£m
|
As reported - 2012/13
|
Adjustments
|
Restated - 2012/13
|
||||||||||||||
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
|||
BT Global Services
|
|||||||||||||||||
Revenue
|
1,730
|
1,757
|
1,746
|
1,933
|
7,166
|
1
|
-
|
2
|
1
|
4
|
1,731
|
1,757
|
1,748
|
1,934
|
7,170
|
||
EBITDA
|
119
|
130
|
163
|
214
|
626
|
52
|
52
|
52
|
50
|
206
|
171
|
182
|
215
|
264
|
832
|
||
Operating profit
|
(36)
|
(23)
|
7
|
55
|
3
|
51
|
53
|
51
|
49
|
204
|
15
|
30
|
58
|
104
|
207
|
||
Free cash flow
|
(315)
|
(171)
|
88
|
404
|
6
|
52
|
52
|
52
|
50
|
206
|
(263)
|
(119)
|
140
|
454
|
212
|
||
BT Retail
|
|||||||||||||||||
Revenue
|
1,776
|
1,791
|
1,793
|
1,868
|
7,228
|
18
|
17
|
17
|
19
|
71
|
1,794
|
1,808
|
1,810
|
1,887
|
7,299
|
||
EBITDA
|
476
|
474
|
474
|
511
|
1,935
|
17
|
21
|
26
|
26
|
90
|
493
|
495
|
500
|
537
|
2,025
|
||
Operating profit
|
381
|
376
|
375
|
413
|
1,545
|
(11)
|
(7)
|
(3)
|
4
|
(17)
|
370
|
369
|
372
|
417
|
1,528
|
||
Free cash flow
|
247
|
317
|
450
|
494
|
1,508
|
1
|
17
|
21
|
29
|
68
|
248
|
334
|
471
|
523
|
1,576
|
||
BT Wholesale
|
|||||||||||||||||
Revenue
|
923
|
861
|
890
|
914
|
3,588
|
(245)
|
(245)
|
(245)
|
(245)
|
(980)
|
678
|
616
|
645
|
669
|
2,608
|
||
EBITDA
|
300
|
280
|
289
|
299
|
1,168
|
(137)
|
(137)
|
(136)
|
(138)
|
(548)
|
163
|
143
|
153
|
161
|
620
|
||
Operating profit
|
152
|
133
|
140
|
150
|
575
|
(53)
|
(52)
|
(51)
|
(53)
|
(209)
|
99
|
81
|
89
|
97
|
366
|
||
Free cash flow
|
129
|
200
|
251
|
316
|
896
|
(137)
|
(137)
|
(136)
|
(138)
|
(548)
|
(8)
|
63
|
115
|
178
|
348
|
||
Openreach
|
|||||||||||||||||
Revenue
|
1,257
|
1,269
|
1,274
|
1,267
|
5,067
|
13
|
14
|
12
|
9
|
48
|
1,270
|
1,283
|
1,286
|
1,276
|
5,115
|
||
EBITDA
|
553
|
582
|
579
|
600
|
2,314
|
80
|
82
|
83
|
83
|
328
|
633
|
664
|
662
|
683
|
2,642
|
||
Operating profit
|
309
|
339
|
335
|
359
|
1,342
|
(34)
|
(32)
|
(31)
|
(31)
|
(128)
|
275
|
307
|
304
|
328
|
1,214
|
||
Free cash flow
|
209
|
246
|
365
|
327
|
1,147
|
80
|
82
|
83
|
83
|
328
|
289
|
328
|
448
|
410
|
1,475
|
||
Other
|
|||||||||||||||||
Revenue
|
16
|
11
|
13
|
21
|
61
|
1
|
7
|
8
|
20
|
36
|
17
|
18
|
21
|
41
|
97
|
||
EBITDA
|
15
|
31
|
43
|
49
|
138
|
(23)
|
(27)
|
(34)
|
(30)
|
(114)
|
(8)
|
4
|
9
|
19
|
24
|
||
Operating profit
|
(66)
|
(50)
|
(15)
|
4
|
(127)
|
36
|
29
|
25
|
22
|
112
|
(30)
|
(21)
|
10
|
26
|
(15)
|
||
Free cash flow
|
(394)
|
(276)
|
(347)
|
(240)
|
(1,257)
|
4
|
(14)
|
(20)
|
(24)
|
(54)
|
(390)
|
(290)
|
(367)
|
(264)
|
(1,311)
|
||
Intra-group items
|
|||||||||||||||||
Revenue
|
(1,218)
|
(1,215)
|
(1,206)
|
(1,218)
|
(4,857)
|
232
|
226
|
223
|
226
|
907
|
(986)
|
(989)
|
(983)
|
(992)
|
(3,950)
|
||
TOTAL
|
|||||||||||||||||
Revenue
|
4,484
|
4,474
|
4,510
|
4,785
|
18,253
|
20
|
19
|
17
|
30
|
86
|
4,504
|
4,493
|
4,527
|
4,815
|
18,339
|
||
EBITDA
|
1,463
|
1,497
|
1,548
|
1,673
|
6,181
|
(11)
|
(9)
|
(9)
|
(9)
|
(38)
|
1,452
|
1,488
|
1,539
|
1,664
|
6,143
|
||
Operating profit
|
740
|
775
|
842
|
981
|
3,338
|
(11)
|
(9)
|
(9)
|
(9)
|
(38)
|
729
|
766
|
833
|
972
|
3,300
|
||
Free cash flow
|
(124)
|
316
|
807
|
1,301
|
2,300
|
-
|
-
|
-
|
-
|
-
|
(124)
|
316
|
807
|
1,301
|
2,300
|
£m
|
As reported - 2011/12
