Capital and financial risk management (Tables)
|
12 Months Ended |
Mar. 31, 2025 |
Capital and financial risk management |
|
Schedule of capital management |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
|
|
Borrowings (note 21) |
|
|
53,143 |
|
|
|
56,987 |
|
|
|
|
Cash and cash equivalents (note 19) |
|
|
(11,001 |
) |
|
|
(6,183 |
) |
|
|
|
Derivative financial instruments included in trade and other receivables (note 14) |
|
|
(4,197 |
) |
|
|
(4,226 |
) |
|
|
|
Derivative financial instruments included in trade and other payables (note 15) |
|
|
1,906 |
|
|
|
1,524 |
|
|
|
|
Non-current investments in sovereign securities (note 13) |
|
|
(913 |
) |
|
|
– |
|
|
|
|
Short-term investments (note 13) |
|
|
(5,280 |
) |
|
|
(3,225 |
) |
|
|
|
Collateral assets (note 13) |
|
|
(1,010 |
) |
|
|
(741 |
) |
|
|
|
Financial liabilities under put option arrangements |
|
|
97 |
|
|
|
– |
|
|
|
|
Equity |
|
|
53,916 |
|
|
|
60,998 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule of financial instruments exposure to credit risk |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
|
|
Cash and bank deposits (note 19) |
|
|
8,871 |
|
|
|
4,168 |
|
|
|
|
Money market funds (note 19) |
|
|
2,130 |
|
|
|
2,015 |
|
|
|
|
Managed investment funds (note 13) |
|
|
3,141 |
|
|
|
2,024 |
|
|
|
|
Bonds and debt securities (note 13) |
|
|
4,013 |
|
|
|
2,142 |
|
|
|
|
Collateral assets (note 13) |
|
|
1,010 |
|
|
|
741 |
|
|
|
|
Other investments (note 13) |
|
|
1,134 |
|
|
|
1,126 |
|
|
|
|
Derivative financial instruments (note 14) |
|
|
4,197 |
|
|
|
4,226 |
|
|
|
|
Trade receivables (note 14) 1 |
|
|
5,717 |
|
|
|
5,513 |
|
|
|
|
Contract assets and other receivables (note 14) |
|
|
4,605 |
|
|
|
4,067 |
|
|
|
|
|
|
|
1,518 |
|
|
|
2,038 |
|
|
|
|
|
|
|
|
|
|
|
|
| Notes:
1. |
Includes amounts guaranteed under sales of trade receivables € 1,765 million (2024: € 1,929 million). |
2. |
Principally comprises Vodafone Group Plc’s guarantee of the Group’s share in a multicurrency loan facility, amounting to US$1 billion and € 0.6 billion (2024: US$1.0 billion and € 0.6 billion), which forms part of its overall joint venture investment in TPG Telecom Ltd. The Group’s share of these loan balances is included in the net investment in joint venture (see note 12 ‘Associates and joint arrangements’). Financial guarantees also includes € nil (2024: INR 42.5 billion) in relation to the secondary pledge over shares owned by Vodafone Group in Indus Towers (see note 29 ‘Contingent liabilities and legal proceedings’). |
|
Schedule of cash collateral, which is reported within short-term borrowings, held by Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
|
|
|
|
|
|
€ m |
|
|
|
Collateral liabilities (note 21) |
|
|
2,357 |
|
|
|
2,628 |
|
|
Schedule of movements in the allowance for expected credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract assets |
|
Trade receivables held at amortised cost |
|
Trade receivables held at fair value through other comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
€ m |
|
|
|
€ m |
|
|
|
€ m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange movements |
