Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results

22nd May 2013 07:00

RNS Number : 2721F
Cable & Wireless Communications PLC
22 May 2013
 



ANNOUNCEMENT

22 May 2013

 

CABLE & WIRELESS COMMUNICATIONS PLC

RESULTS FOR THE YEAR ENDED 31 MARCH 2013

 

Good performance in transformational year

 

Key Highlights

§ Total Group EBITDA of US$905 million - ahead of prior year and outlook

§ Continuing Group EBITDA of US$589 million - Panama up 8% in H2 versus H1

§ Underlying equity free cash flow up 11%, restated net debt down in H2 to US$1,508 million

§ Group strategy progressed significantly through agreed disposals

§ Paved way for unified business structure

§ Target US$100 million cost reduction and improved Caribbean EBITDA margin

§ Recommended final dividend per share of US2.67 cents, full year dividend per share of US4 cents

 

US$m

Full year ended 31 March 2013

Change1

Including discontinued operations2

Revenue

2,887

2%

EBITDA

905

1%

Net income

178

nm

Adjusted earnings per share

6.6c

2%

Continuing operations

Revenue

1,942

(3)%  

EBITDA

589

1%

 

1

Movements in revenue and EBITDA stated at constant currency

2

Discontinued operations include Macau, the Maldives, the Seychelles, the Channel Islands and Isle of Man, South Atlantic and Diego Garcia

Note: EBITDA and adjusted earnings per share are defined in the footnotes on the following pages, a reconciliation of EBITDAand reconciliation of adjusted earnings per share is provided on pages 23 and 24 respectively

 

 

Commenting on the Group results, Tony Rice, Chief Executive of Cable & Wireless Communications Plc, said:

 

"2012/13 has been a milestone year for Cable & Wireless Communications. The agreements to sell our Monaco & Islands and Macau businesses have reshaped the Group and we have achieved the goal of structural coherence that we set ourselves at the demerger of Cable & Wireless in 2010. The Group is now focused on a single region with low penetration for data services and strong growth potential where we have scale and market leadership. This focus will create a more unified, effective and cost-efficient Group. It will enable us to transform how we operate our businesses as we create an organisation structure and operating model that addresses the demands of a data driven market and can be scaled for growth. We have set a new target to drive US$100 million of savings, 13% of our existing operating expenditure, which will improve margins and cash flow, particularly in our Caribbean business.

 

"In what was a dynamic and busy year I am pleased with our financial performance. EBITDA finished slightly ahead of expectations, mobile data revenue continued to grow across the Group, benefitting from the investments we made in our networks in 2011/12, and our cash generation saw double digit growth year on year. We begin the 2013/14 year with a strong foundation and a clear direction."

 

Outlook

We are focused on both organic and inorganic opportunities to drive growth in EBITDA and cash generation. For continuing operations we expect:

 

§ 2013/14 Group EBITDA to be similar to 2012/13

§ US$100 million cost reduction across the Group achieved on a run rate basis within two years

- Anticipated cash cost to deliver between US$150-200 million

§ Caribbean medium term EBITDA margin target of greater than 30%; region with highest proportionate ownership

§ Targeted investment in high speed networks leading to capital expenditure of approximately US$300 million in 2013/14

§ Dividend for 2013/14 of US4 cents a sustainable level capable of progressive growth

 

Analysis of Group results

 

During the period, Cable & Wireless Communications announced that it entered into two significant disposal agreements. As a result, the businesses in the Maldives, the Channel Islands and Isle of Man, the Seychelles, South Atlantic, Diego Garcia and Macau have been treated as discontinued operations within the Group's reported results.

 

 

US$m

Full year ended 31 March 2013

Full year ended 31 March 2012

% change

Revenue

1,942

2,032

(4)%

Gross margin

1,387

1,440

(4)%

Operating costs

(798) 

(850) 

6% 

EBITDA1

589

590

0% 

Depreciation and amortisation

(275) 

(277) 

1% 

Net other operating income/(expense)

4

(11) 

nm

Joint ventures and associates

10

26

(62)%

Total operating profit before exceptional items

328

328

0% 

Exceptional restructuring expense

(50) 

(66) 

24% 

Exceptional impairment and depreciation

(86) 

(244) 

65% 

Total operating profit

192

18

nm

Finance income

11

10

10

Finance expense

(152) 

(158) 

4% 

Other non-operating (expense)/income

(16) 

13

nm

Profit/(loss) before tax

35

(117) 

nm

Income tax

(41) 

(49) 

16% 

Net loss from continuing operations

(6) 

(166) 

96% 

Net profit from discontinued operations

184

192

(4)%

Profit for the year

178

26

nm

Net profit attributable to :

Owners of the Parent Company

19

(77) 

nm

Non-controlling interests

159

103

54% 

Balance sheet capital expenditure2

(263) 

(313) 

16% 

Operating cash flow3

326

277

18% 

EPS (including discontinued operations)

0.8c 

(3.1)c

Adjusted EPS4 (including discontinued operations)

6.6c 

6.5c 

Customers in subsidiaries (000s)

Mobile

3,390

3,774

(10)%

Broadband

366

373

(2)%

Fixed

1,111

1,142

(3)%

 

1

EBITDA is defined as earnings before interest, tax, depreciation and amortisation, net other operating and non-operating income/(expense) and exceptional items

2

Balance sheet capital expenditure excludes transfer of cable assets from inventory

 

3

Operating cash flow is defined as EBITDA less balance sheet capital expenditure

 

4

Adjusted EPS is before exceptional items, gains/(losses) on disposals, amortisation of acquired intangibles and transaction costs

 Cable & Wireless Communications reported revenue, EBITDA and total operating profit before exceptional items from continuing operations of US$1,942 million, US$589 million and US$328 million respectively for the year ended 31 March 2013. 

Revenue from continuing operations fell by 4% to US$1,942 million. Mobile revenue for the Group was flat on the prior year as strong mobile data growth of 34%, following increased penetration and usage, was offset by declining voice revenue. Our fixed voice and enterprise, data and other revenues were adversely impacted by declining voice traffic, lower activity levels and a difficult macroeconomic environment.

 

Group EBITDA was in line with the prior year at US$589 million as improved performance in Monaco, following the disposal of Afinis in the first half, was offset by declines in Panama and in the Caribbean, where EBITDA also reduced despite efficiency gains.

 

Operating profit before exceptional items was the same as the prior period at US$328 million. During the year we took an exceptional restructuring charge of US$50 million related to efficiency initiatives including the initial steps towards the transformation of engineering operations across the Caribbean. In addition, we took an exceptional non-cash impairment charge of US$86 million in the Eastern Caribbean reflecting the more difficult economic climate we face in those markets.

 

Net profit for the year increased to US$178 million following lower exceptional charges. Adjusted earnings per share for the year were 2% higher than the prior year at US6.6 cents. The Board has recommended a full year dividend of US4 cents per share.

 

On a constant currency basis, revenue for the Group was 3% lower and EBITDA was 1% higher than the prior year.

 

Strategy

The agreed disposals of our Monaco & Islands and Macau businesses saw the completion of a key strategic objective set at demerger. This was to create a more structurally coherent Group which enabled both a platform for synergies as well as growth. We have established the foundation from which to grow a leading regionally focused, full service telecommunications operator centred on the growth markets of pan-America. The region has favourable demographics, GDP growth rates that are in excess of developed markets and communications markets with low levels of data penetration. We are well placed to succeed given our leading market positions, extensive networks and connectivity, good working relationships with governments and partners and strong balance sheet. We plan to grow the business within this region both organically and through acquisitions.

 

In terms of organic development, we have four key strategic priorities.

 

1. Change operating model - de-layering management, removing the need for a London office and establishing a new combined regional headquarters from which key operational and corporate functions will be based. Unifying our management structure will increase the speed of decision making and put us closer to our operations and customers.

 

2. Improve efficiency - to further increase the focus on cost out, building on progress made in particular in the Caribbean. We are targeting a US$100 million cost reduction across the Group achieved on a run rate basis within two years and a Caribbean EBITDA margin in excess of 30% in the medium term.

 

3. Capture data opportunity - ongoing focus on completing the transition to being a data-led telecommunications provider, capturing the growth opportunities that exist within the region.

 

4. Lead in full service provision - we will continue to invest in and leverage our position as the number one full service operator in pan-America. This will enable the capture of data growth by both extending the range of customers that can be served as well as creating synergies for data delivery through multi-play services.

 

Our ambition is to grow the business as the leading full service operator in pan-America, with improved margins and increased cash generation enabling greater distributions to shareholders.

 

 

Annual results presentation

Cable & Wireless Communications will hold its 2012/13 annual results presentation for analysts and institutional investors at 9:30am BST on Wednesday 22 May 2013.

 

The presentation will be webcast live on the Cable & Wireless Communications website www.cwc.com. An on-demand version will be available later in the day.

