Form 20-F þ | Form 40-F o |
Yes o | No þ |
1
At 1 April | At 31 March | |||||||||||||||
Director | 2004 | Acquired | Disposed | 2005 | ||||||||||||
R A Robinson |
11,442 | | | 11,442 | ||||||||||||
C J Shaw |
| | | | ||||||||||||
J J White |
| | | | ||||||||||||
At 1 April | At 31 March | |||||||||||||||||||
2004 | Granted | Exercised | Lapsed | 2005 | ||||||||||||||||
The Marconi Launch Plan |
1,000 | | | | 1,000 | |||||||||||||||
The Marconi Long Term Incentive Plan |
15,164 | | | | 15,164 | |||||||||||||||
Total |
16,164 | | | | 16,164 | |||||||||||||||
2
| select suitable accounting policies and then apply them consistently; | |
| make judgements and estimates that are reasonable and prudent; | |
| state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and | |
| prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business. |
3
4
2005 | 2004 | |||||||||||||||||||
Note | £000 | £000 | £000 | £000 | ||||||||||||||||
Turnover |
||||||||||||||||||||
Group Discontinued operations |
2 | | 168,000 | |||||||||||||||||
3 | | 168,000 | ||||||||||||||||||
Operating loss |
||||||||||||||||||||
Group operating loss Discontinued operations |
||||||||||||||||||||
Excluding goodwill amortisation and exceptional items |
| (37,946 | ) | |||||||||||||||||
Goodwill amortisation |
| (13,210 | ) | |||||||||||||||||
Operating exceptional items |
5 | a | | (1,971 | ) | |||||||||||||||
Other operating expenses |
(226 | ) | | |||||||||||||||||
4 | (226 | ) | (53,127 | ) | ||||||||||||||||
Group and joint venture operating loss
before goodwill amortisation and exceptional items |
3 | (226 | ) | (38,205 | ) | |||||||||||||||
Operating loss |
3 | (226 | ) | (53,127 | ) | |||||||||||||||
Non-operating exceptional items |
||||||||||||||||||||
Gains on disposal of business |
5 | b | | 2,582,000 | ||||||||||||||||
Net interest receivable |
6 | 411 | 6,000 | |||||||||||||||||
Net finance income |
||||||||||||||||||||
Group excluding exceptional items |
7 | | 21,000 | |||||||||||||||||
Profit on ordinary activities before taxation |
25 | 185 | ||||||||||||||||||
Excluding goodwill amortisation and exceptional items |
| (11,000 | ) | |||||||||||||||||
Goodwill amortisation and exceptional items |
| 2,566,873 | ||||||||||||||||||
| 2,555,873 | |||||||||||||||||||
Tax charge on profit on ordinary activities |
||||||||||||||||||||
Excluding tax on goodwill amortisation and exceptional items |
8 | a | (185 | ) | (1,000 | ) | ||||||||||||||
Profit on ordinary activities after taxation |
| 2,554,873 | ||||||||||||||||||
5
2005 | 2004 | |||||||||||
Note | £000 | £000 | ||||||||||
Current assets |
||||||||||||
Debtors: amounts falling due within one year |
12 | 136 | 90 | |||||||||
Cash at bank and in hand |
13 | 8,130 | 8,882 | |||||||||
8,266 | 8,972 | |||||||||||
Creditors: amounts falling due within one year |
14 | (414 | ) | (1 | ) | |||||||
Net current assets |
7,852 | 8,971 | ||||||||||
Total assets less current liabilities |
7,852 | 8,971 | ||||||||||
Provisions for liabilities and charges |
(7,852 | ) | (8,971 | ) | ||||||||
Net assets before retirement benefit surpluses and deficits |
20 | | | |||||||||
Net assets after retirement benefits surpluses and deficits |
| | ||||||||||
Capital and reserves |
||||||||||||
Called up equity share capital |
16 | 139,651 | 139,651 | |||||||||
Share premium account |
16 | 506,349 | 506,349 | |||||||||
Profit and loss account |
16 | (646,000 | ) | (646,000 | ) | |||||||
Equity shareholders interests |
| | ||||||||||
2005 | 2004 | |||||||||||
Note | £000 | £000 | ||||||||||
Fixed assets |
||||||||||||
Investments |
11 | | | |||||||||
Current assets |
||||||||||||
Debtors: amounts falling due within one year |
12 | 136 | 90 | |||||||||
Cash at bank and in hand |
13 | 8,130 | 8,871 | |||||||||
8,266 | 8,961 | |||||||||||
Creditors: amounts falling due within one year |
14 | (425 | ) | (1 | ) | |||||||
Net current assets |
7,841 | 8,960 | ||||||||||
Total assets less current liabilities |
7,841 | 8,960 | ||||||||||
Provisions for liabilities and charges |
(7,841 | ) | (8,960 | ) | ||||||||
Net assets before retirement benefit surpluses and deficits |
20 | | | |||||||||
Net assets after retirement benefits surpluses and deficits |
| | ||||||||||
Capital and reserves |
||||||||||||
Called up equity share capital |