|
|
1 |
|
|
|
(1 |
) |
|
|
(7 |
) |
|
|
(41 |
) |
|
|
– |
|
|
|
1 |
|
|
|
|
|
|
|
|
Amounts charged to credit losses on financial assets |
|
|
85 |
|
|
|
96 |
|
|
|
360 |
|
|
|
419 |
|
|
|
31 |
|
|
|
82 |
|
|
|
|
|
|
|
|
Transfer of assets held for sale |
|
|
– |
|
|
|
(31 |
) |
|
|
– |
|
|
|
(324 |
) |
|
|
– |
|
|
|
(16 |
) |
|
|
|
|
|
|
|
|
|
|
(60 |
) |
|
|
(122 |
) |
|
|
(253 |
) |
|
|
(438 |
) |
|
|
(32 |
) |
|
|
(60 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Note:
1. |
Primarily utilisation of the provision by way of write-off. | Expected credit losses are presented as net credit losses on financial assets within operating profit and subsequent recoveries of amounts previously written off are credited against the same line item. The majority of the Group’s trade receivables are due for maturity within 90 days and largely comprise amounts receivable from consumers and business customers. The table below presents information on trade receivables past due¹ and their associated expected credit losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables at amortised cost past due |
|
|
|
30 days |
|
31–60 |
|
61–180 |
|
180 |
|
|
|
Due |
|
or less |
|
days |
|
days |
|
days+ |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross carrying amount |
|
|
2,553 |
|
|
|
400 |
|
|
|
134 |
|
|
|
284 |
|
|
|
736 |
|
|
|
4,107 |
|
|
|
|
|
|
|
|
Expected credit loss allowance |
|
|
(67 |
) |
|
|
(59 |
) |
|
|
(27 |
) |
|
|
(129 |
) |
|
|
(583 |
) |
|
|
(865 |
) |
|
|
|
|
|
|
|
Net carrying amount |
|
|
2,486 |
|
|
|
341 |
|
|
|
107 |
|
|
|
155 |
|
|
|
153 |
|
|
|
3,242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables at amortised cost past due |
|
|
|
30 days |
|
31–60 |
|
61–180 |
|
180 |
|
|
|
Due |
|
or less |
|
days |
|
days |
|
days+ |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross carrying amount |
|
|
2,199 |
|
|
|
347 |
|
|
|
122 |
|
|
|
308 |
|
|
|
638 |
|
|
|
3,614 |
|
|
|
|
|
|
|
|
Expected credit loss allowance |
|
|
(52 |
) |
|
|
(56 |
) |
|
|
(26 |
) |
|
|
(111 |
) |
|
|
(520 |
) |
|
|
(765 |
) |
|
|
|
|
|
|
|
Net carrying amount |
|
|
2,147 |
|
|
|
291 |
|
|
|
96 |
|
|
|
197 |
|
|
|
118 |
|
|
|
2,849 |
| Note:
1. |
Contract assets relate to amounts not yet due from customers. These amounts will be reclassified as trade receivables before they become due. Trade receivables at fair value through other comprehensive income are not materially past due. |
|
Schedule of maturity analysis for non-derivative financial liabilities on an undiscounted basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade |
|
|
|
|
|
|
|
|
|
|
|
|
|
payables and |
|
|
|
|
|
|
|
Lease |
|
|
|
Total |
|
other financial |
|
|
|
Bank loans |
|
Bonds |
|
liabilities |
|
Other 2 |
|
Borrowings |
|
liabilities 3 |
|
Total |
|
€ m |
|
€ m |
|
€ m |
|
€ m |
|
€ m |
|
€ m |
|
€ m |
|
|
|
|
|
|
|
|
Within one year |
|
|
223 |
|
|
|
3,626 |
|
|
|
2,765 |
|
|
|
2,969 |
|
|
|
9,583 |
|
|
|
11,719 |
|
|
|
21,302 |
|
|
|
|
|
|
|
|
|
One to two years |
|
|
171 |
|
|
|
4,426 |
|
|
|
2,081 |
|
|
|
253 |
|
|
|
6,931 |
|
|
|
138 |
|
|
|
7,069 |
|
|
|
|
|
|
|
|
|