 

 

Contacts

 

Cable & Wireless Communications

 

Investors

 

Kunal Patel

+44 (0) 20 7315 4083

Mike Gittins

+44 (0) 20 7315 4184

Media

 

Lachlan Johnston

+44 (0) 20 7315 4006 / +44 (0) 7800 021 405

Steve Smith

+44 (0) 20 7315 4070

Neil Bennett (Maitland)

+44 (0) 20 7379 5151

 

REVIEW OF CWC OPERATIONS

 

Income statement - continuing operations

 

Panama

Caribbean1

Monaco

Other2

Total

2012/13 

2011/12 

Change

2012/13 

2011/12 

Change

2012/13 

2011/12 

Change

2012/13 

2011/12 

Change

2012/13 

2011/12 

Change

US$m 

US$m 

%

US$m 

US$m 

%

US$m 

US$m 

%

US$m 

US$m 

%

US$m 

US$m 

%

Mobile

323 

315 

3% 

527 

531 

(1)%

61 

64 

(5)%

- 

- 

-

911 

910 

0% 

Broadband & TV

60 

60 

0% 

120 

122 

(2)%

16 

16 

0% 

- 

- 

-

196 

198 

(1)%

Fixed voice

122 

136 

(10)%

290 

323 

(10)%

25 

27 

(7)%

- 

(3)

nm

437 

483 

(10)%

Enterprise, data and other

81 

90 

(10)%

183 

196 

(7)%

134 

160 

(16)%

- 

(5)

 nm

398 

441 

(10)%

Revenue

586 

601 

(2)%

1,120 

1,172 

(4)%

236 

267 

(12)%

- 

(8)

 nm

1,942 

2,032 

(4)%

Cost of sales

(189)

(199)

5% 

(268)

(277)

3% 

(97)

(120)

19% 

(1)

4 

nm

(555)

(592)

6% 

Gross margin

397 

402 

(1)%

852 

895 

(5)%

139 

147 

(5)%

(1)

(4)

75% 

1,387 

1,440 

(4)%

Operating costs

(158)

(146)

(8)%

(578)

(611)

5% 

(64)

(88)

27% 

(5)

nm

(798)

(850)

6% 

EBITDA3

239 

256 

(7)%

274 

284 

(4)%

75 

59 

27% 

1 

(9)

 nm

589 

590 

0% 

Depreciation and amortisation

(85)

(71)

(20)%

(155)

(170)

9% 

(27)

(28)

4% 

(8)

(8)

0% 

(275)

(277)

1% 

Net other operating (expense)/income

- 

- 

-

(2)

(11)

82% 

-

6 

- 

nm

(11)

 nm

Operating profit before joint ventures and exceptional items

154 

185 

(17)%

117 

103 

14% 

48 

31 

55% 

(1)

(17)

94% 

318 

302 

5% 

Capital expenditure4

(85)

(125)

32% 

(150)

(164)

9% 

(15)

(25)

40% 

(13)

1 

nm

(263)

(313)

16% 

Operating cash flow5

154 

131 

18% 

124 

120 

3% 

60 

34 

76% 

(12)

(8)

(50)%

326 

277 

18% 

Cash exceptional items

-

(9)

nm

(23)

(59)

61% 

- 

- 

-

(3)

(1)

nm

(26)

(69)

62% 

Net cash interest

(12)

(8)

(50)%

(2)

(3)

33% 

0% 

(138)

(104)

(33)%

(149)

(112)

(33)%

Cash tax

(81)

(32)

nm

(23)

(25)

8% 

(1)

(4)

75% 

(6)

(9)

33% 

(111)

(70)

(59)%

Headcount6

1,466 

1,494 

(2)%

3,421 

3,883 

(12)%

316 

394 

(20)%

146 

152 

(4)%

5,349 

5,923 

(10)%

 

nm represents % change not meaningful

1

Caribbean includes the Bahamas business in 2011/12 (acquired 6 April 2011)

2

Other includes management, royalty and branding fees, the costs of the corporate centre, net UK defined benefit pension charge or credit and intercompany eliminations

3

Earnings before interest, tax, depreciation and amortisation, net other operating and non-operating income/(expense) and exceptional items

4

Balance sheet capital expenditure excludes transfer of cable assets from inventory

5

EBITDA less capital expenditure

6

Full time equivalents as at 31 March

Panama

 

·; Mobile revenue up 3%, strong growth in data penetration

·; Data usage more than doubled following launch of high speed mobile data network

·; Strong EBITDA conversion, margin greater than 40%

 

Year ended

31 Mar 2013

6 months ended

31 Mar 2013

6 months ended

30 Sep 2012

Year ended

31 Mar 2012

6 months ended

31 Mar 2012

6 months ended

30 Sep 2011

Subscribers (000s)

Mobile1

1,842

1,842

1,785

2,227

2,227

2,454

Broadband

126

126

127

132

132

140

Fixed

376

376

381

389

389

396

ARPU (US$)2

Mobile

15.7

16.3

15.1

13.4

13.5

13.2

Broadband

28.5

28.8

28.1

27.3

27.4

27.2

Fixed

26.6

26.9

26.3

28.8

27.2

30.3

Revenue (US$m)

586

300

286

601

293

308

EBITDA (US$m)

239

124

115

256

129

127

Margin%

41%

41%

40%

43%

44%

41%

 

1

Active subscribers are defined as those having performed a revenue-generating activity in the previous 60 days

2

ARPU is average revenue per user per month, excluding equipment sales

 

Revenue at US$586 million was 2% lower than the same period last year as strong mobile growth was offset by lower fixed voice and enterprise, data and other revenues.

 

Mobile revenue was up 3% to US$323 million. The business maintained market leadership and data penetration of the subscriber base increased to 31%. High data usage, particularly in the prepaid segment due to the availability of short-term flexible plans, resulted in non-voice revenue growth of 47% which more than offset the decline in voice revenue. ARPU grew by 17% as postpaid subscribers were 9% higher and we retained high value prepaid customers whilst promotional activity caused the total number of prepaid subscribers to fluctuate.

 

Broadband & TV revenue at US$60 million was in line with the same period last year. Our focus remained on the higher ARPU broadband segment and pay TV subscribers grew by 5% on the prior year. The number of pay TV subscribers taking an additional triple-play service increased to 77%.

 

Fixed voice revenue declined by 10% to US$122 million as mobile competition continued to impact usage and rates.

 

Enterprise, data and other revenue fell by 10% as a result of delayed government programmes in Panama. During the year we were awarded a government contract to supply, install and support new systems to share documents electronically and a contract to introduce a Hospital Information System to improve administration and patient care in state funded hospitals.

 

Gross margin as a percentage of revenue was 1% higher than last year as growth in higher margin mobile offset reduced enterprise, data and other revenue which is typically lower margin.

 

Operating costs at US$158 million were 8% higher than the prior year reflecting higher network costs following the expansion of our mobile network and greater utility costs.

 

As a result of higher operating costs, EBITDA of US$239 million was 7% lower compared to the prior year, however we saw an increase of 8% in second half performance compared to the first half. EBITDA as a percentage of revenue was 41%.

 

Our proportionate ownership of Panama EBITDA for the year ended 31 March 2013 was 49%.

 

Caribbean

 

·; Mobile non-voice revenue growth of 28% following investment in high speed mobile data networks

·; Jamaica mobile subscriber growth of 16% year on year

·; Continued strong performance in the Bahamas

·; Fibre network build out commenced in Barbados and Cayman

·; Cost reduction progress - headcount down 12% and Jamaica field force outsourced

Year ended

31 Mar 2013

6 months ended

31 Mar 2013

6 months ended

30 Sep 2012

Year ended

31 Mar 2012

6 months ended

31 Mar 2012

6 months ended

30 Sep 2011

Subscribers (000s)

Mobile1

1,515

1,515

1,594

1,517

1,517

1,505

Broadband

223

223

222

225

225

222

Fixed

701

701

713

719

719

728

ARPU (US$)2

Mobile

27.6

27.2

28.0

28.9

29.1

28.7

Broadband

42.1

42.0

42.1

42.3

42.0

42.6

Fixed

33.9

33.0

34.9

37.0

35.4

38.5

Revenue (US$m)

1,120

567

553

1,172

596

576

EBITDA (US$m)

274

137

137

284

152

132

Margin%

24%

24%

25%

24%

26%

23%

 

 

1

Active subscribers are defined as those having performed a revenue-generating activity in the previous 60 days

2

ARPU is average revenue per user per month, excluding equipment sales

 

 

 

 

Revenue in our Caribbean business at US$1,120 million was down 4% on the prior year, consistent with the decline in the first half of the year.

 

Mobile revenue of US$527 million was 1% down on the prior year driven principally by lower ARPU. Subscriber numbers were broadly flat on the prior period with growth in Jamaica following regulatory changes which enabled us to improve our competitive positioning, stimulating subscriber and usage growth offset by churn in the Eastern Caribbean. We have seen sustained growth in mobile data usage following the launch of high speed networks in a number of islands during the year and plan to expand on this where commercially viable.