16 | 139,651 | 139,651 | |||||||||
Share premium account |
16 | 506,349 | 506,349 | |||||||||
Profit and loss account |
16 | (646,000 | ) | (646,000 | ) | |||||||
Equity shareholders interests |
| | ||||||||||
6
2005 | 2004 | |||||||||||
Note | £000 | £000 | ||||||||||
Net cash (outflow)/inflow from operating activities before exceptional items |
17a | (967 | ) | 39,000 | ||||||||
Exceptional cash flows from operating activities |
5c | | (55,000 | ) | ||||||||
Net cash outflow from operating activities after exceptional items: |
||||||||||||
Discontinued operations |
(967 | ) | (16,000 | ) | ||||||||
Returns on investments and servicing of finance |
17b | 411 | 3,000 | |||||||||
Tax paid |
17c | (185 | ) | (1,000 | ) | |||||||
Capital expenditure and financial investment |
17d | | (5,000 | ) | ||||||||
Acquisitions and disposals |
17e | | (568,000 | ) | ||||||||
Cash outflow before management of liquid resources and financing |
(741 | ) | (587 | ) | ||||||||
Net cash inflow from management of liquid resources |
17f | | 14,000 | |||||||||
Net cash outflow from financing |
| (333,000 | ) | |||||||||
Net cash outflow from changes in debt and lease financing |
17g | | (1,000 | ) | ||||||||
Decrease in cash and net bank balances repayable on demand |
(741 | ) | (907,000 | ) | ||||||||
7
2005 | 2004 | |||||||
£000 | £000 | |||||||
Profit on ordinary activities attributable to the shareholders |
||||||||
Group |
| 2,554,873 | ||||||
Exchange differences on translation: Group |
| (12,000 | ) | |||||
Total recognised gains and losses |
| 2,542,873 | ||||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
Total recognised gains and losses |
| 2,542,873 | ||||||
Total movement in the year |
| 2,542,873 | ||||||
Equity shareholders interests at 1 April |
| (2,542,873 | ) | |||||
Equity shareholders interests at the end of year |
| | ||||||
2005 | 2004 | |||||||||||
Note | £000 | £000 | ||||||||||
Decrease in cash and net bank balances repayable on demand |
(741 | ) | (907,000 | ) | ||||||||
Net cash inflow from management of liquid resources |
| (14,000 | ) | |||||||||
Net cash outflow from changes in debt and lease financing |
| 1,000 | ||||||||||
(741 | ) | (920,000 | ) | |||||||||
Net debt acquired with subsidiaries |
| (173,000 | ) | |||||||||
Other non-cash changes |
| 3,918,000 | ||||||||||
Effect of foreign exchange rate changes |
| 10,000 | ||||||||||
Movement in net monetary debt in the year |
(741 | ) | 2,835,000 | |||||||||
Net monetary funds/(debt) at 1 April |
18 | 8,871 | (2,826,129 | ) | ||||||||
Net monetary funds at the end of the year |
18 | 8,130 | 8,871 | |||||||||
8
Average rates | Year-end rates | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
US dollar |
1.8449 | 1.7023 | 1.8896 | 1.8379 | ||||||||||||
Euro |
1.4669 | 1.4435 | 1.4540 | 1.4956 | ||||||||||||
9
10
Profit/(loss) before tax | Turnover | ( Net assets/(liabilities) | ||||||||||||||||||||||
2005 | 2004 | 2005 | 2004 | 2005 | 2004 | |||||||||||||||||||
£000 | £000 | £000 | £000 | £000 | £000 | |||||||||||||||||||
Discontinued operations |
| (37,946 | ) | | 168,000 | | | |||||||||||||||||
Goodwill and goodwill amortisation |
| (13,210 | ) | | | |||||||||||||||||||
Operating exceptional items (note 5a) |
| (1,971 | ) | | | |||||||||||||||||||
Other operating expenses |
(226 | ) | | | | |||||||||||||||||||
Operating profit/(loss) |
(226 | ) | (53,127 | ) | | | ||||||||||||||||||
Non-operating exceptional items (note 5b) |
| 2,582,000 | | | ||||||||||||||||||||
Net interest receivable/(payable) and
interest bearing assets and liabilities |
411 | 6,000 | | | ||||||||||||||||||||
Net finance income/(expenditure) |
| 21,000 | | | ||||||||||||||||||||
Group operating profit |
185 | 2,555,873 | | | ||||||||||||||||||||
To customers in the | To customers | |||||||||||||||
United Kingdom | overseas | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
£000 | £000 | £000 | £000 | |||||||||||||
Capital and disposed business (including joint ventures) |
| 42,000 | | 126,000 | ||||||||||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
United Kingdom |
| 42,000 | ||||||
The Americas |
| 55,000 | ||||||
Rest of Europe |
| 58,000 | ||||||
Africa, Asia and Australasia |
| 13,000 | ||||||
| 168,000 |
2005 | 2004 | |||||||
£000 | £000 | |||||||
Capital and disposed businesses |