|
Adjustments
|
Restated - 2011/12
|
||||||||||||||
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
Q1
|
Q2
|
Q3
|
Q4
|
FY
|
|||
BT Global Services
|
|||||||||||||||||
Revenue
|
1,905
|
2,014
|
1,894
|
1,996
|
7,809
|
1
|
1
|
1
|
-
|
3
|
1,906
|
2,015
|
1,895
|
1,996
|
7,812
|
||
EBITDA
|
138
|
159
|
144
|
186
|
627
|
51
|
51
|
52
|
54
|
208
|
189
|
210
|
196
|
240
|
835
|
||
Operating profit
|
(37)
|
(31)
|
(25)
|
8
|
(85)
|
53
|
55
|
54
|
57
|
219
|
16
|
24
|
29
|
65
|
134
|
||
Free cash flow
|
(60)
|
(55)
|
134
|
164
|
183
|
51
|
51
|
52
|
54
|
208
|
(9)
|
(4)
|
186
|
218
|
391
|
||
BT Retail
|
|||||||||||||||||
Revenue
|
1,830
|
1,853
|
1,849
|
1,861
|
7,393
|
22
|
19
|
19
|
19
|
79
|
1,852
|
1,872
|
1,868
|
1,880
|
7,472
|
||
EBITDA
|
446
|
445
|
453
|
486
|
1,830
|
25
|
27
|
30
|
25
|
107
|
471
|
472
|
483
|
511
|
1,937
|
||
Operating profit
|
344
|
343
|
352
|
381
|
1,420
|
3
|
5
|
7
|
(2)
|
13
|
347
|
348
|
359
|
379
|
1,433
|
||
Free cash flow
|
294
|
344
|
284
|
440
|
1,362
|
16
|
26
|
21
|
28
|
91
|
310
|
370
|
305
|
468
|
1,453
|
||
BT Wholesale
|
|||||||||||||||||
Revenue
|
1,004
|
982
|
979
|
958
|
3,923
|
(245)
|
(245)
|
(245)
|
(245)
|
(980)
|
759
|
737
|
734
|
713
|
2,943
|
||
EBITDA
|
307
|
305
|
303
|
293
|
1,208
|
(135)
|
(134)
|
(135)
|
(137)
|
(541)
|
172
|
171
|
168
|
156
|
667
|
||
Operating profit
|
155
|
156
|
154
|
139
|
604
|
(49)
|
(47)
|
(49)
|
(51)
|
(196)
|
106
|
109
|
105
|
88
|
408
|
||
Free cash flow
|
119
|
222
|
145
|
314
|
800
|
(135)
|
(134)
|
(135)
|
(137)
|
(541)
|
(16)
|
88
|
10
|
177
|
259
|
||
Openreach
|
|||||||||||||||||
Revenue
|
1,255
|
1,280
|
1,300
|
1,301
|
5,136
|
14
|
14
|
13
|
10
|
51
|
1,269
|
1,294
|
1,313
|
1,311
|
5,187
|
||
EBITDA
|
538
|
567
|
591
|
603
|
2,299
|
79
|
81
|
81
|
78
|
319
|
617
|
648
|
672
|
681
|
2,618
|
||
Operating profit
|
306
|
335
|
355
|
364
|
1,360
|
(40)
|
(39)
|
(37)
|
(42)
|
(158)
|
266
|
296
|
318
|
322
|
1,202
|
||
Free cash flow
|
177
|
350
|
304
|
364
|
1,195
|
79
|
81
|
81
|
78
|
319
|
256
|
431
|
385
|
442
|
1,514
|
||
Other
|
|||||||||||||||||
Revenue
|
10
|
10
|
13
|
17
|
50
|
2
|
2
|
4
|
2
|
10
|
12
|
12
|
17
|
19
|
60
|
||
EBITDA
|
7
|
19
|
33
|
41
|
100
|
(28)
|
(32)
|
(36)
|
(27)
|
(123)
|
(21)
|
(13)
|
(3)
|
14
|
(23)
|
||
Operating profit
|
(71)
|
(61)
|
(46)
|
(29)
|
(207)
|
25
|
19
|
17
|
31
|
92
|
(46)
|
(42)
|
(29)
|
2
|
(115)
|
||
Free cash flow
|
(329)
|
(298)
|
(233)
|
(373)
|
(1,233)
|
(11)
|
(24)
|
(19)
|
(23)
|
(77)
|
(340)
|
(322)
|
(252)
|
(396)
|
(1,310)
|
||
Intra-group items
|
|||||||||||||||||
Revenue
|
(1,240)
|
(1,245)
|
(1,261)
|
(1,258)
|
(5,004)
|
230
|
232
|
230
|
235
|
927
|
(1,010)
|
(1,013)
|
(1,031)
|
(1,023)
|
(4,077)
|
||
TOTAL
|
|||||||||||||||||
Revenue
|
4,764
|
4,894
|
4,774
|
4,875
|
19,307
|
24
|
23
|
22
|
21
|
90
|
4,788
|
4,917
|
4,796
|
4,896
|
19,397
|
||
EBITDA
|
1,436
|
1,495
|
1,524
|
1,609
|
6,064
|
(8)
|
(7)
|
(8)
|
(7)
|
(30)
|
1,428
|
1,488
|
1,516
|
1,602
|
6,034
|
||
Operating profit
|
697
|
742
|
790
|
863
|
3,092
|
(8)
|
(7)
|
(8)
|
(7)
|
(30)
|
689
|
735
|
782
|
856
|
3,062
|
||
Free cash flow
|
201
|
563
|
634
|
909
|
2,307
|
-
|
-
|
-
|
-
|
-
|
201
|
563
|
634
|
909
|
2,307
|