 

Broadband & TV revenue was down 2% at US$120 million. We launched LIME TV in Barbados during the year and have signed up over 3,000 subscribers to date with plans to roll out IP based TV services to a number of islands in the coming year.

 

Fixed voice revenue at US$290 million was 10% down compared to the prior year. Voice substitution continued across the region, although the ARPU and revenue decline this year was mainly influenced by Jamaica where regulatory changes and the introduction of a special telecommunications tax led to lower revenues.

 

Enterprise, data and other revenue at US$183 million was down 7% on last year due principally to a lower level of cable capacity sales in the period.

 

Gross margin as a percentage of revenue remained stable.

 

Operating costs were 5% down compared to the prior year at US$578 million. Across the Caribbean business we have embarked on targeted cost reduction programmes to improve efficiency and build a sustainable operating base. During this year our headcount has reduced by 12% to 3,421 and we have further outsourced our field force technician services in Jamaica. Much of the improvement has come from our Bahamas business which has seen a full year's benefit of the restructuring we undertook following acquisition of the company in 2011.

 

EBITDA for the Caribbean was US$274 million representing a 4% reduction from the prior year.

 

Our proportionate ownership of Caribbean EBITDA for the year ended 31 March 2013 was 72%.

 

Monaco

Revenue at US$236 million was 5% lower than the prior year on a constant currency basis driven primarily by a reduction in transit traffic volumes. Despite the introduction of competition, our mobile customer base grew by 9% as we launched new tariffs and focused on non-voice revenue. This more than offset declining voice revenue and resulted in overall mobile revenue growth of 3% at constant currency. Subscriber growth led to a 7% increase in broadband & TV revenue on a constant currency basis.

 

Gross margin at US$139 million was 2% higher than the prior year on a constant currency basis as improved mobile gross margin, driven by lower outpayments, offset lower total revenue.

 

Operating costs of US$64 million were 22% lower at constant currency primarily due to the disposal of Afinis in August 2012.

 

EBITDA at US$75 million was 39% higher than the prior year at constant currency and 27% higher on a reported basis reflecting lower operating costs.

 

Other

Other includes management, royalty and branding fees, the costs of the corporate centre, net UK defined benefit pension credit and intercompany eliminations. EBITDA for the year was US$1 million after adjustments to reflect the classification of the Islands and Macau businesses as discontinued operations. This was US$10 million higher than the prior year following a pension credit related to the Cable & Wireless Superannuation Fund (CWSF) and reduced costs in the corporate centre.

 Joint ventures and associates

Our share of profit after tax from joint ventures was US$10 million, US$16 million lower than the same period last year primarily due to customer migration costs in TSTT following the introduction of a 4G/HSPA+ high speed mobile data network and the impact of increased competition on Roshan.

 

CWC share of revenue

CWC share of profit after tax

Effective

ownership as at 31 March 2013

Year ended31 March 2013

Year ended31 March 2012

Year ended31 March 2013

Year ended31 March 2012

%

US$m

US$m

US$m

US$m

Trinidad & Tobago (TSTT)

49%

227

229

8

13

Afghanistan (Roshan)

37%

105

115

-

8

Solomon Telekom

33%

15

14

2

5

Others1

-

12

-

-

Total

347

370

10

26

 

1

Includes results of Fintel and Telecom Vanuatu disposed of in the prior period

 

'000s

Mobile subscribers1

Broadband subscribers

Fixed line subscribers

As at 31 March 2013

As at 31 March 2012

As at 31 March 2013

As at 31 March 2012

As at 31 March 2013

As at 31 March 2012

Trinidad & Tobago (TSTT)

839

896

114

112

264

270

Afghanistan (Roshan)

5,601

5,968

-

-

-

-

Solomon Telekom

190

160

1

2

8

8

Total

6,630

7,024

115

114

272

278

 

1

Active subscribers are defined as those having performed a revenue-generating activity in the previous 60 days

 

Capital expenditureCapital expenditure was US$263 million, excluding cable assets transferred from inventory, 16% lower than last year and representing 14% of revenue. Including discontinued operations, Group capital expenditure was US$347 million and in line with guidance. Our principal customer facing investments continued to be in 4G/HSPA+ mobile data networks supporting smartphone sales in Panama, The Bahamas, Barbados, BVI, St Lucia and Cayman, selective pay TV investments, and improvements to our fixed broadband network. These fixed broadband investments have included continuing our fibre roll outs in the Caribbean and completing the Next Generation Network in The Bahamas. We have also pursued strategic investments in transmission capacity and cable systems to support both retail and carrier sales. Finally, we continue to advance our billing and customer relationship management systems. 

We have now completed our second year of investment in The Bahamas having invested around US$100 million in capital projects during that period. We continue to focus on providing an improved service to our customers and preparing for future market competition.

 Pre-exceptional depreciation and amortisation

Depreciation and amortisation at US$275 million remained in line with the pre-exceptional charge in the prior year.

 

Other Group items

 

Net other operating income/(expense)

The US$4 million net other operating income received in the year comprised a foreign exchange translation gain of US$8 million related to UK pension schemes partially offset by US$4 million of hurricane related costs in the Caribbean.

 

Exceptional restructuring costs

Net exceptional items (excluding impairments) of US$50 million related to redundancy and restructuring programmes in the Caribbean. The prior year charge of US$66 million was primarily in respect of restructuring activities in The Bahamas and Panama.

 

Exceptional impairment and depreciation charges

We recognised a non-cash impairment charge of US$86 million in the year ended 31 March 2013. This was mainly due to the difficult environment in the Eastern Caribbean indicated in our Q3 results. The prior year charge consisted of a non-cash impairment and accelerated depreciation charge of US$244 million primarily due to poor financial performance in Jamaica.

 

Net finance expense

The US$141 million net finance expense for the Group included finance income of US$11 million (US$10 million in 2011/12) and finance expense of US$152 million (US$158 million in 2011/12). The reduction in finance expense compared to the prior period mainly reflected the absence of the non-cash Monaco put option interest partially offset by foreign exchange losses.

 

Other non-operating (expense)/income

The US$16 million other non-operating expense reflected the loss on the disposal of Afinis. In the prior year, the income of US$13 million was in respect of gains on disposals.

 

Income tax expense

The income tax charge for the continuing Group of US$41 million (US$49 million in 2011/12) was in respect of overseas taxes. This charge represented an effective tax rate of 36% pre-exceptional items. Removing the impact of non-deductible interest charged on the Group's central borrowing facilities this charge represented an effective tax rate of 24% pre-exceptional items.

 

We expect the Group effective tax rate in 2013/14, pre-exceptional items and excluding non-deductible interest charged on the Group's central borrowing facilities, to be around 25%.

 Discontinued Operations

 

Revenue, EBITDA, capital expenditure and operating cash flow bridge

 

2012/13 

2012/13 

2012/13 

2011/12 

 

 

US$m 

Continuing 

US$m 

Discontinued 

US$m 

Total 

US$m 

Total 

% change

Revenue

1,942 

945 

2,887 

2,875 

0%

EBITDA

589 

316 

905 

901 

0%

Capital expenditure1

(263)

(84)

(347)

(409)

15%

Operating cash flow before exceptional items

326 

232 

558 

492 

13%

 

1Balance sheet capital expenditure excludes transfer of cable assets from inventory

 

Our Islands businesses comprising operations in the Maldives, the Seychelles, the Channel Islands and Isle of Man, South Atlantic and Diego Garcia had a good year with revenue and gross margin up 1% compared to the prior year driven by strong mobile and broadband & TV growth.

 

Macau achieved another record year of EBITDA performance driven by increased mobile data usage where revenue was up 43% on the prior year and higher mobile roaming revenue.

 

Group cash flow

 

2012/13 

2011/12 

 

US$m 

Total 

US$m 

Total 

EBITDA1

589 

590 

Balance sheet capital expenditure2

(263)

(313)

Operating cash flow before exceptional items

326 

277 

Movement in working capital and other provisions3

(10)

(4)

Net investment income4

23 

11 

Underlying free cash flow

339 

284 

Fixed charges

Income taxes paid5

(74)

(70)

Interest paid6

(129)

(119)

Dividends paid to non-controlling interests7

(106)

(93)

Underlying equity free cash flow from discontinued operations

111 

125 

Underlying equity free cash flow

141 

127 

Underlying equity free cash flow per share

5.6c

5.1c

Dividends paid to shareholders

(166)

(204)

Net cash flow before one-off items and exceptional items

(25)

(77)

Non-recurring items and exceptionals

Cash exceptionals

(26)

(69)

Coupon for sterling unsecured bond redeemed August 20126

(27)

Panama tax brought forward5

(37)

- 

Share buyback

(70)

LTIP

- 

(9)

Acquisitions and disposals7

(4)

(117)

Discontinued operations

(6)

(7)

Net cash flow after one-off items and exceptional items

(125)

(349)

Net proceeds from borrowings

113 

299 

Net cash flow

(12)

(50)

 

1

Earnings before interest, tax, depreciation and amortisation, net other operating and non-operating income and exceptional items

2

Balance sheet capital expenditure excludes transfer of cable assets from inventory

3

Includes movement in capital expenditure accruals

4

Includes dividends received from joint ventures of US$6 million in 2012/13 (US$4 million in 2011/12)

5

Excludes US$37 million impact on timing of payments following change in Panama tax legislation

6

Excludes US$27 million coupon in H1 2012/13 on sterling unsecured bond of £200 million redeemed in August 2012

7

Monaco Telecom dividend paid to minority interest of US$33 million in 2012/13 (US$17 million in 2011/12) has been reallocated to dividends paid to non-controlling interests, but for IFRS purposes is included in acquisitions and disposals

 

The Group generated operating cash flow before exceptional items of US$326 million for the year ended 31 March 2013, 18% higher than the prior year as capital expenditure reduced following previous heavy investments in mobile data networks within key markets. There was a net outflow in working capital and provisions whilst investment income of US$23 million included proceeds from the sale of investments, interest received on cash balances and dividends received from joint ventures.

