stipulates that we buy these products on a fully equivalent basis when
compared to other operators (including other parts of BT) who supply broadband, telephony and
network products and services. Ofcom has set up an Equality of Access Board whose role is to
monitor and ensure that
all Equivalence of Input requirements agreed in the Undertakings are being enacted. Ofcom also
monitors the implementation of the Undertakings. Despite the requirements of the Undertakings, and
other specific Ofcom regulatory obligations, failure by either Openreach or BT Wholesale to provide
its products to us on
9
a fully equivalent basis could have a material adverse effect on our business.
We are reliant on encryption and other technologies to restrict unauthorised access to our
services.
Direct DTH access to our services is restricted through a combination of physical and logical
access controls, including smart cards which we provide to our individual DTH subscribers.
Unauthorised viewing and use of content may be accomplished by counterfeiting the smart cards or
otherwise overcoming their security features. A significant increase in the incidence of signal
piracy could require the replacement of smart cards sooner than otherwise planned. Although we work
with our technology suppliers to ensure that our encryption and other protection technology is as
resilient to hacking as possible, there can be no assurance that it will not be compromised in the
future. We are reliant also upon the encryption or equivalent technologies employed by the cable
and other platform operators for the protection of access to the services which we make available
to them.
Our network and other operational systems rely on the operation and efficiency of our computer
systems. Although our systems are protected by firewalls, there is a risk that our business could
be disrupted by hackers or viruses gaining access to our systems. Any such disruption, and any
resulting liability to our customers, could have a material adverse effect on our business.
We undertake significant capital expenditure projects, including technology and property projects.
In July 2006, we announced expected capital expenditure of approximately £250 million in the first
two years in relation to our broadband network and services. In August 2004, we announced an
incremental capital expenditure programme of approximately £450 million, which was to be incurred
over four years in support of our growth strategy. This expenditure is in addition to core capital
expenditure, which is expected to be approximately £100 million per annum. As is common with
capital expenditure projects of such scale, there is a risk that they may not be completed as
envisaged, either within the proposed timescales or budgets, or that the anticipated business
benefits of the projects may not be fully achieved.
We, in common with other services providers that include third party services which we retail, rely
on intellectual property and proprietary rights, including in respect of programming content, which
may not be adequately protected under current laws or which may be subject to unauthorised use.
Our services largely comprise content in which we own, or have licensed, the intellectual property
rights, delivered through a variety of media, including broadcast programming, interactive
television services, and the internet. We rely on trademark, copyright and other intellectual
property laws to establish and protect our rights over this content. However, we cannot assure you
that our rights will not be challenged, invalidated or circumvented or that we will successfully
renew our rights. Third parties may be able to copy, infringe or otherwise profit from our rights
or content which we own or license, without our, or the rightsholders, authorisation. These
unauthorised activities may be more easily facilitated by the internet. In addition, the lack of
internet-specific legislation relating to trademark and copyright protection creates an additional
challenge for us in protecting our rights relating to our on-line businesses and other digital
technology rights.
We generate wholesale revenues from a limited number of customers.
Our wholesale customers, to whom we offer the Sky Channels and from whom we derive our wholesale
revenues, have comprised principally ntl and Telewest, which merged in 2006. Economic or market
factors, regulatory intervention, or a change in strategy relating to the distribution of our
channels, may adversely influence the Groups wholesale revenues and other revenues which we
receive from ntl:Telewest in connection with such supply, which may negatively affect our
business. The agreements with ntl:Telewest for the supply of certain of our channels were extended
during calendar year 2006 and are due to expire in calendar year 2007 and thus we currently we
cannot predict with certainty the outcome of any negotiations between us and ntl:Telewest to renew
those agreements.
10
We are subject to a number of medium and long-term obligations.
We are party to a number of medium and long-term agreements and other arrangements (including in
respect of programming and transmission, for example, our transponder agreements) which impose
financial and other obligations upon us. Were we unable to perform any of our obligations under
these agreements and/or arrangements, it could have a material adverse effect on our business.
REGULATORY UPDATE
European Commission Investigation Football Association Premier League
The European Commissions investigation into the Football Association Premier Leagues (FAPL)
joint selling of exclusive broadcast rights to football matches concluded with the European
Commissions adoption, in March 2006, of a decision making commitments offered by the FAPL legally
enforceable. These commitments (a non-confidential version of which has been made available to
third parties) are to remain in force until June 2013 and thus applied to the FAPLs auction of
media rights for the 2007/08 to 2009/10 seasons and will apply to subsequent auctions of rights.
Among other things, the commitments provide for the FAPL to sell a number of packages of media
rights, showcasing the League as a whole throughout each season. They provide for live TV rights to
be sold in six balanced packages, with no one bidder being allowed to buy all six packages and
packages being sold to the highest standalone bidder. The commitments also create more evenly
balanced packages of rights and increase the availability of rights to broadcast via mobile phones.
The Group has been awarded four of the six packages of rights to show live coverage of FAPL
football matches in the UK for the 2007/08 to 2009/10 seasons.
The decision is binding on the FAPL for the duration of the commitments, but does not bind national
competition authorities or national courts. The Commissions decision does not address competition
issues which may arise from contracts for rights in relation to FAPL matches from the 2007/08
season onwards: any such issues could be assessed separately under the competition rules at either
a European or national level.
Ofcom Guidelines on Technical Platform Services
In September 2006, Ofcom published new Guidelines and an Explanatory Statement on the Provision of
Technical Platform Services, which, following consultation, replaced the previous guidelines
entitled The pricing of conditional access services and related issues (which had originally been
issued by Oftel in May 2002). The new Guidelines set out how Ofcom would normally interpret the
requirement on the Group to ensure that its terms, conditions and charges for providing conditional
access services, electronic programme guide services and access control services (which,
collectively, Ofcom refers to as Technical Platform Services) are fair, reasonable and
non-discriminatory. Ofcom indicates in the new Guidelines that, in the event of a dispute or
complaint about the terms, conditions and charges for the Groups Technical Platform Services,
Ofcom would normally expect to follow the guidance in its Guidelines when interpreting the meaning
of what is fair, reasonable and non-discriminatory.
In December 2006, in response to the new Guidelines, the Group issued broadcasters with revised
terms and conditions for the provision of certain Technical Platform Services, and published a new
rate card setting out revised charges for broadcasters.
Review of wholesale digital television broadcasting platforms
In October 2006, Ofcom published a document setting out the scope and timetable for a review of
wholesale digital television broadcasting platforms. Ofcom indicated that it intends to undertake
an analysis of relevant markets and to assess market power in such markets. Ofcom anticipates that
the analysis will be used to inform regulation of conditional access, access control and EPG
listing regulation, and to review the competition conditions in the DTT multiplex licences. Ofcom
will first carry out research and then expects to publish two consultations during 2007. It
expects to publish a final statement in
11
December 2007. Subsequent to the publication of the document setting out the scope and timetable
for the market review, the Group received a request for information from Ofcom. At this stage, the
Group is unable to determine whether Ofcoms market review will have a material effect on the
Group.
The Groups investment in ITV
In November 2006, the Group acquired a stake of 17.9% in ITV plc (ITV). This investment is
currently being reviewed by Ofcom to assess whether it amounts to a relevant change of control
under s.351 Communications Act 2003. If Ofcom considers that a relevant change of control has
taken place, it must carry out a review into ITVs ability to satisfy various broadcasting-related
obligations stipulated in that section.
The investment is also being reviewed by the Office of Fair Trading (OFT) and Department of Trade
& Industry under the merger provisions of the Enterprise Act 2002 to assess whether it could amount
to a relevant merger situation that has resulted, or may be expected to result, in a substantial
lessening of competition, and/or raises media public interest considerations. In January 2007, the
OFT announced that it had reached a provisional belief that it may be the case that a relevant
merger situation has been created.
If the OFT or the Secretary of State for Trade & Industry considers that the investment raises
competition or media public interest issues, the investment can be referred to the Competition
Commission for further investigation. If the Competition Commission finds that the investment
results in a substantial lessening of competition and/or raises media public interest
considerations, a range of remedies are available to address such concerns. At this stage,
the Group is unable to determine whether this investigation could have a material adverse effect on
the Group or its investment in ITV.
ITEM 2: OPERATING AND FINANCIAL REVIEW AND PROSPECTS
INTRODUCTION
The following discussion and analysis is based on, and should be read in conjunction with, the
condensed interim financial statements, including the related notes, contained in Item 4 Condensed
Interim Financial Statements. The financial statements have been prepared in accordance with IFRS,
which differs in certain respects from US GAAP. Item 5 Summary of Differences Between IFRS and US
GAAP provides a description of the significant differences between IFRS and US GAAP as they relate
to our business, and provides a reconciliation from IFRS to US GAAP.
OVERVIEW AND RECENT DEVELOPMENTS
During the half year ended 31 December 2006 (the current period) total revenue increased by 10%
compared to the half year ended 31 December 2005 (the prior period) to £2,220 million. Operating
profit for the current period was £395 million, resulting in an operating profit margin of 18%,
compared to 21% in the prior period. Profit after tax for the period was £246 million, generating
basic earnings per share of 14.0 pence, compared to 14.9 pence in the prior period.
At 31 December 2006, the total number of DTH subscribers in the UK and Ireland was 8,441,000,
representing a net increase of 265,000 subscribers in the current period.
At 31 December 2006, the total number of Sky+ households was 1,968,000, 23% penetration of total
DTH subscribers, representing growth of 415,000 in the current period. The rapid growth of Sky+
highlights increasing demand from customers for the ability to take control of their television
viewing. The number of Multiroom households also continued to grow strongly, increasing by 179,000
in the current period to 1,226,000, 15% penetration of total DTH subscribers.
The Group launched high definition TV services on 22 May 2006 and there were 184,000 Sky HD
subscribers at 31 December 2006, our fastest selling new television product.
12
DTH churn (annualised) for the current period was 11.8% (31 December 2005: 11.1%), reflecting the
decision made during the period to reduce viewing package discounts in retention and acquisition.
We define DTH churn as the number of DTH subscribers over a given period who terminate their
subscription in its entirety, net of former subscribers who reinstate their subscription in that
period (where such reinstatement is within a twelve month period of the termination of their
original subscription).
The number of Broadband subscribers at 31 December 2006 was 193,000. The total number of customer
bookings registered by the end of the current period was 252,000 (representing the number of
customers that have requested our broadband product, passed pre-sale checks and have been accepted
by our booking system and invoiced for any relevant activation fees), and we expect the level of
gross customer bookings per week to increase in the remainder of the current fiscal year. Although
we are still in the early stages of our Broadband plan, around 20% of Broadband customers were new
to Sky. The number of subscribers to our telephony package, Sky Talk, reached 223,000 by the end
of the current period.
By the end of the current period, we had unbundled 740 telephone exchanges (representing 48%
network coverage), and we expect to achieve 70% coverage by the end of fiscal 2007. In the current
period we have managed our rate of service provisioning in order to maintain high standards of
customer service. On average, around 90% of customers are being connected within 15 working days.
Initial challenges, including development of our e-sales system, meant that the provisioning of
broadband lines was slower than we had hoped for in the months of November and December. We have
completed our disaster recovery plan and consolidated several existing data centres into two sites,
Chilworth and Easynets facility in Amsterdam. We have also continued to invest in our customer
contact centres.
The launch of our Broadband product was endorsed by our new partnership with Google, announced in
December 2006. The wide-ranging set of multi-year agreements will allow us to provide a customised
experience for Broadband users. Under these agreements, Sky will deploy Googles suite of search,
advertising, communications and video services, tailored and branded for Skys Broadband platform.
On 17 November 2006, we acquired 696 million shares in ITV, representing 17.9% of the issued share
capital of ITV, at a price of 135 pence per share. The total consideration paid amounted to £946
million, and was funded from our existing cash balances and our previously undrawn revolving credit
facility. ITV is one of Europes premier broadcasting and production businesses, and holds
substantial potential for long-term value creation. This investment is currently being reviewed by
Ofcom, the OFT and Department of Trade & Industry (for further details see Item 1 Key Information
Regulatory Update).
On 23 January 2007, we announced that all conditions of our cash offer for the entire issued share
capital of 365 Media Group plc (365 Media) had been satisfied or waived, and accordingly the
offer was declared unconditional in all respects. The acquisition of 365 Media enhances our
existing online strategy, adding to our portfolio of online assets, increasing our exposure to high
growth revenue streams and providing a broader platform to promote our gaming and betting
activities as well as our other sports related offerings.
Corporate
The Board of Directors is proposing an interim dividend of 6.6 pence per ordinary share,
representing growth of 20% over the prior period interim dividend. The ex-dividend date will be 28
March 2007, and the interim dividend will be paid on 24 April 2007 to shareholders of record on 30
March 2007.
During the current period we repurchased for cancellation 38 million ordinary shares for a total
consideration of £214 million, including stamp duty and commissions, which completed the authority
granted by the Companys shareholders at the Annual General Meeting on 4 November 2005.
On 16 October 2006, we repaid the first bond we issued. The US$300 million bond carried a coupon
of 7.3% and was issued in October 1996.
13
OPERATING RESULTS
Revenues
Our principal revenues result from retail subscription, wholesale subscription, the sale of
advertising on our wholly-owned channels and websites, the provision of interactive betting and
games and installation, hardware and service revenues.
Our retail subscription revenues are a function of the number of DTH subscribers, the mix of
services taken and the rates charged. Revenues from the provision of pay-per-view services, which
include Sky Box Office, are included within retail subscription or wholesale subscription revenues,
as appropriate. Retail subscription revenues also include residential broadband subscription fees
and Sky Talk revenues.
Our wholesale subscription revenues, which are revenues derived from the supply of Sky Channels to
cable platforms, are a function of the number of subscribers on cable operators platforms, the mix
of services taken by those subscribers and the rates charged to those cable operators. We are
currently a leading supplier of premium pay television programming to cable operators in the UK and
Ireland for re-transmission to cable subscribers, although cable operators do not carry all Sky
Channels.
Our advertising revenues are mainly a function of the number of commercial impacts, defined as
individuals watching one thirty-second commercial on a Sky Channel, together with the quality of
impacts delivered, and overall advertising market conditions. Advertising revenues also include
commissions earned by us from the sale of advertising on those third-party channels for which we
act as sales agent.
Sky Bet revenues represent our income in the period for betting and gaming activities, defined as
amounts staked by customers less betting payouts.
Installation, hardware and service revenues include income from installations, digibox sale
revenues (including the sale of HD, Sky+ and Multiroom digiboxes), service call revenues and
warranty revenues.
Other revenues principally include income from online advertising, telephony income from the use of
interactive services (e.g. voting and games), text services, platform
services revenue (including conditional access and access control
charges made to customers on the Sky digital platform and electronic
programme guide fees), Easynet Enterprise revenue and customer management service fees.
Operating expenses
Our principal operating expenses result from programming, transmission and related functions,
marketing, subscriber management and administration costs.
Programming represents the largest single component of our costs. Programming costs include payment
for: (i) licences of television rights from certain US and European film licensors; (ii) the rights
to televise certain sporting events; (iii) other programming acquired from third party licensors;
(iv) the production and commissioning of original programming; and (v) the rights to retail the Sky
Distributed Channels and the Music Choice and Music Choice Extra audio services to DTH subscribers.
The methods used to amortise programming stock are described in the Critical Accounting Policies
section below.
Under our pay television agreements with the US major movie studios, we pay a US dollar-denominated
licence fee per movie calculated either on a fixed fee per movie basis, or in the case of the
majority of the studio output titles, on a per movie subscriber basis, subject to minimum
guarantees, which were exceeded some time ago. During the current period, we managed our US
dollar/pound sterling exchange risk primarily by the purchase of forward foreign exchange contracts
and currency options (collars) for up to five years ahead (see Item 3 Quantitative and Qualitative
Disclosures about Market Risk Foreign exchange rates). Offering multiplexed versions of our
movie channels on the DTH platform and on digital cable incurs no additional variable rights fees.
Under the DTH distribution agreements for the Sky Distributed Channels, we generally pay a monthly
fee per subscriber for each channel, the fee in some cases being subject to periodic increases, or
we pay a fixed
14
fee or no such fee at all. A number of our distribution agreements are subject to minimum
guarantees, which are linked to the proportion of the total number of subscribers receiving
specific packages. Our costs for carriage of the Sky Distributed Channels will (where a monthly per
subscriber fee is payable) continue to be dependent on changes in the subscriber base, contractual
rates and/or the number of channels distributed.
Transmission and related functions costs, including other technical costs, are primarily dependent
upon the number and annual cost of the satellite transponders which we use. The most significant
components of transmission and related functions costs are transponder rental costs relating to the
SES Astra satellites and Eutelsat Eurobird satellite and costs associated with our transmission,
uplink and telemetry facilities. Transmission and related functions also include the cost of
operating the existing Easynet network.
Marketing costs include: (i) above-the-line spend (which promotes our brand and range of products
and services generally); (ii) below-the-line spend (which relates to growth and maintenance of the
subscriber base, including commissions payable to retailers and other agents for the sale of
subscriptions and the costs of our own direct marketing to our existing and potential subscribers);
and (iii) the cost of providing free or subsidised digital satellite reception equipment to new
customers and the installation cost in excess of the relevant amount actually received from such
customers.
Subscriber management costs include customer management costs, supply chain costs and associated
depreciation. Customer management costs are those associated with managing new and existing
subscribers, including subscriber handling and subscriber bad debt costs. Supply chain costs relate
to systems and infrastructure and the installation costs of satellite reception equipment and new
products purchased by subscribers, such as HD, Sky+ and Multiroom digiboxes, including smart card
costs. Customer management costs and supply chain costs are largely dependent on DTH subscriber
levels. Subscriber management costs exclude both the cost of free or subsidised digital satellite
reception equipment and the installation cost to us in excess of the amount actually received from
the customer for such equipment and installation, as these costs are included within marketing
costs.
Administration costs include channel management, facilities and other operational overhead and
central costs, and the cost of awards granted under our employee share option schemes.
For certain trend information related to our operating expenses, see Trends and other information
below.
HALF YEAR ENDED 31 DECEMBER 2006 COMPARED TO HALF YEAR ENDED 31 DECEMBER 2005
Revenues
The Groups revenues can be analysed as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Half year ended |
|
Half year ended |
|
|
31 December 2006 |
|
31 December 2005 |
|
|
£ million |
|
% |
|
£ million |
|
% |
Retail subscription |
|
|
1,638 |
|
|
|
74 |
|
|
|
1,557 |
|
|
|
77 |
|
Wholesale subscription |
|
|
109 |
|
|
|
5 |
|
|
|
112 |
|
|
|
6 |
|
Advertising |
|
|
171 |
|
|
|
8 |
|
|
|
171 |
|
|
|
8 |
|
Sky Bet |
|
|
20 |
|
|
|
1 |
|
|
|
16 |
|
|
|
1 |
|
Installation,
hardware and service |
|
|
119 |
|
|
|
5 |
|
|
|
70 |
|
|
|
3 |
|
Other |
|
|
163 |
|
|
|
7 |
|
|
|
90 |
|
|
|
5 |
|
|
|
|
2,220 |
|
|
|
100 |
|
|
|
2,016 |
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To provide a more relevant presentation, management has chosen to re-analyse the revenue categories
from those reported at the half year ended 31 December 2005.
15
Retail subscription revenues
The increase of 5% in retail subscription revenues in the current period was driven by a 5%
increase in the average number of DTH subscribers, partly offset by a small decline in average
retail revenue per subscriber due to the cumulative impact of previous viewing package discounts to
new and existing customers in the current period. Included within retail subscription revenues are
£19 million of Sky Broadband revenues, and £2 million from the consolidation of Easynet Enterprise.
The total number of UK and Ireland DTH subscribers increased by 265,000 in the current period, to
8,441,000. This was a result of an increase in gross subscriber additions by 45,000 to 757,000 in
the current period, partly offset by DTH churn for the period (annualised) of 11.8% (half year
ended 31 December 2005: 11.1%).
Wholesale subscription revenues
Wholesale subscription revenues decreased by £3 million compared to the prior period. This
reflects a further reduction in the number of premium cable television subscribers, which more than
offsets the changes to premium wholesale prices in September 2005 and September 2006.
At 31 December 2006, there were 4,002,000 (at 31 December 2005: 3,889,000) UK and Ireland cable
subscribers in total to our programming.
Advertising revenues
Advertising revenues of £171 million were in line with the prior period, reflecting a further
increase in Skys share of the UK television advertising sector, despite a decline in the sector
overall. Our performance was driven by a higher viewing share for those channels for which we sell
advertising airtime, up from 12.7% in the six months to December 2005 to 13.9% in the six months to
December 2006.
Sky Bet revenues
Sky Bet revenues increased by 25% compared to the prior period as a result of growth in internet
sports betting and television games.
Installation, hardware and service revenues
Installation, hardware and service revenues increased by 70% compared to the prior period due to
strong gross customer additions and customer upgrades, as well as a higher proportion of premium
priced hardware sales. Included within installation, hardware and service revenues are £2 million
of residential broadband revenues.
Other revenues
Other revenues of £163 million increased by £73 million compared to the prior period. This increase
reflected the inclusion of £75 million of revenue generated by the enterprise business of Easynet
(which was acquired in January 2006), £1 million of revenue from Sky Broadband, partly offset by
lower interactive, voting and Sky Magazine revenue.
16
Operating expenses
The Groups operating expenses can be analysed as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Half year ended |
|
|
Half year ended |
|
|
|
31 December 2006 |
|
|
31 December 2005 |
|
|
|
£ million |
|
|
% |
|
|
£ million |
|
|
% |
|
Programming |
|
|
748 |
|
|
|
41 |
|
|
|
810 |
|
|
|
51 |
|
Transmission and related functions |
|
|
181 |
|
|
|
10 |
|
|
|
87 |
|
|
|
5 |
|
Marketing |
|
|
375 |
|
|
|
21 |
|
|
|
332 |
|
|
|
21 |
|
Subscriber management |
|
|
313 |
|
|
|
17 |
|
|
|
219 |
|
|
|
13 |
|
Administration |
|
|
208 |
|
|
|
11 |
|
|
|
154 |
|
|
|
10 |
|
|
|
|
1,825 |
|
|
|
100 |
|
|
|
1,602 |
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Programming
Sky Sports channels programming costs increased by 9% to £415 million in the current period from
£380 million in the prior period due to an increased level of live coverage and a wider sports
offering following the addition of the new ECB cricket contract, with the first summer of exclusive
live coverage of all domestic, international and county cricket, and the occurrence of the Ryder
Cup, a biennial event, in the current period.
