Vodafone 2008 Annual Report Download - page 126

28. Acquisitions
The aggregate cash consideration in respect of acquisitions during the year ended 31 March 2008 was £6,058 million. After deducting aggregate cash and cash
equivalents acquired of £59 million, the net cash outflow related to acquisitions completed in the year ended 31 March 2008 was £5,999 million, of which £5,957
million was paid during the year. The aggregate cash consideration included £5,489 million for Vodafone Essar, £457 million for Tele2 and £112 million for other
acquisitions. Total goodwill acquired was £4,316 million and included £3,950 million in relation to Vodafone Essar, £256 million in relation to Tele2 and £110 million
in relation to other acquisitions.
Vodafone Essar Limited (formerly Hutchison Essar Limited)
On 8 May 2007, the Group completed the acquisition of 100% of CGP Investments (Holdings) Limited (“CGP”), a company with indirect interests in Vodafone Essar
Limited (“Vodafone Essar”), from Hutchison Telecommunications International Limited for cash consideration of US$10.9 billion (£5.5 billion). Following this transaction,
the Group has a controlling financial interest in Vodafone Essar.
Fair value
Book value adjustments Fair value
£m £m £m
Net assets acquired:
Identifiable intangible assets 121 3,068 3,189
(1)
Property, plant and equipment 1,215 (155) 1,060
Other investments 199 − 199
Inventory 5 (2) 3
Taxation recoverable 5 − 5
Trade and other receivables 277 13 290
Cash and cash equivalents 51 − 51
Deferred tax asset/(liability) 36 (512) (476)
Short and long term borrowings(2) (1,467) (16) (1,483)
Provisions (11) − (11)
Trade and other payables (534) (35) (569)
(103) 2,361 2,258
Minority interests (936)
Written put options over minority interests(2) 217
Goodwill 3,950
Total consideration (including £34 million of directly attributable costs)(3) 5,489
Notes:
(1) Identifiable intangible assets of £3,189 million consist of licences and spectrum fees of £3,045 million and other intangible assets of £144 million. The weighted average lives of licences and
spectrum fees, other intangible assets and total intangibles assets are 11 years, two years and 11 years, respectively.
(2) Included within short term and long term borrowings are liabilities of £217 million related to written put options over minority interests.
(3) After deducting cash and cash equivalents acquired of £51 million, the net cash outflow related to the acquisition was £5,438 million, of which £5,429 million was paid during the 2008
financial year.
The goodwill is attributable to the expected profitability of the acquired business and the synergies expected to arise after the Group’s acquisition of CGP. The results
of the acquired entity have been consolidated in the income statement from the date of acquisition. From the date of acquisition, the acquired entity contributed a
£219 million loss to the profit attributable to equity shareholders of the Group. As a result of the acquisition of Vodafone Essar, the Group disposed of its 5.60% direct
shareholding in Bharti Airtel Limited (see note 29).
Tele2
On 3 December 2007, the Group completed the acquisition of 100%(1) of the issued share capital of Tele2 Italia SpA and Tele2 Telecommunications Services SLU
(together referred to as “Tele2”) from Tele2 AB Group for cash consideration of €635 million (£452 million).(1)
The initial purchase price allocation has been determined to be provisional pending the completion of the final valuation of the fair value of assets acquired.
Fair value
Book value adjustments Fair value
£m £m £m
Net assets acquired:
Identifiable intangible assets 5 106 111
Property, plant and equipment 115 (11) 104
Trade and other receivables 149 − 149
Cash and cash equivalents 5 − 5
Deferred tax asset/(liability) 36 (39) (3)
Short and long term borrowings (6) − (6)
Provisions (1) (1) (2)
Trade and other payables (159) 2 (157)
144 57 201
Goodwill 256
Total consideration (including £6 million of directly attributable costs)(1)(2) 457
Notes:
(1) The Group acquired Tele2 for cash consideration of €747 million. 100% of the issued share capital of Tele2 Italia SpA was acquired through Vodafone Omnitel N.V., a joint venture proportionately
consolidated by the Group, resulting in an effective Group voting interest of 76.9% and disclosed total cash consideration of €635 million (£451 million).
(2) After deducting cash and cash equivalents acquired of £5 million, the net cash outflow related to the acquisition was £452 million, of which £451 million was paid during the 2008 financial year.
The goodwill is attributable to the expected profitability of the acquired businesses and the synergies expected to arise after the acquisition. The results of the
acquired entities have been consolidated in the income statement from the date of acquisition. The weighted average life of total intangible assets was two years.
From the date of acquisition, the acquired entity contributed a £67 million loss to the profit attributable to equity shareholders of the Group.
124 Vodafone Group Plc Annual Report 2008
Notes to the Consolidated Financial Statements continued
Vodafone – Financials