 

Fixed charges

We paid US$74 million relating to underlying income tax in 2012/13, US$4 million higher than the prior year. Interest of US$129 million was paid on our external borrowings. We paid dividends to non-controlling interests of US$106 million in the period, which was US$13 million higher than the prior year due to increased distributions from Monaco prior to closing of the Islands transaction.

 

Underlying equity free cash flow of US$141 million, or US5.6 cents per share, was up 11% relative to the prior year driven by reduced capital expenditure. On the current dividend of US4 cents per share this represented underlying cash dividend cover of 1.4 times.

 

Non-recurring items and exceptionals

The net cash outflow included US$26 million for exceptional items related to redundancy and restructuring programmes in the Caribbean. We also incurred additional borrowing costs of US$27 million due to the timing of refinancing our 2012 sterling unsecured bond.  A tax legislation change during 2012/13 in Panama led to the timing of payments being brought forward and as a result there were US$37 million of additional cash tax payments in the year.

Group consolidated cash and debt

As at 31 March 2013

As at 31 March 2012

Subsidiaries 

Central 

Group 

Subsidiaries 

Central 

Group 

US$m 

US$m 

US$m 

US$m 

US$m 

US$m 

Cash and cash equivalents

137 

15 

152 

265 

47 

312 

Sterling unsecured bonds repayable in 2012

(317)

(317)

Sterling unsecured bonds repayable in 2019

(224)

(224)

(234)

(234)

US$500 million secured bonds due 2017

(493)

(493)

(492)

(492)

US$400 million secured bonds due 2020

(391)

(391)

(390)

(390)

US$600 million Revolving Credit Facility (RCF)

(360)

(360)

Other central

(37)

(37)

Other regional debt facilities

(298)

(298)

(274)

(274)

Total debt

(298)

(1,505)

(1,803)

(274)

(1,433)

(1,707)

Total reported net (debt)

(161)

(1,490)

(1,651)

(9)

(1,386)

(1,395)

Net cash within assets held for sale

Attributable to CWC

81 

Attributable to Minorities

62 

Restated net (debt)

(1,508)

Islands disposal proceeds

680 

Macau disposal proceeds

750 

Cash within assets held for sale attributable to minorities

(62)

Pro forma net (debt)

(140)

 

 

During the year the sterling unsecured bonds repayable in August 2012 were redeemed at par using cash balances and drawings on the US$600 million revolving credit facility. The revolving credit facility has a margin of 2.50% over LIBOR and a maturity date of October 2016. As at 31 March 2013, US$360 million of this facility was drawn. Following closing of the Islands transaction on 3 April 2013, all outstanding drawings on the revolving credit facility and US$25 million of other borrowings were repaid.

 

Pro forma net debt as at 31 March 2013 after receipt of the disposal proceeds for the Islands (including the Seychelles) and Macau businesses was US$140 million. This figure includes an adjustment for net cash attributable to minority interests in the disposed businesses.

 

Pensions

As at 31 March 2013, the defined benefit section of the Cable & Wireless Superannuation Fund (CWSF) had an IAS 19 deficit of £86 million, compared to a deficit of £81 million as at 31 March 2012.

 

Cash contributions have been agreed with the trustees in order to eliminate the actuarial deficit, however these payments are subject to the outcome of the actuarial valuation as at March 2013. This future deficit funding constitutes a minimum funding agreement and, in accordance with accounting standards, we are required to account for this within our IAS 19 deficit. The IAS 19 deficit recorded at 31 March 2013 represents the present value of the maximum amount committed under the minimum funding agreement.

 

The increase in the deficit in the year is mainly due to a fall in the corporate bond rate used to discount liabilities. The AA corporate bond rate used in calculating the pension deficit was 4.5% compared with 4.9% at 31 March 2012.

 

The fund assets at 31 March 2013 were approximately invested 73% in the bulk annuity policy, 18% in equities, and 9% in bonds, property, swaps and cash.

 

There are other unfunded pension liabilities in the UK of £30 million (£26 million at 31 March 2012). The Group holds investments in gilts of £24 million to partially back the UK unfunded pension liabilities. Other schemes in Cable & Wireless Communications have a net IAS 19 surplus of US$19 million (US$30 million surplus at 31 March 2012).

 

Dividend

For the financial year 2012/13 the Board is recommending a final dividend of US2.67 cents per share. This represents two-thirds of our previously announced intention to pay a full year dividend of US4 cents per share.

 

For 2013/14 the Board has confirmed that, subject to financial and trading performance, it expects to recommend a dividend of US4 cents per share, a sustainable level capable of progressive growth.

 

Subject to shareholder approval, the final dividend will be paid on 9 August 2013 to ordinary shareholders on the register at the close of business on 31 May 2013.

 

A currency option and the dividend reinvestment plan will be offered in respect of the final dividend. The default currency for payment is sterling. Shareholders wishing to receive their dividend in US dollars or wishing to participate in the dividend reinvestment plan should make an election using CREST Input Message or return a completed Currency Mandate Form or Dividend Reinvestment Plan Mandate Form to: Equiniti Ltd, Aspect House, Spencer Road, Lancing, West Sussex, BN99 6DA, by 12 July 2013. Copies of the mandate forms are available from Equiniti Ltd, UK callers: 0871 384 2104; overseas callers: +44 (0)121 415 7052 or from our website www.cwc.com.

 

The sterling dividend payment amount per share will be announced on 18 July 2013, and will be based on the prevailing sterling to US dollar exchange rate at 2:00pm BST on that date.

 

Post balance sheet events

 

Closing of Islands transaction

On 3 April 2013, CWC completed the sale of the majority of the Islands sub-group to Batelco as part of a transaction described in note 3 of the appendices and received total cash proceeds of US$601 million in respect of these disposals. This represents consideration of US$470 million for the Islands sub-group plus US$31 million of net cash in the disposed businesses attributable to CWC, together with US$100 million in respect of the 25% shareholding in Compagnie Monegasque de Communication SAM (CMC), the holding company of the Group's interest in Monaco Telecom.

 

In April 2013, the cash proceeds were used by the Group to repay US$360 million of the revolving credit facility and US$25 million of other borrowings.

 

Strategic alliance with Columbus Networks Ltd

On 13 May 2013, CWC announced it had entered into a strategic alliance with Columbus Networks Ltd to develop its international wholesale capacity business.

 

Update on disposals

Following receipt of the required consents and approvals the Group completed the sale of its businesses in the Maldives, the Channel Islands and Isle of Man, South Atlantic and Diego Garcia. Regulatory approval for the transfer of CWC's business in the Seychelles has not yet been obtained however we are not aware of anything that would prevent completion of this transfer.

 

We have had interaction with the Principality of Monaco on the required transfer consents for the remaining 75% of CMC to Batelco and the feedback has not been as positive as we expected. Whilst we continue to liaise with the Principality in relation to the transaction with Batelco, CWC and Batelco are also considering the alternative options available given the uncertainty of receiving the required approvals.

 

We are making good progress towards obtaining the approvals required for completion of the Macau disposal. We continue to expect the transaction to close between July and October 2013.

