36The <strong>Carphone</strong> <strong>Warehouse</strong> <strong>Group</strong> PLC <strong>Annual</strong> <strong>Report</strong> 2006Consolidated Income StatementFor the 52 weeks ended 1 April 2006Before amortisation Amortisation After amortisationof acquisition of acquisition of acquisition Before Amortisation Afterintangibles, intangibles, intangibles, amortisation of acquisition amortisationgoodwill expense goodwill expense goodwill expense of acquisition intangibles and of acquisitionand reorganisation and reorganisation and reorganisation intangibles and goodwill expense intangibles andcosts costs (see note 10) costs goodwill expense (see note 10) goodwill expense52 weeks ended 52 weeks ended 52 weeks ended 53 weeks ended 53 weeks ended 53 weeks ended1 April 2006 1 April 2006 1 April 2006 2 April 2005 2 April 2005 2 April 2005Notes £’000 £’000 £’000 £’000 £’000 £’000RevenueExisting operations 2,922,073 2,922,073 2,355,093 2,355,093Acquisitions 2 124,330 124,330 – –2 3,046,403 3,046,403 2,355,093 2,355,093Cost of sales 2 (2,063,021) (2,063,021) (1,630,936) (1,630,936)Gross profit 2 983,382 983,382 724,157 724,157Operating expenses excludingamortisation and depreciation 2,3,4 (740,892) (22,288) (763,180) (550,808) – (550,808)EBITDA 242,490 (22,288) 220,202 173,349 – 173,349Depreciation 2,3 (49,585) (49,585) (40,792) (40,792)Amortisation 2,3,4 (51,127) (30,955) (82,082) (27,309) (7,506) (34,815)Goodwill expense 2,3 – (1,825) (1,825) – (958) (958)Operating profit 141,778 (55,068) 86,710 105,248 (8,464) 96,784Existing operations 2 129,512 (20,407) 109,105 105,248 (8,464) 96,784Acquisitions 2 12,266 (34,661) (22,395) – – –Profit before interestand taxation 2,3 141,778 (55,068) 86,710 105,248 (8,464) 96,784Interest payable 7 (13,799) (13,799) (10,748) (10,748)Interest receivable 7 8,090 8,090 5,903 5,903Profit before taxation 136,069 (55,068) 81,001 100,403 (8,464) 91,939Taxation 8 (26,670) 16,210 (10,460) (19,394) 1,361 (18,033)Net profit for the financial period 109,399 (38,858) 70,541 81,009 (7,103) 73,906Earnings per shareBasic 11 12.38p 7.99p 9.25p 8.44pDiluted 11 11.65p 7.51p 8.86p 8.08pThe accompanying notes are an integral part of this consolidated income statement. All amounts relate to continuing operations.Consolidated Statement of Changes in EquityFor the 52 weeks ended 1 April 200652 weeks ended 53 weeks ended1 April 2006 2 April 2005Notes £’000 £’000At the beginning of the period 547,959 480,728Adoption of IAS32 and IAS39 30 (7,741) –At 3 April 2005 540,218 480,728Net profit for the financial period 70,541 73,906Currency translation 23 (3,644) 5,718Tax on items recognised directly in reserves 23 19,597 1,996Net change in available-for-sale investments 23 4,236 –Issue of share capital 23 10,684 2,750Net purchase of own shares 23 (15,851) (8,064)Cost of share-based payments 6,23 10,665 3,608Equity dividends 9,23 (17,443) (12,683)At the end of the period 619,003 547,959The accompanying notes are an integral part of this consolidated statement of changes in equity.
www.cpw<strong>plc</strong>.com 37Consolidated Balance SheetAs at 1 April 20061 April 2006 2 April 2005Notes £’000 £’000Non-current assetsGoodwill 12 568,630 452,023Other intangible assets 12 159,274 69,369Property, plant and equipment 13 241,744 198,220Non-current asset investments 14 10,264 6,069Deferred tax assets 8 34,938 4,5701,014,850 730,251Current assetsStock 15 138,047 95,185Trade and other receivables 16 554,472 353,890Current asset investments 17 5,233 60,468Cash and cash equivalents 19 98,093 41,576795,845 551,119Total assets 1,810,695 1,281,370Current liabilitiesTrade and other payables 18 (642,009) (458,685)Corporation tax liabilities (42,669) (37,556)Loans and other borrowings 19 (56,733) (71,994)Provisions 21 (123,538) (57,829)(864,949) (626,064)Non-current liabilitiesTrade and other payables 18 (6,689) (4,753)Loans and other borrowings 19 (320,054) (98,494)Deferred tax liabilities 8 – (4,100)(326,743) (107,347)Total liabilities (1,191,692) (733,411)Total assets and liabilities 619,003 547,959EquityShare capital 22,23 888 877Share premium reserve 23 418,359 402,136Capital redemption reserve 23 30 30Translation reserve 23 2,074 5,718Accumulated profits 23 197,652 139,198Funds attributable to equity shareholders 619,003 547,959The accompanying notes are an integral part of this consolidated balance sheet.The financial statements on pages 36 to 66 were approved by the Board on 6 June 2006 and signed on its behalf by:C W DunstoneChief Executive OfficerR W TaylorChief Financial OfficerFinancial Statements