| 168,000 | ||||||
11
Operating loss | Turnover | Net assets/(liabilities) | ||||||||||||||||||||||
2005 | 2004 | 2005 | 2004 | 2005 | 2004 | |||||||||||||||||||
£000 | £000 | £000 | £000 | £000 | £000 | |||||||||||||||||||
United Kingdom |
(226 | ) | (20,103 | ) | | 58,000 | | | ||||||||||||||||
The Americas |
| 1,055 | | 62,000 | | | ||||||||||||||||||
Rest of Europe |
| (17,059 | ) | | 34,000 | | | |||||||||||||||||
Africa, Asia and Australasia |
| (2,098 | ) | | 14,000 | | | |||||||||||||||||
(226 | ) | (38,205 | ) | | 168,000 | | | |||||||||||||||||
Year to 31 March 2005 | |||||||||||||
Pre- | |||||||||||||
exceptional | Exceptional | ||||||||||||
items | items | Discontinued | |||||||||||
£000 | £000 | £000 | |||||||||||
Turnover |
| | | ||||||||||
Cost of sales |
| | | ||||||||||
Gross profit |
| | | ||||||||||
Selling and distribution expenses |
| | | ||||||||||
Administrative expenses other |
(226 | ) | | (226 | ) | ||||||||
Research and development |
| | | ||||||||||
Goodwill amortisation |
| | | ||||||||||
Administrative expenses total |
(226 | ) | | (226 | ) | ||||||||
Other operating expenses |
| | | ||||||||||
Operating loss |
(226 | ) | | (226 | ) | ||||||||
Year to 31 March 2004 | ||||||||||||
Pre- | ||||||||||||
exceptional | Exceptional | |||||||||||
items | items | Discontinued | ||||||||||
£000 | £000 | £000 | ||||||||||
Turnover |
168,000 | | 168,000 | |||||||||
Cost of sales |
(137,000 | ) | 1,000 | (136,000 | ) | |||||||
Gross profit |
31,000 | 1,000 | 32,000 | |||||||||
Selling and distribution expenses |
(26,946 | ) | | (26,946 | ) | |||||||
Administrative expenses other |
(12,000 | ) | (2,971 | ) | (14,971 | ) | ||||||
Research and development |
(30,000 | ) | | (30,000 | ) | |||||||
Goodwill amortisation |
(13,210 | ) | | (13,210 | ) | |||||||
Administrative expenses total |
(55,210 | ) | (2,971 | ) | (58,181 | ) | ||||||
Operating loss |
(51,156 | ) | (1,971 | ) | (53,127 | ) | ||||||
12
2005 | 2004 | |||||||||||
£000 | £000 | |||||||||||
Restructuring costs included in cost of sales |
(i) | | 1,000 | |||||||||
Impairment of goodwill and tangible fixed assets |
(ii) | | 2,029 | |||||||||
Restructuring and reorganisation costs |
(iii) | | (5,000 | ) | ||||||||
Total operating exceptional items (excluding associates) |
| (1,971 | ) | |||||||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
Capital and disposed businesses |
| (1,971 | ) | |||||
United Kingdom |
| (1,971 | ) | |||||
The Americas |
| | ||||||
Rest of Europe |
| | ||||||
Africa, Asia and Australasia |
| | ||||||
| (1,971 | ) | ||||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
Gain/(loss) on disposal of businesses |
| 2,582,000 | ||||||
Included in non-operating exceptional items |
| 2,582,000 | ||||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
Operating |
||||||||
ESOP settlement |
| (35,000 | ) | |||||
Restructuring |
| (20,000 | ) | |||||
| (55,000 | ) | ||||||
Non-operating |
||||||||
Scheme consideration |
| (333,000 | ) | |||||
13
2005 | 2004 | |||||||
£000 | £000 | |||||||
Interest receivable |
||||||||
Loans and deposits |
363 | 6,000 | ||||||
Foreign exchange gain |
48 | | ||||||
Interest receivable |
411 | 6,000 | ||||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
Finance costs |
||||||||
Interest on pension scheme liabilities (see note 20) |
| (19,000 | ) | |||||
Finance income |
||||||||
Gain on unhedged foreign exchange borrowings |
| 22,000 | ||||||
Expected return on pension scheme assets (note 20) |
| 18,000 | ||||||
Finance income |
| 40,000 | ||||||
Net finance income/(expenditure) |
| 21,000 | ||||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
UK corporation tax |
||||||||
Corporation tax at 30% (31 March 2004: 30%) |
123 | | ||||||
UK under provision in respect of prior years |
62 | | ||||||
Overseas current tax on income |
| 1,000 | ||||||
185 | 1,000 | |||||||
Deferred taxation |
||||||||
Changes arising from: |
||||||||
Timing differences origination and reversal |
| | ||||||
Estimated recoverable amount of deferred tax assets |
| | ||||||
Total current tax |
185 | 1,000 | ||||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
Profit before tax |
185 | 2,555,873 | ||||||
Tax charge on profit a standard rate of 30% (31 March 2004: 30%) |
56 | 766,762 | ||||||
Non deductible goodwill impairment, amortisation and other similar items |