Two to three years |
|
|
79 |
|
|
|
2,034 |
|
|
|
1,756 |
|
|
|
673 |
|
|
|
4,542 |
|
|
|
– |
|
|
|
4,542 |
|
|
|
|
|
|
|
|
|
Three to four years |
|
|
176 |
|
|
|
2,628 |
|
|
|
1,434 |
|
|
|
469 |
|
|
|
4,707 |
|
|
|
– |
|
|
|
4,707 |
|
|
|
|
|
|
|
|
|
Four to five years |
|
|
69 |
|
|
|
4,893 |
|
|
|
965 |
|
|
|
422 |
|
|
|
6,349 |
|
|
|
– |
|
|
|
6,349 |
|
|
|
|
|
|
|
|
|
More than five years |
|
|
769 |
|
|
|
41,898 |
|
|
|
3,868 |
|
|
|
90 |
|
|
|
46,625 |
|
|
|
– |
|
|
|
46,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of discount / |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
financing rates |
|
|
(274 |
) |
|
|
(23,103 |
) |
|
|
(2,043 |
) |
|
|
(174 |
) |
|
|
(25,594 |
) |
|
|
(8 |
) |
|
|
(25,602 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Within one year |
|
|
365 |
|
|
|
2,871 |
|
|
|
2,603 |
|
|
|
4,747 |
|
|
|
10,586 |
|
|
|
10,891 |
|
|
|
21,477 |
|
|
|
|
|
|
|
|
|
One to two years |
|
|
140 |
|
|
|
5,860 |
|
|
|
1,984 |
|
|
|
247 |
|
|
|
8,231 |
|
|
|
128 |
|
|
|
8,359 |
|
|
|
|
|
|
|
|
|
Two to three years |
|
|
27 |
|
|
|
5,608 |
|
|
|
1,599 |
|
|
|
245 |
|
|
|
7,479 |
|
|
|
– |
|
|
|
7,479 |
|
|
|
|
|
|
|
|
|
Three to four years |
|
|
91 |
|
|
|
2,310 |
|
|
|
1,461 |
|
|
|
226 |
|
|
|
4,088 |
|
|
|
– |
|
|
|
4,088 |
|
|
|
|
|
|
|
|
|
Four to five years |
|
|
161 |
|
|
|
3,437 |
|
|
|
1,129 |
|
|
|
422 |
|
|
|
5,149 |
|
|
|
– |
|
|
|
5,149 |
|
|
|
|
|
|
|
|
|
More than five years |
|
|
72 |
|
|
|
40,826 |
|
|
|
2,366 |
|
|
|
277 |
|
|
|
43,541 |
|
|
|
– |
|
|
|
43,541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of discount / |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
financing rates |
|
|
(89 |
) |
|
|
(20,169 |
) |
|
|
(1,470 |
) |
|
|
(359 |
) |
|
|
(22,087 |
) |
|
|
(7 |
) |
|
|
(22,094 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes:
1. |
Maturities reflect contractual cash flows applicable except in the event of a change of control or event of default, upon which lenders have the right, but not the obligation, to request payment within 30 days. This also applies to undrawn committed facilities. There is no debt that is subject to a material adverse change clause. Where there is a choice of contractual cash flow dates, principally on ‘hybrid bonds’, the expected settlement date is used. |
2. |
Includes spectrum licence payables with maturity profile € 187 million (2024: € 153 million) within one year, € 187 million (2024: € 187 million) in one to two years, € 187 million (2024: € 187 million) in two to three years, € 187 million (2024: € 187 million) in three to four years, € 187 million (2024: € 187 million) in four to five years and € 89 million (2024: € 276 million) in more than five years. Also includes € 2,357 million (2024: € 2,628 million) in relation to cash received under collateral support agreements shown within 1 year. |
3. |
Includes financial liabilities under put option arrangements and non-derivative financial liabilities presented within trade and other payables. |
|
Schedule of maturity analysis for derivative financial liabilities on an undiscounted basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