Sky Movies channels programming costs decreased by 10% to £143 million in the current period from
£159 million in the prior period, reflecting savings generated from contract renewals and a £2
million foreign exchange benefit resulting from a more favourable average rate at which US dollars
were purchased.
Third party channel costs, which include our costs in relation to the distribution agreements for
the Sky Distributed Channels and Premium Sky Distributed Channels, decreased by 7% to £156 million
in the current period from £167 million in the prior period. This saving has been generated by the
renewal of some of our contracts on improved terms during the current period, and FilmFours
re-launch as a subscription-free channel.
News and entertainment programming costs decreased by 5% to £99 million in the current period from
£104 million in the prior period, due to timing differences in the scheduling of Sky One
programming.
Included within programming expense for the current period is a £65 million credit due to the
Group, arising from certain contractual rights under one of the Groups channel distribution
agreements. This item was previously disclosed as a contingent asset.
Transmission and related functions
Transmission and related costs increased by £94 million, as a result of the consolidation of
Easynet network costs of £54 million (Easynet was acquired in January 2006) and broadband costs
totalling £35 million.
Marketing
Marketing costs increased by £43 million compared to the prior period. This increase was driven by
an increased number of gross additions during the period and an increased number of existing
customers taking product upgrades, partly offset by some supply chain savings. Included within
total marketing expense for the current period are broadband costs totalling £29 million and £2
million of Easynet costs.
Subscriber management
Subscriber management costs increased by £94 million compared to the prior period. Of the total
increase,
17
£66 million related directly to increased installation costs and higher call centre costs and
depreciation relating to the implementation of new customer management systems brought into use in
September 2005. Also included within subscriber management expenses for the current period are
broadband costs totalling £21 million and £7 million of Easynet costs.
Administration
Administration costs increased by £54 million compared to the prior period. This is a result of the
consolidation of £25 million of Easynet costs, £10 million of broadband administration expenses,
and higher depreciation charges from infrastructure and contact centre investment, and higher
information technology and share option costs.
Included within administration expense for the half year ended 31 December 2006 is £6 million of
expense relating to the legal costs of the Groups claim against EDS (an information and technology
solutions provider), which provided services to the Group as part of the Groups investment in
customer management systems software and infrastructure (for further details see contingent
assets below). We currently expect to incur costs of around £20 million during the current fiscal
year.
Operating profit and operating margin
Operating profit decreased by 5% to £395 million in the current period from £414 million in the
prior period. This decrease was driven by the increase in operating expenses, primarily due to the
increase in transmission and related functions and subscriber management costs, and the
consolidation of Easynet and broadband expenses as detailed above, partly offset by the increase in
retail subscription and other revenues, as detailed above.
Operating margin (calculated as total revenues less all operating expenses as a percentage of total
revenues) for the current period was 18%, compared to 21% in the prior period.
Joint ventures and associates
Joint ventures are entities in which we hold a long-term interest and share control under a
contractual arrangement. Our share of the net operating results from joint ventures and associates
was in line with the prior period.
Investment income
Investment income increased by 20% to £24 million in the current period from £20 million in the
prior period. This increase was primarily due to higher levels of cash on deposit, subsequent to
the issue of Guaranteed Notes in October 2005.
Finance costs
Finance costs increased by 35% to £69 million in the current period from £51 million in the prior
period. This increase was primarily a result of an increase in our total borrowings, which
increased following the issue of Guaranteed Notes in October 2005, and interest payments on the
Groups revolving credit facility which was drawn down in November 2006. These increases were
partly offset by a £4 million favourable movement on the remeasurement of derivative financial
instruments not qualifying for hedge accounting compared to the prior period.
Taxation
The total tax charge for the current period of £110 million comprises a current tax charge of £95
million and a deferred tax charge of £15 million.
18
Profit for the period
Profit for the current period was £246 million compared with £274 million in the prior period,
mainly as a result of a decrease in operating profit of £19 million and an increase in finance
costs of £18 million, partially offset by a decrease in taxation of £6 million.
Earnings per share
Basic and diluted earnings per share were 14.0 pence in the current period, a decrease of 0.9 pence
compared to the prior period. The decrease in profit for the period was partly offset by the effect
of our share buy-back programmes. During the prior period, a total of 45 million shares were
repurchased for cancellation, and during the current period 38 million shares were repurchased.
Adjusted basic earnings per share were 11.3 pence in the current period, a 23% decrease compared to
the prior period. For a reconciliation from earnings per share to adjusted earnings per share, see
note 4 to the condensed interim financial statements in Item 4 Condensed Interim Financial
Statements.
31 DECEMBER 2006 BALANCE SHEET COMPARED TO 30 JUNE 2006 BALANCE SHEET
Goodwill increased by £22 million, from £637 million at 30 June 2006 to £659 million at 31 December
2006, due to completion of a number of acquisitions during the period (for further details see note
8 to the condensed interim financial statements in Item 4 Condensed Interim Financial
Statements).
Property, plant and equipment and intangible assets increased by £65 million, from £737 million at
30 June 2006 to £802 million at 31 December 2006, primarily due to £156 million of additions in the
period, including investment in the broadband network, partly offset by depreciation and
amortisation of £91 million.
Available for sale investments increased by £769 million in the period from £2 million at 30 June
2006 to £771 million at 31 December 2006, primarily due to the acquisition of shares in ITV on 17
November 2006 and the acquisition of 29.6% of the issued share capital of 365 Media following our
recommended cash offer on 15 December 2006. These investments have been revalued to their current
market value as at 31 December.
Current assets decreased by £496 million, predominantly due to a £859 million reduction in our cash
and short-term deposits balances following the acquisition of shares in ITV, the completion of our
share buy-back programme and the repayment of our US$300 million Guaranteed Notes in October 2006,
partly offset by a £285 million increase in inventories due to timing of invoicing and payments for
the FAPL agreement.
Current liabilities increased by £650 million, due to the £550 million draw down of our revolving
credit facility to partly fund the acquisition of shares in ITV and an increase in trade and other
payables of £222 million mainly due to the timing of invoicing and payments for the FAPL agreement,
partly offset by the repayment of our US$300 million Guaranteed Notes in October 2006, which was
included within current liabilities at June 2006.
Non-current borrowings decreased by £74 million, from £1,825 million at 30 June 2006 to £1,751
million at 31 December 2006, primarily due to a weakening of the US dollar reducing the carrying
value of our US dollar denominated borrowings.
FOREIGN EXCHANGE
For details of the impact of foreign currency fluctuations on our results of operations, see Item 3
Quantitative and Qualitative Disclosures About Market Risk Foreign exchange rates.
19
CONTINGENT ASSETS
The Group has served a claim for a material amount against EDS (an information and technology
solutions provider), which provided services to the Group as part of the Groups investment in
customer management systems software and infrastructure. The amount which may be recovered by the
Group will not be finally determined until resolution of the claim.
CONTINGENT LIABILITIES
The Group has contingent liabilities by virtue of its investments in joint ventures and associates
that are unlimited companies, or partnerships, which include The History Channel (UK), Paramount UK
and NGC-UK. The Groups share of contingent liabilities of its joint ventures and associates
incurred jointly with the other investors is nil (30 June 2006: nil).
We do not expect any material loss to arise from the above contingent liabilities.
LIQUIDITY AND CAPITAL RESOURCES
An analysis of the movement in our net debt (including related fees) is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at 31 |
|
|
|
As at 1 July |
|
|
Cash |
|
|
Non-cash |
|
|
December |
|
|
|
2006 |
|
|
movements |
|
|
movements |
|
|
2006 |
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
Current borrowings |
|
|
163 |
|
|
|
387 |
|
|
|
(2 |
) |
|
|
548 |
|
Non-current borrowings |
|
|
1,825 |
|
|
|
(1 |
) |
|
|
(73 |
) |
|
|
1,751 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
|
|
1,988 |
|
|
|
386 |
|
|
|
(75 |
) |
|
|
2,299 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings-related derivative financial
instruments |
|
|
236 |
|
|
|
(27 |
) |
|
|
36 |
|
|
|
245 |
|
Cash and cash equivalents |
|
|
(816 |
) |
|
|
414 |
|
|
|
|
|
|
|
(402 |
) |
Short-term deposits |
|
|
(647 |
) |
|
|
445 |
|
|
|
|
|
|
|
(202 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt |
|
|
761 |
|
|
|
1,218 |
|
|
|
(39 |
) |
|
|
1,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our long-term funding comes primarily from our issued equity and US dollar and sterling-denominated
public debt raised in 1999 and 2005. As at 31 December 2006, net debt was £1,940 million. The
public bond debt issued in 1999 is repayable in 2009, and we currently believe that our financial
position will enable us to meet our repayment requirements. The public bond debt issued in 2005
(which is repayable in 2015, 2017 and 2035) has been, and will continue to be, used for general
corporate purposes, for the refinancing of maturing debt and to extend the maturity profile of our
debt. In addition, we may use proceeds of the offering for acquisitions of businesses and/or assets
in support of our strategy including in relation to content, technology and distribution. On 16
October 2006, the Group made a cash payment of £189 million for the repayment of US$300 million
aggregate principal amount of Guaranteed Notes paying 7.300%, which were issued in October 1996.
For details of our treasury policy and use of financial instruments see Item 3 Quantitative and
Qualitative Disclosures About Market Risk. Net debt is a non-GAAP measure that has been provided
because we believe that it gives a more relevant indication of our underlying financial position.
We periodically review the terms on which financing is likely to be available from public and
private sources, as well as our anticipated cash needs. On the basis of this review, we may raise
additional long-term financing during the remainder of fiscal 2007. Any such financing will be
subject to the negotiation of terms and conditions acceptable to us, and we can give no assurance
that such financing will occur.
Our principal source of liquidity is our cash generated from operations combined with access to the
£1 billion (30 June 2006: £1 billion) Revolving Credit Facility (RCF), which we entered into in
20
November 2004. At 31 December 2006, this facility was drawn-down by £550 million (30 June 2006:
nil). Our cash generated from operations for the current period was £365 million (half year ended
31 December 2005: £514 million) (for further details, see Cash flows below). We expect to
continue to generate significant operating cash inflow during calendar year 2007 (for further
details, see Trends and other information and Tabular disclosure of contractual obligations
below), subject to the factors described within Item 1 Key Information Risk Factors.
At 31 December 2006, the Group had in issue the following publicly-traded Guaranteed Notes:
US$600 million of 6.875% Guaranteed Notes, repayable in February 2009. At the time of issuing these
notes, the US dollar proceeds were swapped into pounds sterling (£367 million) at an average fixed
rate of 8.200%, payable semi-annually. In July 2003, the Group entered into a further interest rate
hedging arrangement in respect of £61.2 million of this swapped debt. The effect of this new
hedging arrangement was that, from July 2003 until February 2009, the Group will pay floating six
months London Inter-Bank Offer Rate (LIBOR) plus a margin of 3.490% on £61.2 million of its
swapped debt. However, at each six monthly reset date, the counterparty to this transaction has the
right to cancel the transaction with immediate effect. In October 2003, the Group entered into a
further interest rate hedging arrangement in respect of an additional £61.2 million of this swapped
debt, the effect of which was to reduce the rate payable to 7.950% for the period August 2003 to
February 2004. Thereafter, until August 2006, the rate payable was 7.950% plus any margin by which
the floating six monthly LIBOR reset rate exceeds the sum of the previous reset rate plus 0.500%.
Thereafter, the rate reverted to a fixed 8.180%. In February 2005, the 7.950% interest rate on this
swap was renegotiated to 8.020% with all other aspects of the swap remaining unchanged.
£100 million of 7.750% Guaranteed Notes, repayable in July 2009. The fixed coupon is payable
annually.
US$650 million of 8.200% Guaranteed Notes, repayable in July 2009. At the time of issuing these
notes, the US dollar proceeds were swapped into pounds sterling (£413 million) at an average fixed
rate of 7.653% payable semi-annually. In December 2002, the Group entered into further swap
arrangements relating to £63.5 million of this debt. These arrangements were subsequently amended
in March 2003 and July 2004, the effect of which was to fix the interest rate on £63.5 million at
5.990% until January 2004, after which time it reverted to a floating six months LIBOR plus a
margin of 2.460%, except that should LIBOR be less than 2.750% for the period January to July 2004,
2.890% for the period July 2004 to January 2005, or 2.990% thereafter, the effective rate shall be
deemed to be 7.653%. After July 2004, the margin over LIBOR increases from 2.460% to 2.840%. In
order to increase its exposure to floating rates, in July 2003, the Group entered into another
interest rate hedging arrangement in respect of a further £63.5 million of the above-mentioned
debt, the effect of which was that, from July 2003 until July 2009, the Group will pay floating six
months LIBOR plus a margin of 2.8175% on this £63.5 million, except that should LIBOR be less than
2.750% for the period January to July 2004, or less than 2.990% thereafter, the rate shall revert
back to 7.653%. At 31 December 2006, none of the floor levels had been breached; therefore, the
Group continues to pay the relevant floating rates.
US$750 million of 5.625% Guaranteed Notes, repayable in October 2015, which were issued in October
2005. At the time of issuing these notes, the Group entered into swap transactions to convert the
dollar proceeds to pounds sterling (£428 million), which carry interest at an average fixed rate of
5.401% until maturity, payable semi-annually. The Group also entered into further interest rate
hedging arrangements in respect of £257 million of this swapped debt. The effect of these
arrangements was that, from October 2005 until October 2015, the Group will pay an average floating
rate of six months LIBOR plus a margin of 0.698% on £257 million of its swapped debt.
£400 million of 5.750% Guaranteed Notes, repayable in October 2017, which were issued in October
2005. The fixed coupon is payable annually. On 14 June 2006, the Group entered into an interest
rate hedging arrangement in respect of £20 million of this debt. The effect of the hedging
arrangement is that, from October 2006 until October 2009, the Group will pay floating six months
LIBOR plus a margin of 0.325% on £20 million of its debt. On the same date, the Group entered into
a further interest rate hedging arrangement in respect of £10 million of this debt, to take effect from October 2009 and mature in
October
21
2017. Under the terms of this swap, the Group will pay floating six months LIBOR plus a
margin of 0.325%. However, at each annual reset date from October 2009 to October 2017, the
counterparty to this transaction has the right to cancel the transaction with immediate effect.
US$350 million of 6.500% Guaranteed Notes, repayable in October 2035, which were issued in October
2005. At the time of issuing these notes, the Group entered into swap transactions to convert the
dollar proceeds to pounds sterling (£200 million) at an average fixed rate of 5.826%, payable
semi-annually.
In November 2004, the Group entered into a £1 billion RCF. This facility was used to cancel an
existing £600 million RCF and is available for general corporate purposes. The £1 billion facility
has a maturity date of July 2010, and interest accrues at a margin of between 0.45% and 0.55% above
LIBOR, dependent on the Groups leverage ratio of net debt to earnings before interest, taxes,
depreciation and amortisation (EBITDA) (as defined in the loan agreement).
The RCF contains certain financial covenants which are tested at the end of each six-monthly
accounting period. The key financial covenants are the ratio of Net Debt to EBITDA (as defined in
the loan agreement) and EBITDA to Net Interest Payable (as defined in the loan agreement). The
Group must currently maintain these ratios as follows:
|
|
Net Debt to EBITDA must be no more than 3:1 |
|
|
|
EBITDA to Net Interest Payable must be at least 3.5:1. |
At 31 December 2006, the ratio of Net Debt to EBITDA (as defined in the loan agreement) was 1.9:1.
In the current period, the ratio of EBITDA to Net Interest Payable (as defined in the loan
agreement) was 9.84:1.
The US$650 million of 8.200% Guaranteed Notes, £100 million of 7.750% Guaranteed Notes and US$600
million of 6.875% Guaranteed Notes were issued by the Company and are guaranteed by British Sky
Broadcasting Limited (BSkyB Limited) and Sky Subscribers Services Limited (SSSL). The US$750
million of 5.625% Guaranteed Notes, US$350 million of 6.500% Guaranteed Notes and £400 million of
5.750% Guaranteed Notes were issued by BSkyB Finance UK plc and are guaranteed by the Company,
BSkyB Limited and SSSL. The Companys RCF is guaranteed by BSkyB Limited, SSSL and BSkyB
Investments Limited.
Cash flows
During the current period, cash generated from operations was £365 million, compared with an inflow
of £514 million in the prior period. The decrease in operating cash inflow was principally driven
by a working capital outflow of £121 million and by a reduction in operating profit of £19 million.
Working capital was impacted primarily by timing differences on the £65 million receivable due to
the Group, arising from certain contractual rights under one of the Groups channel distribution
agreements, and by earlier payments to suppliers relative to the prior period, in order to take
advantage of early payment discounts. Net cash generated from operating activities was further
impacted by an increase in interest received and a reduction in taxation paid.
During the current period, payments for property, plant and equipment and intangible assets were
£158 million, compared with £94 million in the prior period, following further progress on a number
of capital expenditure and infrastructure projects. A total of £91 million has been invested in
residential broadband and Easynet, and £18 million was invested to progress the Groups property
and infrastructure projects. We also made payments totalling £8 million in the year to a third
party for development of encryption technology, which have been capitalised as intangible assets.
The remaining £41 million was spent on a number of projects, such as IS infrastructure, broadcast
equipment and the development of new products and services.
Purchases of available-for-sale investments of £975 million in the current period comprised the
acquisition of shares in ITV on 17 November 2006 for total consideration of £946 million, and the acquisition
of shares
22
in 365 Media for total consideration of £29 million, following the announcement of our
recommended cash offer. During the prior period, purchases of available-for-sale investments of
£51 million comprised the acquisition of shares following our recommended cash offer for the entire
issued and to be issued share capital of Easynet Group plc on 21 October 2005.
During the current period, payments for the purchase of subsidiaries amounting to £19 million
comprised the acquisitions of You Me TV Limited, News Optimus Limited and Aura Sports Limited (for
further details see note 8 of the condensed interim financial statements in Item 4 Condensed
Interim Financial Statements).
During the current period, the Group received proceeds of £550 million from the draw-down of the
RCF. In the prior period, the Group issued Guaranteed Notes consisting of US$750 million aggregate
principal amount of notes paying 5.625% interest, US$350 million aggregate principal amount of
notes paying 6.500% interest and £400 million aggregate principal amount of notes paying 5.750%
interest, resulting in a cash inflow of £1,014 million.
On 16 October 2006, the Group repaid US$300 million of 7.300% Guaranteed Notes, resulting in a cash
outflow of £189 million, net of related derivative financial instruments.
On 4 November 2005, the Companys shareholders approved a resolution at the Annual General Meeting
for the Company to purchase up to 92 million Ordinary Shares of the Company. During the current
period, the Company purchased, and subsequently cancelled, 38 million Ordinary Shares at an average
price of 555 pence per share, with a nominal value of £19 million, for a consideration of £214
million. This represents 2% of called-up share capital at the beginning of the half year period
under review. The buy-back authority was not renewed at the Companys Annual General Meeting held
on 3 November 2006.
During the current period, interest payments were £92 million, compared to £44 million in the prior
period. This increase in payments reflects the increased level of indebtedness following the issue
of new Guaranteed Notes in October 2005.
During the current period, we made equity dividend payments of £117 million, compared to £92
million in the prior period. We expect that future payments will increase in line with the Boards
expected dividend policy described in the Trends and other information section below.
The above cash flows, in addition to other net cash movements of £1 million and non-cash movements
of £39 million, resulted in an increase in net debt of £1,179 million to £1,940 million.
23
Tabular disclosure of contractual obligations
A summary of our contractual obligations and commercial commitments at 31 December 2006 is shown
below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments due by period |
|
|
|
|
|
|
|
Less than |
|
|
Between |
|
|
Between |
|
|
More than |
|
|
|
Total |
|
|
1 year |
|
|
1-3 years |
|
|
3-5 years |
|
|
5 years |
|
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
|
£m |
|
Obligation or commitment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television programme rights (1) |
|
|
3,123 |
|
|
|
983 |
|
|
|
1,720 |
|
|
|
414 |
|
|
|
6 |
|
Other inventory |
|
|
273 |
|
|
|
273 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party payments (2) |
|
|
39 |
|
|
|
13 |
|
|
|
20 |
|
|
|
6 |
|
|
|
|
|
Transponder capacity (3) |
|
|
351 |
|
|
|
73 |
|
|
|
102 |
|
|
|
63 |
|
|
|
113 |
|
Capital expenditure |
|
|
10 |
|
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
9 |
|
|
|
6 |
|
|
|
3 |
|
|
|
|
|
|
|
|
|
Long-term debt (4) |
|
|
2,246 |
|
|
|
550 |
|
|
|
736 |
|
|
|
|
|
|
|
960 |
|
Interest costs |
|
|
1,114 |
|
|
|
134 |
|
|
|
225 |
|
|
|
130 |
|
|
|
625 |
|
Operating lease obligations (5) |
|
|
182 |
|
|
|
33 |
|
|
|
40 |
|
|
|
31 |
|
|
|
78 |
|
Capital lease obligations (6) |
|
|
66 |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total obligations |
|
|
7,413 |
|
|
|
2,076 |
|
|
|
2,847 |
|
|
|
645 |
|
|
|
1,845 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the avoidance of doubt, this table does not include obligations or commitments relating to
employee costs.
|
|
|
(1) |
|
Purchase obligations Television programme rights |
|
|
|
At 31 December 2006, we had minimum television programme rights commitments of £3,123 million
(30 June 2006: £3,260 million), of which £689 million (30 June 2006: £667 million) related to
commitments payable in US dollars for periods of up to six years (30 June 2006: six years). |
|
|
|
An additional £263 million of commitments (30 June 2006: £363 million) would also be payable in
US dollars, assuming that movie subscriber numbers remain unchanged from current levels. The
pounds sterling television programme rights commitments in the prior year included similar per
subscriber based price clauses that would have resulted in £2 million of additional
commitments, assuming that movie subscriber numbers remain unchanged from current levels. |
|
(2) |
|
Purchase obligations Third party payments |
|
|
|
The third party payment commitments are in respect of distribution agreements for Sky
Distributed Channels and are for periods of up to five years (30 June 2006: five years). The
extent of the commitment is largely dependent upon the number of DTH subscribers to the
relevant Sky Distributed Channels, and in certain cases, upon inflationary increases. If both
the DTH subscriber levels to these channels and the rate payable for each Sky Distributed
Channel were to remain at 31 December 2006 levels, the additional commitment would be £527
million (30 June 2006: £491 million). |
|
(3) |
|
Purchase obligations Transponder capacity |
|
|
|
Transponder capacity commitments are in respect of the Astra and Eurobird satellites that the
Group uses for digital transmissions to both DTH subscribers and cable operators. The
commitments are for periods of up to thirteen years (30 June 2006: fourteen years). |
|
24
|
|
|
(4) |
|
Long-term debt |
|
|
|
Further information concerning long-term debt is given above in Liquidity and Capital
Resources above. |
|
(5) |
|
Operating lease obligations |
|
|
|
At 31 December 2006, our operating lease obligations totalled £182 million (30 June 2006: £144
million), the majority of which related to property leases. |
|
(6) |
|
Capital lease obligations |
|
|
|
At 31 December 2006, our obligations under capital leases were £66 million (30 June 2006: £67
million). This primarily represents financing arrangements in connection with the customer
management centre in Dunfermline, Scotland (which expires in March 2040) and the broadband
network infrastructure (which expires in September 2020). |
Trends and other information
The significant trends which have a material effect on our financial performance are outlined
below.
