Vodafone swings to €3.6B loss in H1 FY27 earnings
The upgraded FY27 Group ranges imply 7% organic Adjusted EBITDAaL growth and 21% organic Adjusted free cash flow growth at their mid-points.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Vodafone Group Public Limited Company reported H1 FY27 revenue of €21.9 billion, up 11.4% year over year, and service revenue of €18.4 billion, up 12.8% reported and 5.8% organically. Adjusted EBITDAaL was €6.5 billion, up 12.6% reported and 6.4% organically. It recorded a €3.6 billion loss, versus a €1.1 billion profit a year earlier, reflecting a €4.85 billion Germany impairment and a €2.2 billion UK deferred-tax-asset write-down, partly offset by a €3.0 billion non-cash Safaricom gain.
Vodafone raised FY27 guidance to €13.2–13.4 billion Adjusted EBITDAaL and €2.8–3.0 billion Adjusted free cash flow. In July 2026, it completed a £4.3 billion buyout of CK Hutchison Group Telecom Holding Limited’s 49% VodafoneThree stake, bringing ownership to 100%. Operating cash inflow rose 24.8% to €6.4 billion, while adjusted free cash flow was a €440 million outflow. Net debt was €33.5 billion at September 30, versus €25.4 billion at March 31. The interim dividend is 2.306 eurocents per share, payable February 3, 2027.
How this balance works
Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.
It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.
Rhea-AI Sentiment measures something else, the tone of the wording.
Hollow bars mark forward-looking points. How the balance works
Positive
- Major point. Forward-looking: it has not happened yet and may not happen.FY27 Adjusted EBITDAaL guidance increased to €13.2–13.4 billion.
- Moderate pointRevenue rose 11.4% to €21.9 billion in H1 FY27.
- Moderate pointAdjusted EBITDAaL rose 12.6% to €6.5 billion in H1 FY27.
- Moderate pointOperating cash inflow rose 24.8% to €6.4 billion.
Negative
- Major pointH1 FY27: €3.6 billion loss, versus €1.1 billion profit in H1 FY26.
- Moderate pointNet debt increased to €33.5 billion from €25.4 billion at March 31.
- Minor pointGermany impairment charge was €4.85 billion.
Filing Explained
Safaricom stays consolidated during the appeal; an unsuccessful appeal would trigger a reassessment of its accounting.
This Form 6-K reports Vodafone’s H1 FY27 results and says Safaricom remains consolidated while an appeal challenges its acquisition of the Kenyan government’s 15% stake: the High Court nullified the transaction on
A separate efficiency plan targets over
Key Figures
Key Terms
Adjusted EBITDAaL financial
organic service revenue growth financial
Adjusted free cash flow financial
impairment charge financial
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
How much revenue did VOD report in H1 FY27?
What are VOD's upgraded FY27 guidance ranges?
What are Vodafone's VodafoneThree savings targets?
AI-generated analysis. How Rhea-AI works. Not financial advice.
|
|
|
Vodafone
Group Plc
H1
FY27 Results
10
November 2026
|
![]() |
|
Strong start with FY27 guidance upgrade
“We have made a strong start to Vodafone’s new growth
chapter, with organic service revenue increasing by 5.8%. This
included our best-ever growth in Vodafone Business, with a record
performance in digital services as we focus on smart, secure and
sovereign solutions for our B2B and public sector
customers.
I am very happy about our overall Group performance, but Germany is
not yet where it needs to be. We have a clear action plan in
progress, which is structurally simplifying our German operations
and improving customer satisfaction across all of our
services.
Strong Group revenue growth – together with our continued
focus on productivity improvement – generated a 6.4% increase
in Adjusted EBITDAaL in H1. Today, we are upgrading our guidance
for both profit and cash flow for the year, and we now expect to
deliver over 20% organic Adjusted Free Cash Flow growth in year one
of our multi-year double-digit cash flow growth
trajectory.”
Margherita Della Valle
Group Chief Executive
|
|
6.4%
|
2.306 eurocents
|
Upgrading FY27 Group guidance
|
|
Adjusted
EBITDAaL organic growth
|
Interim
dividend per share
|
7% Adj.