Payable 1 |
|
Receivable 1 |
|
Total |
|
Payable 1 |
|
Receivable 1 |
|
Total |
|
€ m |
|
€ m |
|
€ m |
|
€ m |
|
€ m |
|
€ m |
|
|
|
|
|
|
|
Within one year |
|
|
(8,207 |
) |
|
|
8,792 |
|
|
|
585 |
|
|
|
(7,181 |
) |
|
|
7,886 |
|
|
|
705 |
|
|
|
|
|
|
|
|
In one to two years |
|
|
(5,780 |
) |
|
|
6,180 |
|
|
|
400 |
|
|
|
(4,984 |
) |
|
|
5,466 |
|
|
|
482 |
|
|
|
|
|
|
|
|
In two to three years |
|
|
(2,363 |
) |
|
|
2,807 |
|
|
|
444 |
|
|
|
(5,496 |
) |
|
|
5,910 |
|
|
|
414 |
|
|
|
|
|
|
|
|
In three to four years |
|
|
(5,782 |
) |
|
|
6,326 |
|
|
|
544 |
|
|
|
(2,457 |
) |
|
|
2,909 |
|
|
|
452 |
|
|
|
|
|
|
|
|
In four to five years |
|
|
(4,174 |
) |
|
|
4,666 |
|
|
|
492 |
|
|
|
(3,451 |
) |
|
|
4,020 |
|
|
|
569 |
|
|
|
|
|
|
|
|
In more than five years |
|
|
(47,357 |
) |
|
|
53,987 |
|
|
|
6,630 |
|
|
|
(40,415 |
) |
|
|
46,561 |
|
|
|
6,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of discount/financing rates |
|
|
|
|
|
|
|
|
|
|
(6,804 |
) |
|
|
|
|
|
|
|
|
|
|
(6,066 |
) |
|
|
|
|
|
|
|
Financial derivative net receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Note:
1. |
Payables and receivables are stated separately in the table above where cash settlement is on a gross basis. |
|
Schedule of sensitivity of Group's adjusted operating profit to strengthening major currency |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
€ m |
|
|
|
|
Increase/ (decrease) in Profit before taxation |
|
|
|
|
|
|
|
|
|
|
|
EGP 41% change (2024: 43%) |
|
|
224 |
|
|
|
191 |
|
|
|
|
TRY 38% change (2024: 54%) |
|
|
118 |
|
|
|
104 |
|
|
|
|
ZAR 9% change (2024: 10%) |
|
|
114 |
|
|
|
60 |
|
|
|
|
GBP 3% change (2024: 2%) |
|
|
(27) |
|
|
|
(50) |
|
|
Schedule of carrying values and nominal amounts of derivatives |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income |
|
|
|
Weighted average |
|
|
Nominal amounts |
|
Carrying value assets |
|
Carrying value liabilities |
|
Opening balance 1 April 2024 |
|
(Gain)/loss deferred to OCI |
|
Gain/(Loss) recycled to financing costs |
|
|
Closing balance 31 March 2025 |
|
|
|
Maturity year |
|
FX rate |
|
Euro interest rate % |
Cash flow hedges - foreign currency risk 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cross-currency and foreign exchange swaps: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- US dollar bonds |
|
|
16,097 |
|
|
|
2,245 |
|
|
|
138 |
|
|
|
(810 |
) |
|
|
(307 |
) |
|
|
56 |
|
|
|
(1,061 |
) |
|
|
|
|
|
|
2044 |
|
|
|
1.15 |
|
|
|
3.51 |
|
- Australian dollar bonds |
|
|
163 |
|
|
|
– |
|
|
|
11 |
|
|
|
(13 |
) |
|
|
14 |
|
|
|
(2) |
|
|
|
(1 |
) |
|
|
|
|
|
|
2027 |
|
|
|
1.56 |
|
|
|
1.58 |
|
- Swiss franc bonds |
|
|
204 |
|
|
|
37 |
|
|
|
– |
|
|
|
(10 |
) |
|
|
(23 |
) |
|
|
24 |
|
|
|
(9 |
) |
|
|
|
|
|
|
2030 |
|
|
|
1.08 |
|
|
|
1.53 |
|
- Pound sterling bonds |
|
|
4,642 |
|
|
|
58 |
|
|
|
444 |
|
|
|
333 |
|
|
|
86 |
|
|
|
70 |
|
|
|
489 |
|
|
|
|
|
|
|
2043 |
|
|
|
0.86 |
|
|
|
3.84 |
|
- Hong Kong dollar bonds |
|
|
216 |
|
|
|
20 |
|
|
|
– |
|
|
|
– |
|
|
|
(4 |
) |
|
|
3 |
|
|
|
(1 |
) |
|
|
|
|
|
|
2028 |
|
|
|
9.14 |
|
|
|
1.62 |
|