The number of DTH subscribers increased by 265,000 in the current period to 8,441,000, compared to
growth of 272,000 in the prior period. We expect growth in subscriber numbers to continue as a
result of the implementation of our current marketing strategy, with the aim of achieving our
target of 10,000,000 DTH subscribers in 2010. Sky+ and Multiroom subscribers both increased
substantially in the period by 54% and 36% respectively, representing a penetration of total DTH
subscribers of 23% and 15% respectively. Given the success of Sky+ over the last two years, we
expect to reach our target of 25% Sky+ penetration of DTH subscribers three years early. We expect
Multiroom subscriber growth to continue, consistent with achieving our target of 30% Multiroom
penetration of DTH subscribers in 2010. On 22 May 2006, we launched our HD service, and at 31
December 2006 there were 184,000 subscribers to our HD service. We expect there to be substantial
growth in the number of HD subscribers in the future. DTH churn for the current period (annualised)
was 11.8%, reflecting the decision made during the period to reduce viewing package discounts. We
expect the impact of this decision to be felt predominantly within the next six months. We launched
our residential broadband service on 18 July 2006, and at 31 December 2006 there were 193,000
broadband subscribers. We expect there to be substantial growth in the number of residential
broadband connections activated in the future. Price increases, the increased number of subscribers
to our Multiroom and HD products and the launch of new services are expected to generate increased
revenue on a per subscriber basis.
The operating margin for the current period was 18%, down from 21% in the prior period. We
currently expect our operating margin to grow in the long term, as a result of the operational
gearing of our business, as we expect total revenues to increase at a faster rate than operating
costs. In the shorter term our operating margin will decline, primarily due to the continued
development and launch of our residential broadband services. The associated increase in costs as
we invest in new services will outweigh the positive contribution they will have on subscriber
revenues in the earlier years.
During the current period, the number of cable homes receiving Sky Channels in the UK and Ireland
increased by 104,000 to 4,002,000 following an increase of 17,000 in the prior period. We currently
expect cable subscriber numbers to remain stable in the foreseeable future, although this is
dependent on the strategies of the relevant cable companies, as they relate to the distribution of
our channels (for further details see Item 1 Key Information Risk Factors).
Advertising revenues for the current period were in line with the prior period. We currently expect
that our share of UK television advertising revenue will continue to increase over the medium term,
primarily as a result of increasing commercial impacts for those channels for which we sell
airtime.
Sky Bet revenues increased by 25% in the current period. We expect Sky Bet revenues to continue to
grow,
25
driven by interactive betting and gaming via the internet and television, and the launch of a poker
product during the current fiscal year. Sky Bet is well positioned to take advantage of the changes
in UK gambling laws and regulations following the passage of the Gambling Act in April 2005 and the
issuance of UK remote gambling licences which are expected to occur in late 2007. We take active
measures to try to ensure that persons resident in the US do not participate in our internet gaming
and betting services. Such measures include geo-blocking software and credit card checks.
Installation, hardware and service revenues increased by 70% in the current period. We expect these
revenues to continue to grow, driven by an increase in the number of broadband installations and an
increased number of subscribers to our Multiroom and HD products.
Programming costs increased during the current period. Following our successful bid for four of the
six available packages (each of 23 games) of exclusive live UK television rights to FAPL football
from the beginning of the 2007/08 season to the end of the 2009/10 season, our expenditure on FAPL
programming costs will increase in the future; however, we currently expect that total programming
costs will increase at a slower rate than our revenues. We will continue to seek to reduce the per
subscriber cost in relation to the Sky Distributed Channels, as and when the contracts for these
are renewed. However, we do expect minor fluctuations depending upon the timing of individual
programming agreements.
Transmission and related functions costs increased in the current period, and are expected to
continue to increase in future periods at a higher rate than the growth in subscribers, resulting
in an increased cost per subscriber, reflecting the costs of operating our HD service, the launch
of residential broadband services and increased depreciation charges.
Marketing costs increased in the current and prior period. We expect marketing costs to increase in
the shorter term, principally due to costs associated with the launch of our residential broadband
services. Also included within marketing costs are the costs of providing free or subsidised
digital satellite reception equipment and installation costs in excess of the relevant amount
actually received from customers. It remains our current intention to continue the practice of
providing free or subsidised digital satellite reception equipment and subsidising installation to
new subscribers.
Subscriber management costs increased during the current period at a higher rate than in the prior
period. We expect that subscriber management costs will increase at a higher rate over the next few
years due to a greater proportion of Sky+ and HD customers, whose installations carry higher
hardware costs than the standard installations, and increased costs associated with the launch of
residential broadband services, partly offset by a reduction in the cost of standard digiboxes.
Additionally, the new customer management systems which went into use in September 2005 have
resulted in increased amortisation charges going forward. We are also investing in increasing the
capacity of our contact centres, which is expected to result in an associated increase in the cost
of subscriber management.
Administration costs increased in the current and prior periods, and are expected to continue
increasing in the foreseeable future due to the growth in our overall business and higher
depreciation charges relating to investment in our properties, including expenditure on
broadcasting infrastructure.
The Directors are proposing an interim dividend for fiscal 2007 of 6.6 pence per share. The Group
continues to be cash generative despite the projected reduction in short term earnings per share as
a result of the investment in broadband. It is therefore the Boards aim to maintain a progressive
dividend policy through the broadband investment phase, resulting in continued real growth in
dividend per share.
Dividends are paid between Group companies out of profits available for distribution subject to,
inter alia, the provisions of our Articles of Association and the Companies Act 1985 (as amended).
There are restrictions over the distribution of any profits which are not generated from external
cash receipts as defined in Technical Release 7/03, issued by the Institute of Chartered
Accountants in England and Wales. The interim dividend of the Company of £115 million declared in
January 2007, relating to the period ended 31 December 2006, was resolved or proposed to be paid
out of profits available for distribution generated from external cash receipts.
26
We currently believe that our existing external financing, together with internally generated cash
inflows, will continue to be sufficient sources of liquidity to fund our current operations,
including our contractual obligations and commercial commitments described above, our approved
capital expenditure requirements and any dividends proposed.
OFF-BALANCE SHEET ARRANGEMENTS
At 31 December 2006, the Company did not have any undisclosed off-balance sheet arrangements that
require disclosure as defined under the applicable rules of the SEC.
RESEARCH AND DEVELOPMENT
During the current period, the Group made payments totalling £8 million to a third party for
development of encryption technology (half year ended 31 December 2005: £7 million). The Group did
not incur any other significant research and development expenditure in the current or prior
period.
RELATED PARTY TRANSACTIONS
The Group conducts all business transactions with companies which are part of the News Corporation
group (News Corporation), a major shareholder, on an arms length basis. During the current
period the Group made purchases of goods and services from News Corporation totalling £91 million
(half year ended 31 December 2005: £80 million) and supplied services to News Corporation totalling
£10 million (half year ended 31 December 2005: £12 million).
During the current period the Group made purchases of goods and services from joint ventures and
associates totalling £25 million (half year ended 31 December 2005: £23 million) and supplied
services to joint ventures and associates totalling £8 million (half year ended 31 December 2005:
£8 million).
For further details of transaction with related parties, see note 9 of the condensed interim
financial statements in Item 4 Condensed Interim Financial Statements.
US GAAP RECONCILIATION
Profit for the current period under IFRS was £246 million (half year ended 31 December 2005: £274
million). Under US GAAP, net income was £238 million (half year ended 31 December 2005: £274
million). Shareholders deficit under IFRS at 31 December 2006 was £145 million (30 June 2006:
equity of £121 million). Under US GAAP, shareholders equity was £456 million (30 June 2006: £759
million).
The principal differences between US GAAP and IFRS, as they relate to the Group, arise from the
accounting for goodwill, deferred consideration, employee stock-based compensation, capitalisation
of interest, derivatives, pre-consolidation results, debt issue costs and deferred taxation. For a
further explanation of the principal differences between US GAAP and IFRS, see Item 5 Summary of
Differences Between IFRS and US GAAP.
CRITICAL ACCOUNTING POLICIES
The application of IFRS often requires our judgement when we formulate our accounting policies and
when presenting fairly our financial position and results in our condensed interim financial
statements. Often, judgement is required in respect of items where the choice of specific policy to
be followed can materially affect our reported results or net asset position, in particular through
estimating the lives of recoverability of particular assets, or in the timing of when a transaction
is recognised. A description of our significant accounting policies is disclosed in note 1 of the
consolidated financial statements in our Annual Report on Form 20-F for the year ended 30 June 2006
and our critical accounting policies are discussed below.
We do not believe that we have any critical accounting policies which are specific to US GAAP, as
any US
27
GAAP accounting policies that we have deemed to be critical are also critical under IFRS.
We consider that our accounting policies in respect of the following are critical:
Goodwill
Business combinations that have occurred since the IFRS Transition Date (1 July 2004) (IFRS
Transition Date) are accounted for by applying the purchase method of accounting. Following this
method, goodwill is initially recognised on consolidation, representing the difference between the
cost of the business combination and the fair value of the identifiable assets, liabilities and
contingent liabilities assumed. Judgement is required in determining the fair value of identifiable
assets, liabilities and contingent assets assumed in a business combination. Calculating the fair
values involves the use of significant estimates and assumptions, including assumptions about
future cash flows, discount rates and the lives of assets following purchase.
In respect of business combinations that occurred prior to the IFRS Transition Date, goodwill has
been included at its deemed cost, as permitted by IFRS 1 First-time Adoption of International
Financial Reporting Standards. Deemed cost represents the goodwills carrying value under the
Groups UK GAAP accounting policies on the IFRS Transition Date.
Goodwill is stated at cost less any impairment losses and is tested annually for impairment, or
more frequently if events or changes in circumstances indicate that it might be impaired. Any
impairment identified is recognised immediately in the income statement and may not subsequently be
reversed. The carrying amount of goodwill in respect of associates and joint ventures is included
in the carrying amount of the investment in the associate or joint venture.
At 31 December 2006, the carrying value of goodwill amounted to £659 million (30 June 2006: £637
million) and represented 16% (30 June 2006: 17%) of our total assets. Applying the impairment tests
has not resulted in a charge for impairment in either the current or prior periods.
Judgement is required in evaluating whether any impairment loss has arisen against the carrying
amount of goodwill. This may require calculation of the recoverable amount of cash generating units
to which the goodwill is associated. Such a calculation may involve estimates of the net present
value of future forecast cash flows and selecting the appropriate discount rate. Alternatively, it
may involve a calculation of the fair value less costs to sell of the applicable cash generating
unit.
The main difference between IFRS and US GAAP with respect to goodwill relates to the deemed cost of
the goodwill in our balance sheets (see Item 5 Summary of Differences Between IFRS and US GAAP
for further details).
Revenue and bad debt provisions
Selecting the appropriate timing and amount of revenue to be recognised requires judgement, and
this may involve estimating the fair value of consideration before it is received.
The main source of our revenue is revenue from subscribers. Revenues from the provision of DTH
subscription services are charged to contract customers on a monthly basis. Revenues are invoiced
and recorded as part of a periodic billing cycle, and are recognised as the services are provided.
Pay-per-view revenue is recognised when the event, movie or football match is viewed. Wholesale
revenue is recognised as the services are provided to the cable companies and is based on the
number of subscribers taking the Sky Channels, as reported to us by the cable companies, and the
applicable wholesale prices. In the current period, retail and wholesale subscription revenues
comprised 79% of total revenue (half year ended 31 December 2005: 83%).
Judgement is also required in evaluating the likelihood of collection of customer debt after
revenue has been recognised. This evaluation requires estimates to be made, including the level of
provision to be made
28
for amounts with uncertain recovery profiles. Provisions are based on historical trends in the
percentage of debts which are not recovered or on more detailed reviews of individually significant
balances. As DTH subscribers are billed in advance and corrective action is taken early within the
billing cycle, bad debts are a relatively low percentage of sales.
The remaining 21% of revenue (half year ended 31 December 2005: 17%) comprises advertising, Sky
Bet, installation, hardware and service and other revenues. Recognition of these revenues takes
place once the advertising is broadcast, or when the relevant goods or services have been delivered
or provided. Sky Bet revenues represent our income in the period for betting and gaming activities,
defined as amounts staked by customers less betting payouts. There is no difference in the Groups
accounting for revenue and bad debt provisions between IFRS and US GAAP.
Property, plant and equipment and intangible assets
At 31 December 2006, property, plant and equipment and intangible assets represented 19% of our
total assets (30 June 2006: 19%). Property, plant and equipment and intangible assets are stated at
cost, net of accumulated depreciation or amortisation and any impairment losses, other than those
that are classified as held for sale, which are stated at the lower of carrying amount and fair
value less costs to sell. When an item comprises major components having different useful lives,
each component is accounted for as a separate asset.
The assessment of the useful economic lives of these assets requires judgement. Depreciation or
amortisation is charged to the income statement based on the useful economic life selected. The
assessment requires estimation of the period over which the Group will benefit from the assets.
Determining whether the carrying amount of these assets has any indication of impairment also
requires judgement. If an indication of impairment is identified, further judgement is required to
assess whether the carrying amount can be supported by the net present value of future cash flows
forecast to be derived from the asset. This forecast involves cash flow projections and selecting
the appropriate discount rate. There have been no material impairments in the current period.
IAS 38 Intangible Assets, specifies criteria for the recognition of intangible assets, including
a detailed definition of costs that are capitalised in relation to internally generated assets.
Determining whether assets meet the required criteria for initial capitalisation requires
judgement. This requires a determination of whether the assets will result in future benefits to
the Group. In particular, internally generated intangible assets must be assessed during the
development phase to identify whether the Group has the ability and intention to complete the
development successfully.
The only difference between IFRS and US GAAP relates to the capitalisation of interest costs on
funds invested in the construction of major capital assets (see Item 5 Summary of Differences
Between IFRS and US GAAP for further details).
Amortisation of programming inventory
A significant proportion of programming costs relate to the amortisation of television programme
rights. Programming costs constituted 41% of operating expenses in the current period (half year
ended 31 December 2005: 51%). The key area of accounting for programming inventory requiring
judgement is the assessment of the appropriate period over which to recognise the expense
associated with the inventory in the income statement. This assessment requires consideration of
the period over which the Group will benefit from the programming inventory, which may not be
certain on initial recognition of the inventory.
Acquired movie rights are amortised on a straight-line basis over the period of the transmission
rights. Where contracts for sports rights provide for multiple seasons or competitions, they are
amortised on a straight-line basis across the season or competition as our estimate of the benefits
received from these rights is determined to be most appropriately aligned with a straight-line
amortisation profile. Provisions are made for any programme rights which are surplus to our
requirements or will not be shown for any other reason.
29
There is no difference in the Groups treatment of amortisation of programme stock between IFRS and
US GAAP.
Deferred tax
We recognise deferred tax assets and liabilities using the balance sheet liability method,
providing for temporary differences between the carrying amounts of assets and liabilities in the
balance sheet and the corresponding tax bases used in the computation of taxable profit. The
following temporary differences are not provided for: goodwill; the initial recognition of assets
or liabilities that affect neither accounting profit nor taxable profit; and differences relating
to investments in subsidiaries to the extent that it is not probable that they will reverse in the
foreseeable future. The amount of deferred tax provided is based on the expected manner of
realisation or settlement of the carrying amount of assets and liabilities, using tax rates that
have been enacted or substantially enacted at the balance sheet date.
The key area of deferred tax accounting requiring judgement is the assessment of the expected
timing and manner of realisation or settlement of the carrying amounts of assets and liabilities
held at the balance sheet date. In particular, assessment is required of whether taxable profits
are more likely than not to arise against which any deferred tax assets can be utilised.
If our ability to generate sufficient future taxable income changes, or if there is a material
change in the actual tax rates or time period within which the underlying temporary difference
becomes taxable or deductible, we could be required either to write down our deferred tax assets
further, resulting in an increase in our effective tax rate and an adverse impact on our financial
results, or to recognise additional deferred tax assets, resulting in a decrease in our effective
tax rate and a positive impact on our financial results.
At 31 December 2006, we have recognised a deferred tax asset of £79 million (30 June 2006: £100
million) and have unrecognised deferred tax assets of £249 million (30 June 2006: £244 million) in
respect of tax losses arising from trading, and £354 million (30 June 2006: £354 million) in
respect of tax losses arising from capital disposals and provisions against investments. The
Directors consider that at 31 December 2006 there was sufficient evidence to support the
recognition of our deferred tax asset on the basis that it was probable that there would be
suitable taxable profits against which this asset could be utilised and from which future reversals
of underlying timing differences could be deducted.
The net deferred tax asset recognised under US GAAP has primarily differed in respect of deferred
tax on IFRS to US GAAP adjustments and in relation to the recognition of deferred tax assets in
respect of employee stock-based compensation expense (see Item 5 Summary of Differences Between
IFRS and US GAAP for further details).
ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Introduction
Our treasury function is responsible for raising finance for the Groups operations, together with
associated liquidity management, and the management of foreign exchange, interest rate and credit
risks. Treasury operations are conducted within a framework of policies and guidelines authorised
and reviewed by both the Audit Committee and the Board, which receive regular updates of treasury
activity. Derivative instruments are transacted for risk management purposes only. It is our policy
that all hedging is to cover known risks and that no speculative trading in financial instruments
is undertaken. Regular and frequent reporting to management is required for all transactions and
exposures, and the internal control environment is subject to periodic review, both by our internal
audit team and by our Treasury Committee.
Our principal market risks are exposures to changes in interest rates and currency exchange rates,
which arise both from our sources of finance and from our operations. Following evaluation of those
market risks, we selectively enter into derivative financial instruments to manage these exposures.
The principal instruments currently used are interest rate swaps and options on interest rate swaps
(swaptions) to hedge
30
interest rate risks, and forward exchange contracts, currency options (collars) and similar
financial instruments to hedge transactional currency exposures.
Interest rate risk
We have financial exposures to both UK and US interest rates, arising primarily from long-term
bonds and other borrowings. Our hedging policy requires that between 50% and 75% of borrowings are
held at fixed rates. This is achieved by issuing fixed rate bonds and then using interest rate swap
and swaption agreements to adjust the balance between fixed and floating rate debt. Our bank debt
is at floating rates, and, when drawn, means that the mix of fixed and floating rate debt
fluctuates but is managed to ensure compliance with policy. At 31 December 2006, 56% of borrowings
are held at fixed rates after hedging (30 June 2006: 75%). Certain of the swaption agreements can
be cancelled prior to the maturity of the bonds to which they apply.
Our US dollar-denominated debt has all been swapped to pounds sterling using a combination of
cross-currency and interest rate swap arrangements to convert both the principal amounts of debt,
together with interest rate obligations, from dollars to sterling, at fixed exchange rates. The
counterparties have a minimum long-term rating of A or equivalent from Moodys and Standard &
Poors. At 31 December 2006, the split of our aggregate borrowings into their core currencies was
US dollar 52% and pounds sterling 48% (30 June 2006: US dollar 72% and pounds sterling 28%).
We have designated a number of cross-currency swap agreements as cash flow hedges of 81% (30 June
2006: 100%) of our exposure to US dollar interest rates on elements of our US dollar denominated
Guaranteed Notes. As such, the effective portion of the gain or loss on the swaps designated and
qualifying as cash flow hedging instruments is reported as a component of the hedging reserve,
outside profit or loss, and is reclassified into profit or loss in the same period during which the
forecast transactions affect profit or loss (i.e. when the interest expense is incurred and/or
gains or losses relating to the retranslation of US dollar denominated debt principal are
recognised in the income statement). Any hedge ineffectiveness on the swaps is recognised directly
in profit or loss. The ongoing effectiveness testing is performed using the cumulative
dollar-offset approach. If forecast transactions are no longer expected to occur, any amounts
included in the hedging reserve related to that forecast transaction are recognised directly in
profit or loss.
We have designated a number of interest rate swap agreements as fair value hedges of 19% (30 June
2006: nil) of our exposure to US dollar interest rates on elements of our US dollar denominated
Guaranteed Notes. The fair value adjustment of the hedged item is taken to the income statement.
This is offset by movements in the fair value of the hedging instruments, which are also taken to
the income statement. Any hedge ineffectiveness on the swaps is recognised directly in profit or
loss. The ongoing effectiveness testing is performed using the cumulative dollar-offset approach.