| (765,762 | ) | |||||
Expenses not deductible for tax purposes |
67 | | ||||||
Net under provision for prior years |
62 | | ||||||
Current tax charge for the year |
185 | 1,000 | ||||||
14
2005 | 2004 | |||||||
£000 | £000 | |||||||
Directors emoluments |
48 | 338 | ||||||
Company contributions to money purchase pension schemes |
| 61 | ||||||
Amounts paid to third parties in respect of directors services |
| 7 | ||||||
2005 | 2004 | |||||||
Number | Number | |||||||
Capital and disposed businesses |
| 2 | ||||||
Group employees |
| 2 | ||||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
Wages and salaries |
| 73,000 | ||||||
Social security costs |
| 10,000 | ||||||
Other pension costs |
| 1,000 | ||||||
| 84,000 | |||||||
United Kingdom |
| 27,000 | ||||||
The Americas |
| 27,000 | ||||||
Rest of Europe |
| 25,000 | ||||||
Africa, Asia and Australasia |
| 5,000 | ||||||
| 84,000 | |||||||
Date | ||||||||||||||||
Number | Amount | Subscription | normally | |||||||||||||
of shares | of shares | price | exercised | |||||||||||||
The Marconi Launch Share Plan |
19,589,228 | 1.0 | | 20022006 | ||||||||||||
The MSI 1995 Stock Option Plan |
144,164 | | 3274p | 20022008 | ||||||||||||
The MSI 1999 Stock Option Plan |
2,386,061 | 0.1 | 212957p | 20022010 | ||||||||||||
The Marisposa Technology, Inc 1988 Employee Incentive Plan |
320,684 | | 956p | 20022010 | ||||||||||||
Long Term Incentive Plan |
61,963 | | | 20022003 | ||||||||||||
15
Interests in | ||||
associated | ||||
undertakings | ||||
£000 | ||||
Group |
||||
Cost |
||||
At beginning and end of the year |
| |||
Net book value |
||||
As at 31 March 2005 |
| |||
As at 31 March 2004 |
| |||
Class and | ||||||||||||
percentage | ||||||||||||
Country of | Principal | of ordinary | ||||||||||
Undertakings | incorporation | activity | shares held | |||||||||
Ancrane |
England and Wales | Non-trading | 100 | % | ||||||||
M Ansty Limited |
England and Wales | Dormant | 100 | % | ||||||||
M Nominees Limited |
England and Wales | Dormant | 100 | % | ||||||||
Photoniqa Limited |
England and Wales | Dormant | 100 | % | ||||||||
Yeslink Unlimited* |
England and Wales | Dormant | 100 | % | ||||||||
* | Yeslink Unlimited is a subsidiary of Photoniqa Limited |
Group | Company | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
£000 | £000 | £000 | £000 | |||||||||||||
Amounts falling due within one year: |
||||||||||||||||
Other debtors |
136 | 90 | 136 | 90 | ||||||||||||
Group | Company | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
£000 | £000 | £000 | £000 | |||||||||||||
Cash at bank and in hand |
8,130 | 8,882 | 8,130 | 8,871 | ||||||||||||
Group | Company | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
£000 | £000 | £000 | £000 | |||||||||||||
Accruals |
229 | 1 | 229 | 1 | ||||||||||||
Taxation |
185 | | 185 | | ||||||||||||
Amounts owed to group companies |
| | 11 | | ||||||||||||
414 | 1 | 425 | 1 | |||||||||||||
16
Other | Total | |||||||
£000 | £000 | |||||||
At 1 April 2004 |
8,960 | 8,960 | ||||||
Utilised |
(1,108 | ) | (1,108 | ) | ||||
At 31 March 2005 |
7,852 | 7,852 | ||||||
At 31 March | ||||
2005 | ||||
£000 | ||||
Within one year |
700 | |||
In second to fifth years |
7,152 | |||
7,852 | ||||
The provision at 31 March 2005 covers the estimated costs relating to the scheme of arrangement. |
Number of shares | £ | |||||||
Fully paid ordinary shares of 5p each |
||||||||
Shares allotted at 1 April 2004 |
2,793,011,951 | 139,650,598 | ||||||
Shares allotted at 31 March 2005 |
2,793,011,951 | 139,650,598 | ||||||
Unissued ordinary shares |
3,206,988,049 | 160,349,402 | ||||||
Authorised |
6,000,000,000 | 300,000,000 | ||||||
Share | Profit and | |||||||||||||||
premium | Capital | and loss | ||||||||||||||
account | reserves | account | Total | |||||||||||||
£000 | £000 | £000 | £000 | |||||||||||||
At 1 April 2004 and 31 March 2005 |
506,349 | | (646,000 | ) | (139,651 | ) | ||||||||||
Share | Profit and | |||||||||||
premium | and loss | |||||||||||
account | account | Total | ||||||||||
£000 | £000 | £000 | ||||||||||
At 1 April 2004 and 31 March 2005 |
506,349 | (646,000 | ) | (139,651 | ) | |||||||
17
2005 | 2004 | |||||||
£000 | £000 | |||||||
Discontinued operations |
||||||||
Group operating loss after exceptionals |