EBITDAaL & 21% Adj. FCF growth at mid-point
|
|
For more information, please contact:
|
|||||
|
Investor
Relations:
|
Investors.vodafone.com
|
ir@vodafone.co.uk
|
Media
Relations:
|
Vodafone.com/media/contact
|
GroupMedia@vodafone.com
|
|
Registered Office:
Vodafone House, The Connection, Newbury, Berkshire RG14 2FN,
England. Registered in England No. 1833679
|
|||||
|
A webcast Q&A
session will be held at 10:00 GMT on 10 November 2026. The webcast
and supporting information can be accessed at Investors.vodafone.com
|
|||||
|
Mid-term
ambition1
|
|
FY26
performance
|
H1 FY27
performance
|
Considerations
|
|
|
Revenue growth
|
Europe
|
+0.1%
|
+0.8%
|
Building trust, focused on value
|
|
|
Africa
|
+12.9%
|
+13.4%
|
Structural growth opportunities
|
||
|
B2B
|
+3.2%
|
+5.8%
|
Growing demand, with diverse products & services
|
||
|
Group
|
+5.4%
|
+5.8%
|
|
||
|
Operating leverage
|
Group Adj. EBITDAaL margin
|
28.1%
|
29.5%
|
Annual >€2bn (gross) efficiency & synergy
potential
>€1bn (net) EU opex reduction opportunity
(FY27-FY30)2,3
|
|
|
Adj. EBITDAaL growth
|
Europe
|
(0.1)%
|
(1.3)%
|
Europe: Growth supported by UK synergies
|
|
|
Africa
|
+14.0%
|
+18.0%
|
Africa: Early-teens EBITDA CAGR
|
||
|
Group
|
+4.5%
|
+6.4%
|
|
||
|
Disciplined capital allocation
|
Group
|
c.18% capital intensity
|
Broadly stable capital intensity market-by-market
|
||
|
c.3% cost of
debt
|
Targeting lower half of
2.25-2.75x Adj. EBITDAaL/net debt range
|
||||
|
Double-digit organic growth in Adjusted FCF
|
![]() |
Euro growth in Adjusted FCF
|
|||
|
|
|
|
|
|
|
|
Annual
cost saving target
|
£1 billion per annum by FY32 (£0.8 billion p.a. by
FY30)
|
|
Adjusted
EBITDAaL growth
|
Mid-to-high single digit CAGR (FY25-32)
|
|
Operating
free cash flow1
growth
|
Over 3x by FY32 (versus FY25)
|
|
Return
on capital employed2
|
Exceeding cost of capital by FY32, materially above by
FY34
|
|
Outlook
|
|
€billion
|
|
Adjusted
EBITDAaL
|
Adjusted
FCF
|
|
FY26 actual – reported basis
|
|
11.4
|
2.6
|
|
Impact
of exchange rates
|
|
(0.1)
|
(0.1)
|
|
Remove
impact of Türkiye hyperinflation accounting
|
|
0.1
|
–
|
|
Impact
of M&A transactions1
|
|
–
|
(0.1)
|
|
FY26 re-based2,3
|
|
11.4
|
2.4
|
|
Growth
|
|
0.5
– 0.8
|
0.2
– 0.5
|
|
Original FY27 guidance2,4
|
|
11.9 – 12.2
|
2.6 – 2.9
|
|
9-month
FY27 Safaricom consolidation impact5
|
|
1.1
|
–
|
|
Updated FY27 guidance provided in July2,4
|
|
13.0 – 13.3
|
2.6 – 2.9
|
|
|
|
|
|
|
Upgraded FY27 guidance2,4
|
|
13.2 – 13.4
|
2.8 – 3.0
|
|
Implied organic growth
|
|
c.6% – 8%
|
c.17% – 25%
|
|
Financial Review
|
|
|
|
H1 FY271
|
H1 FY26
|
Reported
|
|
|
|
€m
|
€m
|
change %
|
|
Revenue
|
21,853
|
19,609
|
11.4
|
|
|
-
Service revenue
|
18,409
|
16,327
|
12.8
|
|
|
-
Other revenue
|
3,444
|
3,282
|
|
|
|
Adjusted EBITDAaL2,3
|
6,451
|
5,728
|
12.6
|
|
|
Restructuring
costs
|
(317)
|
(186)
|
|
|
|
Interest
on lease liabilities4
|
340
|
292
|
|
|
|
(Loss)/gain
on disposal of property, plant and equipment and intangible
assets
|
(9)
|
155
|
|
|
|
Depreciation
and amortisation of owned assets
|
(4,492)
|
(4,095)
|
|
|
|
Share