Swaption agreements which convert fixed interest rates to floating interest rates and
cross-currency swaps which convert floating rate US dollar interest to floating rate pounds
sterling interest have not been designated as hedging instruments for hedge accounting purposes
and, as such, movements in their value are recorded directly in profit and loss.
The fair value of our interest rate and currency hedging portfolio at 31 December 2006 was a £245
million net liability, with net notional principal amounts totalling £1,427 million. This compares
to a £236 million net liability at 30 June 2006 and net notional principal amounts totalling £1,596
million.
In November 2004, we entered into a £1,000 million RCF. At 31 December 2006, the facility was drawn
by £550 million (30 June 2006: undrawn). The facility has a maturity date of July 2010, and
interest accrues at a margin of between 0.45% and 0.55% per annum above LIBOR, dependent on our
leverage ratio of Net Debt to EBITDA (as defined in the loan agreement). The current applicable
margin is 0.45% (30 June 2006 0.45%), which is based on a net debt to EBITDA ratio of 1.00:1 or
below. Should the ratio increase above 1.00:1 and up to 2.00:1, the margin for future draw downs
would increase to 0.50%, and above 2.00:1, the margin increases to 0.55%. The ratio of net debt to
EBITDA at 31 December 2006 was 1.9:1 (30 June 2006: 0.8:1), indicating a margin of 0.50% for future
draw downs (30 June 2006: 0.45%).
31
At 31 December 2006, a one percentage point movement in interest rates would result in a £6 million
movement in our annual net finance cost, defined as annual investment income less finance charges
(31 December 2005: £5 million) generated by interest receivable and payable on bank accounts, bank
loan, RCF and interest swap and swaption agreements.
At 31 December 2006 and 31 December 2005, our annual finance costs would be unaffected by any
change to our credit rating in either direction.
Foreign exchange rates
Our revenues are substantially denominated in pounds sterling, although a proportion of operating
costs are denominated in US dollars. In the current period, 8% of operating costs (£141 million)
were denominated in US dollars (half year ended 31 December 2005: 11% (£173 million)). These costs
relate mainly to our programming contracts with US suppliers.
During the current period, we managed our currency exposure on US dollar denominated programming
contracts by the purchase of forward foreign exchange contracts and currency options (collars) for
up to five years ahead. All US dollar-denominated forward exchange contracts and collars entered
into by us are in respect of firm commitments only and those instruments maturing over the year
following 31 December 2006 represent approximately 80% (30 June 2006: 80%) of US dollar-denominated
costs falling due in that period. At 31 December 2006, we had outstanding commitments to purchase,
in aggregate, US$666 million (30 June 2006: US$626 million) at an average rate of US$1.83 to £1.00
(30 June 2006: US$1.81 to £1.00). In addition, collars were held relating to the purchase of a
total of US$314 million (30 June 2006: US$336 million).
We have designated a number of forward exchange contracts and collars as cash flow hedges for up to
approximately 80% (30 June 2006: 80%) of our exposure to US dollar payments on our programming
contracts with US movie licensors for a period of five years, thereafter nil (30 June 2006: five
years, thereafter nil). As such, the effective portion of the gain or loss on these contracts is
reported as a component of the hedging reserve, outside profit or loss, and is transferred to the
income statement as the forecast transactions affect profit or loss (i.e. when US
dollar-denominated creditors are retranslated and related programming stock is amortised through
the income statement). For collars, hedge accounting is only applied to changes in intrinsic value.
For forward exchange contracts, hedge accounting is applied to changes in the full fair value. Any
hedge ineffectiveness on the forward exchange contracts and collars is recognised directly in the
income statement. The ongoing effectiveness testing is performed using the cumulative dollar-offset
approach. If forecast transactions are no longer expected to occur, any amounts included in the
hedging reserve related to that forecast transaction would be recognised directly in the income
statement. Certain forward exchange contracts and collars have not been designated as hedges and
movements in their values continue to be recorded directly in the income statement.
Our primary euro exposure arises as a result of revenues generated from our subscribers in Ireland.
Approximately 6% of total revenue in the current period (half year ended 31 December 2005: 4%) was
denominated in euros. These euro-denominated revenues are offset to a certain extent by
euro-denominated costs, relating mainly to certain transponder rentals, the net position being a
euro surplus.
31 million euros were exchanged for US dollars on currency spot markets during the current period
(half year ended 31 December 2005: 38 million euros). We did not exchange any euros for pounds
sterling during the period (half year ended 31 December 2005: 30 million euros). At 31 December
2006, 45 million euros (£30 million) have been retained by the Group (30 June 2006: 55 million
euros (£37 million)).
It is our policy that all anticipated foreign currency exposures are substantially hedged in
advance of the fiscal year in which the exposure occurs. The impact on our annual profit of a 10%
movement in pounds sterling against all currencies in which we have significant transactions is
estimated to be a £3 million movement (half year ended 31 December 2005: £5 million movement) in
the income statement, with a strengthening of pounds sterling resulting in a decrease in profits.
32
Credit risk
We are exposed to default risk amounting to invested cash and cash equivalents and short-term
deposits, and the positive fair value of derivatives held. However, as financial transactions and
instruments are only executed with counterparties that are all A long-term rating or better, and
the Groups policy is to ensure that investments are spread across a number of counterparties,
these risks are deemed to be low.
Liquidity risk
To ensure continuity of funding, our policy is to ensure that available funding matures over a
period of years. At 31 December 2006, 37% (30 June 2006: 35%) of our total available funding
(including undrawn amounts on our RCF) was due to mature in more than five years.
At 31 December 2006, our RCF was drawn by £550 million (30 June 2006: undrawn). Our undrawn
committed bank facilities, subject to covenants, are therefore as follows:
|
|
|
|
|
|
|
|
|
|
|
At 31 |
|
|
At 30 |
|
|
|
December |
|
|
June |
|
|
|
2006 |
|
|
2006 |
|
|
|
£m |
|
|
£m |
|
|
Expiring in more than three years but not more than four years |
|
|
450 |
|
|
|
|
|
Expiring in more than four years but not more than five years |
|
|
|
|
|
|
1,000 |
|
|
The facility has a maturity date of July 2010. On repayment of the £550 million currently
drawn down, the full £1,000 million facility will be available to us, until its maturity date.
33
ITEM 4:
CONDENSED INTERIM FINANCIAL STATEMENTS prepared in accordance with IAS 34 Interim Financial Reporting
Consolidated Income Statement for the half year ended 31 December 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006/07 |
|
|
2005/06 |
|
|
2005/06 |
|
|
|
|
|
|
|
Half year |
|
|
Half year |
|
|
Full year |
|
|
|
|
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
Notes |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
Revenue |
|
|
2 |
|
|
|
2,220 |
|
|
|
2,016 |
|
|
|
4,148 |
|
Operating expense |
|
|
3 |
|
|
|
(1,825 |
) |
|
|
(1,602 |
) |
|
|
(3,271 |
) |
Operating profit |
|
|
|
|
|
|
395 |
|
|
|
414 |
|
|
|
877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of results of joint ventures and associates |
|
|
|
|
|
|
6 |
|
|
|
7 |
|
|
|
12 |
|
Investment income |
|
|
|
|
|
|
24 |
|
|
|
20 |
|
|
|
52 |
|
Finance costs |
|
|
|
|
|
|
(69 |
) |
|
|
(51 |
) |
|
|
(143 |
) |
Profit before tax |
|
|
|
|
|
|
356 |
|
|
|
390 |
|
|
|
798 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxation |
|
|
|
|
|
|
(110 |
) |
|
|
(116 |
) |
|
|
(247 |
) |
Profit for the period |
|
|
|
|
|
|
246 |
|
|
|
274 |
|
|
|
551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share from profit for the period (in pence) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
4 |
|
|
|
14.0p |
|
|
|
14.9p |
|
|
|
30.2p |
|
Diluted |
|
|
4 |
|
|
|
14.0p |
|
|
|
14.9p |
|
|
|
30.1p |
|
|
The accompanying notes are an integral part of this consolidated income statement.
Consolidated Statement of Recognised Income and Expense for the half year ended 31 December 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006/07 |
|
|
2005/06 |
|
|
2005/06 |
|
|
|
Half year |
|
|
Half year |
|
|
Full year |
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
Profit for the period |
|
|
246 |
|
|
|
274 |
|
|
|
551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (losses) gains recognised directly in equity |
|
|
|
|
|
|
|
|
|
|
|
|
Loss on available for sale investments |
|
|
(207 |
) |
|
|
|
|
|
|
|
|
Cash flow hedges |
|
|
(58 |
) |
|
|
19 |
|
|
|
(160 |
) |
Tax on cash flow hedges |
|
|
17 |
|
|
|
(6 |
) |
|
|
48 |
|
|
|
|
(248 |
) |
|
|
13 |
|
|
|
(112 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts reclassified and reported in the Income Statement |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow hedges |
|
|
79 |
|
|
|
(18 |
) |
|
|
106 |
|
Tax on cash flow hedges |
|
|
(23 |
) |
|
|
6 |
|
|
|
(32 |
) |
|
|
|
56 |
|
|
|
(12 |
) |
|
|
74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (losses) gains not recognised in profit for the period |
|
|
(192 |
) |
|
|
1 |
|
|
|
(38 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recognised income and expense for the period |
|
|
54 |
|
|
|
275 |
|
|
|
513 |
|
|
The accompanying notes are an integral part of this consolidated statement of recognised income and
expense.
34
Consolidated Balance Sheet as at 31 December 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December |
|
|
31 December |
|
|
30 June |
|
|
|
|
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
|
|
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
Notes |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
8c |
|
|
|
659 |
|
|
|
417 |
|
|
|
637 |
|
Intangible assets |
|
|
|
|
|
|
209 |
|
|
|
221 |
|
|
|
218 |
|
Property, plant and equipment |
|
|
|
|
|
|
593 |
|
|
|
349 |
|
|
|
519 |
|
Investments in joint ventures and associates |
|
|
|
|
|
|
31 |
|
|
|
29 |
|
|
|
28 |
|
Available for sale investments |
|
|
|
|
|
|
771 |
|
|
|
52 |
|
|
|
2 |
|
Deferred tax assets |
|
|
|
|
|
|
79 |
|
|
|
79 |
|
|
|
100 |
|
Derivative financial assets |
|
|
|
|
|
|
|
|
|
|
13 |
|
|
|
|
|
|
|
|
|
|
|
|
2,342 |
|
|
|
1,160 |
|
|
|
1,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories |
|
|
|
|
|
|
609 |
|
|
|
568 |
|
|
|
324 |
|
Trade and other receivables |
|
|
|
|
|
|
568 |
|
|
|
389 |
|
|
|
489 |
|
Short-term deposits |
|
|
|
|
|
|
202 |
|
|
|
764 |
|
|
|
647 |
|
Cash and cash equivalents |
|
|
|
|
|
|
402 |
|
|
|
889 |
|
|
|
816 |
|
Derivative financial assets |
|
|
|
|
|
|
6 |
|
|
|
29 |
|
|
|
7 |
|
|
|
|
|
|
|
|
1,787 |
|
|
|
2,639 |
|
|
|
2,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
|
|
|
|
4,129 |
|
|
|
3,799 |
|
|
|
3,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
|
|
|
|
|
548 |
|
|
|
174 |
|
|
|
163 |
|
Trade and other payables |
|
|
|
|
|
|
1,469 |
|
|
|
1,376 |
|
|
|
1,247 |
|
Current tax liabilities |
|
|
|
|
|
|
140 |
|
|
|
116 |
|
|
|
82 |
|
Provisions |
|
|
|
|
|
|
4 |
|
|
|
6 |
|
|
|
6 |
|
Derivative financial liabilities |
|
|
|
|
|
|
36 |
|
|
|
26 |
|
|
|
49 |
|
|
|
|
|
|
|
|
2,197 |
|
|
|
1,698 |
|
|
|
1,547 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
|
|
|
|
|
1,751 |
|
|
|
1,854 |
|
|
|
1,825 |
|
Other payables |
|
|
|
|
|
|
63 |
|
|
|
23 |
|
|
|
66 |
|
Provisions |
|
|
|
|
|
|
18 |
|
|
|
|
|
|
|
19 |
|
Derivative financial liabilities |
|
|
|
|
|
|
245 |
|
|
|
80 |
|
|
|
209 |
|
|
|
|
|
|
|
|
2,077 |
|
|
|
1,957 |
|
|
|
2,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
|
|
|
|
4,274 |
|
|
|
3,655 |
|
|
|
3,666 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders (deficit) equity |
|
|
6 |
|
|
|
(145 |
) |
|
|
144 |
|
|
|
121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders (deficit) equity |
|
|
|
|
|
|
4,129 |
|
|
|
3,799 |
|
|
|
3,787 |
|
|
The accompanying notes are an integral part of this consolidated balance sheet.
35
Consolidated Cash Flow Statement for the half year ended 31 December 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006/07 |
|
|
2005/06 |
|
|
2005/06 |
|
|
|
|
|
|
|
Half year |
|
|
Half year |
|
|
Full year |
|
|
|
|
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
Notes |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations |
|
|
7 |
|
|
|
365 |
|
|
|
514 |
|
|
|
1,004 |
|
Interest received |
|
|
|
|
|
|
32 |
|
|
|
16 |
|
|
|
43 |
|
Taxation paid |
|
|
|
|
|
|
(39 |
) |
|
|
(76 |
) |
|
|
(172 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash from operating activities |
|
|
|
|
|
|
358 |
|
|
|
454 |
|
|
|
875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends received from joint ventures and associates |
|
|
|
|
|
|
4 |
|
|
|
3 |
|
|
|
7 |
|
Net funding to joint ventures and associates |
|
|
|
|
|
|
|
|
|
|
(1 |
) |
|
|
(2 |
) |
Purchase of property, plant and equipment |
|
|
|
|
|
|
(131 |
) |
|
|
(58 |
) |
|
|
(169 |
) |
Purchase of intangible assets |
|
|
|
|
|
|
(27 |
) |
|
|
(36 |
) |
|
|
(43 |
) |
Purchase of available for sale investments |
|
|
|
|
|
|
(975 |
) |
|
|
(51 |
) |
|
|
|
|
Decrease (increase) in short-term deposits |
|
|
|
|
|
|
445 |
|
|
|
(570 |
) |
|
|
(453 |
) |
Purchase of subsidiaries (net of cash and cash equivalents purchased) |
|
|
|
|
|
|
(19 |
) |
|
|
|
|
|
|
(209 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
|
|
|
|
(703 |
) |
|
|
(713 |
) |
|
|
(869 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings |
|
|
|
|
|
|
550 |
|
|
|
1,014 |
|
|
|
1,014 |
|
Repayment of borrowings |
|
|
|
|
|
|
(191 |
) |
|
|
|
|
|
|
|
|
Proceeds from disposal of shares in Employee Share Ownership Plan
(ESOP) |
|
|
|
|
|
|
8 |
|
|
|
7 |
|
|
|
13 |
|
Purchase of own shares for ESOP |
|
|
|
|
|
|
(13 |
) |
|
|
|
|
|
|
(17 |
) |
Purchase of own shares for cancellation |
|
|
|
|
|
|
(214 |
) |
|
|
(240 |
) |
|
|
(408 |
) |
Interest paid |
|
|
|
|
|
|
(92 |
) |
|
|
(44 |
) |
|
|
(105 |
) |
Dividends paid to shareholders |
|
|
|
|
|
|
(117 |
) |
|
|
(92 |
) |
|
|
(191 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) from financing activities |
|
|
|
|
|
|
(69 |
) |
|
|
645 |
|
|
|
306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange rate movements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents |
|
|
|
|
|
|
(414 |
) |
|
|
386 |
|
|
|
313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the beginning of the period |
|
|
|
|
|
|
816 |
|
|
|
503 |
|
|
|
503 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the end of the period |
|
|
|
|
|
|
402 |
|
|
|
889 |
|
|
|
816 |
|
|
The accompanying notes are an integral part of this consolidated cash flow statement.
36
Notes to the condensed interim financial statements
1 Basis of preparation
The condensed interim financial statements for the half year ended 31 December 2006 have been
prepared in accordance with IAS 34 Interim Financial Reporting using accounting policies and
methods of computation consistent with those applied in the financial statements for the year ended
30 June 2006, with the exception of a new accounting policy relating to derivatives that qualify
for fair value hedge accounting.
The Group has designated certain derivatives as fair value hedges under IAS 39 Financial
Instruments: Recognition and Measurement. Any initial fair value associated with the derivatives
is amortised over the life of the designated hedged items using the effective interest method. Any
changes in the fair value of the derivatives are immediately recognised in the income statement.
The carrying amount of the underlying hedged items is adjusted for any gain or loss in the fair
value of the hedged risks and recognised in the income statement.
The condensed interim financial statements do not constitute statutory accounts as defined in
Section 240 of the Companies Act 1985 and are unaudited. The financial information for the full
year ended 30 June 2006 is extracted from the financial statements for that year. A copy of the
statutory accounts has been delivered to the Registrar of Companies. The auditors report on those
financial statements was unqualified and did not contain any statement under section 237(2) or (3)
of the Companies Act 1985.
2 Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006/07 |
|
|
2005/06 |
|
|
2005/06 |
|
|
|
Half year |
|
|
Half year |
|
|
Full year |
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
Retail subscription |
|
|
1,638 |
|
|
|
1,557 |
|
|
|
3,157 |
|
Wholesale subscription |
|
|
109 |
|
|
|
112 |
|
|
|
224 |
|
Advertising |
|
|
171 |
|
|
|
171 |
|
|
|
342 |
|
Sky Bet |
|
|
20 |
|
|
|
16 |
|
|
|
37 |
|
Installation, hardware and service |
|
|
119 |
|
|
|
70 |
|
|
|
131 |
|
Other |
|
|
163 |
|
|
|
90 |
|
|
|
257 |
|
|
|
|
2,220 |
|
|
|
2,016 |
|
|
|
4,148 |
|
|
To provide a more relevant presentation, management has chosen to re-analyse the revenue categories
from those previously reported. Other revenue now principally includes income from Easynet
Enterprise, Sky Active and technical platform service revenue.
3 Operating expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006/07 |
|
|
2005/06 |
|
|
2005/06 |
|
|
|
Half year |
|
|
Half year |
|
|
Full year |
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
Programming |
|
|
748 |
|
|
|
810 |
|
|
|
1,599 |
|
Transmission and related functions |
|
|
181 |
|
|
|
87 |
|
|
|
234 |
|
Marketing |
|
|
375 |
|
|
|
332 |
|
|
|
622 |
|
Subscriber management |
|
|
313 |
|
|
|
219 |
|
|
|
468 |
|
Administration |
|
|
208 |
|
|
|
154 |
|
|
|
348 |
|
|
|
|
1,825 |
|
|
|
1,602 |
|
|
|
3,271 |
|
|
Included within programming for the half year ended 31 December 2006 is a £65 million credit due to
the Group, arising from certain contractual rights under one of the Groups channel distribution
agreements. This item was previously disclosed as a contingent asset in the Groups June 2006
financial statements.
Included within administration for the half year ended 31 December 2006 is £6 million of expense
relating to the legal costs of the Groups claim against EDS (an information and technology
solutions provider (see note 8b)).
37
4 Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006/07 |
|
|
2005/06 |
|
|
2005/06 |
|
|
|
Half year |
|
|
Half year |
|
|
Full year |
|
|
|
Millions of |
|
|
|
|
|
|
|
|
|
shares |
|
|
Millions of shares |
|
|
Millions of shares |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
Weighed average number of shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares |
|
|
1,765 |
|
|
|
1,849 |
|
|
|
1,830 |
|
ESOP trust ordinary shares |
|
|
(3 |
) |
|
|
(4 |
) |
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic shares |
|
|
1,762 |
|
|
|
1,845 |
|
|
|
1,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive ordinary shares from share options |
|
|
1 |
|
|
|
2 |
|
|
|
5 |
|
Diluted shares |
|
|
1,763 |
|
|
|
1,847 |
|
|
|
1,832 |
|
|
The calculation of diluted earnings per share excludes 21 million share options (2005/06: half year
34 million; full year 37 million), which could potentially dilute earnings per share in the future.
These options do not currently have a dilutive effect as the exercise price of the options exceeds
the average market price of ordinary shares during the period.