(226 | ) | (53,127 | ) | ||||
Operating exceptionals |
| 1,971 | ||||||
Group operating loss before exceptionals |
(226 | ) | (51,156 | ) | ||||
Depreciation charge |
| 10,000 | ||||||
Goodwill amortisation |
| 13,210 | ||||||
Decrease in stock |
| 1,000 | ||||||
(Increase)/decrease in debtors |
(46 | ) | 100,000 | |||||
Increase/(decrease) in creditors |
413 | (26,054 | ) | |||||
Decrease in provisions |
(1,108 | ) | (8,000 | ) | ||||
(967 | ) | 39,000 | ||||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
Discontinued operations |
||||||||
Income from loans, deposits and investments |
| 4,000 | ||||||
Interest received |
411 | | ||||||
Interest paid |
| (1,000 | ) | |||||
411 | 3,000 | |||||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
Discontinued operations |
||||||||
UK corporation tax repaid |
(185 | ) | | |||||
Overseas tax paid |
| (1,000 | ) | |||||
(185 | ) | (1,000 | ) | |||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
Discontinued operations |
||||||||
Purchases of tangible fixed assets |
| (5,000 | ) | |||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
Discontinued operations |
||||||||
Net overdraft disposed with subsidiary companies |
| (568,000 | ) | |||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
Discontinued operations |
||||||||
Deposits withdrawn from banks and similar financial institutions |
| 14,000 | ||||||
2005 | 2004 | |||||||
£000 | £000 | |||||||
Discontinued operations |
||||||||
Decrease in bank loans |
| (1,000 | ) | |||||
18
Acquisitions/ | ||||||||||||||||||||||||||||
disposals | Non-cash | |||||||||||||||||||||||||||
(excluding | changes re | Other | Exchange | |||||||||||||||||||||||||
At 1 April | cash and | scheme of | non-cash | rate | At 31 March | |||||||||||||||||||||||
2004 | Cash flow | overdrafts) | arrangement | changes | adjustment | 2005 | ||||||||||||||||||||||
£000 | £000 | £000 | £000 | £000 | £000 | £000 | ||||||||||||||||||||||
Cash at bank and in hand |
8,871 | (741 | ) | | | | | 8,130 | ||||||||||||||||||||
Overdrafts |
| | | | | | | |||||||||||||||||||||
Liquid resources |
| | | | | | | |||||||||||||||||||||
Amounts falling due within one year |
||||||||||||||||||||||||||||
Bank loans |
| | | | | | | |||||||||||||||||||||
Bonds |
| | | | | | ||||||||||||||||||||||
Finance leases |
| | | | | | | |||||||||||||||||||||
Amounts falling due after more
than one year |
||||||||||||||||||||||||||||
Bank loans |
| | | | | | | |||||||||||||||||||||
Finance leases |
| | | | | | | |||||||||||||||||||||
8,871 | (741 | ) | | | | | 8,130 | |||||||||||||||||||||
2005 | 2004 | |||||||
Marconi | Marconi | |||||||
Corporation | Corporation | |||||||
Group | Group | |||||||
£000 | £000 | |||||||
Net (liabilities)/assets sold: |
||||||||
Tangible fixed assets |
| 232,000 | ||||||
Investments in joint ventures, associates and other investments |
| 64,000 | ||||||
Inventory |
| 237,000 | ||||||
Debtors |
| 526,000 | ||||||
Net cash/(overdrafts) |
| 1,117,000 | ||||||
Borrowings (excluding overdrafts) |
| (4,722,222 | ) | |||||
Taxation |
| | ||||||
Creditors and provisions |
| (1,062,000 | ) | |||||
Finance lease creditors |
| (3,000 | ) | |||||
Goodwill |
| 580,000 | ||||||
Minority interests |
| (3,000 | ) | |||||
Retirement benefit deficit |
| (352,000 | ) | |||||
| (3,386,222 | ) | ||||||
Accounted for by: |
||||||||
Amounts waived on scheme of arrangement |
| 804,222 | ||||||
Profit on disposal |
| 2,582,000 | ||||||
19
At 31 March 2003 | ||||||||
Average assumptions used | UK (% pa) | Rest of the world (% pa) | ||||||
Rate of general increase in salaries |
4.50 | % | 4.17 | % | ||||
Rate of increase in pensions in payment |
2.50 | % | 1.50 | % | ||||
Rate of increase for defined pensioners |
2.50 | % | N/A | |||||
Rate of credited interest |
4.00 | % | N/A | |||||
Discount rate applied to liabilities |
5.25 | % | 6.00 | % | ||||
Inflation assumption |
2.50 | % | 2.22 | % | ||||
Expected healthcare trend rates |
N/A | 12% pre and post 65, reducing to 6% after 2012 | ||||||
Expected prescription drug trend rates |
N/A | 15% reducing to 6% after 2012 | ||||||
Long-term | Long-term | Long-term | ||||||||||||||||||||||
expected | Value at | expected | Value at | expected | Value at | |||||||||||||||||||
rate of | 31 March | rate of | 31 March | rate of | 31 March | |||||||||||||||||||