Appendices

 

 

Extracts from the financial statements and additional information:

 

Consolidated income statement 14

Consolidated statement of comprehensive income 15

Consolidated statement of financial position 16

Consolidated statement of changes in equity 17

Consolidated statement of cash flows 18

Reconciliation of loss for the year to net cash generated 19

Additional information 20

 

Operating performance information

 

2012/13 CWC constant currency results detail 25

H2 2012/13 CWC reported results detail 26

H2 2012/13 CWC constant currency results detail 27

KPI detail 28

Exchange rates 29

Extracts from the financial statements and additional information

 

Consolidated income statement

 

For the year ended 31 March 2013

2012/13

2011/12*

 

 

 

Continuing operations

Pre- 

Exceptional 

items 

US$m 

 

Exceptional 

items 

US$m 

 

 

Total 

US$m 

Pre- 

Exceptional 

items 

US$m 

 

Exceptional 

items 

US$m 

 

 

Total 

US$m 

Revenue

1,942 

- 

1,942 

2,032 

- 

2,032 

Operating costs before depreciation and amortisation

(1,353)

(50)

(1,403)

(1,442)

(66)

(1,508)

Depreciation

(221)

(86)

(307)

(228)

(232)

(460)

Amortisation

(54)

- 

(54)

(49)

(12)

(61)

Other operating income

11 

- 

11 

2 

- 

2 

Other operating expense

(7)

- 

(7)

(13)

- 

(13)

Group operating profit/(loss)

318 

(136)

182 

302 

(310)

(8)

Share of profits of joint ventures and associates

10 

- 

10 

26 

- 

26 

Total operating profit/(loss)

328 

(136)

192 

328 

(310)

18 

(Loss)/gain on sale of businesses

(16)

- 

(16)

13 

- 

13 

Finance income

11 

- 

11 

10 

- 

10 

Finance expense

(152)

- 

(152)

(158)

- 

(158)

Profit/(loss) before income tax

171 

(136)

35 

193 

(310)

(117)

Income tax (expense)/credit

(61)

20 

(41)

(59)

10 

(49)

Profit/(loss) for the year from continuing operations

110 

(116)

(6)

134 

(300)

(166)

Discontinued operations

Profit for the year from discontinued operations

184 

- 

184 

192 

- 

192 

Profit/(loss) for the year

294 

(116)

178 

326 

(300)

26 

Profit/(loss) attributable to:

Owners of the Parent Company

127 

(108)

19 

158 

(235)

(77)

Non-controlling interests

167 

(8)

159 

168 

(65)

103 

Profit/(loss) for the year

294 

(116)

178 

326 

(300)

26 

Earnings/(loss) per share attributable to the owners of the Parent Company during the year (cents per share)1

- basic

0.8  

(3.1)

- diluted

0.8  

(3.1)

Loss per share from continuing operations attributable to the owners of the Parent Company during the year (cents per share)

- basic

(3.4) 

(7.8)

- diluted

(3.4) 

(7.8)

Earnings per share from discontinued operations attributable to the owners of the Parent Company during the year (cents per share)

- basic

4.2  

4.7 

- diluted

4.2  

4.7 

\* The results of Islands sub-group and Macau has been presented in discontinued operations (note 3)

1Includes discontinued operations

Consolidated statement of comprehensive income

 

For the year ended 31 March 2013

2012/13 

2011/12 

US$m 

US$m 

Profit for the year

178 

26 

Other comprehensive (expense)/income for the year:

Actuarial losses in the value of defined benefit retirement plans

(38)

(72)

Exchange differences on translation of foreign operations

5 

(68)

Fair value gain on available-for-sale financial assets

4 

5 

Other comprehensive expense for the year

(29)

(135)

Income tax relating to components of other comprehensive income

1 

2 

Other comprehensive expense for the year, net of tax

(28)

(133)

Total comprehensive income/(expense) for the year

150

(107)

Total comprehensive (expense)/income attributable to:

Owners of the Parent Company

(10)

(186)

Non-controlling interests

160 

79 

Consolidated statement of financial position

 

As at 31 March 2013

31 March 

2013 

US$m 

31 March 

2012 

US$m 

Assets

Non-current assets

Intangible assets

485 

528 

Property, plant and equipment

1,367 

1,786 

Investments in joint ventures and associates

253 

253 

Available-for-sale financial assets

58 

55 

Other receivables

66 

55 

Deferred tax assets

30 

5 

Retirement benefit assets

28 

40 

2,287 

2,722 

Current assets

Trade and other receivables

484 

602 

Inventories

31 

103 

Cash and cash equivalents

152 

312 

Financial assets at fair value through profit or loss

- 

18 

667 

1,035 

Assets held for sale

716 

- 

1,383 

1,035 

Total assets

3,670 

3,757 

Liabilities

Current liabilities

Trade and other payables

622 

832 

Borrowings

86 

460 

Financial liabilities at fair value

258 

251 

Provisions

85 

61 

Current tax liabilities

142 

203 

1,193 

1,807 

Liabilities held for sale

235 

- 

1,428 

1,807 

Net current liabilities

(45)

(772)

Non-current liabilities

Trade and other payables

27 

31 

Borrowings

1,717 

1,247 

Deferred tax liabilities

29 

30 

Provisions

32 

37 

Retirement benefit obligations

185 

189 

1,990 

1,534 

Net assets

252 

416 

Equity

Capital and reserves attributable to the owners of the Parent Company

Share capital

133 

133 

Share premium

97 

97 

Reserves

(479)

(307)

(249)

(77)

Non-controlling interests

501 

493 

Total equity

252 

416 

 

 

Consolidated statement of changes in equity

 

For the year ended 31 March 2013

Share

capital

US$m

Share

premium

US$m

Foreign 

currency 

translation 

and 

hedging 

reserve 

US$m 

Capital 

and 

other 

reserves 

US$m 

Retained 

earnings 

US$m 

 

Total 

US$m 

Non- 

controlling 

interests 

US$m 

Total 

equity 

US$m 

Balance at 1 April 2011

133

97

108 

3,516 

(3,488)

366 

445 

811 

(Loss)/profit for the year

-

-

- 

- 

(77)

(77)

103 

26 

Net actuarial losses recognised (net of tax)

-

-

- 

- 

(67)

(67)

(3)

(70)

Exchange differences on translation of foreign operations

-

-

(47)

- 

- 

(47)

(21)

(68)

Fair value movements in available-for-sale financial assets

-

-

- 

5 

- 

5 

- 

5 

Total comprehensive (expense)/income for the year

-

-

(47)

5 

(144)

(186)

79 

(107)

Own shares purchased

-

-

- 

- 

(66)

(66)

- 

(66)

Equity share-based payments

-

-

- 

- 

11 

11 

- 

11 

Dividends

-

-

- 

- 

(202)

(202)

- 

(202)

Transfers to retained earnings

-

-

- 

(200)

200 

- 

- 

- 

Total dividends and other transactions with Cable & Wireless Communications Plc shareholders

-

-

- 

(200)

(57)

(257)

- 

(257)

Dividends paid to non-controlling interests

-

-

- 

- 

- 

- 

(166)

(166)

Purchase of non-controlling interest

-

-

- 

- 

- 

- 

135 

135 

Total dividends and other transactions with non-controlling interests

-

-

- 

- 

- 

- 

(31)

(31)

Balance at 31 March 2012

133

97

61 

3,321 

(3,689)

(77)

493 

416 

Profit for the year

-

-

- 

- 

19 

19 

159 

178 

Net actuarial losses recognised (net of tax)

-

-

- 

- 

(34)

(34)

(3)

(37)

Exchange differences on translation of foreign operations

-

-

1 

- 

- 

1 

4 

5 

Fair value movements in available-for-sale financial assets

-

-

- 

4 

- 

4 

- 

4 

Total comprehensive income/(expense) for the year

-

-

1 

4 

(15)

(10)

160 

150 

Equity share-based payments

-

-

- 

- 

4 

4 

- 

4 

Dividends

-

-

- 

- 

(166)

(166)

- 

(166)

Transfers to retained earnings

-

-

(30)

(4)

34 

- 

- 

- 

Total dividends and other transactions with Cable & Wireless Communications Plc shareholders

-

-

(30)

(4)

(128)

(162)

- 

(162)

Dividends paid to non-controlling interests

-

-

- 

- 

- 

- 

(152)

(152)

Total dividends and other transactions with non-controlling interests

-

-

- 

- 

- 

- 

(152)

(152)

Balance at 31 March 2013

133

97

32 

3,321 

(3,832)

(249)

501 

252 

 

 

Consolidated statement of cash flows

 

 

For the year ended 31 March 2013

2012/13 

US$m 

2011/12*

US$m 

Cash flows from operating activities

Cash generated - continuing operations (page 19)

540 

483 

Cash generated - discontinued operations

302 

332 

Income taxes paid - continuing operations

(111)

(70)

Income taxes paid - discontinued operations

(28)

(20)

Net cash from operating activities

703 

725 

Cash flows from investing activities

Finance income

7 

7 

Other income

- 

1 

Dividends received

6 

4 

Decrease in available-for-sale financial assets

10 

- 

Proceeds on disposal of property, plant and equipment

4 

3 

Purchase of property, plant and equipment

(236)

(231)

Purchase of intangible assets

(16)

(53)

Proceeds on disposal of subsidiaries and joint ventures (net of cash disposed)

(6)

27 

Acquisition of subsidiaries (net of cash received)

(33)

(165)

Net cash used in continuing operations

(264)

(407)

Discontinued operations

(85)

(102)

Net cash used in investing activities

(349)

(509)

Net cash flow before financing activities

354 

216 

Cash flows from financing activities

Dividends paid to the owners of the Parent Company

(166)

(204)