Basic and diluted earnings per share is calculated by dividing profit for the period into the
weighted average number of shares for the period. In order to provide a measure of underlying
performance, management have chosen to present an adjusted profit for the period which excludes
items that may distort comparability. Such items arise from events or transactions that fall within
the ordinary activities of the Group but which management believes should be separately identified
to help explain underlying performance.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006/07 |
|
|
2005/06 |
|
|
2005/06 |
|
|
|
Half year |
|
|
Half year |
|
|
Full year |
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
Reconciliation from profit for the period to adjusted profit for the period |
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
246 |
|
|
|
274 |
|
|
|
551 |
|
Remeasurement of all derivative financial instruments (not qualifying for hedge accounting) |
|
|
(8 |
) |
|
|
(4 |
) |
|
|
14 |
|
Amount receivable from channel distribution agreement (see note 3) |
|
|
(65 |
) |
|
|
|
|
|
|
|
|
Legal costs relating to claim against EDS (see note 3) |
|
|
6 |
|
|
|
|
|
|
|
|
|
Tax effect of above items |
|
|
20 |
|
|
|
1 |
|
|
|
(4 |
) |
Adjusted profit for the period |
|
|
199 |
|
|
|
271 |
|
|
|
561 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006/07 |
|
|
2005/06 |
|
|
2005/06 |
|
|
|
Half year |
|
|
Half year |
|
|
Full year |
|
|
|
pence |
|
|
pence |
|
|
pence |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
Earnings per share from profit for the period |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
14.0p |
|
|
|
14.9p |
|
|
|
30.2p |
|
Diluted |
|
|
14.0p |
|
|
|
14.9p |
|
|
|
30.1p |
|
Adjusted earnings per share from profit for the period |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
11.3p |
|
|
|
14.7p |
|
|
|
30.7p |
|
Diluted |
|
|
11.3p |
|
|
|
14.7p |
|
|
|
30.6p |
|
|
38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006/07 |
|
|
2005/06 |
|
|
2005/06 |
|
|
|
Half year |
|
|
Half year |
|
|
Full year |
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
2005 Final dividend paid: 5.00p per ordinary share |
|
|
|
|
|
|
92 |
|
|
|
92 |
|
2006 Interim dividend paid: 5.50p per ordinary share |
|
|
|
|
|
|
|
|
|
|
99 |
|
2006 Final dividend paid: 6.70p per ordinary share |
|
|
117 |
|
|
|
|
|
|
|
|
|
|
|
|
117 |
|
|
|
92 |
|
|
|
191 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends proposed after the balance sheet date and not recognised as a liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 Interim dividend proposed: 6.60p per ordinary share |
|
|
115 |
|
|
|
|
|
|
|
|
|
|
6 |
|
Reconciliation of movement in shareholders (deficit) equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
Share |
|
|
Share |
|
|
ESOP |
|
|
Hedging |
|
|
Available for |
|
|
Other |
|
|
Retained |
|
|
shareholders |
|
|
|
capital |
|
|
premium |
|
|
reserve |
|
|
reserve |
|
|
sale reserve |
|
|
reserves |
|
|
earnings |
|
|
(deficit)/equity |
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
At 1 July 2005 |
|
|
934 |
|
|
|
1,437 |
|
|
|
(32 |
) |
|
|
(14 |
) |
|
|
|
|
|
|
273 |
|
|
|
(2,411 |
) |
|
|
187 |
|
Purchase of own shares for cancellation |
|
|
(23 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23 |
|
|
|
(240 |
) |
|
|
(240 |
) |
Recognition and transfer of cash flow
hedges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Tax on items taken directly to equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2 |
) |
|
|
(2 |
) |
Share-based payment |
|
|
|
|
|
|
|
|
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
16 |
|
Profit for the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
274 |
|
|
|
274 |
|
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(92 |
) |
|
|
(92 |
) |
At 1 January 2006 |
|
|
911 |
|
|
|
1,437 |
|
|
|
(17 |
) |
|
|
(13 |
) |
|
|
|
|
|
|
296 |
|
|
|
(2,470 |
) |
|
|
144 |
|
|
Purchase of own shares for cancellation |
|
|
(15 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15 |
|
|
|
(168 |
) |
|
|
(168 |
) |
Recognition and transfer of cash flow
hedges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(55 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(55 |
) |
Tax on items taken directly to equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
20 |
|
Share-based payment |
|
|
|
|
|
|
|
|
|
|
(8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10 |
|
|
|
2 |
|
Profit for the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
277 |
|
|
|
277 |
|
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(99 |
) |
|
|
(99 |
) |
At 1 July 2006 |
|
|
896 |
|
|
|
1,437 |
|
|
|
(25 |
) |
|
|
(52 |
) |
|
|
|
|
|
|
311 |
|
|
|
(2,446 |
) |
|
|
121 |
|
|
Purchase of own shares for cancellation |
|
|
(19 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19 |
|
|
|
(214 |
) |
|
|
(214 |
) |
Recognition and transfer of cash flow
hedges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21 |
|
Tax on items taken directly to equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6 |
) |
|
|
|
|
|
|
|
|
|
|
(1 |
) |
|
|
(7 |
) |
Revaluation of available for sale
investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(207 |
) |
|
|
|
|
|
|
|
|
|
|
(207 |
) |
Share-based payment |
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11 |
|
|
|
12 |
|
Profit for the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
246 |
|
|
|
246 |
|
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(117 |
) |
|
|
(117 |
) |
At 31 December 2006 |
|
|
877 |
|
|
|
1,437 |
|
|
|
(24 |
) |
|
|
(37 |
) |
|
|
(207 |
) |
|
|
330 |
|
|
|
(2,521 |
) |
|
|
(145 |
) |
|
All periods are unaudited.
39
Purchase of own shares and capital redemption reserve
On 12 November 2004, the Companys shareholders approved a resolution at the AGM for the Company to
purchase up to 97 million ordinary shares. On 4 November 2005, the Companys shareholders approved
a resolution at the AGM for the Company to further purchase up to 92 million ordinary shares.
During the financial year ended 30 June 2006, the Company purchased, and subsequently cancelled, 76
million ordinary shares at an average price of £5.30 per share, with a nominal value of £38
million, for a consideration of £408 million. The nominal value of the shares cancelled has been
credited to other reserves. Consideration included stamp duty and commission of £3 million. During
the half year to 31 December 2006, the Company purchased, and subsequently cancelled a further 38
million ordinary shares at an average price of £5.55, with a nominal value of £19 million, for a
consideration of £214 million. In addition, during the half year ended 31 December 2006, the
Trustee of the ESOP purchased 2 million of the Companys ordinary shares. These shares are held by
the ESOP and will be used to satisfy the future exercise of share options and share awards by the
Groups employees. At 31 December 2006, the Groups ESOP held 4,294,732 Ordinary Shares in the
Company at an average cost of £5.64 per share.
Share option schemes
During the half year to 31 December 2006, 2,554,144 shares (2005/06: half year 2,617,771 shares;
full year 4,160,336 shares) were utilised relating to the exercise of Long Term Incentive Plan
(LTIP), Equity Bonus Plan (EBP), Key Contributor Plan (KCP), Executive Share Option Scheme
and Sharesave Scheme awards.
Other reserves
The Groups other reserves include a capital redemption reserve, a merger reserve and a special
reserve.
7 |
|
Note to the consolidated cash flow statement |
Reconciliation of profit before taxation to cash generated from operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006/07 |
|
|
2005/06 |
|
|
2005/06 |
|
|
|
Half year |
|
|
Half year |
|
|
Full year |
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
Profit before tax |
|
|
356 |
|
|
|
390 |
|
|
|
798 |
|
Depreciation of property, plant and equipment |
|
|
58 |
|
|
|
36 |
|
|
|
89 |
|
Amortisation of intangible assets |
|
|
33 |
|
|
|
20 |
|
|
|
51 |
|
Net finance costs |
|
|
45 |
|
|
|
31 |
|
|
|
91 |
|
Share of results of joint ventures and associates |
|
|
(6 |
) |
|
|
(7 |
) |
|
|
(12 |
) |
Increase in trade and other receivables |
|
|
(118 |
) |
|
|
(54 |
) |
|
|
(102 |
) |
(Increase) decrease in inventories |
|
|
(294 |
) |
|
|
(211 |
) |
|
|
31 |
|
Increase in trade and other payables |
|
|
289 |
|
|
|
312 |
|
|
|
55 |
|
Decrease in provisions |
|
|
(3 |
) |
|
|
(7 |
) |
|
|
(13 |
) |
Decrease in derivative financial instruments |
|
|
5 |
|
|
|
4 |
|
|
|
16 |
|
Cash generated from operations |
|
|
365 |
|
|
|
514 |
|
|
|
1,004 |
|
|
40
8 |
|
Other matters |
|
a) |
|
Contingent liabilities |
The Group has contingent liabilities by virtue of its investments in joint ventures and associates
that are unlimited companies, or partnerships, which include The History Channel (UK), Paramount UK
and NGC-UK. The Groups share of contingent liabilities of its joint ventures and associates
incurred jointly with the other investors is nil (2005/06: half year nil; full year nil).
The Directors do not expect any material loss to arise from the above contingent liabilities.
The Group has served a claim for a material amount against EDS (an information and technology
solutions provider) which provided services to the Group as part of the Groups investment in
customer management systems software and infrastructure. The amount which may be recovered by the
Group will not be finally determined until resolution of the claim.
On 5 July 2006, the Group took control of You Me TV Limited (You Me TV). The Group purchased 100%
of the issued share capital for consideration of between £14 million and £24 million, satisfied in
cash of £14 million, deferred consideration of £4 million payable after 12 months based on
contingent factors and a further £6 million deferred consideration which has not been recognised
and is payable after 3 years contingent on the achievement of certain business objectives. The
Group acquired net assets with a fair value of £1 million and consequently recognised provisional
goodwill of £17 million on acquisition. Goodwill has been determined provisionally because the
Group cannot yet be certain that all assets, liabilities and contingent liabilities have been
identified and valued appropriately. Initial accounting for goodwill will be completed within 12
months of the purchase date. You Me TV provides the Group with the opportunity to operate exclusive
retail outlets at locations within the UK.
On 15 August 2006, the Group increased its shareholding in Aura Sports Limited (Aura) from 20% to
100%, for consideration of between £1 million and £3 million, satisfied by cash of £1 million and
deferred consideration of £2 million payable in two instalments on the one and two year anniversary
of the acquisition date. Provisional goodwill of £1 million has been recognised as a result of this
purchase. The Group has a contingent liability of up to £2 million for deferred consideration
payable to the former shareholders of Aura. The amount payable is dependant on the performance of
specific business targets. Goodwill has been determined provisionally because the Group cannot yet
be certain that all assets, liabilities and contingent liabilities have been identified and valued
appropriately. Initial accounting for goodwill will be completed within 12 months of the purchase
date. The activities of Aura are to work on behalf of media owners and rights holders to help them
with website development strategies and implementation.
On 22 November 2006, the Group took control of News Optimus Limited (News Optimus). The Group
purchased 100% of the issued share capital for consideration of £4 million satisfied in cash.
Provisional goodwill of £4 million has been recognised as a result of this purchase. Goodwill has
been determined provisionally because the Group cannot yet be certain that all assets, liabilities
and contingent liabilities have been identified and valued appropriately. Initial accounting for
goodwill will be completed within 12 months of the purchase date. News Optimus developed and ran
Sky Talks mediating, rating and billing system.
The Group has now finalised the initial accounting for the purchase of Easynet Group Plc. In the
Groups June 2006 financial statements goodwill was provisionally determined at £202 million.
Following the continued assessment of the recoverability of deferred tax assets recognised on
purchase, the Group has increased goodwill by £14 million to £216 million and current tax
liabilities from nil to £14 million. This has been adjusted for in the Groups June 2006
consolidated balance sheet.
The Company and certain of its subsidiaries have undertaken, in the normal course of business, to
provide support to several of the Companys investments in both limited and unlimited companies and
partnerships, to meet their liabilities as they fall due. Several of these undertakings contain
maximum financial limits. These undertakings have been given for at least one year from the date of
the signing of the UK statutory accounts of the related entity. A payment under these undertakings
would be required in the event of an investment being unable to pay its liabilities. The Company
has provided parental company guarantees of £14 million to creditors of Hestview Limited (2005/06:
half year £14 million; full year £14 million).
The Company and certain of its subsidiaries have agreed to provide additional funding to several of
its investments in limited and unlimited companies and partnerships in accordance with funding
agreements. Payment of this additional funding would be required if requested by the investees in
accordance with the funding agreements. The maximum potential amount of future payments which may
be required to be made by the Company and certain of its subsidiaries to its investments, in both
limited and unlimited companies and partnerships under the undertakings and additional funding
agreements, is £4 million (2005/06: half year £4 million; full year £4 million).
e) |
|
Available for sale financial assets |
On 17 November 2006, Sky Holdings Limited (Sky Holdings) a subsidiary of the Company, acquired
696 million shares in ITV plc, representing 17.9 per cent of the issued share capital, for a total
consideration of £946 million including directly related costs. These shares are intended to be
held for an indefinite period of time and are classified as available for sale financial assets and
carried at fair value.
On 15 December 2006, Sky Holdings made a recommended cash offer for the entire issued and to be
issued share capital of 365 Media Group plc (365). The carrying value of the Companys equity
stake in 365 at 31 December 2006 was £28 million. On 23 January 2007, the offer was declared
unconditional in all respects as Sky Holdings had received valid acceptances of the offer in
respect of more than nine-tenths in value of 365 shares to which the offer related. Thereafter, Sky
Holdings implemented the procedure set out in sections 428 to 430F of the Companies Act 1985 to
acquire compulsorily those shares which had not been assented to the offer. As of 30 January
2007, Sky Holdings had acquired or received valid acceptances under the offer for 97% of the
existing issued share capital of 365.
41
9 |
|
Transactions with related parties and major shareholders |
|
a) |
|
Entities with joint control or significant influence |
The Group conducts business transactions with companies that are part of the News Corporation group
(News Corporation), a major shareholder:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006/07 |
|
|
2005/06 |
|
|
2005/06 |
|
|
|
Half year |
|
|
Half year |
|
|
Full year |
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
Supply of services by the Group |
|
|
10 |
|
|
|
12 |
|
|
|
21 |
|
Purchases of goods and services by the Group |
|
|
(91 |
) |
|
|
(80 |
) |
|
|
(175 |
) |
Amounts owed to the Group |
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
Amounts owed by the Group |
|
|
(34 |
) |
|
|
(47 |
) |
|
|
(31 |
) |
|
Services supplied to News Corporation
During the current period, the Group supplied programming, telephony, airtime, transmission,
marketing and consultancy services to News Corporation.
Purchases of goods and services from News Corporation
During the current period, the Group purchased programming, digital equipment, smart cards and
encryption services, set top box technologies, telephony, advertising, IT services and rental
premises from News Corporation companies.
On 22 November 2006, the Group acquired the entire issued share capital of News Optimus (see note
8c). Prior to that date, News Optimus was a wholly-owned subsidiary of News International Limited,
which is, in turn, a wholly-owned subsidiary of News International Holdings Limited. The ultimate
parent company of News International Holdings Limited is News Corporation.
On 18 December 2006, the Group purchased the freehold interest in a commercial property from News
International Limited for cash consideration of £5 million. The purchase will facilitate and
support the Groups property development plans.
b) |
|
Joint ventures and associates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006/07 |
|
|
2005/06 |
|
|
2005/06 |
|
|
|
Half year |
|
|
Half year |
|
|
Full year |
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
Supply of services by the Group |
|
|
8 |
|
|
|
8 |
|
|
|
14 |
|
Purchases of goods/services by the Group |
|
|
(25 |
) |
|
|
(23 |
) |
|
|
(46 |
) |
Amounts owed to the Group |
|
|
23 |
|
|
|
23 |
|
|
|
23 |
|
Amounts owed by the Group |
|
|
(3 |
) |
|
|
(5 |
) |
|
|
(5 |
) |
|
Revenues are primarily generated from the provision of transponder capacity, marketing, airtime
sales and support services. Purchases represent fees payable for channel carriage. Amounts owed by
joint ventures and associates include £16 million (2005/06: half year £16 million; full year £16
million) relating to loan funding. These loans bear interest at rates of between three month LIBOR
plus 0.45% and six month LIBOR plus 1.5%. The maximum amount of loan funding outstanding in total
from joint ventures and associates during the period was £16 million (2005/06: half year £16
million; full year £17 million).
The Group took out a number of forward exchange contracts with counterparty banks during the period
on behalf of three joint ventures: The History Channel (UK), Chelsea Digital Media Limited and
Nickelodeon UK Limited. On the same dates as these forward contracts were entered into, the Group
entered into equal and opposite contracts with the joint ventures in respect of these forward
contracts. During the current period, a US$7 million net amount (2005/06: half year US$8 million;
full year US$13 million) was paid to the joint ventures upon contract maturity and £4 million
(2005/06: half year £4 million; full year £7 million) was received from the joint ventures, with no
exposure to gains or losses being experienced by the Group on these transactions. The face value of
forward exchange contracts that had not matured as at 31 December 2006 was £7 million (2005/06:
half year £7 million; full year £7 million).
42
c) Other transactions with related parties
A close family member of two Directors of the Company has a controlling interest in Shine Limited
(Shine), in which the Group also has a 3.0% equity shareholding. During the period, the Group did
not incur any programming and production costs from Shine (2005/06: half year £6 million; full year
£10 million). At 31 December 2006, there were no outstanding amounts (2005/06: half year £1
million; full year nil) due to Shine. At 31 December 2006, 30 June 2006 and 31 December 2005 there
were no outstanding amounts due to the Group from Shine.
A close family member of two Directors of the Company runs Freud Entertainment Limited, which has
provided external support to the press and publicity activities of the Group. During the period,
the Group did not incur any expenditure with Freud Entertainment Limited (2005/06: half year nil;
full year £1 million). At 31 December 2006, 30 June 2006 and 31 December 2005 there were no
outstanding amounts due to or from Freud Entertainment Limited.
In addition to the foregoing, the Group has engaged in a number of transactions with companies of
which some of the Companys Directors are also directors.
The Group has a related party relationship with the Directors of the Group. At 31 December 2006
there were 14 (2005/06: half year and full year 15) members of key management, all of whom were
Directors of the Company. Key management compensation is provided below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006/07 |
|
|
2005/06 |
|
|
2005/06 |
|
|
|
Half year |
|
|
Half year |
|
|
Full year |
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
Short-term employee benefits |
|
|
2 |
|
|
|
3 |
|
|
|
4 |
|
Share-based payments |
|
|
2 |
|
|
|
1 |
|
|
|
2 |
|
|
|
|
4 |
|
|
|
4 |
|
|
|
6 |
|
|
Post employment benefits were less than £1 million in each period.
43
ITEM 5: SUMMARY OF DIFFERENCES BETWEEN IFRS AND US GAAP
(i) Differences giving rise to accounting adjustments
The Groups accounts are prepared in accordance with IAS 34, which differs in certain respects from
US GAAP.
In the opinion of management, the interim accounts reflect all adjustments that are necessary to
present fairly the financial position, results of operations and cash flows for the interim
periods. The results for the half year ended 31 December 2006 are not necessarily indicative of the
results that may be expected for the full year ending 30 June 2007.
The following is a summary of the significant adjustments to operating income, net income,
shareholders equity and certain other balance sheet items required when reconciling such amounts
recorded in the accounts to the corresponding amounts in accordance with US GAAP.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full year ended |
|
|
|
Half year ended 31 December |
|
|
30 June |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
(except per share data) |
|
|
|
(unaudited) |
|
|
(unaudited) (restated*) |
|
|
(unaudited) |
|
Operating income: |
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit under IFRS |
|
|
395 |
|
|
|
414 |
|
|
|
877 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Employee stock-based compensation(2) |
|
|
8 |
|
|
|
|
|
|
|
1 |
|
Derivative accounting(3) |
|
|
(9 |
) |
|
|
1 |
|
|
|
(2 |
) |
Capitalised interest(4) |
|
|
(2 |
) |
|
|
(1 |
) |
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
Operating income under US GAAP |
|
|
392 |
|
|
|
414 |
|
|
|
873 |
|
|
|
|
|
|
|
|
|
|
|
Net income: |
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period under IFRS |
|
|
246 |
|
|
|
274 |
|
|
|
551 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Employee stock-based compensation(2) |
|
|
8 |
|
|
|
|
|
|
|
1 |
|
Derivative accounting(3) |
|
|
(11 |
) |
|
|
(2 |
) |
|
|
(8 |
) |
Capitalised interest(4) |
|
|
(2 |
) |
|
|
4 |
|
|
|
4 |
|
Pre-consolidation results(5) |
|
|
|
|
|
|
(2 |
) |
|
|
(2 |
) |
Deferred taxation(6) |
|
|
(3 |
) |
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
Net income under US GAAP |
|
|
238 |
|
|
|
274 |
|
|
|
551 |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share under US GAAP(8) |
|
|
13.5p |
|
|
|
14.9p |
|
|
|
30.2p |
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share under US GAAP(8) |
|
|
13.5p |
|
|
|
14.9p |
|
|
|
30.1p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
In accordance with the requirements of Accounting Principles Board Opinion No. 18 The equity
method of accounting for investment in common stock, the Groups results under US GAAP for
the half year ended 31 December 2005 have been restated for the effect of pre-consolidation
results. For further details see Pre-consolidation results below. |
44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at 31 December |
|
|
As at 30 June |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
|
£ million |
|
|
£ million |
|
|
£ million |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
Shareholders equity: |
|
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves under IFRS |
|
|
(145 |
) |
|
|
144 |
|
|
|
121 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill(1) |
|
|
615 |
|
|
|
616 |
|
|
|
616 |
|
Contingent consideration(1) |
|
|
1 |
|
|
|
|
|
|
|
|
|
Employee stock-based compensation(2) |
|
|
(24 |
) |
|
|
5 |
|
|
|
7 |
|
Capitalised interest(4) |
|
|
22 |
|
|
|
24 |
|
|
|
24 |
|
Deferred taxation(6) |
|
|
(13 |
) |
|
|
(8 |
) |
|
|
(9 |
) |
|
|
|
|
|
|
|
|
|
|
Shareholders equity under US GAAP |
|
|
456 |
|
|
|
781 |
|
|
|
759 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Under IFRS |
|
|
4,129 |
|
|
|
3,799 |
|
|
|
3,787 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill(1) |
|
|
615 |
|
|
|
616 |
|
|
|
602 |
|
Capitalised interest(4) |
|
|
22 |
|
|
|
24 |
|
|
|
24 |
|
Deferred taxation(6) |
|
|
(13 |
) |
|
|
(8 |
) |
|
|
(9 |
) |
Debt issue costs(7) |
|
|
16 |
|
|
|
|
|
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
Under US GAAP |
|
|
4,769 |
|
|
|
4,431 |
|
|
|
4,419 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Under IFRS |
|
|
4,274 |
|
|
|
3,655 |
|
|
|
3,666 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration(1) |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
Current tax
liabilities(1) |
|
|
|
|
|
|
|
|
|
|
(14 |
) |
Employee stock-based compensation(2) |
|
|
24 |
|
|
|
(5 |
) |
|
|
(7 |
) |
Debt issue costs(7) |
|
|
16 |
|
|
|
|
|
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
Under US GAAP |
|
|
4,313 |
|
|
|
3,650 |
|
|
|
3,660 |
|
|
|
|
|
|
|
|
|
|
|
Notes
(1) Goodwill
Under IFRS, for those business combinations that occurred prior to the IFRS Transition Date,
goodwill has been included at its deemed cost, as permitted by IFRS 1 First-time Adoption of
International Financial Reporting Standards. Deemed cost represents the carrying value of the
goodwill under the Groups UK GAAP accounting policies on the IFRS Transition Date. Goodwill is
stated at cost less any impairment losses and is tested at least annually for impairment.