return | 2005 | return | 2004 | return | 2003 | |||||||||||||||||||
% | £000 | % | £000 | % | £000 | |||||||||||||||||||
Equities |
| | | | 825 | 497,000 | ||||||||||||||||||
Bonds |
| | | | 4.84 | 1,702,000 | ||||||||||||||||||
Other |
| | | | 6.75 | 111,000 | ||||||||||||||||||
Cash |
| | | | 4.00 | 30,000 | ||||||||||||||||||
Total market value of assets |
| | | | 5.65 | 2,340,000 | ||||||||||||||||||
Present value of plan liabilities |
| | (2,535,000 | ) | ||||||||||||||||||||
Net pension liability before deferred tax |
| | (195,000 | ) | ||||||||||||||||||||
Deferred tax liability |
| | | |||||||||||||||||||||
Net pension liability after deferred tax |
| | (195,000 | ) | ||||||||||||||||||||
20
Long-term | Long-term | Long-term | ||||||||||||||||||||||
expected | Value at | expected | Value at | expected | Value at | |||||||||||||||||||
rate of | 31 March | rate of | 31 March | rate of | 31 March | |||||||||||||||||||
return | 2005 | return | 2004 | return | 2003 | |||||||||||||||||||
% | £000 | % | £000 | % | £000 | |||||||||||||||||||
Equities |
| | | | 10.00 | 64,512 | ||||||||||||||||||
Bonds |
| | | | 6.00 | 59,303 | ||||||||||||||||||
Other |
| | | | 9.00 | 10,162 | ||||||||||||||||||
Total market value of assets |
| | | | 8.15 | 133,977 | ||||||||||||||||||
Present value of plan liabilities |
| | (263,222 | ) | ||||||||||||||||||||
Net pension liability before deferred tax |
| | (129,245 | ) | ||||||||||||||||||||
Deferred tax liability |
| | | |||||||||||||||||||||
Net pension liability after deferred tax |
| | (129,245 | ) | ||||||||||||||||||||
Value at | Value at | Value at | ||||||||||
31 March | 31 March | 31 March | ||||||||||
2005 | 2004 | 2003 | ||||||||||
£000 | £000 | £000 | ||||||||||
Other post retirement benefits |
||||||||||||
Present value of plan liabilities and net pension liability before deferred tax |
| | (29,083 | ) | ||||||||
Deferred tax asset |
| | | |||||||||
Net pension liability after deferred tax |
| | (29,083 | ) | ||||||||
2005 | 2004 | 2003 | ||||||||||||||||||||||||||||||||||||||||||||||
Rest of | Post | Rest of | Post | Rest of | Post | |||||||||||||||||||||||||||||||||||||||||||
UK | the world | retirement | UK | the world | retirement | UK | the world | retirement | ||||||||||||||||||||||||||||||||||||||||
pension | pension | medical | pension | pension | medical | pension | pension | medical | ||||||||||||||||||||||||||||||||||||||||
plan | plans | plans | Total | plan | plans | plans | Total | plan | plans | plans | Total | |||||||||||||||||||||||||||||||||||||
£000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |||||||||||||||||||||||||||||||||||||
Current service cost |
| | | | 2,000 | 1,000 | | 3,000 | 24,000 | 10,000 | | 34,000 | ||||||||||||||||||||||||||||||||||||
Past service cost |
| | | | | | | | | | (1,000 | ) | (1,000 | ) | ||||||||||||||||||||||||||||||||||
Total service costs |
| | | | 2,000 | 1,000 | | 3,000 | 24,000 | 10,000 | (1,000 | ) | 33,000 | |||||||||||||||||||||||||||||||||||
2005 | 2004 | 2003 | ||||||||||||||||||||||||||||||||||||||||||||||
Rest of | Post | Rest of | Post | Rest of | Post | |||||||||||||||||||||||||||||||||||||||||||
UK | the world | retirement | UK | the world | retirement | UK | the world | retirement | ||||||||||||||||||||||||||||||||||||||||
pension | pension | medical | pension | pension | medical | pension | pension | medical | ||||||||||||||||||||||||||||||||||||||||
plan | plans | plans | Total | plan | plans | plans | Total | plan | plans | plans | Total | |||||||||||||||||||||||||||||||||||||
£000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |||||||||||||||||||||||||||||||||||||
(Gain)/loss on settlements |
| | | | | | | | | (32,873 | ) | | (32,873 | ) | ||||||||||||||||||||||||||||||||||
Gain on curtailments |
| | | | | | | | (19,100 | ) | 2,728 | (4,900 | ) | (21,272 | ) | |||||||||||||||||||||||||||||||||
Net (gain)/loss charged to |
||||||||||||||||||||||||||||||||||||||||||||||||
profit and loss account |
| | | | | | | | (19,100 | ) | (30,145 | ) | (4,900 | ) | (54,145 | ) | ||||||||||||||||||||||||||||||||
21
2005 | 2004 | 2003 | ||||||||||||||||||||||||||||||||||||||||||||||
Rest of | Post | Rest of | Post | Rest of | Post | |||||||||||||||||||||||||||||||||||||||||||
