The Group changed its consolidated income statement presentation to present cost of debt collection services together with bad debt allowance expenses and income resulting from reversal of bad debt allowance in the operating costs. None of the introduced changes affected the previously reported amounts of net profit for the period, EBITDA, or equity.
Cost of debt collection services were previously presented within Costs of services, products, goods and materials sold (Distribution, marketing, customer relation management and retention costs in costs by kind – see note 11) while bad debt allowance was presented within Other operating income/costs.
The Group changed its consolidated income statement presentation to present gains and losses on investment activities and finance costs in respect to Group’s indebtedness separately. None of the introduced changes affected the previously reported amounts of net profit, EBITDA, or equity.
Comparable results for the year ended 31 December 2011 have been reclassified to conform to the current period presentation as presented in the table below. Reclassifications have also been made in the notes to the consolidated financial statements.
for the year ended
31 December 2011 (reported) |
Change | 31 December 2011 (restated) |
|
---|---|---|---|
Revenue | 2,365,925 | 2,365,925 | |
Operating costs | (1,734,336) | (65,285) | (1,799,621) |
Cost of services, products, goods and materials sold | (1,330,952) | (65,285) | (1,396,237) |
Selling expenses | (243,493) | (243,493) | |
General and administrative expenses | (159,891) | (159,891) | |
Other operating income/costs | (71,289) | 65,285 | (6,004) |
Profit from operating activities | 560,300 | - | 560,300 |
Gains and losses on investment activities | 10,765 | (25,771) | (15,006) |
Finance costs | (381,163) | 25,771 | (355,392) |
Share of the profit or loss of associate accounted for using the equity method | 2,164 | 2,164 | |
Gross profit for the period | 192,066 | – | 192,066 |
Income tax | (31,876) | (31,876) | |
Net profit for the period | 160,190 | 160,190 |
The Group changed its consolidated balance sheet presentation to present long term portion of the data transfer order in Other non-current assets (reclassification from Other current assets). The Group also reclassified and presented Non-current deferred distribution fees and Current deferred distribution fees separately from Other non-current assets and Other current assets, respectively. The Group reclassified receivables and deferred income. None of the introduced changes affected the previously reported amounts of net profit for the period, EBITDA, or equity.
31 December 2011 (reported) | Change | 31 December 2011 (restated) | |
---|---|---|---|
Reception equipment | 408,610 | 408,610 | |
Other property, plant and equipment | 263,277 | 263,277 | |
Goodwill | 2,412,285 | 2,412,285 | |
Brands | 840,000 | 840,000 | |
Other intangible assets | 54,194 | 54,194 | |
Non-current programming assets | 131,141 | 131,141 | |
Investment property | 8,440 | 8,440 | |
Non-current deferred distribution fees | – | 35,028 | 35,258 |
Other non-current assets | 51,647 | 17,800 | 69,447 |
Deferred tax assets | 55,726 | 55,726 | |
Total non-current assets | 4,225,320 | 52,828 | 4,278,148 |
Current programming assets | 137,429 | 137,429 | |
Inventories | 178,127 | 178,127 | |
Bonds | 14,854 | 14,854 | |
Trade and other receivables | 297,162 | 23,380 | 320,542 |
Income tax receivable | 10,086 | 10,086 | |
Current deferred distribution fees | – | 59,361 | 59,361 |
Other current assets | 184,656 | (112,189) | 72,467 |
Cash and cash equivalents | 277,534 | 277,534 | |
Total current assets | 1,099,848 | (29,448) | 1,070,400 |
Total assets | 5,325,168 | 23,380 | 5,348,548 |
31 December 2011 (reported) |
Change | 31 December 2011 (restated) |
|
---|---|---|---|
Share capital | 13,934 | 13,934 | |
Reserve capital | 432,265 | (432,265) | - |
Other reserves | 1,305,277 | (1,305,277) | - |
Share premium | - | 1,295,103 | 1,295,103 |
Hedge valuation reserve | 4,758 | (4,758) | - |
Currency translation adjustment | 4,853 | (4,853) | - |
Other reserves | - | 9,611 | 9,611 |
Retained earnings | 134,956 | 442,439 | 577,395 |
Total equity | 1,896,043 | – | 1,896,043 |
Loans and borrowings | 958,407 | 958,407 | |
Senior Notes payable | 1,417,525 | 1,417,525 | |
Finance lease liabilities | 934 | 934 | |
Deferred tax liabilities | 87,122 | 87,122 | |
Deferred income | - | 7,595 | 7,595 |
Other non-current liabilities and provisions | 12,497 | 12,497 | |
Total non-current liabilities | 2,476,485 | 7,595 | 2,484,080 |
Loans and borrowings | 246,778 | 246,778 | |
Senior Notes payable | 105,052 | 105,052 | |
Finance lease liabilities | 252 | 252 | |
Trade and other payables | 374,955 | 374,955 | |
Income tax liability | 29,226 | 29,226 | |
Deposits for equipment | 12,744 | 12,744 | |
Deferred income | 183,633 | 15,785 | 199,418 |
Total current liabilities | 952,640 | 15,785 | 968,425 |
Total liabilities | 3,429,125 | 23,380 | 3,452,505 |
Total equity and liabilities | 5,325,168 | 23,380 | 5,348,548 |