Under US GAAP, the Group adopted SFAS No. 142 Goodwill and Other Intangible Assets (SFAS No.
142) from 1 July 2002. As is the case under IFRS, SFAS No. 142 does not presume that goodwill is a
wasting asset that should be amortised on a straight-line basis over its estimated useful life;
instead, it must be tested for impairment on an annual basis and whenever indicators of impairment
arise. Upon adoption of SFAS No. 142, the Group ceased the amortisation of goodwill with a net
carrying value of £1,084 million.
For US GAAP reporting purposes, the latest annual impairment test was completed during fiscal 2006.
The fair value measurements were compared to the carrying amounts of each reporting unit and it was
determined that goodwill was not impaired. The annual impairment testing for fiscal 2007 will be
completed later in this fiscal year.
45
Subsidiaries
Sky Television Limited
Goodwill of £492 million arising on the acquisition of Sky Television Limited on 3 November 1990
was being amortised under US GAAP on a straight-line basis over 40 years. From 1 July 2002, no
further amortisation has been recorded under US GAAP following the adoption of SFAS No. 142. The
goodwill balance under US GAAP at that date was £309 million. Prior to the adoption of IFRS, under
UK GAAP, the goodwill arising on the acquisition of Sky Television Limited was eliminated against
reserves. Goodwill written off to reserves under UK GAAP is not reinstated on transition to IFRS,
as required by IFRS 1, leading to an increase in total assets under US GAAP compared to IFRS of
£309 million.
BiB
The Group completed the acquisition of a 67.5% interest in BiB during fiscal 2001. Under IFRS, the
goodwill arising on the acquisition has been included at its deemed cost of £302 million,
representing its carrying value under UK GAAP at the IFRS Transition Date. Under US GAAP, the
goodwill arising on acquisition was £664 million. No amortisation has been charged from 1 July 2002
following the adoption of SFAS No. 142. The goodwill balance under US GAAP at that date was £560
million.
During fiscal 2003, under US GAAP, the Group recognised a deferred tax asset of £24 million in
respect of BiB tax losses carried forward. The tax benefits of BiBs tax losses carried forward
that were not recognised at the acquisition date of £21 million were applied to reduce goodwill
relating to the acquisition. This reduced the goodwill balance under US GAAP to £539 million,
resulting in a goodwill balance which is currently £237 million higher than that under IFRS.
SIG
The Group completed the acquisition of SIG on 12 July 2000. Under IFRS, the goodwill arising on the
acquisition has been included at its deemed cost at the IFRS Transition Date of £112 million. Under
US GAAP, goodwill of £272 million was being amortised on a straight-line basis over seven years.
From 1 July 2002, no further amortisation has been recorded following the adoption of SFAS No. 142.
The goodwill balance under US GAAP at that date was £189 million.
During fiscal 2003, under US GAAP, the Group recorded an impairment charge of £5 million against
goodwill which arose on the acquisition of BSkyB Sports Holdings Limited (formerly Opta Index
Limited), a subsidiary of SIG. This reduced the goodwill balance under US GAAP to £184 million,
resulting in a goodwill balance which is currently £72 million higher than that under IFRS.
In addition, there is £3 million of goodwill under IFRS, which has a carrying value of nil under US
GAAP, that has arisen on certain other acquisitions.
You Me TV Limited
The Group completed the acquisition of You Me TV Limited during the current period. Under IFRS, £4
million of contingent consideration payable after 12 months based on contingent factors has been
recognised. Under US GAAP, £1 million of this contingent consideration has not been recognised as
the outcome of those factors is not yet deemed determinable, resulting in goodwill and contingent
consideration balances that are currently £1 million lower than under IFRS.
Easynet
Group Plc
The Group
finalised the initial accounting for the purchase of Easynet Group
Plc during the current period. In the Group's Annual Report on
Form 20-F for 2006, under both IFRS and US GAAP, goodwill was
provisionally determined at £202 million. Following the
completion of the assessment of the recoverability of unprovided tax
contingencies existing at the purchase date, the Group has now
increased goodwill and current tax liabilities by
£14 million. Under IFRS, comparative information presented
for the periods before the purchase price allocation is complete
should be adjusted as if the purchase accounting had been completed
on the purchase date. Under US GAAP, the previously published
financial information is not adjusted as a result of finalising the
purchase price allocation. Instead the effects of the change are
accounted for prospectively, resulting in goodwill and current tax
liability balances being £14 million lower than under IFRS
for the year ended 30 June 2006.
Joint ventures
Under US GAAP, £1 million of goodwill has arisen on the purchase of certain other joint ventures
and associates. No amortisation charge is being recognised. Under IFRS, the deemed cost of this
goodwill at the IFRS Transition Date was nil.
46
(2) Employee stock-based compensation
Under IFRS, the Group recognises an expense for all share options and awards based on fair values,
measured at the date of grant using appropriate option-pricing models, taking into account the
terms and conditions upon which the awards are granted. The expense is recognised over the period
during which employees become unconditionally entitled to the awards, adjusted for the Groups
estimate of the number of awards which will lapse, either due to employees leaving the Group prior
to vesting or due to non-market based performance conditions not being met. It is the Groups
current intention to use market-purchased shares to satisfy the future exercise of share awards.
Under US GAAP, the Group accounts for share options and awards in accordance with SFAS No. 123
(revised 2004) Share-Based Payment (SFAS No. 123R). SFAS No. 123R requires the recognition of
an expense for all share options and awards granted to employees, based on the fair value of those
awards, as estimated using appropriate option-pricing models. The Group has elected to follow the
alternative transition method described in FASB Staff Position FAS123R-3 in accounting for the tax
effects of share options and awards.
Under IFRS, in accordance with the transition provisions in IFRS 1 and IFRS 2 Share-based
Payment, an expense has only been recognised in respect of options and awards granted after 7
November 2002, that had not vested by 1 January 2005. Under US GAAP, the Group adopted SFAS No.
123R from 1 July 2005 using the modified prospective application transition method and was
therefore required to recognise an expense in respect of the portion of any requisite vesting
period which had not been completed for all options and awards at 1 July 2005, regardless of the
original date of grant of those awards. Furthermore, under IFRS, the Group is required to recognise
compensation cost for awards with graded vesting on an accelerated basis, as though each separately
vesting portion of the award is a separate award. Under US GAAP, the Group is required to recognise
compensation cost under SFAS No. 123R using the attribution method that was used under SFAS No. 123
Accounting for Stock-based Compensation (SFAS No. 123). Under SFAS No. 123, the Group
recognised compensation cost for such awards using a straight-line method, and is therefore
required to continue to follow that same recognition method for the unvested portion of these
awards after adopting SFAS No. 123R. The extra US GAAP charge for the period in respect of these
differences amounts to nil (2005/06: half year nil; full year £1 million), as the charge recognised
was equal to that recognised during the period under IFRS.
Certain of the Companys share option and award schemes contain inflation-indexed earnings growth
performance conditions. Under IFRS, these are accounted for under the equity method, resulting in
the recognition of an expense based on fair values measured at the date of grant. Under US GAAP,
SFAS No. 123R requires that awards with inflation-indexed performance conditions be accounted for
under the liability method. The liability method requires a liability to be recorded in the
balance sheet in respect of those awards, whereas no liability is required under the equity method.
In addition, in calculating the expense for these share options and awards under the liability
method the fair value of each award must be remeasured at each reporting date until vesting, rather
than using the grant date fair value as required by the equity method. The effect of these
adjustments was to increase liabilities by £32 million and decrease expenses in the period by £7
million, compared to that recorded under IFRS.
Under IFRS, employers National Insurance is accrued over the vesting period of the share options.
Under US GAAP, EITF 00-16 Recognition and Measurement of Employer Payroll Taxes on Employee
Stock-Based Compensation requires the accrual for National Insurance to be recognised on the date
of the event triggering the measurement and payment of tax to the tax authority (i.e. the exercise
date of the share options). The additional US GAAP credit arising for the period amounts to £1
million (2005/06: half year nil; full year £2 million), as the National Insurance paid was less
than that accrued during the period under IFRS. The cumulative balance sheet effect of this
adjustment at 31 December 2006 was a decrease in the accrual under IFRS for employers National
Insurance of £8 million (2005/06: half year £5 million; full year £7 million).
(3) Derivative accounting
Under both IFRS and US GAAP, the Group is required to recognise its derivative financial
instruments on
47
the balance sheet at fair value from inception of the contract, with changes in fair value being
recognised in the income statement. The fair value of derivative instruments is determined based on
discounted present value techniques or valuations prepared by banks.
Under IFRS, where derivatives are designated as part of a cash flow hedging relationship for
accounting purposes, the portion of the gain or loss on the hedging instrument (i.e. the change in
its fair value) that is determined to be effective is initially recognised through equity in a
hedging reserve up until the point at which the associated creditor is recognised on the balance
sheet. From this point onwards, all movements are taken to the income statement until the
derivative financial instrument reaches maturity. The amount stored in the hedging reserve at the
point that the creditor is recognised on the balance sheet is amortised over the stock amortisation
period.
Under US GAAP, the movements in the fair value of derivative financial instruments which relate to
forward points are stored in other comprehensive income (OCI) over the entire life of the
instrument and will net to zero on maturity. Movements relating to spot rates are also stored in
OCI until the creditor is recognised on the balance sheet. From this point onwards, all movements
relating to spot rates are taken to the income statement until the derivative financial instrument
reaches maturity. The amount stored in OCI is amortised on a pro-rata basis over the stock
amortisation period and the time during which the creditor is on the balance sheet.
Under US GAAP, a number of the Groups cross-currency swaps which convert fixed US dollar interest
payments into fixed sterling interest payments were not designated as cash flow hedges until after
their inception. Accordingly, the fair value of these swaps at the date of designation results in
hedge ineffectiveness, which is recorded directly in the income statement. Under IFRS, as permitted
by the IFRS 1 transition rules, there is no ineffectiveness arising, as hedge accounting is deemed
to have been achieved from their inception.
The estimated net amount of existing losses which are included in other comprehensive income at 31
December 2006 that are expected to be reclassified into earnings within the next twelve months is
£41 million, net of tax (2005/06: half year £10 million; full year £11 million).
During the half year ended 31 December 2006, the Group recognised a loss in the income statement of
£2 million due to hedge ineffectiveness (2005/06: half year £3 million; full year £6 million).
(4) Capitalised interest
Under IFRS, the capitalisation of interest is not required, and the Group expenses interest charges
to the income statement in the period in which they are incurred. Under US GAAP, interest charges
on funds invested in the construction of major capital assets are required to be capitalised and
amortised over the estimated useful life of the assets concerned.
Cumulative capitalised interest on assets under construction at 31 December 2006 amounted to £22
million (2005/06: half year £24 million, full year £24 million). During the period, no interest
(2005/06: half year £5 million; full year £7 million) was capitalised in respect of assets under
construction, and amortisation of £2 million (2005/06: half year £1 million; full year £3 million)
was charged in respect of capitalised interest on assets in use.
(5) Pre-consolidation results
On 21 October 2005, the Group made a recommended cash offer for the entire issued and to be issued
share capital of Easynet. On 6 January 2006, the offer was declared unconditional in all respects,
and this is considered to be the acquisition date. Under IFRS, the Groups ownership interest in
Easynet shares up until the date of acquisition were treated as an available for sale investment.
Under US GAAP, the Group has applied the requirements of Accounting Principles
Board Opinion No. 18 The equity method of accounting for investments in common stock, which
require that when an
48
investment previously accounted for using other than the equity method becomes qualified for
consolidation, an investors retained earnings and results of operations should be adjusted
retrospectively to adopt the equity method for its ownership interest in previous periods.
Accordingly, under US GAAP, the Groups share of Easynets net loss for the period to 6 January
2006 of £2 million has been included within net income. The Groups net income for the half year
ended 31 December 2005 has also been restated to reflect this.
(6) Deferred taxation
Under IFRS, IAS 12 Income taxes (IAS 12) requires that deferred tax assets and liabilities are
recognised using the balance sheet liability method, providing for temporary differences between
the carrying value of assets and liabilities and their corresponding tax bases. A deferred tax
asset is only recognised to the extent that it is probable that future taxable profits will be
available against which the asset can be utilised. The carrying amount of deferred tax assets is
reviewed at each balance sheet date and reduced to the extent that it is no longer probable that
sufficient taxable profits will be available to allow all or part of the asset to be recovered.
Under US GAAP, SFAS No. 109 Accounting for Income Taxes requires that deferred income taxes
reflect the net tax effects of temporary differences (differences between the carrying value of
assets and liabilities and their corresponding tax bases). A valuation allowance is recorded when
it is more likely than not that some or all of a deferred tax asset will not be realised.
The net deferred tax asset recognised under IFRS and US GAAP primarily differs in respect of
deferred tax on IFRS to US GAAP adjustments.
A further difference arises in relation to the recognition of deferred tax assets in respect of
employee stock-based compensation expense. Under IFRS, the deferred tax asset is based on the
compensation expense recognised in the income statement, but is adjusted to reflect the Groups
estimate of the actual future tax deduction which will arise, based on the Groups share price at
the balance sheet date. Under US GAAP, the deferred tax asset is also based on the compensation
expense recognised in the income statement, however SFAS No. 123R requires that no consideration is
given to the Groups share price at the balance sheet date in either measuring the gross asset or
any valuation allowance required.
Under IFRS, at 31 December 2006, there is a deferred tax asset of £79 million (2005/06: full year
£100 million; half year £79 million). Under US GAAP, at 31 December 2006, there is a deferred tax
asset of £66 million (2005/06: full year £91 million; half year £71 million). FIN 18 Accounting
for Taxes in Interim Periods and IAS 34 Interim Financial Reporting require that an enterprise
makes its best estimate of the effective tax rate expected to be applicable to ordinary income for
the full fiscal year, considering both current and deferred taxes payable. If the enterprise is a
consolidated group, the estimated annual effective tax rate should be calculated for the group and
applied to the consolidated groups net income. However, in arriving at this effective tax rate,
no effect should be included for the tax related to significant unusual or extraordinary items that
will be separately reported or reported net of their related tax effect in reports for the interim
period.
(7) Debt issue costs
Under IFRS, borrowings are recorded at the proceeds received, net of direct issue costs.
Under US GAAP, the Group has applied the requirements of Accounting Principles Board Opinion No. 21
Interest on Receivables and Payables, which require that direct issue costs should be reported in
the balance sheet as deferred charges, within assets.
(8) Per share data
The equivalent earnings per American Depositary Share (ADS) outstanding is as follows:
49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Half year ended 31 December |
|
Full year ended |
|
|
2006 |
|
2005 |
|
30 June 2006 |
|
|
£ |
|
£ |
|
£ |
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
Basic earnings per ADS under US GAAP |
|
|
54.0p |
|
|
|
59.5p |
|
|
|
120.8p |
|
Diluted earnings per ADS under US GAAP |
|
|
54.0p |
|
|
|
59.4p |
|
|
|
120.4p |
|
(9) Consolidated Balance Sheets
Under IFRS, deferred tax assets are classified within non-current assets, as required by IAS 1
Presentation of Financial Statements. Under US GAAP, deferred tax assets are classified within
other current assets or other non-current assets.
Under IFRS, a merger reserve is included as part of capital and reserves, relating to the amount by
which the fair value of the BSkyB shares issued on acquisition of SIG and the remaining 19.9% of
BiB exceeded their nominal value. Under US GAAP, this amount is recorded within
additional-paid-in-capital.
Under IFRS, a special reserve and a capital redemption reserve are included as part of capital and
reserves. Under US GAAP, the balances held in these special reserves are recorded within
additional-paid-in-capital.
(ii) Additional US GAAP disclosures
(a) Stock-based compensation
During the current period, 12,850,730 share awards were granted (2005/06: half year 7,728,167; full
year 8,390,285) with a weighted average exercise price of £0.65 (2005/06: half year £0.78; full
year £0.80). The weighted average fair value of share options granted in the period, as estimated
at the date of grant, was £3.95 (half year ended 31 December 2005: £3.26; full year ended 30 June
2006: £3.27). This was calculated using the Black-Scholes share option pricing model, except for
awards which have market-based performance conditions, where a Monte-Carlo simulation model was
used, and for grants of nil-priced options, which were treated as the award of a free share.
The Monte-Carlo simulation model reflected the historical volatilities of the Companys share price
and those of all other companies to which the Companys performance would be compared, over a
period equal to the vesting period of the options. The fair value of nil-priced options granted
during the period was measured on the basis of the market-price of the Companys shares on the date
of grant, discounted for expected dividends which would not be received over the vesting period of
the options.
The following weighted average assumptions were used in the option pricing models:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 December |
|
|
31 December |
|
|
30 June |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
Share price |
|
£ |
5.46 |
|
|
£ |
5.13 |
|
|
£ |
5.13 |
|
Exercise price |
|
£ |
0.65 |
|
|
£ |
0.78 |
|
|
£ |
0.80 |
|
Expected volatility |
|
|
23.9 |
% |
|
|
26.3 |
% |
|
|
25.9 |
% |
Expected life |
|
3.1 years |
|
2.1 years |
|
2.0 years |
Expected dividends |
|
|
2.2 |
% |
|
|
1.8 |
% |
|
|
1.8 |
% |
Risk-free interest rate |
|
|
4.8 |
% |
|
|
4.3 |
% |
|
|
4.3 |
% |
|
|
|
|
|
|
|
|
|
|
Expected volatility was determined by calculating the historical volatility of the Companys share
price, over a period equal to the expected life of the
50
options. Expected life was based on the
contractual life of the options, adjusted, based on managements best estimate, for the effects of
exercise restrictions and behavioural considerations.
(b) New standards not yet adopted
SFAS No. 155 Accounting for Certain Hybrid Financial Instruments
In February 2006, the Financial Accounting Standards Boards (FASB) issued SFAS No. 155
Accounting for Certain Hybrid Financial Instruments (SFAS No. 155). This standard simplifies
the accounting for certain hybrid financial instruments, eliminates certain interim guidance
relating to securitised financial assets, and eliminates certain restrictions on qualifying
special-purpose entities. The standard is effective for all financial instruments acquired or
issued in any fiscal year beginning after 15 September 2006, and will therefore be adopted by the
Group from 1 July 2007. The adoption of SFAS No. 155 is not expected to have a material impact on
the Group results of operations or its financial position.
SFAS No. 156 Accounting for Servicing of Financial Assets
In March 2006, the FASB issued SFAS No. 156 Accounting for Servicing of Financial Assets (SFAS
No. 156). This standard addresses the recognition of separately recognised servicing assets and
liabilities arising each time an entity undertakes an obligation to service a financial asset. The
standard is effective for fiscal years beginning after 15 September 2006, and will therefore be
adopted by the Group from 1 July 2007. The adoption of SFAS No. 156 is not expected to have a
material impact on the Group results of operations or its financial position.
SFAS No. 157 Fair Value Measurements
In September 2006, the FASB issued SFAS No. 157 Fair Value Measurements (SFAS No. 157). This
standard defines fair value, establishes a framework for measuring fair value in generally accepted
accounting principles, and expands disclosures about fair value measurements. The standard does not
require any new fair value measurements. It is effective for financial statements issued for fiscal
years beginning after 15 November 2007, and will therefore be adopted by the Group from 1 July
2008. The Group is currently assessing SFAS No. 157 and has not yet determined the impact that the
adoption of this standard will have on its financial statement disclosures.
SFAS No. 158 Employers Accounting for Defined Benefit Pension and Other Postretirement Plans
In September 2006, the FASB issued SFAS No. 158 Employers Accounting for Defined Benefit Pension
and Other Postretirement Plans (SFAS No. 158). This standard requires the overfunded or
underfunded status of a defined benefit postretirement plan to be recognised as an asset or
liability and changes in that funded status to be recognised through comprehensive income in the
year in which the changes occur. The standard also requires the funded status of a plan to be
measured as of the year end date. The measurement provisions of the standard are effective for
fiscal years ending after 15 December 2008, and will therefore be adopted by the Group from 1 July
2008. The Group does not sponsor any defined benefit plans and therefore the adoption of SFAS No.
158 is not expected to have an impact on the Group results of operations or its financial
position.
FASB Interpretation No. 48 Accounting for Uncertainty in Income Taxes"
In June 2006, the FASB issued FASB Interpretation No. 48 Accounting for Uncertainty for Income
Taxes (FIN 48), which clarifies the accounting for uncertainty in tax positions. The evaluation
of a tax position under FIN 48 is a two-step process. The first step is recognition: tax positions
taken or expected to be taken in a tax return should be recognised only if those positions are more
likely than not of being sustained upon examination, based on the technical merits of the position.
In evaluating whether a tax position has met the more likely than not recognition threshold, it
should be presumed that the position will
be examined by the relevant taxing authority that would have full knowledge of all relevant
information.
51
The second step is measurement: tax positions that meet the recognition criteria are
measured at the largest amount of benefit that is greater than 50 percent likely of being
recognised upon ultimate settlement.
FIN 48 also provides guidance on derecognition, classification, interest and penalties, accounting
in interim periods, disclosure and transition. FIN 48 is effective for fiscal years beginning after
15 December 2006 and is therefore effective for the Group from 1 July 2007. The Group is currently
assessing FIN 48 and has not yet determined the impact that the adoption of this interpretation
will have on its financial position.
Staff Accounting Bulletin No. 108 Considering the Effects of Prior Year Misstatements When
Quantifying Misstatements in Current Year Financial Statements
Staff Accounting Bulletin No. 108, Considering the Effects of Prior Year Misstatements when
Quantifying Misstatements in Current Year Financial Statements (SAB 108) requires misstatements
to be quantified using both an income statement (rollover) and balance sheet (iron curtain)
approach and evaluate whether either approach results in a misstatement that, when all relevant
quantitative and qualitative factors are considered, is material. SAB 108 is effective for fiscal
years ending on or after 15 November 2006 and will therefore be adopted by the Group on 30 June
2007. The Group is currently assessing SAB 108 and has not yet determined the impact that the
adoption of this bulletin will have on its financial position.