UK | the world | retirement | UK | the world | retirement | UK | the world | retirement | ||||||||||||||||||||||||||||||||||||||||
pension | pension | medical | pension | pension | medical | pension | pension | medical | ||||||||||||||||||||||||||||||||||||||||
plan | plans | plans | Total | plan | plans | plans | Total | plan | plans | plans | Total | |||||||||||||||||||||||||||||||||||||
£000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |||||||||||||||||||||||||||||||||||||
Expected
return on pension scheme assets |
| | | | (17,000 | ) | (1,000 | ) | | (18,000 | ) | (144,100 | ) | (13,438 | ) | | 157,538 | |||||||||||||||||||||||||||||||
Interest on
pension scheme liabilities |
| | | | 17,000 | 2,000 | | 19,000 | 144,000 | 16,609 | 2,148 | 162,757 | ||||||||||||||||||||||||||||||||||||
Total finance cost/(income) |
| | | | | 1,000 | | 1,000 | (100 | ) | 3,171 | 2,148 | 5,219 | |||||||||||||||||||||||||||||||||||
Net (income)/cost |
| | | | 2,000 | 2,000 | | 4,000 | 4,900 | (15,974 | ) | (3,752 | ) | (14,826 | ) | |||||||||||||||||||||||||||||||||
2005 | 2004 | 2003 | ||||||||||||||||||||||||||||||||||||||||||||||
Rest of | Post | Rest of | Post | Rest of | Post | |||||||||||||||||||||||||||||||||||||||||||
UK | the world | retirement | UK | the world | retirement | UK | the world | retirement | ||||||||||||||||||||||||||||||||||||||||
pension | pension | medical | pension | pension | medical | pension | pension | medical | ||||||||||||||||||||||||||||||||||||||||
plan | plans | plans | Total | plan | plans | plans | Total | plan | plans | plans | Total | |||||||||||||||||||||||||||||||||||||
£000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |||||||||||||||||||||||||||||||||||||
Expected return less
actual return
on pension scheme
assets losses |
| | | | | | | | 147,300 | 30,533 | | 177,833 | ||||||||||||||||||||||||||||||||||||
Experience losses and
(gains)
arising on the scheme
liabilities |
| | | | | | | | (4,000 | ) | 3,446 | (5,717 | ) | (6,271 | ) | |||||||||||||||||||||||||||||||||
Changes in assumptions
underlying the
present value
of the scheme
liabilities losses |
| | | | | | | | 66,000 | 24,041 | 8,172 | 98,213 | ||||||||||||||||||||||||||||||||||||
Actuarial loss
recognised in STRGL |
| | | | | | | | 209,300 | 58,020 | 2,455 | 269,775 | ||||||||||||||||||||||||||||||||||||
2005 | 2004 | 2003 | ||||||||||||||||||||||||||||||||||||||||||||||
Rest of | Post | Rest of | Post | Rest of | Post | |||||||||||||||||||||||||||||||||||||||||||
UK | the world | retirement | UK | the world | retirement | UK | the world | retirement | ||||||||||||||||||||||||||||||||||||||||
pension | pension | medical | pension | pension | medical | pension | pension | medical | ||||||||||||||||||||||||||||||||||||||||
plan | plans | plans | Total | plan | plans | plans | Total | plan | plans | plans | Total | |||||||||||||||||||||||||||||||||||||
£000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |||||||||||||||||||||||||||||||||||||
(Deficit)/surplus
at the beginning
of the year |
| | | | (195,000 | ) | (129,000 | ) | (29,000 | ) | (353,000 | ) | (7,000 | ) | (81,000 | ) | (38,000 | ) | (126,000 | ) | ||||||||||||||||||||||||||||
Movement in year: |
||||||||||||||||||||||||||||||||||||||||||||||||
Current service cost |
| | | | (2,000 | ) | | | (2,000 | ) | (24,400 | ) | (10,349 | ) | | (34,749 | ) | |||||||||||||||||||||||||||||||
Past service cost |
| | | | | | | | | | 975 | 975 | ||||||||||||||||||||||||||||||||||||
Contributions and
benefit payments |
| | | | 1,000 | 1,000 | | 2,000 | 25,500 | 7,068 | 3,998 | 36,566 | ||||||||||||||||||||||||||||||||||||
Settlement gain |
| | | | | | | | | 32,873 | | 32,873 | ||||||||||||||||||||||||||||||||||||
Curtailment
gain/(loss) |
| | | | | | | | 19,100 | (2,728 | ) | 4,900 | 21,272 | |||||||||||||||||||||||||||||||||||
Other finance
income/(charge) |
| | | | | | | | | (4,171 | ) | (2,148 | ) | (6,319 | ) | |||||||||||||||||||||||||||||||||
Actuarial loss |
| | | | | | | | (209,300 | ) | (58,020 | ) | (2,455 | ) | (269,775 | ) | ||||||||||||||||||||||||||||||||
Foreign exchange |
| | | | | | 1,000 | 1,000 | | (13,000 | ) | 3,000 | (10,000 | ) | ||||||||||||||||||||||||||||||||||
Transfer on scheme
of arrangement |
| | | | 196,000 | 128,000 | 28,000 | 352,000 | | | | | ||||||||||||||||||||||||||||||||||||