- Japanese yen bonds |
|
|
78 |
|
|
|
– |
|
|
|
14 |
|
|
|
(6 |
) |
|
|
2 |
|
|
|
1 |
|
|
|
(3 |
) |
|
|
|
|
|
|
2037 |
|
|
|
128.53 |
|
|
|
2.47 |
|
- Norwegian krona bonds |
|
|
25 |
|
|
|
– |
|
|
|
4 |
|
|
|
(5 |
) |
|
|
3 |
|
|
|
2 |
|
|
|
– |
|
|
|
|
|
|
|
2025 |
|
|
|
9.25 |
|
|
|
0.37 |
|
- Foreign exchange forwards 3 |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
(42 |
) |
|
|
(1 |
) |
|
|
43 |
|
|
|
– |
|
|
|
|
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
Cash flow hedges - foreign currency and interest rate risk 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cross currency swaps - US dollar bonds |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
|
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
Net investment hedge - foreign exchange risk 4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cross currency and foreign exchange swaps - South African rand investment |
|
|
1,203 |
|
|
|
124 |
|
|
|
– |
|
|
|
898 |
|
|
|
96 |
|
|
|
– |
|
|
|
994 |
|
|
|
|
|
|
|
2026 |
|
|
|
17.62 |
|
|
|
2.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income |
|
|
|
Weighted average |
|
|
Nominal amounts |
|
Carrying value assets |
|
Carrying value liabilities |
|
Opening balance 1 April 2023 |
|
(Gain)/loss deferred to OCI |
|
Gain/(Loss) recycled to financing costs |
|
|
Closing balance 31 March 2024 |
|
|
|
Maturity year |
|
FX rate |
|
Euro interest rate % |
Cash flow hedges - foreign currency risk 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cross-currency and foreign exchange swaps: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- US dollar bonds |
|
|
16,756 |
|
|
|
2,689 |
|
|
|
188 |
|
|
|
(2,709 |
) |
|
|
1,775 |
|
|
|
124 |
|
|
|
(810 |
) |
|
|
|
|
|
|
2039 |
|
|
|
1.18 |
|
|
|
3.29 |
|
- Australian dollar bonds |
|
|
288 |
|
|
|
– |
|
|
|
2 |
|
|
|
(21 |
) |
|
|
14 |
|
|
|
(6) |
|
|
|
(13 |
) |
|
|
|
|
|
|
2027 |
|
|
|
1.56 |
|
|
|
1.57 |
|
- Swiss franc bonds |
|
|
624 |
|
|
|
80 |
|
|
|
– |
|
|
|
(3 |
) |
|
|
(22 |
) |
|
|
15 |
|
|
|
(10 |
) |
|
|
|
|
|
|
2026 |
|
|
|
1.08 |
|
|
|
1.57 |
|
- Pound sterling bonds |
|
|
4,771 |
|
|
|
45 |
|
|
|
362 |
|
|
|
(37 |
) |
|
|
244 |
|
|
|
126 |
|
|
|
333 |
|
|
|
|
|
|
|
2043 |
|
|
|
0.86 |
|
|
|
4.05 |
|
- Hong Kong dollar bonds |
|
|
233 |
|
|
|
20 |
|
|
|
– |
|
|
|
(5 |
) |
|
|
2 |
|
|
|
3 |
|
|
|
– |
|
|
|
|
|
|
|
2028 |
|
|
|
9.08 |
|
|
|
1.92 |
|
- Japanese yen bonds |
|
|
78 |
|
|
|
– |
|
|
|
11 |
|
|
|
(12 |
) |
|
|
15 |
|
|
|
(9) |
|
|
|
(6 |
) |
|
|
|
|
|
|
2037 |
|
|
|
128.53 |
|
|
|
2.47 |
|
- Norwegian krona bonds |
|
|
241 |
|
|
|
– |
|
|
|
47 |
|
|
|
(12 |
) |
|
|
13 |
|
|
|
(6) |
|
|
|
(5 |
) |
|
|
|
|
|
|
2026 |
|
|
|
9.15 |
|
|
|
1.12 |
|
- Foreign exchange forwards 3 |
|
|
287 |
|
|
|
– |
|
|
|
42 |
|
|
|
(34 |
) |
|
|
(15 |
) |
|
|
7 |
|
|
|
(42 |
) |
|
|
|
|
|
|
2024 |
|
|
|
29.88 |
|
|
|
– |
|
Cash flow hedges - foreign currency and interest rate risk 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cross currency swaps - US dollar bonds |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
(11 |
) |
|
|
11 |
|
|
|
– |
|
|
|
– |
|
|
|
|