ITEM 6: SUPPLEMENTAL GUARANTOR INFORMATION
From time to time the Company may issue debt securities that are registered with the Securities and
Exchange Commission, and which are guaranteed, on a full and unconditional basis, by certain of the
Companys subsidiaries. At 31 December 2006, two of the Companys subsidiaries, British Sky
Broadcasting Limited (BSkyB Limited) and Sky Subscribers Services Limited (SSSL), were joint
and several guarantors of the Companys registered debt securities. In February 1999 the Company
issued US$600 million of 6.875% Guaranteed Notes repayable in February 2009. In July 1999, the
Company issued US$650 million and £100 million of bonds repayable in July 2009 at rates of 8.200%
and 7.750%, respectively. Subsequent to 31 December 2006, under the terms of the debt securities
indentures, BSkyB Investments Limited (BSkyB Investments) has become an acceding guarantor to the
Companys registered debt securities. BSkyB Investments is a wholly owned subsidiary of the
Company, and its principal activity is to act as a holding company for BSkyB Limited.
Supplemental condensed consolidating financial information for the guarantors is presented below
prepared in accordance with the Groups accounting policies applied in the half year ended 31
December 2006, except to the extent that investments in subsidiaries have been accounted for by the
equity method and push down accounting has been applied for subsidiaries as required by the SEC.
The Groups accounting policies are in accordance with IFRS. This supplemental financial
information should be read in conjunction with the condensed interim financial statements in Item 4
Condensed Interim Financial Statements.
52
Supplemental condensed consolidating balance sheet
As at 31 December 2006
(£ million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
British Sky |
|
|
(1)(3) |
|
|
|
|
|
|
|
|
|
|
BSkyB |
|
|
|
Broadcasting |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Consolidation |
|
|
Group and |
|
|
|
Group plc |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Adjustments |
|
|
Subsidiaries |
|
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
|
22 |
|
|
|
637 |
|
|
|
|
|
|
|
659 |
|
Intangible assets |
|
|
|
|
|
|
169 |
|
|
|
40 |
|
|
|
|
|
|
|
209 |
|
Property, plant and equipment |
|
|
23 |
|
|
|
362 |
|
|
|
199 |
|
|
|
9 |
|
|
|
593 |
|
Investments in subsidiary undertakings
under the
equity method |
|
|
975 |
|
|
|
1,136 |
|
|
|
436 |
|
|
|
(2,547 |
) |
|
|
|
|
Investments in joint ventures and associates |
|
|
|
|
|
|
|
|
|
|
31 |
|
|
|
|
|
|
|
31 |
|
Available for sale investments |
|
|
1 |
|
|
|
1 |
|
|
|
793 |
|
|
|
(24 |
) |
|
|
771 |
|
Deferred tax assets |
|
|
17 |
|
|
|
23 |
|
|
|
39 |
|
|
|
|
|
|
|
79 |
|
Derivative financial assets |
|
|
82 |
|
|
|
|
|
|
|
|
|
|
|
(82 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,098 |
|
|
|
1,713 |
|
|
|
2,175 |
|
|
|
(2,644 |
) |
|
|
2,342 |
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories |
|
|
|
|
|
|
547 |
|
|
|
62 |
|
|
|
|
|
|
|
609 |
|
Trade and other receivables |
|
|
1,581 |
|
|
|
3,606 |
|
|
|
3,746 |
|
|
|
(8,365 |
) |
|
|
568 |
|
Short-term deposits |
|
|
|
|
|
|
|
|
|
|
202 |
|
|
|
|
|
|
|
202 |
|
Cash and cash equivalents |
|
|
|
|
|
|
381 |
|
|
|
21 |
|
|
|
|
|
|
|
402 |
|
Derivative financial assets |
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,581 |
|
|
|
4,540 |
|
|
|
4,031 |
|
|
|
(8,365 |
) |
|
|
1,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
2,679 |
|
|
|
6,253 |
|
|
|
6,206 |
|
|
|
(11,009 |
) |
|
|
4,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
|
548 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
548 |
|
Trade and other payables |
|
|
1,271 |
|
|
|
4,621 |
|
|
|
4,018 |
|
|
|
(8,441 |
) |
|
|
1,469 |
|
Current tax liabilities |
|
|
|
|
|
|
110 |
|
|
|
30 |
|
|
|
|
|
|
|
140 |
|
Provisions |
|
|
|
|
|
|
1 |
|
|
|
3 |
|
|
|
|
|
|
|
4 |
|
Derivative financial liabilities |
|
|
|
|
|
|
36 |
|
|
|
|
|
|
|
|
|
|
|
36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,819 |
|
|
|
4,768 |
|
|
|
4,051 |
|
|
|
(8,441 |
) |
|
|
2,197 |
|
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
|
736 |
|
|
|
252 |
|
|
|
1,076 |
|
|
|
(313 |
) |
|
|
1,751 |
|
Other payables |
|
|
|
|
|
|
12 |
|
|
|
13 |
|
|
|
38 |
|
|
|
63 |
|
Provisions |
|
|
|
|
|
|
6 |
|
|
|
12 |
|
|
|
|
|
|
|
18 |
|
Derivative financial liabilities |
|
|
245 |
|
|
|
|
|
|
|
82 |
|
|
|
(82 |
) |
|
|
245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
981 |
|
|
|
270 |
|
|
|
1,183 |
|
|
|
(357 |
) |
|
|
2,077 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
2,800 |
|
|
|
5,038 |
|
|
|
5,234 |
|
|
|
(8,798 |
) |
|
|
4,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders (deficit) equity |
|
|
(121 |
) |
|
|
1,215 |
|
|
|
972 |
|
|
|
(2,211 |
) |
|
|
(145 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders
(deficit) equity |
|
|
2,679 |
|
|
|
6,253 |
|
|
|
6,206 |
|
|
|
(11,009 |
) |
|
|
4,129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to US GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders (deficit) equity under IFRS |
|
|
(121 |
) |
|
|
1,215 |
|
|
|
972 |
|
|
|
(2,211 |
) |
|
|
(145 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
615 |
|
|
|
|
|
|
|
615 |
|
|
|
(615 |
) |
|
|
615 |
|
Deferred consideration |
|
|
1 |
|
|
|
|
|
|
|
1 |
|
|
|
(1 |
) |
|
|
1 |
|
Employee stock-based compensation |
|
|
(24 |
) |
|
|
(24 |
) |
|
|
|
|
|
|
24 |
|
|
|
(24 |
) |
Capitalised interest |
|
|
22 |
|
|
|
22 |
|
|
|
|
|
|
|
(22 |
) |
|
|
22 |
|
Deferred taxation |
|
|
(13 |
) |
|
|
(13 |
) |
|
|
|
|
|
|
13 |
|
|
|
(13 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves under US GAAP |
|
|
480 |
|
|
|
1,200 |
|
|
|
1,588 |
|
|
|
(2,812 |
) |
|
|
456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to supplemental guarantor information
53
Supplemental condensed consolidating balance sheet
As at 31 December 2005 (2)
(£ million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
British Sky |
|
|
(1)(3) |
|
|
|
|
|
|
|
|
|
|
BSkyB |
|
|
|
Broadcasting |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Consolidation |
|
|
Group and |
|
|
|
Group plc |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Adjustments |
|
|
Subsidiaries |
|
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
|
|
|
|
|
417 |
|
|
|
|
|
|
|
417 |
|
Intangible assets |
|
|
|
|
|
|
211 |
|
|
|
10 |
|
|
|
|
|
|
|
221 |
|
Property, plant and equipment |
|
|
24 |
|
|
|
302 |
|
|
|
15 |
|
|
|
8 |
|
|
|
349 |
|
Investments in subsidiary undertakings
under the
equity method |
|
|
1,113 |
|
|
|
399 |
|
|
|
1,553 |
|
|
|
(3,065 |
) |
|
|
|
|
Investments in joint ventures and associates |
|
|
|
|
|
|
|
|
|
|
29 |
|
|
|
|
|
|
|
29 |
|
Available for sale investments |
|
|
1 |
|
|
|
1 |
|
|
|
67 |
|
|
|
(17 |
) |
|
|
52 |
|
Deferred tax assets |
|
|
55 |
|
|
|
23 |
|
|
|
1 |
|
|
|
|
|
|
|
79 |
|
Derivative financial assets |
|
|
11 |
|
|
|
|
|
|
|
12 |
|
|
|
(10 |
) |
|
|
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,204 |
|
|
|
936 |
|
|
|
2,104 |
|
|
|
(3,084 |
) |
|
|
1,160 |
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories |
|
|
|
|
|
|
538 |
|
|
|
30 |
|
|
|
|
|
|
|
568 |
|
Trade and other receivables |
|
|
1,114 |
|
|
|
1,747 |
|
|
|
2,772 |
|
|
|
(5,244 |
) |
|
|
389 |
|
Short-term deposits |
|
|
|
|
|
|
720 |
|
|
|
44 |
|
|
|
|
|
|
|
764 |
|
Cash and cash equivalents |
|
|
|
|
|
|
597 |
|
|
|
292 |
|
|
|
|
|
|
|
889 |
|
Derivative financial assets |
|
|
2 |
|
|
|
27 |
|
|
|
|
|
|
|
|
|
|
|
29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,116 |
|
|
|
3,629 |
|
|
|
3,138 |
|
|
|
(5,244 |
) |
|
|
2,639 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
2,320 |
|
|
|
4,565 |
|
|
|
5,242 |
|
|
|
(8,328 |
) |
|
|
3,799 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
|
174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
174 |
|
Trade and other payables |
|
|
1,057 |
|
|
|
3,456 |
|
|
|
2,174 |
|
|
|
(5,311 |
) |
|
|
1,376 |
|
Current tax liabilities |
|
|
|
|
|
|
116 |
|
|
|
|
|
|
|
|
|
|
|
116 |
|
Provisions |
|
|
|
|
|
|
4 |
|
|
|
2 |
|
|
|
|
|
|
|
6 |
|
Derivative financial liabilities |
|
|
18 |
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,249 |
|
|
|
3,584 |
|
|
|
2,176 |
|
|
|
(5,311 |
) |
|
|
1,698 |
|
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
|
822 |
|
|
|
97 |
|
|
|
1,051 |
|
|
|
(116 |
) |
|
|
1,854 |
|
Other payables |
|
|
|
|
|
|
23 |
|
|
|
|
|
|
|
|
|
|
|
23 |
|
Derivative financial liabilities |
|
|
88 |
|
|
|
|
|
|
|
2 |
|
|
|
(10 |
) |
|
|
80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
910 |
|
|
|
120 |
|
|
|
1,053 |
|
|
|
(126 |
) |
|
|
1,957 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
2,159 |
|
|
|
3,704 |
|
|
|
3,229 |
|
|
|
(5,437 |
) |
|
|
3,655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
161 |
|
|
|
861 |
|
|
|
2,013 |
|
|
|
(2,891 |
) |
|
|
144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
|
2,320 |
|
|
|
4,565 |
|
|
|
5,242 |
|
|
|
(8,328 |
) |
|
|
3,799 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to US GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity under IFRS |
|
|
161 |
|
|
|
861 |
|
|
|
2,013 |
|
|
|
(2,891 |
) |
|
|
144 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
616 |
|
|
|
|
|
|
|
616 |
|
|
|
(616 |
) |
|
|
616 |
|
Employee stock-based compensation |
|
|
5 |
|
|
|
5 |
|
|
|
|
|
|
|
(5 |
) |
|
|
5 |
|
Capitalised interest |
|
|
24 |
|
|
|
24 |
|
|
|
|
|
|
|
(24 |
) |
|
|
24 |
|
Deferred taxation |
|
|
(8 |
) |
|
|
(8 |
) |
|
|
|
|
|
|
8 |
|
|
|
(8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves under US GAAP |
|
|
798 |
|
|
|
882 |
|
|
|
2,629 |
|
|
|
(3,528 |
) |
|
|
781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to supplemental guarantor information
54
Supplemental condensed consolidating balance sheet
As at 30 June 2006 (2)
(£ million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
British Sky |
|
|
(1)(3) |
|
|
|
|
|
|
|
|
|
|
BSkyB |
|
|
|
Broadcasting |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Consolidation |
|
|
Group and |
|
|
|
Group plc |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Adjustments |
|
|
Subsidiaries |
|
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
|
|
|
|
|
|
637 |
|
|
|
|
|
|
|
637 |
|
Intangible assets |
|
|
|
|
|
|
181 |
|
|
|
37 |
|
|
|
|
|
|
|
218 |
|
Property, plant and equipment |
|
|
23 |
|
|
|
354 |
|
|
|
133 |
|
|
|
9 |
|
|
|
519 |
|
Investments in subsidiary undertakings
under the
equity method |
|
|
929 |
|
|
|
759 |
|
|
|
319 |
|
|
|
(2,007 |
) |
|
|
|
|
Investments in joint ventures and associates |
|
|
|
|
|
|
|
|
|
|
28 |
|
|
|
|
|
|
|
28 |
|
Available for sale investments |
|
|
1 |
|
|
|
1 |
|
|
|
25 |
|
|
|
(25 |
) |
|
|
2 |
|
Deferred tax assets |
|
|
40 |
|
|
|
17 |
|
|
|
43 |
|
|
|
|
|
|
|
100 |
|
Derivative financial assets |
|
|
76 |
|
|
|
|
|
|
|
|
|
|
|
(76 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,069 |
|
|
|
1,312 |
|
|
|
1,222 |
|
|
|
(2,099 |
) |
|
|
1,504 |
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventories |
|
|
|
|
|
|
277 |
|
|
|
47 |
|
|
|
|
|
|
|
324 |
|
Trade and other receivables |
|
|
1,456 |
|
|
|
2,068 |
|
|
|
2,884 |
|
|
|
(5,919 |
) |
|
|
489 |
|
Short-term deposits |
|
|
|
|
|
|
297 |
|
|
|
350 |
|
|
|
|
|
|
|
647 |
|
Cash and cash equivalents |
|
|
|
|
|
|
785 |
|
|
|
31 |
|
|
|
|
|
|
|
816 |
|
Derivative financial assets |
|
|
1 |
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,457 |
|
|
|
3,433 |
|
|
|
3,312 |
|
|
|
(5,919 |
) |
|
|
2,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
2,526 |
|
|
|
4,745 |
|
|
|
4,534 |
|
|
|
(8,018 |
) |
|
|
3,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
|
162 |
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
163 |
|
Trade and other payables |
|
|
1,205 |
|
|
|
3,406 |
|
|
|
2,620 |
|
|
|
(5,984 |
) |
|
|
1,247 |
|
Current tax liabilities |
|
|
|
|
|
|
68 |
|
|
|
14 |
|
|
|
|
|
|
|
82 |
|
Provisions |
|
|
|
|
|
|
1 |
|
|
|
5 |
|
|
|
|
|
|
|
6 |
|
Derivative financial liabilities |
|
|
28 |
|
|
|
21 |
|
|
|
|
|
|
|
|
|
|
|
49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,395 |
|
|
|
3,496 |
|
|
|
2,640 |
|
|
|
(5,984 |
) |
|
|
1,547 |
|
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
|
776 |
|
|
|
266 |
|
|
|
1,103 |
|
|
|
(320 |
) |
|
|
1,825 |
|
Other payables |
|
|
|
|
|
|
15 |
|
|
|
15 |
|
|
|
36 |
|
|
|
66 |
|
Provisions |
|
|
|
|
|
|
7 |
|
|
|
12 |
|
|
|
|
|
|
|
19 |
|
Derivative financial liabilities |
|
|
209 |
|
|
|
|
|
|
|
76 |
|
|
|
(76 |
) |
|
|
209 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
985 |
|
|
|
288 |
|
|
|
1,206 |
|
|
|
(360 |
) |
|
|
2,119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
2,380 |
|
|
|
3,784 |
|
|
|
3,846 |
|
|
|
(6,344 |
) |
|
|
3,666 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
146 |
|
|
|
961 |
|
|
|
688 |
|
|
|
(1,674 |
) |
|
|
121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
|
2,526 |
|
|
|
4,745 |
|
|
|
4,534 |
|
|
|
(8,018 |
) |
|
|
3,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to US GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity under IFRS |
|
|
146 |
|
|
|
961 |
|
|
|
688 |
|
|
|
(1,674 |
) |
|
|
121 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
616 |
|
|
|
|
|
|
|
616 |
|
|
|
(616 |
) |
|
|
616 |
|
Employee stock-based compensation |
|
|
7 |
|
|
|
7 |
|
|
|
|
|
|
|
(7 |
) |
|
|
7 |
|
Capitalised interest |
|
|
24 |
|
|
|
24 |
|
|
|
|
|
|
|
(24 |
) |
|
|
24 |
|
Deferred taxation |
|
|
(9 |
) |
|
|
(9 |
) |
|
|
|
|
|
|
9 |
|
|
|
(9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves under US GAAP |
|
|
784 |
|
|
|
983 |
|
|
|
1,304 |
|
|
|
(2,312 |
) |
|
|
759 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to supplemental guarantor information
55
Supplemental condensed consolidating statement of operations
For the half year ended 31 December 2006
(£ million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
British Sky |
|
|
(1)(3) |
|
|
|
|
|
|
|
|
|
|
BSkyB |
|
|
|
Broadcasting |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Consolidation |
|
|
Group and |
|
|
|
Group plc |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Adjustments |
|
|
Subsidiaries |
|
Revenue |
|
|
65 |
|
|
|
2,175 |
|
|
|
610 |
|
|
|
(630 |
) |
|
|
2,220 |
|
Operating expense |
|
|
(1 |
) |
|
|
(1,898 |
) |
|
|
(550 |
) |
|
|
624 |
|
|
|
(1,825 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
64 |
|
|
|
277 |
|
|
|
60 |
|
|
|
(6 |
) |
|
|
395 |
|
Share of results of joint ventures and
associates |
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
6 |
|
Share of (losses) profits of subsidiary
undertakings |
|
|
210 |
|
|
|
66 |
|
|
|
91 |
|
|
|
(367 |
) |
|
|
|
|
Investment income |
|
|
34 |
|
|
|
48 |
|
|
|
32 |
|
|
|
(90 |
) |
|
|
24 |
|
Finance costs |
|
|
(44 |
) |
|
|
(85 |
) |
|
|
(8 |
) |
|
|
68 |
|
|
|
(69 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before tax |
|
|
264 |
|
|
|
306 |
|
|
|
181 |
|
|
|
(395 |
) |
|
|
356 |
|
Taxation |
|
|
(18 |
) |
|
|
(79 |
) |
|
|
(13 |
) |
|
|
|
|
|
|
(110 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
246 |
|
|
|
227 |
|
|
|
168 |
|
|
|
(395 |
) |
|
|
246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to US GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period under IFRS |
|
|
246 |
|
|
|
227 |
|
|
|
168 |
|
|
|
(395 |
) |
|
|
246 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee stock based compensation |
|
|
8 |
|
|
|
8 |
|
|
|
|
|
|
|
(8 |
) |
|
|
8 |
|
Derivative accounting |
|
|
(11 |
) |
|
|
(9 |
) |
|
|
|
|
|
|
9 |
|
|
|
(11 |
) |
Capitalised interest |
|
|
(2 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
2 |
|
|
|
(2 |
) |
Deferred taxation |
|
|
(3 |
) |
|
|
(3 |
) |
|
|
|
|
|
|
3 |
|
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income under US GAAP |
|
|
238 |
|
|
|
221 |
|
|
|
168 |
|
|
|
(389 |
) |
|
|
238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to supplemental guarantor information
56
Supplemental condensed consolidating statement of operations
For the half year ended 31 December 2005
(£ million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
British Sky |
|
|
(1)(3) |
|
|
|
|
|
|
|
|
|
|
BSkyB |
|
|
|
Broadcasting |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Consolidation |
|
|
Group and |
|
|
|
Group plc |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Adjustments |
|
|
Subsidiaries |
|
Revenue |
|
|
58 |
|
|
|
1,891 |
|
|
|
347 |
|
|
|
(280 |
) |
|
|
2,016 |
|
Operating expense |
|
|
|
|
|
|
(1,564 |
) |
|
|
(322 |
) |
|
|
284 |
|
|
|
(1,602 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
58 |
|
|
|
327 |
|
|
|
25 |
|
|
|
4 |
|
|
|
414 |
|
Share of results of joint ventures and
associates |
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
7 |
|
Share of (losses) profits of subsidiary
undertakings |
|
|
(305 |
) |
|
|
|
|
|
|
164 |
|
|
|
141 |
|
|
|
|
|
Investment income |
|
|
582 |
|
|
|
24 |
|
|
|
11 |
|
|
|
(597 |
) |
|
|
20 |
|
Finance costs |
|
|
(44 |
) |
|
|
(31 |
) |
|
|
(21 |
) |
|
|
45 |
|
|
|
(51 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before tax |
|
|
291 |
|
|
|
320 |
|
|
|
186 |
|
|
|
(407 |
) |
|
|
390 |
|
Taxation |
|
|
(17 |
) |
|
|
(98 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
(116 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period |
|
|
274 |
|
|
|
222 |
|
|
|
185 |
|
|
|
(407 |
) |
|
|
274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to US GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period under IFRS |
|
|
274 |
|
|
|
222 |
|
|
|
185 |
|
|
|
(407 |
) |
|
|
274 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative accounting |
|
|
(2 |
) |
|
|
1 |
|
|
|
|
|
|
|
(1 |
) |
|
|
(2 |
) |
Capitalised interest |
|
|
4 |
|
|
|
4 |
|
|
|
|
|
|
|
(4 |
) |
|
|
4 |
|
Pre-consolidation results |
|
|
(2 |
) |
|
|
|
|
|
|
(2 |
) |
|
|
2 |
|
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income under US GAAP |
|
|
274 |
|
|
|
227 |
|
|
|
183 |
|
|
|
(410 |
) |
|
|
274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to supplemental guarantor information
57
Supplemental condensed consolidating statement of operations
For the year ended 30 June 2006 (2)
(£ million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
British Sky |
|
|
(1)(3) |
|
|
|
|
|
|
|
|
|
|
BSkyB |
|
|
|
Broadcasting |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Consolidation |
|
|
Group and |
|
|
|
Group plc |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Adjustments |
|
|
Subsidiaries |
|
Revenue |
|
|
118 |
|
|
|
4,206 |
|
|
|
915 |
|
|
|
(1,091 |
) |
|
|
4,148 |
|
Operating expense |
|
|
(1 |
) |
|
|
(3,494 |
) |
|
|
(877 |
) |
|
|
1,101 |
|
|
|
(3,271 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
|
|
117 |
|
|
|
712 |
|
|
|
38 |
|
|
|
10 |
|
|
|
877 |
|
Share of results of joint
ventures and associates |
|
|
|
|
|
|
|
|
|
|
12 |
|
|
|
|
|
|
|
12 |
|
Share of (losses) profits of
subsidiary undertakings |
|
|
(458 |
) |
|
|
13 |
|
|
|
262 |
|
|
|
183 |
|
|
|
|
|
Investment income |
|
|
1,015 |
|
|
|
56 |
|
|
|
87 |
|
|
|
(1,106 |
) |
|
|
52 |
|
Finance costs |
|
|
(88 |
) |
|
|
(112 |
) |
|
|
(93 |
) |
|
|
150 |
|
|
|
(143 |
) |
Profit on disposal of investment |
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before tax |
|
|
586 |
|
|
|
671 |
|
|
|
306 |
|
|
|
(765 |
) |
|
|
798 |
|
Taxation |
|
|
(35 |
) |
|
|
(152 |
) |
|
|
(60 |
) |
|
|
|
|
|
|
(247 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
|
551 |
|
|
|
519 |
|
|
|
246 |
|
|
|
(765 |
) |
|
|