Deficit at the end
of the year
included in the
Group account |
| | | | | | | | (196,100 | ) | 129,327 | (29,730 | ) | (355,157 | ) | |||||||||||||||||||||||||||||||||
22
2005 | 2004 | 2003 | ||||||||||||||||||||||||||||||||||||||||||||||
Rest of | Post | Rest of | Post | Rest of | Post | |||||||||||||||||||||||||||||||||||||||||||
UK | the world | retirement | UK | the world | retirement | UK | the world | retirement | ||||||||||||||||||||||||||||||||||||||||
pension | pension | medical | pension | pension | medical | pension | pension | medical | ||||||||||||||||||||||||||||||||||||||||
plan | plans | plans | Total | plan | plans | plans | Total | plan | plans | plans | Total | |||||||||||||||||||||||||||||||||||||
£000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |||||||||||||||||||||||||||||||||||||
Deficits |
| | | | | | | | (195,000 | ) | (129,326 | ) | (28,730 | ) | (353,056 | ) | ||||||||||||||||||||||||||||||||
Net deficit at the end of the year |
| | | | | | | | (195,000 | ) | (129,326 | ) | (28,730 | ) | (353,056 | ) | ||||||||||||||||||||||||||||||||
2005 | 2004 | 2003 | ||||||||||||||||||||||||||||||||||||||||||||||
Rest of | Post | Rest of | Post | Rest of | Post | |||||||||||||||||||||||||||||||||||||||||||
UK | the world | retirement | UK | the world | retirement | UK | the world | retirement | ||||||||||||||||||||||||||||||||||||||||
pension | pension | medical | pension | pension | medical | pension | pension | medical | ||||||||||||||||||||||||||||||||||||||||
plan | plans | plans | Total | plan | plans | plans | Total | plan | plans | plans | Total | |||||||||||||||||||||||||||||||||||||
Difference between the expected and
actual return on scheme assets losses: |
||||||||||||||||||||||||||||||||||||||||||||||||
Amount (£000) |
| | | | | | | | 147,300 | 30,533 | | 177,833 | ||||||||||||||||||||||||||||||||||||
Percentage of scheme assets (%) |
| | | | | | | | 6.3 | % | 23.1 | % | | 7.2 | % | |||||||||||||||||||||||||||||||||
Amount (£000) |
| | | | | | | | (4,000 | ) | 3,446 | (5,717 | ) | (6,271 | ) | |||||||||||||||||||||||||||||||||
Percentage of the present value
of the scheme liabilities (%) |
| | | | | | | | (0.2 | )% | 1.1 | % | (20.7 | )% | (0.3 | )% | ||||||||||||||||||||||||||||||||
Total amount recognised in statement
of total recognised gains and losses: |
||||||||||||||||||||||||||||||||||||||||||||||||
Amount (£000) |
| | | | | | | | 209,300 | 58,019 | 2,455 | 268,775 | ||||||||||||||||||||||||||||||||||||
Percentage of the present value
of the scheme liabilities (%) |
| | | | | | | | 8.2 | % | 22.1 | % | 6.9 | % | 9.5 | % | ||||||||||||||||||||||||||||||||
Group | Company | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
£000 | £000 | £000 | £000 | |||||||||||||
Charges in the year |
||||||||||||||||
Land and buildings |
| 4,000 | | | ||||||||||||
Other items |
| 1,000 | | | ||||||||||||
| 5,000 | | | |||||||||||||
Group | Company | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
£000 | £000 | £000 | £000 | |||||||||||||
Audit services |
35 | 75 | 35 | 75 | ||||||||||||
23
1. | To receive the accounts and the reports of the directors and the auditors thereon, for the year ended 31 March 2005. (Resolution 1) | |
2. | To reappoint Mr C J Shaw as a director of the Company. (Resolution 2) | |
3. | To reappoint Deloitte & Touche LLP as auditors of the Company. (Resolution 3) | |
4. | To authorise the directors to determine the auditors remuneration. (Resolution 4) |
1. | A Member entitled to attend and vote at the meeting is entitled to appoint one or more proxies to attend and, on a poll, to vote instead of him. A proxy need not be a Member. The enclosed form of proxy should be lodged with the Registrar not less than 48 hours before the time of the meeting. The lodging of a proxy form will not preclude a Member from attending the meeting. | |
2. | For the purposes of regulation 41 of the Uncertificated Securities Regulations 2001, the Members entitled to attend and vote at the Annual General Meeting shall be those entered in the Companys Register of Members at 11.00am on 3 December 2005. Any subsequent changes to the Register shall be disregarded in determining the rights of any person to attend and vote at the meeting in person. |
24
M (2003) PLC |
||||
By: | /s/ K Smith | |||
Name: | K Smith | |||