Dividends paid to non-controlling interests

(73)

(76)

Repayments of borrowings

(760)

(583)

Finance costs

(156)

(119)

Proceeds from borrowings

882 

895 

Purchase of own shares

- 

(70)

Net cash used in continuing operations

(273)

(157)

Discontinued operations

(93)

(109)

Net cash used in financing activities

(366)

(266)

 

Net decrease in cash and cash equivalents - continuing operations

(108)

(151)

Net decrease in cash and cash equivalents - discontinued operations

96 

101 

Cash and cash equivalents at 1 April

312 

379 

Exchange losses on cash and cash equivalents

(3)

(17)

Cash and cash equivalents at 31 March

297 

312 

\* The results of Islands sub-group and Macau has been presented in discontinued operations (note 3)

 

Consolidated statement of cash flows

for the year ended 31 March 2013

 

The reconciliation of loss for the year to net cash generated was as follows:

 

Continuing operations

2012/13 

US$m 

2011/12*

US$m 

Loss for the year

(6)

(166)

Adjustments for:

Tax expense

41 

49 

Depreciation

221 

228 

Amortisation

54 

49 

Impairment and accelerated depreciation

86 

244 

Loss/(gain) on sale of businesses

16 

(13)

Loss on disposal of property, plant and equipment

- 

1 

Finance income

(11)

(10)

Finance expense

152 

158 

Other income and expenses

(10)

6 

Increase/(decrease) in provisions

21 

(1)

Employee benefits

(5)

(1)

Defined benefit pension scheme other contributions

(7)

(7)

Share of post-tax results of joint ventures and associates

(10)

(26)

Operating cash flows before working capital changes

542 

511 

Changes in working capital (excluding effects of acquisition and disposal of subsidiaries)

Decrease/(increase) in inventories

2 

(12)

Decrease in trade and other receivables

16 

18 

Decrease in payables

(20)

(34)

Cash generated from continuing operations

540 

483 

\* The results of Islands group and Macau has been presented in discontinued operations (note 3)

 

Additional Information

 

1 Significant accounting policies and principles

Whilst the financial information included in this announcement has been prepared in accordance with International Financial Reporting Standards adopted by the European Union (IFRS), this announcement does not itself contain sufficient information to comply with IFRS. The Group's 2012/13 Annual Report and Accounts are prepared in compliance with IFRS.

 

The accounting policies applied by the Group in this announcement are the same as those applied by the Group in its consolidated financial statements as at and for the year ended 31 March 2013.

 

The financial information in this announcement represents non-statutory accounts within the meaning of Section 435 of the Companies Act 2006. The auditors have reported on the statutory accounts for the year ended 31 March 2013. Their report was (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and (iii) did not contain a statement under section 498 (2) or (3) of the Companies Act 2006. These accounts will be sent to the Registrar of Companies following the Company's Annual General Meeting. A separate dissemination announcement in accordance with the Disclosure and Transparency Rules (DTR) 6.3 will be made when the annual report and audited financial statements are available on the Group's website.

 

Going concern

After making enquiries, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

 

2 Shares outstanding at year end and weighted average number of shares

 At 31 March 2013 

 At 31 March 2012 

 '000 

 '000 

Number of shares in issue

2,665,612 

2,665,612 

Shares held in treasury

(137,489)

(137,489)

Shares held by employee share ownership trust

(31,818)

(36,199)

Number of shares outstanding

2,496,305 

2,491,924 

Weighted average number of shares outstanding during the year used for the EPS calculation

2,493,814 

2,505,712 

 

3 Discontinued operations

Year ended 31 March 2013

 

i) Monaco & Islands

 

At a General Meeting on 9 January 2013, shareholders of the Group approved the sale of the Monaco & Islands operating segment to Batelco International Group Holding Limited ("Batelco"). The significant aspects of this transaction are described below:

 

§ We entered into an agreement to sell the Islands sub-group, (including the Group's interests in operations in the Maldives, the Channel Islands and Isle of Man, South Atlantic, Diego Garcia and the Seychelles), for US$580 million on a cash and debt free basis. The sale of the Islands sub-group, with the exception of the Seychelles for which regulatory approval has not yet been obtained, was completed post year end on 3 April 2013;

§ We also agreed to sell a 25% interest in Compagnie Monegasque de Communication SAM (CMC), the holding company of the Group's interests in Monaco Telecom, for US$100 million. The sale was completed on 3 April 2013;

§ As part of the transaction we have an option to sell the remaining 75% of CMC shares to Batelco for US$345 million subject to regulatory approval from the Principality of Monaco; and

§ On 3 April 2013 we issued Batelco with a put option over the 25% of CMC shares ("the CMC put option"). The CMC put option enables Batelco to require the Group to repurchase the 25% CMC shareholding for US$100 million in the event that the regulatory approval from the Principality of Monaco is not granted within 12 months of 3 April 2013. Batelco can exercise this put option between 18 and 19 months from 3 April 2013.

 

The approval required from the Principality of Monaco means that Monaco does not meet the definition of a disposal group held for sale and does not meet the criteria to be classified as a discontinued operation as at 31 March 2013. The results of Monaco Telecom are now disclosed separately in their own operating segment.

 

The Islands sub-group has been classified as a disposal group held for sale and also as a discontinued operation as at 31 March 2013, as it represents a separate major geographical area of operations. The comparative consolidated income statement and cash flow statement have been restated. The results of the Islands sub-group were previously recorded in the Monaco & Islands operating segment.

 

ii) Macau

 

At a General Meeting on 28 February 2013, shareholders of the Group approved the sale of the Macau operating segment for US$750 million to CITIC Telecom International Holdings Limited. This sale is expected to take place following receipt of the necessary legal and regulatory approvals.

 

The Macau operating segment has been classified as a disposal group held for sale and also as a discontinued operation as at 31 March 2013, as it represents a separate major geographical area of operations. The comparative consolidated income statement and cash flow statement have been restated. The results of Macau were previously recorded in the Macau operating segment.

 

The results of all discontinued operations are shown below:

 

Year ended 31 March 2013

Islands sub-group 

US$m 

 

Macau 

US$m 

Total discontinued  operations 

US$m 

Revenue

321 

624 

945 

Expenses

(243)

(479)

(722)

Profit before tax

78 

145 

223 

Tax

(14)

(17)

(31)

Profit after tax

64 

128 

192 

Gain/(loss) recognised on the re-measurement of the assets less costs to sell

- 

- 

- 

Profit for the year

64 

128 

192 

Disposal costs

(8)

184 

 

Year ended 31 March 2012

Islands sub-group 

US$m 

 

Macau 

US$m 

Total discontinued  operations 

US$m 

Revenue

319 

524 

843 

Expenses

(231)

(391)

(622)

Profit before tax

88 

133 

221 

Tax

(13)

(16)

(29)

Profit for the year

75 

117 

192 

 

 

 

The financial position of the Islands sub-group and of Macau as at 31 March 2013 was as follows:

Islandssub-group asat 31 March

2013

US$m

 

Macau as at 31 March 2013

US$m

 

Disposal groups held for sale at 31 March 2013

US$m

Assets

Intangible assets

64

1

65

Property, plant and equipment

259

113

372

Investments in joint ventures and associates

5

-

5

Deferred tax assets

1

1

2

Retirement benefit assets

1

-

1

Trade and other receivables

57

47

104

Inventories

8

14

22

Cash and cash equivalents

57

88

145

Assets held for sale

452

264

716

Liabilities

Trade and other payables

80

94

174

Borrowings

2

-

2

Provisions

9

1

10

Current tax liabilities

12

22

34

Deferred tax liabilities

4

-

4

Retirement benefit obligations

-

11

11

Liabilities held for sale

107

128

235

 

4 Provisions

Property 

US$m 

Redundancy 

costs 

US$m 

Network and asset retirement obligations 

US$m 

Legal and other 

US$m 

Total 

US$m 

At 1 April 2012

5 

7 

35 

51 

98 

Additional provisions

- 

53 

3 

5 

61 

Amounts used

(3)

(24)

- 

(1)

(28)

Unused amounts released

- 

(1)

(2)

(2)

(5)

Effect of discounting

- 

- 

1 

2 

3 

Exchange differences

- 

(1)

(1)

- 

(2)

Transfers to assets held for sale

- 

- 

(8)

(2)

(10)

At 31 March 2013

2 

34 

28 

53 

117 

Provisions - current

2 

34 

5 

44 

85 

Provisions - non-current

- 

- 

23 

9 

32 

 

The net expense recognised through profit or loss from movements in provisions relating to discontinued operations at 31 March 2013 was US$nil (31 March 2012 - net release of US$2 million).

 

Property

Provision has been made for dilapidation costs and for the lower of the best estimate of the unavoidable lease payments or cost of exit in respect of vacant properties. Unavoidable lease payments represent the difference between the rentals due and any income expected to be derived from the vacant properties being sublet. The provision is expected to be used over the shorter of the period to exit and the lease contract life.