551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation to US GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year under IFRS |
|
|
551 |
|
|
|
519 |
|
|
|
246 |
|
|
|
(765 |
) |
|
|
551 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee stock based compensation |
|
|
1 |
|
|
|
1 |
|
|
|
|
|
|
|
(1 |
) |
|
|
1 |
|
Derivative accounting |
|
|
(8 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
2 |
|
|
|
(8 |
) |
Capitalised interest |
|
|
4 |
|
|
|
4 |
|
|
|
|
|
|
|
(4 |
) |
|
|
4 |
|
Pre-consolidation results |
|
|
(2 |
) |
|
|
|
|
|
|
(2 |
) |
|
|
2 |
|
|
|
(2 |
) |
Deferred taxation |
|
|
5 |
|
|
|
3 |
|
|
|
|
|
|
|
(3 |
) |
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income under US GAAP |
|
|
551 |
|
|
|
525 |
|
|
|
244 |
|
|
|
(769 |
) |
|
|
551 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to supplemental guarantor information
58
Supplemental condensed consolidating statements of cash flow
For the half year ended 31 December 2006
(£ million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
British Sky |
|
|
(1) |
|
|
|
|
|
|
|
|
|
|
BSkyB |
|
|
|
Broadcasting |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Consolidation |
|
|
Group and |
|
|
|
Group plc |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Adjustments |
|
|
Subsidiaries |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations |
|
|
|
|
|
|
342 |
|
|
|
23 |
|
|
|
|
|
|
|
365 |
|
Interest received |
|
|
|
|
|
|
22 |
|
|
|
10 |
|
|
|
|
|
|
|
32 |
|
Taxation paid |
|
|
|
|
|
|
(39 |
) |
|
|
|
|
|
|
|
|
|
|
(39 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) from operating
activities |
|
|
|
|
|
|
325 |
|
|
|
33 |
|
|
|
|
|
|
|
358 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends received from joint ventures
and associates |
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
4 |
|
Purchase of property, plant and equipment |
|
|
|
|
|
|
(60 |
) |
|
|
(71 |
) |
|
|
|
|
|
|
(131 |
) |
Purchase of intangible assets |
|
|
|
|
|
|
(19 |
) |
|
|
(8 |
) |
|
|
|
|
|
|
(27 |
) |
Purchase of available for sale
investments |
|
|
|
|
|
|
(975 |
) |
|
|
|
|
|
|
|
|
|
|
(975 |
) |
Decrease in short-term deposits |
|
|
|
|
|
|
297 |
|
|
|
148 |
|
|
|
|
|
|
|
445 |
|
Purchase of subsidiary, net of cash and
cash equivalents purchased |
|
|
|
|
|
|
(19 |
) |
|
|
|
|
|
|
|
|
|
|
(19 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) from investing
activities |
|
|
|
|
|
|
(776 |
) |
|
|
73 |
|
|
|
|
|
|
|
(703 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings |
|
|
|
|
|
|
550 |
|
|
|
|
|
|
|
|
|
|
|
550 |
|
Repayment of borrowings |
|
|
|
|
|
|
(189 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
(191 |
) |
Proceeds from disposal of shares in
Employee Share Ownership Plan (ESOP) |
|
|
|
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
8 |
|
Purchase of own share for ESOP |
|
|
|
|
|
|
(13 |
) |
|
|
|
|
|
|
|
|
|
|
(13 |
) |
Purchase of own shares for cancellation |
|
|
|
|
|
|
(214 |
) |
|
|
|
|
|
|
|
|
|
|
(214 |
) |
Interest paid |
|
|
|
|
|
|
(90 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
(92 |
) |
Dividends paid to shareholders |
|
|
|
|
|
|
(117 |
) |
|
|
|
|
|
|
|
|
|
|
(117 |
) |
Loans from (to) Group companies |
|
|
|
|
|
|
112 |
|
|
|
(112 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash from financing activities |
|
|
|
|
|
|
47 |
|
|
|
(116 |
) |
|
|
|
|
|
|
(69 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash
equivalents |
|
|
|
|
|
|
(404 |
) |
|
|
(10 |
) |
|
|
|
|
|
|
(414 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and equivalents at the beginning of
the period |
|
|
|
|
|
|
785 |
|
|
|
31 |
|
|
|
|
|
|
|
816 |
|
Cash and equivalents at the end of the
period |
|
|
|
|
|
|
381 |
|
|
|
21 |
|
|
|
|
|
|
|
402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to supplemental guarantor information
59
Supplemental condensed consolidating statements of cash flow
For the half year ended 31 December 2005
(£ million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
British Sky |
|
|
(1) |
|
|
|
|
|
|
|
|
|
|
BSkyB |
|
|
|
Broadcasting |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Consolidation |
|
|
Group and |
|
|
|
Group plc |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Adjustments |
|
|
Subsidiaries |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations |
|
|
(228 |
) |
|
|
1,121 |
|
|
|
(432 |
) |
|
|
53 |
|
|
|
514 |
|
Interest received |
|
|
|
|
|
|
6 |
|
|
|
10 |
|
|
|
|
|
|
|
16 |
|
Taxation paid |
|
|
|
|
|
|
(76 |
) |
|
|
|
|
|
|
|
|
|
|
(76 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) from operating activities |
|
|
(228 |
) |
|
|
1,051 |
|
|
|
(422 |
) |
|
|
53 |
|
|
|
454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends received from joint ventures and
associates |
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
3 |
|
Net funding to joint ventures and associates |
|
|
|
|
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
Purchase of property, plant and equipment |
|
|
|
|
|
|
(54 |
) |
|
|
(4 |
) |
|
|
|
|
|
|
(58 |
) |
Purchase of intangible assets |
|
|
|
|
|
|
(34 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
(36 |
) |
Purchase of available for sale investments |
|
|
|
|
|
|
|
|
|
|
(51 |
) |
|
|
|
|
|
|
(51 |
) |
(Increase) decrease in short-term deposits |
|
|
|
|
|
|
(720 |
) |
|
|
150 |
|
|
|
|
|
|
|
(570 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) from investing
activities |
|
|
|
|
|
|
(808 |
) |
|
|
95 |
|
|
|
|
|
|
|
(713 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issue of guaranteed notes |
|
|
|
|
|
|
|
|
|
|
1,014 |
|
|
|
|
|
|
|
1,014 |
|
Proceeds from disposal of shares in
Employee Share Ownership Plan (ESOP) |
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
7 |
|
Purchase of own shares for cancellation |
|
|
(240 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(240 |
) |
Interest paid |
|
|
(44 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(44 |
) |
Dividends paid to shareholders |
|
|
(92 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(92 |
) |
Loans from (to) Group companies |
|
|
578 |
|
|
|
(7 |
) |
|
|
(518 |
) |
|
|
(53 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash from financing activities |
|
|
202 |
|
|
|
|
|
|
|
496 |
|
|
|
(53 |
) |
|
|
645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash
equivalents |
|
|
(26 |
) |
|
|
243 |
|
|
|
169 |
|
|
|
|
|
|
|
386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and equivalents at the beginning of
the period |
|
|
26 |
|
|
|
354 |
|
|
|
123 |
|
|
|
|
|
|
|
503 |
|
Cash and equivalents at the end of the
period |
|
|
|
|
|
|
597 |
|
|
|
292 |
|
|
|
|
|
|
|
889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to supplemental guarantor information.
60
Supplemental condensed consolidating statements of cash flow
For the year ended 30 June 2006
(£ million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
British Sky |
|
|
(1) |
|
|
|
|
|
|
|
|
|
|
BSkyB |
|
|
|
Broadcasting |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Consolidation |
|
|
Group and |
|
|
|
Group plc |
|
|
Subsidiaries |
|
|
Subsidiaries |
|
|
Adjustments |
|
|
Subsidiaries |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations |
|
|
32 |
|
|
|
747 |
|
|
|
132 |
|
|
|
93 |
|
|
|
1,004 |
|
Interest received |
|
|
|
|
|
|
31 |
|
|
|
12 |
|
|
|
|
|
|
|
43 |
|
Taxation paid |
|
|
|
|
|
|
(172 |
) |
|
|
|
|
|
|
|
|
|
|
(172 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash from operating activities |
|
|
32 |
|
|
|
606 |
|
|
|
144 |
|
|
|
93 |
|
|
|
875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends received from joint ventures and
associates |
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
7 |
|
Net funding to joint ventures and associates |
|
|
|
|
|
|
|
|
|
|
(2 |
) |
|
|
|
|
|
|
(2 |
) |
Purchase of property, plant and equipment |
|
|
|
|
|
|
(135 |
) |
|
|
(34 |
) |
|
|
|
|
|
|
(169 |
) |
Purchase of intangible assets |
|
|
|
|
|
|
(38 |
) |
|
|
(5 |
) |
|
|
|
|
|
|
(43 |
) |
Increase in short-term deposits |
|
|
|
|
|
|
(297 |
) |
|
|
(156 |
) |
|
|
|
|
|
|
(453 |
) |
Purchase of subsidiary (received from
parent), net of cash and cash equivalents
purchased |
|
|
|
|
|
|
(350 |
) |
|
|
141 |
|
|
|
|
|
|
|
(209 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
|
|
|
|
(820 |
) |
|
|
(49 |
) |
|
|
|
|
|
|
(869 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issue of guaranteed notes |
|
|
|
|
|
|
|
|
|
|
1,014 |
|
|
|
|
|
|
|
1,014 |
|
Proceeds from disposal of shares in ESOP |
|
|
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 |
|
Purchase of own shares for ESOP |
|
|
|
|
|
|
(17 |
) |
|
|
|
|
|
|
|
|
|
|
(17 |
) |
Purchase of own shares for cancellation |
|
|
(406 |
) |
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
(408 |
) |
Interest paid |
|
|
|
|
|
|
(101 |
) |
|
|
(4 |
) |
|
|
|
|
|
|
(105 |
) |
Dividends paid to shareholders |
|
|
|
|
|
|
(191 |
) |
|
|
|
|
|
|
|
|
|
|
(191 |
) |
Loans from (to) Group companies |
|
|
335 |
|
|
|
955 |
|
|
|
(1,197 |
) |
|
|
(93 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) from financing activities |
|
|
(58 |
) |
|
|
644 |
|
|
|
(187 |
) |
|
|
(93 |
) |
|
|
306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange rate movements |
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Net (decrease) increase in cash and cash
equivalents |
|
|
(26 |
) |
|
|
431 |
|
|
|
(92 |
) |
|
|
|
|
|
|
313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the beginning
of the year |
|
|
26 |
|
|
|
354 |
|
|
|
123 |
|
|
|
|
|
|
|
503 |
|
Cash and cash equivalents at the end of the
year |
|
|
|
|
|
|
785 |
|
|
|
31 |
|
|
|
|
|
|
|
816 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to supplemental guarantor information
61
Notes to Supplemental Guarantor Information
|
|
|
BSkyB Limited
|
|
Operates one of the leading pay-television broadcasting
services in the UK and Ireland. The companys principal
activities consist of the operation and distribution of the
Groups wholly-owned television channels in digital across
various genres, including movies, sports, news, arts and
general entertainment. In addition, the company currently
markets to DTH viewers channels owned and broadcast by third
parties. |
|
|
|
SSSL
|
|
Provides support services (including conditional access and
subscriber management) and acts as an agent for the DTH pay
television business of its fellow subsidiary undertaking,
BSkyB Limited. SSSL also provides similar services to a
fellow subsidiary undertaking and to third party
broadcasters. |
(2) |
|
Certain reclassifications have been made to present better the financial information in the
Guarantor statements: |
|
(i) |
|
Reclassifications were performed in the supplemental condensed consolidating balance
sheets at 30 June 2006 and 31 December 2005 to transfer the ownership of the Groups ESOP
from Guarantor Subsidiaries into Non-Guarantor Subsidiaries. As a result, within
British Sky Broadcasting Group plcs supplemental condensed consolidating balance sheet,
shareholders equity increased and trade and other receivables increased by £25 million at
30 June 2006 (£17 million at 31 December 2005), in Guarantor subsidiaries supplemental
condensed consolidating balance sheet available for sale investments decreased by £25
million and trade other receivables increased by £25 million at 30 June 2006 (£17 million
at 31 December 2005), in Non-Guarantor subsidiaries supplemental condensed consolidating
balance sheet available for sale investments increased and trade and other payables
increased by £25 million (£17 million at 31 December 2005). |
|
|
(ii) |
|
A reclassification was performed in the supplemental condensed consolidating income
statement at 30 June 2006 to transfer the £13 million
of Guarantor subsidiaries share of
profits of subsidiary undertakings from Consolidation adjustments to Guarantor
subsidiaries share of profits of subsidiaries. |
|
|
(iii) |
|
Reclassifications were performed in the supplemental condensed consolidating balance
sheet at 30 June 2006 to properly reflect the legal form of an investment in subsidiaries
previously recorded as a loan to subsidiaries in the Guarantor statements. As a result, in
Guarantor subsidiaries supplemental condensed consolidating balance sheet, trade and
other receivables decreased and investments in subsidiary undertakings using the equity
method increased by £350 million, in Non-Guarantor subsidiaries supplemental condensed
consolidating balance sheet trade and other payables decreased and shareholders equity
increased by £350 million. As a further consequence of this change, reclassifications were
performed in the supplemental condensed consolidating cash flow for 30 June 2006. As a
result, in Guarantor subsidiaries supplemental condensed consolidated statements of cash
flow, loans from Group companies increased and purchase of subsidiaries, net of cash and
cash equivalents increased by £350 million, in Non-Guarantor subsidiaries supplemental
condensed consolidated statements of cash flow, loans to Group companies increased and
receipt from parent, net of cash and cash equivalents increased by £350 million. |
(3) |
|
Investments in Group subsidiaries are accounted for by their parent company under the equity
method of accounting for the purposes of the supplemental combining presentation only. Under
the equity method, earnings of subsidiary undertakings are reflected in the parent companys
investment account and earnings. |
Separate financial statements of the subsidiary guarantors are not included herein because the
Company has determined that such financial statements are not material to investors.
62
GLOSSARY OF TERMS
|
|
|
USEFUL DEFINITIONS |
|
DESCRIPTION |
|
|
|
ADS
|
|
American Depositary Share (each ADS currently represents four
ordinary shares of BSkyB) |
|
|
|
bonus channel
|
|
A channel provided to a subscriber in addition to one or more
subscription channels, but at no incremental cost to the
subscriber |
|
|
|
BSkyB or the Company
|
|
British Sky Broadcasting Group plc |
|
|
|
Churn
|
|
The number of DTH subscribers over a given period that
terminate their subscription in its entirety, net of former
subscribers who reinstate their subscription in that period
(where such reinstatement is within a twelve month period of
the termination of their original subscription), expressed as
a percentage of total subscribers |
|
|
|
Digibox
|
|
Digital satellite reception equipment |
|
|
|
DSL
|
|
Digital Subscriber Line |
|
|
|
DTH
|
|
Direct-to-Home: the transmission of satellite services with
reception through a minidish. The Group also retails certain
Sky Channels (in some cases together with channels broadcast
by third parties) to a limited number of DSL subscribers
(references throughout to DTH subscribers include DSL
subscribers) |
|
|
|
DTT
|
|
Digital Terrestrial Television: digital signals delivered to
homes through a conventional aerial, converted through a set
top box or integrated digital television set |
|
|
|
EITF
|
|
Emerging Issues Task Force: a body
which assists in providing financial reporting guidance under US GAAP |
|
|
|
EPG
|
|
Electronic Programme Guide |
|
|
|
ESOP
|
|
Employee Share Ownership Plan |
|
|
|
Fiscal year or fiscal
|
|
Refers to the twelve months ended on the Sunday nearest to 30
June of the given year |
|
|
|
Freeview
|
|
The free DTT offering operating in the UK |
|
|
|
GAAP
|
|
Generally Accepted Accounting Principles |
|
|
|
the Group
|
|
BSkyB and its subsidiary undertakings |
|
|
|
HD
|
|
High Definition Television |
|
|
|
IFRS
|
|
International Financial Reporting Standards |
|
|
|
IP
|
|
Internet Protocol: the mechanism by which data packets may be
routed between computers on a network |
63
|
|
|
USEFUL DEFINITIONS |
|
DESCRIPTION |
|
|
|
LLU
|
|
Local Loop Unbundling: a process by which BTs exchange lines
are physically disconnected from BTs network and connected to
other operators networks. This enables operators other than
BT to use the BT local loop to provide services to customers |
|
|
|
Minidish
|
|
Satellite dish required to receive digital satellite television |
|
|
|
Multiroom
|
|
Installation of an additional Digibox in the household of an
existing subscriber |
|
|
|
Ofcom
|
|
Office of Communications |
|
|
|
Premium Channels
|
|
The Sky Premium Channels and the Premium Sky Distributed
Channels |
|
|
|
Premium Sky Distributed
Channels
|
|
Disney Cinemagic (including a Disney multiplex channel,
Disney Cinemagic +1) (from 16 March 2006, The Disney Channel
(including three Disney multiplex channels, Toon Disney,
Playhouse Disney and Disney Channel +1 hour) was replaced
by Disney Cinemagic (including a Disney multiplex channel,
Disney Cinemagic +1) and Toon Disney and Playhouse
Disney became Basic Package channels), MUTV, Chelsea TV and
Music Choice Extra. Until 23 July 2006, Film Four (including
the Film Four multiplex channels, FilmFour +1 and FilmFour
Weekly) was a Premium Sky Distributed Channel. From 23 July
2006, FilmFour is being broadcast as a free-to-air channel |
|
|
|
PVR
|
|
Personal Video Recorder: satellite decoder which utilises a
built-in hard disk drive to enable viewers to record without
videotapes, pause live television and record one programme
while watching another |
|
|
|
RCF
|
|
Revolving Credit Facility |
|
|
|
Sky
|
|
British Sky Broadcasting Group plc and its subsidiary
undertakings |
|
|
|
Sky+
|
|
Skys fully-integrated Personal Video Recorder (PVR) and
satellite decoder |
|
|
|
Sky Active
|
|
The brand name for Skys transactional interactive television
services, including e-mail/messaging, games, betting,
shopping, banking, travel services and ticket sales |
|
|
|
Sky Basic Channels
|
|
Sky One (and its multiplex versions, Sky Two and Sky Three,
and its simulcast version, Sky One HD), Sky News, Sky Travel
(and its multiplex versions, Sky Travel +1 and Sky Travel
Extra), Sky Travel Shop, Sky Sports News, Artsworld (including
its simulcast version, Artsworld HD) (all references to Sky
Channels relating to periods prior to 4 March 2005 exclude
Artsworld), Sky Vegas, Flaunt, Bliss and Scuzz. Flaunt, Bliss
and Scuzz were disposed of by the Group on 31 December 2006. |
|
|
|
Sky Bet
|
|
Skys betting services, provided through digiboxes, the
internet and phone |
64
|
|
|
USEFUL DEFINITIONS |
|
DESCRIPTION |
|
|
|
Sky Channels
|
|
Television channels wholly owned by the Group, being the Sky
Basic Channels and Sky Premium Channels |
|
|
|
Sky Distributed Channels
|
|
Television channels owned and broadcast by third parties,
retailed by the Group to DTH viewers |
|
|
|
Sky Premium Channels
|
|
Sky Movies 1 (and its multiplex versions, Sky Movies 3, Sky
Movies 5, Sky Movies 7 and Sky Movies 9, and its simulcast
version, Sky Movies 9 HD), Sky Movies 2 (and its multiplex
versions, Sky Movies 4, Sky Movies 6, Sky Movies 8 and Sky
Movies 10, and its simulcast version, Sky Movies 10 HD), Sky
Sports 1, Sky Sports 2 (and their simulcast version, Sky
Sports HD 1 and Sky Sports HD 2) and Sky Sports Xtra. Sky
Premium Channels include bonus channels, including Sky Sports
3 and Sky Cinema 1 (and its multiplex version, Sky Cinema 2) |
|
|
|
Sky Talk
|
|
Home phone service provided exclusively for Sky digital
subscribers |
|
|
|
Transponder
|
|
Wireless communication devices on satellites which send
programming signals to minidishes |
|
|
|
Viewing share
|
|
Number of people viewing a channel as a percentage of total
viewing audience |
|
|
|
WAN
|
|
Wide Area Network. Companies link networks at different sites
over the internet to form a secure WAN |
65