Vodafone 2013 Annual Report Download - page 114

12. Impairment review (continued)
Key assumptions used in the value in use calculations
The key assumptions used in determining the value in use are:
Assumption How determined
Budgeted EBITDA Budgeted EBITDA has been based on past experience adjusted for the following:
a voice and messaging revenue is expected to benet from increased usage from new customers, especially
in emerging markets, the introduction of new services and trafc moving from xed networks to mobile
networks, though these factors will be offset by increased competitor activity, which may result in price
declines, and the trend of falling termination and other regulated rates;
a non-messaging data revenue is expected to continue to grow as the penetration of 3G (plus 4G where
available) enabled devices and smartphones rise along with higher data bundle attachment rates,
and newproducts and services are introduced; and
a margins are expected to be impacted by negative factors such as the cost of acquiring and retaining
customers in increasingly competitive markets and the expectation of further termination rate cuts
by regulators and by positive factors such as the efciencies expected from the implementation
of Groupinitiatives.
Budgeted capital expenditure The cash ow forecasts for capital expenditure are based on past experience and include the ongoing capital
expenditure required to roll out networks in emerging markets, to provide enhanced voice and data products
and services and to meet the population coverage requirements of certain of the Group’s licences. Capital
expenditure includes cash outows for the purchase of property, plant and equipment and computer software.
Long-term growth rate For businesses where the ve year management plans are used for the Group’s value in use calculations,
a long-term growth rate into perpetuity has been determined as the lower of:
a the nominal GDP rates for the country of operation; and
a the long-term compound annual growth rate in EBITDA in years six to ten estimated by management.
Pre-tax risk adjusted discount rate The discount rate applied to the cash ows of each of the Group’s operations is generally based on the risk free
rate for ten year bonds issued by the government in the respective market. Where government bond rates
contain a material component of credit risk, high quality local corporate bond rates may be used.
These rates are adjusted for a risk premium to reect both the increased risk of investing in equities and the
systematic risk of the specic Group operating company. In making this adjustment, inputs required are the
equity market risk premium (that is the required increased return required over and above a risk free rate
by an investor who is investing in the market as a whole) and the risk adjustment, beta, applied to reect the risk
of the specic Group operating company relative to the market as a whole.
In determining the risk adjusted discount rate, management has applied an adjustment for the systematic
risk to each of the Group’s operations determined using an average of the betas of comparable listed
mobile telecommunications companies and, where available and appropriate, across a specic territory.
Management has used a forward-looking equity market risk premium that takes into consideration both studies
by independent economists, the average equity market risk premium over the past ten years and the market risk
premiums typically used by investment banks in evaluating acquisition proposals.
Year ended 31 March 2013
During the year ended 31 March 2013 impairment charges of £4,500 million and £3,200 million were recorded in respect of the Group’s investments
in Italy and Spain respectively. The impairment charges relate solely to goodwill.
The impairment charges were driven by a combination of lower projected cash ows within business plans, resulting from our reassessment
of expected future business performance in light of current trading and economic conditions and adverse movements in discount rates driven
by the credit rating and yields on ten year government bonds.
The table below shows the key assumptions used in the value in use calculations.
Assumptions used in value in use calculation
Italy Spain Germany Greece Portugal Romania
% % % % % %
Pre-tax risk adjusted discount rate 11. 3 12.2 9.6 23.9 11. 2 11. 2
Long-term growth rate 0.5 1.9 1.4 1.0 0.4 3.0
Budgeted EBITDA1(0.2) 1.7 2.5 0.4 (1.5) 0.8
Budgeted capital expenditure29.9 –15. 2 11.2–15.2 11 . 3–12 . 6 7. 8–11. 0 10.0 –18.9 10.1 –15 . 5
Notes:
1 Budgeted EBITDA is expressed as the compound annual growth rates in the initial ve years for all cash-generating units of the plans used for impairment testing.
2 Budgeted capital expenditure is expressed as the range of capital expenditure as a percentage of revenue in the initial ve years for all cash generating units of the plans used for impairment testing.
Notes to the consolidated nancial statements (continued)
112 Vodafone Group Plc
Annual Report 2013