 

Redundancy

Provision has been made for the total employee related costs of redundancies announced prior to the reporting date. Amounts provided for and spent during the periods presented primarily relate to the restructuring programmes associated with the demerger and regional transformation activities. The provision is expected to be used within one year.

 

Network and asset retirement obligations

Provision has been made for the best estimate of the unavoidable costs associated with redundant leased network capacity. The provision is expected to be used over the shorter of the period to exit and the lease contract life.

 

Provision has also been made for the best estimate of the asset retirement obligation associated with office sites, technical sites, mobile cell sites, domestic and subsea cabling. This provision is expected to be used at the end of the life of the related asset on which the obligation arises.

 

Legal and other

Legal and other provisions include amounts relating to specific legal claims against the Group together with amounts in respect of certain employee benefits and sales taxes.

 

5 Reconciliation of non-GAAP measures

 

Reconciliation of operating profit to EBITDA

Continuing operations

2012/13 

US$m 

2011/12 

US$m 

Total operating profit

192 

18 

Depreciation and amortisation

275 

277 

Net other operating (income)/expense

(4)

11 

Share of profit after tax of joint ventures and associates

(10)

(26)

Exceptional items

136 

310 

EBITDA

589 

590 

 

The Group uses EBITDA as a key performance measure as it reflects the underlying operational performance of the businesses. EBITDA is not a measure defined under IFRS. It is calculated as earnings before interest, tax, depreciation and amortisation, net other operating and non-operating income and expense and exceptional items.Reconciliation of basic Earnings Per Share (EPS) to Adjusted EPS

Continuing Group

Total Group

2012/13 

US cents 

2011/12 

US cents 

2012/13 

US cents 

2011/12 

US cents 

Loss per share attributable to owners of the Parent Company

(3.4)

(7.8)

0.8 

(3.1)

Exceptional items1

4.3 

9.4 

4.3 

9.4 

Amortisation of acquired intangibles1

0.3 

0.4 

0.4 

0.5 

Transaction costs and loss/(gain) on disposal of businesses

0.7 

(0.3)

1.1 

(0.3)

Adjusted EPS attributable to owners of the Parent Company

1.9c

1.7c

6.6c

6.5c

Weighted average number of shares (million)

2,494 

2,506 

2,494 

2,506 

 

1 Excluding amounts attributable to non-controlling interests

 

Adjusted EPS is before exceptional items, transaction costs, gain/loss on disposal of businesses and amortisation of acquired intangibles.

 

Reconciliation of Return on Invested Capital (ROIC)

 

Continuing operations

2012/13

US$m

2011/12

US$m

Total pre-exceptional operating profit

328

328

Average total assets

3,714

3,702

Average current liabilities

(1,618) 

(1,522) 

Average invested capital

2,096

2,180

Average adjusted invested capital1

1,801

1,779

Return on Invested Capital

18.2%

18.4%

 

1Average adjusted invested capital for continuing operations is after deducting deferred tax assets; retirement benefit assets; the goodwill balance attributable to the Monaco Telecom put option (less the current portion of the related put option financial liability); interest bearing current assets; total assets and current liabilities for discontinued operations; and adding back interest bearing current liabilities.

 

The Group uses ROIC to measure the effectiveness of our capital investments. 

 

ROIC is not a measure defined under IFRS. We define ROIC as total operating profit before exceptional items divided by average adjusted invested capital.

 

ROIC is calculated on the basis of continuing operations. During the period, the Group has continued to refine its use of ROIC and we now calculate on the basis of average, rather than opening, invested capital and on a pre tax basis. Prior year figures have been re-presented on the same basis.

2012/13 CWC CONSTANT CURRENCY1 results detail

Panama

Caribbean2

Monaco

Other3

Total

2012/13 

2011/12 

Change

2012/13 

2011/12 

Change

2012/13 

2011/12 

Change

2012/13 

2011/12 

Change

2012/13 

2011/12 

Change

US$m 

US$m 

%

US$m 

US$m 

%

US$m 

US$m 

%

US$m 

US$m 

%

US$m 

US$m 

%

Mobile

323 

315 

3% 

527 

528 

0% 

61 

59 

3% 

- 

- 

-

911 

902 

1% 

Broadband & TV

60 

60 

0% 

120 

121 

(1)%

16 

15 

7% 

- 

- 

-

196 

196 

0% 

Fixed voice

122 

136 

(10)%

290 

318 

(9)%

25 

26 

(4)% 

- 

(1)

nm

437 

479 

(9)%

Enterprise, data and other

81 

90 

(10)%

183 

194 

(6)%

134 

149 

(10)%

- 

(8)

 nm

398 

425 

(6)%

Revenue

586 

601 

(2)%

1,120 

1,161 

(4)%

236 

249 

(5)%

- 

(9)

 nm

1,942 

2,002 

(3)%

Cost of sales

(189)

(199)

5% 

(268)

(273)

2% 

(97)

(113)

14% 

(1)

5 

nm

(555)

(580)

4% 

Gross margin

397 

402 

(1)%

852 

888 

(4)%

139 

136 

2% 

(1)

(4)

75% 

1,387 

1,422 

(2)%

Operating costs

(158)

(146)

(8)%

(578)

(606)

5% 

(64)

(82)

22% 

(5)

nm

(798)

(839)

5% 

EBITDA4

239 

256 

(7)%

274 

282 

(3)%

75 

54 

39% 

1 

(9)

 nm

589 

583 

1% 

Depreciation and amortisation

(85)

(71)

(20)%

(155)

(168)

8% 

(27)

(26)

(4)%

(8)

(9)

11% 

(275)

(274)

0% 

Net other operating (expense)/income

- 

- 

-

(2)

(12)

83% 

-

6 

- 

nm

(12)

 nm

Operating profit before joint ventures and exceptional items

154 

185 

(17)%

117 

102 

15%

48 

28 

71% 

(1)

(18)

94% 

318 

297 

7% 

Capital expenditure5

(85)

(125)

32% 

(150)

(162)

7% 

(15)

(23)

35% 

(13)

1 

nm

(263)

(309)

15% 

 

nm represents % change not meaningful

1

Prior year comparison translated at current year rates

2

Caribbean includes the Bahamas business in 2011/12 (acquired 6 April 2011)

3

Other includes management, royalty and branding fees, the costs of the corporate centre, net UK defined benefit pension charge or credit and intercompany eliminations

4

Earnings before interest, tax, depreciation and amortisation, net other operating and non-operating income/(expense) and exceptional items

5

Balance sheet capital expenditure excludes transfer of cable assets from inventory

 

H2 2012/13 CWC reported results detail 

Panama

Caribbean1

Monaco

Other2

Total

H2 

 12/13 

H2 

 11/12 

Change

H2 

 12/13 

H2 

 11/12 

Change

H2 

 12/13 

H2 

 11/12 

Change

H2 

 12/13 

H2 

 11/12 

Change

H2 

 12/13 

H2 

 11/12 

Change

US$m 

US$m 

%

US$m 

US$m 

%

US$m 

US$m 

%

US$m 

US$m 

%

US$m 

US$m 

%

Mobile

164 

159 

3% 

265 

265 

0% 

29 

30 

(3)%

- 

- 

-  

458 

454 

1% 

Broadband & TV

30 

30 

0% 

60 

60 

0% 

8 

8 

0% 

- 

- 

-  

98 

98 

0% 

Fixed voice

61 

64 

(5)%

141 

154 

(8)%

12 

12 

0% 

(3)

nm

214 

227 

(6)%

Enterprise, data and other

45 

40 

13% 

101 

117 

(14)%

63 

76 

(17)%

(5)

nm

209 

228 

(8)%

Revenue

300 

293 

2% 

567 

596 

(5)%

112 

126 

(11)%

(8)

nm

979 

1,007 

(3)%

Cost of sales

(96)

(93)

(3)%

(142)

(146)

3% 

(42)

(58)

28% 

(1)

4 

nm

(281)

(293)

4% 

Gross margin

204 

200 

2% 

425 

450 

(6)%

70 

68 

3% 

(1)

(4)

75% 

698 

714 

(2)%

Other operating costs

(80)

(71)

(13)%

(288)

(298)

3% 

(32)

(46)

30% 

(1)

3 

nm

(401)

(412)

3% 

EBITDA3

124 

129 

(4)%

137 

152 

(10)%

38 

22 

73% 

(2)

(1)

nm

297 

302 

(2)%

Depreciation and amortisation

(47)

(34)

(38)%

(79)

(90)

12% 

(16)

(14)

(14)%

(3)

(4)

25% 

(145)

(142)

(2)%

Net other operating income/(expense)

- 

- 

-  

(1)

(1)

0% 

-

(3)

nm  

(4)

nm

Operating profit before joint ventures and exceptional items

77 

95 

(19)%

57 

61 

(7)% 

22 

8 

nm

3 

(8)

nm

159 

156 

2% 

Capital expenditure4

(48)

(54)

11% 

(103)

(116)

11% 

(10)

(17)