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
Net investment hedge - foreign exchange risk 4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cross currency and foreign exchange swaps - South African rand investment |
|
|
1,505 |
|
|
|
176 |
|
|
|
– |
|
|
|
952 |
|
|
|
(54 |
) |
|
|
– |
|
|
|
898 |
|
|
|
|
|
|
|
2026 |
|
|
|
17.81 |
|
|
|
2.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes:
1. |
Fair value movement deferred into other comprehensive income includes € 200 million (2024: € 251 million loss) and € 1 million gain (2024: € 10 million gain) of foreign currency basis outside the cash flow and net investment hedge relationships respectively. |
2. |
For cash flow hedges, the movement in the hypothetical derivative (hedged item) mirrors that of the hedging instrument. Hedge ineffectiveness of the swaps designated in a cash flow hedge during the period was € 28 million (2024: € 67 million). |
3. |
Includes euro and US dollar forward contracts against Turkish lira to hedge foreign currency forecast expenditures in local markets. Notional amounts of € nil (2024: € 166 million) and $nil (2024: $130 million or € 121 million equivalent) with weighted average exchange rates of nil (2024: 29.68) and nil (2024: 30.15) respectively to Turkish lira. |
4. |
Hedge ineffectiveness of swaps designated in a net investment hedge during the period was € nil (2024: € nil). |
|
Summary of changes in assets and liabilities arising from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
Derivative assets and liabilities |
|
Financial liabilities under put options |
|
Other |
|
Assets and liabilities from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of long-term borrowings |
|
|
4,680 |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
4,680 |
|
|
|
|
|
|
|
|
|
|
(12,963 |
) |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
(12,963 |
) |
|
|
|
|
|
|
Net movement in short-term borrowings |
|
|
78 |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
78 |
|
|
|
|
|
|
|
Net movement in derivatives |
|
|
– |
|
|
|
404 |
|
|
|
– |
|
|
|
– |
|
|
|
404 |
|
|
|
|
|
|
|
|
|
|
(2,975 |
) |
|
|
348 |
|
|
|
4 |
|
|
|
(82 |
) |
|
|
(2,705 |
) |
|
|
|
|
|
|
Purchase of treasury shares |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
(1,868 |
) |
|
|
(1,868 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value movements |
|
|
– |
|
|
|
(45 |
) |
|
|
– |
|
|
|
– |
|
|
|
(45 |
) |
|
|
|
|
|
|
Foreign exchange |
|
|
121 |
|
|
|
61 |
|
|
|
– |
|
|
|
(4 |
) |
|
|
178 |
|
|
|
|
|
|
|
|
|
|
2,196 |
|
|
|
(356 |
) |
|
|
– |
|
|
|
43 |
|
|
|
1,883 |
|
|
|
|
|
|
|
Lease additions |
|
|
4,361 |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
4,361 |
|
|
|
|
|
|
|
Other |
|
|
658 |
|
|
|
(1 |
) |
|
|
93 |
|
|
|
2,000 |
|
|
|
2,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
Derivative assets and liabilities |
|
Financial liabilities under put options |
|
Other liabilities |
|
Assets and liabilities from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of long-term borrowings |
|
|
1,533 |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
1,533 |
|
|
|
|
|
|
|
|
|
|
(10,106 |
