Virgin Media 2012 Annual Report Download - page 76

Download and view the complete annual report

Please find page 76 of the 2012 Virgin Media annual report below. You can navigate through the pages in the report by either clicking on the pages listed below, or by using the keyword search tool below to find specific information within the annual report.

Page out of 197

  • 1
  • 2
  • 3
  • 4
  • 5
  • 6
  • 7
  • 8
  • 9
  • 10
  • 11
  • 12
  • 13
  • 14
  • 15
  • 16
  • 17
  • 18
  • 19
  • 20
  • 21
  • 22
  • 23
  • 24
  • 25
  • 26
  • 27
  • 28
  • 29
  • 30
  • 31
  • 32
  • 33
  • 34
  • 35
  • 36
  • 37
  • 38
  • 39
  • 40
  • 41
  • 42
  • 43
  • 44
  • 45
  • 46
  • 47
  • 48
  • 49
  • 50
  • 51
  • 52
  • 53
  • 54
  • 55
  • 56
  • 57
  • 58
  • 59
  • 60
  • 61
  • 62
  • 63
  • 64
  • 65
  • 66
  • 67
  • 68
  • 69
  • 70
  • 71
  • 72
  • 73
  • 74
  • 75
  • 76
  • 77
  • 78
  • 79
  • 80
  • 81
  • 82
  • 83
  • 84
  • 85
  • 86
  • 87
  • 88
  • 89
  • 90
  • 91
  • 92
  • 93
  • 94
  • 95
  • 96
  • 97
  • 98
  • 99
  • 100
  • 101
  • 102
  • 103
  • 104
  • 105
  • 106
  • 107
  • 108
  • 109
  • 110
  • 111
  • 112
  • 113
  • 114
  • 115
  • 116
  • 117
  • 118
  • 119
  • 120
  • 121
  • 122
  • 123
  • 124
  • 125
  • 126
  • 127
  • 128
  • 129
  • 130
  • 131
  • 132
  • 133
  • 134
  • 135
  • 136
  • 137
  • 138
  • 139
  • 140
  • 141
  • 142
  • 143
  • 144
  • 145
  • 146
  • 147
  • 148
  • 149
  • 150
  • 151
  • 152
  • 153
  • 154
  • 155
  • 156
  • 157
  • 158
  • 159
  • 160
  • 161
  • 162
  • 163
  • 164
  • 165
  • 166
  • 167
  • 168
  • 169
  • 170
  • 171
  • 172
  • 173
  • 174
  • 175
  • 176
  • 177
  • 178
  • 179
  • 180
  • 181
  • 182
  • 183
  • 184
  • 185
  • 186
  • 187
  • 188
  • 189
  • 190
  • 191
  • 192
  • 193
  • 194
  • 195
  • 196
  • 197

F-5
VIRGIN MEDIA INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(in millions)
Accumulated Other
Comprehensive Income (Loss)
Common
Stock $0.01
Par Value
Additional
Paid-In
Capital
Foreign
Currency
Translation
Pension
Liability
Adjustments
Net (Losses)
Gains on
Derivatives Accumulated
Deficit Total
Balance, December 31, 2009 £ 1.8 £ 4,483.2 £ 160.1 £ (82.3) £ (55.3) £ (3,016.2) £ 1,491.3
Exercise of stock options and tax effect — 16.9 — 16.9
Repurchase of common stock — (154.3) (7.2)(161.5)
Stock compensation costs — 29.4 — 29.4
Dividends paid —————(34.1)(34.1)
Net loss for the year ended December 31,
2010 —————(141.4)(141.4)
Currency translation adjustment — — 2.5 — — — 2.5
Net gains on derivatives, net of tax — — — — 75.1 — 75.1
Reclassification of derivative gains to net
losses, net of tax — — — — (29.0)— (29.0)
Pension liability adjustment, net of tax — — — 15.4 — — 15.4
Balance, December 31, 2010 £ 1.8 £ 4,375.2 £ 162.6 £ (66.9) £ (9.2) £ (3,198.9) £ 1,264.6
Exercise of stock options and tax effect — 18.0 — 18.0
Repurchase of common stock (0.2) (539.4) (105.2)(644.8)
Stock compensation costs — 22.5 — 22.5
Acquisitions — (9.7) — (9.7)
Dividends paid —————(31.1)(31.1)
Net income for the year ended December 31,
2011 —————75.9 75.9
Currency translation adjustment — — (12.7) — — — (12.7)
Net losses on derivatives, net of tax — — — — (24.2)— (24.2)
Reclassification of derivative losses to net
income, net of tax — — — — 1.0 — 1.0
Pension liability adjustment, net of tax ———(20.6) — — (20.6)
Balance, December 31, 2011 £ 1.6 £ 3,866.6 £ 149.9 £ (87.5) £ (32.4) £ (3,259.3) £ 638.9
Exercise of stock options and tax effect — 8.4 — 8.4
Repurchase of common stock (0.2) (268.6) (62.9)(331.7)
Stock compensation costs — 20.9 — 20.9
Excess tax benefits on stock-based
compensation — 32.5 — 32.5
Acquisitions — (0.9) — (0.9)
Dividends paid —————(27.3)(27.3)
Net income for the year ended December 31,
2012 —————2,852.6 2,852.6
Currency translation adjustment — — 11.3 — — — 11.3
Net losses on derivatives, net of tax (130.3) — (130.3)
Reclassification of derivative losses to net
income, net of tax — — — — 94.2 — 94.2
Pension liability adjustment, net of tax (11.0) — — (11.0)
Balance, December 31, 2012 £ 1.4 £ 3,658.9 £ 161.2 £ (98.5) £ (68.5) £ (496.9) £ 3,157.6
See accompanying notes.
Table of Contents