41% 

(9)

nm

(170)

(186)

9% 

Operating cash flow5

76 

75 

1% 

34 

36 

(6)%

28 

5 

nm

(11)

nm

127 

116 

9% 

Cash exceptional items

(3)

nm

(12)

(30)

60% 

- 

- 

-

(1)

(11)

91% 

(13)

(44)

70% 

 

nm represents % change not meaningful

1

Caribbean includes the Bahamas business in 2011/12 (acquired 6 April 2011)

2

Other includes management, royalty and branding fees, the costs of the corporate centre, net UK defined benefit pension charge and intercompany eliminations

3

Earnings before interest, tax, depreciation and amortisation, net other operating and non-operating income/(expense) and exceptional items

4

Balance sheet capital expenditure excludes transfer of cable assets from inventory

5

EBITDA less balance sheet capital expenditure

 

H2 2012/13 CWC constant currency1 results detail

 

Panama2

Caribbean3

Monaco

Other4

Total

H2 

 12/13 

H2 

 11/12 

Change

H2 

 12/13 

H2 

 11/12 

Change

H2 

 12/13 

H2 

 11/12 

Change

H2 

 12/13 

H2 

 11/12 

Change

H2 

 12/13 

H2 

 11/12 

Change

US$m 

US$m 

%

US$m 

US$m 

%

US$m 

US$m 

%

US$m 

US$m 

%

US$m 

US$m 

%

Mobile

164 

159 

3% 

265 

262 

1% 

29 

29 

0% 

- 

- 

-  

458 

450 

2% 

Broadband & TV

30 

30 

0% 

60 

60 

0% 

8 

8 

0% 

- 

- 

-  

98 

98 

0% 

Fixed voice

61 

64 

(5)%

141 

151 

(7)%

12 

13 

(8)%

(1)

nm

214 

227 

(6)%

Enterprise, data and other

45 

40 

13% 

101 

115 

(12)%

63 

75 

(16)%

(8)

nm

209 

222 

(6)%

Revenue

300 

293 

2% 

567 

588 

(4)%

112 

125 

(10)%

(9)

nm  

979 

997 

(2)%

Cost of sales

(96)

(93)

(3)%

(142)

(143)

1% 

(42)

(58)

28% 

(1)

5 

nm

(281)

(289)

3% 

Gross margin

204 

200 

2% 

425 

445 

(4)%

70 

67 

4% 

(1)

(4)

75% 

698 

708 

(1)%

Other operating costs

(80)

(71)

(13)%

(288)

(294)

2% 

(32)

(45)

29% 

(1)

2 

nm

(401)

(408)

2% 

EBITDA5

124 

129 

(4)%

137 

151 

(9)%

38 

22 

73% 

(2)

(2)

0% 

297 

300 

(1)%

Depreciation and amortisation

(47)

(34)

(38)%

(79)

(89)

11% 

(16)

(14)

(14)%

(3)

(5)

40% 

(145)

(142)

(2)%

Net other operating income/(expense)

- 

- 

-  

(1)

(2)

50% 

-

(2)

nm

(4)

nm

Operating profit before joint ventures and exceptional items

77 

95 

(19)%

57 

60 

(5)%

22 

8 

nm 

3 

(9)

nm

159 

154 

3% 

Capital expenditure6

(48)

(54)

11% 

(103)

(115)

10% 

(10)

(16)

38% 

(9)

1 

nm  

(170)

(184)

8% 

 

nm represents % change not meaningful

 

1

Prior year comparison translated at current year rates

 

2

As these currencies are US dollar denominated or linked to the US dollar, there is no difference between the reported and constant currency changes

 

3

Caribbean includes the Bahamas business in 2011/12 (acquired 6 April 2011)

 

4

Other includes management, royalty and branding fees, the costs of the corporate centre, net UK defined benefit pension charge and intercompany eliminations

 

5

Earnings before interest, tax, depreciation and amortisation, net other operating and non-operating income/(expense) and exceptional items

 

6

Balance sheet capital expenditure excludes transfer of cable assets from inventory

 

 

 

KPI detaiL

 

2009/10

2010/11

2011/12

2012/13

Q1

Q2

Q3

Q4

Q1

Q2

Q3

Q4

Q1

Q2

Q3

Q4

Q1

Q2

Q3

Q4

Subscribers (000s)

Panama

Mobile1

1,994

1,788

2,382

2,460

2,336

2,501

2,306

2,531

2,038

2,454

2,347

2,227

1,656

1,785

1,744

1,842

Broadband

125

127

130

135

141

142

140

141

141

140

133

132

129

127

125

126

Fixed line

417

418

415

415

415

405

401

398

395

396

393

389

386

381

378

376

Caribbean2

Mobile1

1,284

1,279

1,289

1,271

1,339

1,332

1,323

1,287

1,529

1,505

1,450

1,517

1,491

1,594

1,623

1,515

Broadband

200

204

207

211

213

210

207

208

223

222

223

225

221

222

223

223

Fixed line

651

645

640

637

634

624

617

617

735

728

722

719

714

713

706

701

ARPU (US$)3

Panama

Mobile

11.9

13.4

13.6

10.8

10.6

10.5

11.3

11.8

14.0

12.4

13.1

13.9

14.4

15.9

15.8

16.7

Broadband

29.3

30.9

30.7

30.0

28.4

28.1

27.1

27.4

27.3

27.2

27.4

27.5

27.2

29.0

28.6

29.0

Fixed line

35.2

35.2

33.9

32.7

30.9

30.9

30.4

30.2

30.0

30.6

27.8

26.6

26.2

26.5

27.0

26.7

Caribbean2

Mobile

21.9

20.9

21.5

21.1

19.4

18.5

19.6

19.5

28.4

29.1

28.9

29.3

28.3

27.7

27.2

27.2

Broadband

38.5

37.9

37.3

36.8

36.9

38.7

38.8

39.8

42.5

42.7

41.5

42.4

41.7

42.6

42.3

41.7

Fixed line

39.7

39.8

38.5

37.7

36.3

37.8

37.0

37.1

38.3

38.8

37.6

33.3

35.4

34.3

32.9

33.2

1

Active subscribers are defined as those having performed a revenue-generating activity in the previous 60 days

2

Caribbean does not include the Bahamas business in 2009/10 and 2010/11 (acquired 6 April 2011)

3

ARPU is average revenue per user per month, excluding equipment sales

EXCHANGE RATES

 

Actual rates foryear ended31 March 2013

Actual rates foryear ended31 March 2012

Percentage change US dollar  appreciation /(depreciation)

Sterling : US dollar

Average

0.6330

0.6260

1.1% 

Period end

0.6562

0.6263

4.8% 

Euro : US dollar

Average

0.7786

0.7225

7.8% 

Period end

0.7694

0.7506

2.5% 

Seychelles rupee : US dollar

Average

13.31

12.75

4.4% 

Period end

11.76

14.09

(16.5)%

Jamaican dollar : US dollar

Average

90.01

85.78

4.9% 

Period end

97.63

86.78

12.5% 

Maldivian rufiyaa : US dollar

Average

15.36

15.29

0.5% 

Period end

15.33

15.36

(0.2)%

US dollar : sterling

Average

1.5798

1.5974

Period end

1.5239

1.5967

 

 

Cable & Wireless Communications EBITDA by currency

2012/13

EBITDA

EBITDA 

US$m

% of total

US dollar, pegged or linked

495

84%

Euro

74

13%

Jamaican dollar

20

3%

Total

589

100%

 

Important disclaimer

 

This announcement contains forward-looking statements that are based on current expectations or beliefs, as well as assumptions about future events. These forward-looking statements can be identified by the fact that they do not relate only to historical or current facts. Forward-looking statements often use words such as anticipate, target, expect, estimate, intend, plan, goal, believe, will, may, should, would, could or other words of similar meaning. Undue reliance should not be placed on any such statements because, by their very nature, they are subject to known and unknown risks and uncertainties and can be affected by other factors that could cause actual results, and Cable & Wireless Communications' plans and objectives, to differ materially from those expressed or implied in the forward-looking statements.

 

There are several factors that could cause actual results to differ materially from those expressed or implied in forward-looking statements. Among the factors that could cause actual results to differ materially from those described in the forward-looking statements are changes in the global, political, economic, business, competitive, market and regulatory forces, future exchange and interest rates, changes in tax rates and future business combinations or dispositions. A summary of some of the potential risks faced by Cable & Wireless Communications is set out in the Group's most recent Annual Report.

 

Forward-looking statements speak only as of the date they are made and Cable & Wireless Communications undertakes no obligation to revise or update any forward-looking statement contained within this announcement, or any other forward-looking statements it may make, regardless of whether those statements are affected as a result of new information, future events or otherwise (except as required by the UK Listing Authority, the London Stock Exchange, the City Code on Takeovers and Mergers or by law).

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SEMFAFFDSEDI

Related Shares:

CWC.L
FTSE 100 Latest
Value8,783.25
Change2.13