) |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
(10,106 |
) |
|
|
|
|
|
|
Net movement in short-term borrowings |
|
|
(1,636 |
) |
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
(1,636 |
) |
|
|
|
|
|
|
Net movement in derivatives |
|
|
– |
|
|
|
144 |
|
|
|
– |
|
|
|
– |
|
|
|
144 |
|
|
|
|
|
|
|
|
|
|
(2,531 |
) |
|
|
272 |
|
|
|
(17 |
) |
|
|
(54 |
) |
|
|
(2,330 |
) |
|
|
|
|
|
|
Other |
|
|
– |
|
|
|
– |
|
|
|
(493 |
) |
|
|
– |
|
|
|
(493 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value movements |
|
|
– |
|
|
|
2,233 |
|
|
|
– |
|
|
|
– |
|
|
|
2,233 |
|
|
|
|
|
|
|
Foreign exchange |
|
|
61 |
|
|
|
(231 |
) |
|
|
– |
|
|
|
1 |
|
|
|
(169 |
) |
|
|
|
|
|
|
|
|
|
2,766 |
|
|
|
(395 |
) |
|
|
13 |
|
|
|
56 |
|
|
|
2,440 |
|
|
|
|
|
|
|
Lease additions |
|
|
3,915 |
|
|
|
– |
|
|
|
– |
|
|
|
– |
|
|
|
3,915 |
|
|
|
|
|
|
|
Transfer of assets and liabilities held for sale |
|
|
(3,455 |
) |
|
|
(23 |
) |
|
|
– |
|
|
|
(1 |
) |
|
|
(3,479 |
) |
|
|
|
|
|
|
Other |
|
|
50 |
|
|
|
– |
|
|
|
12 |
|
|
|
– |
|
|
|
62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. |
Includes € nil (2024: € 1,136 million) in Repayment of borrowings and € nil (2024: € 103 million) in Interest paid that are presented within Cash outflows from discontinued operations in the Consolidated statement of cash flows. |
2. |
Includes € nil (2024: € 111 million) of Interest costs presented within Discontinued operations in the Consolidated income statement. |
3. |
Movement in Other liabilities primarily relate to share buyback programmes. |
|
Schedule of Group's financial assets and liabilities that are subject to offset in the balance sheet and the impact of enforceable master netting or similar agreements |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related amounts not set off in the balance sheet |
|
|
Gross amount |
|
|
Amount set off |
|
|
Amounts presented in balance sheet |
|
|
Right of set off with derivative counterparties |
|
|
Collateral (liabilities)/ assets 1 |
|
|
Net amount |
|
|
|
|
|
|
|
|
Derivative financial assets |
|
|
4,197 |
|
|
|
– |
|
|
|
4,197 |
|
|
|
(1,146) |
|
|
|
(2,357) |
|
|
|
694 |
|
|
|
|
|
|
|
|
Derivative financial liabilities |
|
|
(1,906) |
|
|
|
– |
|
|
|
(1,906) |
|
|
|
1,146 |
|
|
|
1,010 |
|
|
|
250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related amounts not set off in the balance sheet |
|
|
Gross amount |
|
|
Amount set off |
|
|
Amounts presented in balance sheet |
|
|
Right of set off with derivative counterparties |
|
|
Collateral (liabilities)/ assets 1 |
|
|
Net amount |
|
|
|
|
|
|
|
|
Derivative financial assets |
|
|
4,226 |
|
|
|
– |
|
|
|
4,226 |
|
|
|
(899) |
|
|
|
(2,628) |
|
|
|
699 |
|
|
|
|
|
|
|
|
Derivative financial liabilities |
|
|
(1,524) |
|
|
|
– |
|
|
|
(1,524) |
|
|
|
899 |
|
|
|
741 |
|
|
|
116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Note:
1. |
Excludes non-cash collateral of € 613 million (2024: € 370 million) which is not recognised on balance sheet, but which would become payable to the Group in the event of a counterparty default on the related derivative financial assets. |
|