of results of equity accounted associates and joint
ventures
|
25
|
182
|
|
|
|
Impairment
charge
|
(4,850)
|
–
|
|
|
|
Other
income
|
3,369
|
86
|
|
|
|
Operating profit
|
517
|
2,162
|
(76.1)
|
|
|
Investment
and other income
|
288
|
1,085
|
|
|
|
Financing
costs
|
(1,178)
|
(1,134)
|
|
|
|
(Loss)/profit before taxation
|
(373)
|
2,113
|
|
|
|
Income
tax expense
|
(3,224)
|
(1,061)
|
|
|
|
(Loss)/profit for the financial period
|
(3,597)
|
1,052
|
|
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
-
Owners of the parent
|
(4,789)
|
829
|
|
|
|
-
Non-controlling interests
|
1,192
|
223
|
|
|
|
(Loss)/profit for the financial period
|
(3,597)
|
1,052
|
|
|
|
|
|
|
|
|
|
Basic
(loss)/earnings per share
|
(20.75)c
|
3.38c
|
|
|
|
Adjusted
basic earnings per share2
|
1.48c
|
6.92c
|
|
|
|
|
|
H1 FY27
|
H1 FY26
|
Reported
|
|
Cash flow and funding
|
€m
|
€m
|
change %
|
|
|
Inflow
from operating activities
|
6,354
|
5,092
|
24.8
|
|
|
Outflow
from investing activities
|
(3,349)
|
(1,874)
|
(78.7)
|
|
|
Outflow
from financing activities
|
(6,937)
|
(6,918)
|
(0.3)
|
|
|
Net cash outflow
|
(3,932)
|
(3,700)
|
(6.3)
|
|
|
Cash
and cash equivalents at the beginning of the financial
period
|
8,913
|
10,893
|
|
|
|
Exchange
gain/(loss) on cash and cash equivalents
|
65
|
(192)
|
|
|
|
Cash and cash equivalents at the end of the financial
period
|
5,046
|
7,001
|
|
|
|
|
|
|
|
|
|
Borrowings less cash and cash equivalents
|
(51,682)
|
(44,368)
|
(16.5)
|
|
|
|
|
|
|
|
|
|
|
H1 FY27
|
H1 FY26
|
Reported
|
|
|
|
€m
|
€m
|
change %
|
|
Adjusted free cash flow1
|
(440)
|
(583)
|
24.5
|
|
|
Licences
and spectrum
|
(21)
|
(45)
|
|
|
|
Restructuring
costs including working capital movements
|
(320)
|
(122)
|
|
|
|
Integration
capital additions
|
(64)
|
(21)
|
|
|
|
Free cash flow1
|
(845)
|
(771)
|
(9.6)
|
|
|
|
|
|
|
|
|
Net debt1
|
(33,473)
|
(25,939)
|
(29.0)
|
|
|
Segment performance
|
|
|
|
|
Total revenue
|
Service revenue
|
Adjusted
EBITDAaL1
|
Adjusted
EBITDAaL
margin1
|
Capital additions
|
||||||
|
H1 FY27
|
H1 FY26
|
H1 FY27
|
H1 FY26
|
H1 FY27
|
H1 FY26
|
H1 FY27
|
H1 FY26
|
H1 FY27
|
H1 FY26
|
||
|
€m
|
€m
|
€m
|
€m
|
€m
|
€m
|
%
|
%
|
€m
|
€m
|
||
|
Germany
|
6,053
|
5,996
|
5,483
|
5,425
|
2,139
|
2,191
|
35.3
|
36.5
|
949
|
971
|
|
|
UK
|
4,858
|
4,409
|
4,040
|
3,664
|
984
|
884
|
20.3
|
20.0
|
667
|
562
|
|
|
Other
Europe2
|
2,912
|
2,804
|
2,520
|
2,415
|
772
|
835
|
26.5
|
29.8
|
343
|
333
|
|
|
Türkiye
|
1,836
|
1,601
|
1,523
|
1,327
|
531
|
485
|
28.9
|
30.3
|
252
|
177
|
|
|
Africa
|
5,427
|
3,950
|
4,504
|
3,183
|
2,058
|
1,347
|
37.9
|
34.1
|
703
|
456
|
|
|
Common
Functions3
|
868
|
970
|
404
|
388
|
(33)
|
(14)
|
|
|
406
|
301
|
|
|
Eliminations
|
(101)
|
(121)
|
(65)
|
(75)
|
–
|
–
|
|
|
–
|
–
|
|
|
Group
|
21,853
|
19,609
|
18,409
|
16,327
|
6,451
|
5,728
|
29.5
|
29.2
|
3,320
|
2,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Downloadable
performance information is available at: investors.vodafone.com/results
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service revenue growth
|
FY26
|
FY27
|
|||||||||
|
Q1
|
Q2
|
H1
|
Q3
|
Q4
|
H2
|
Total
|
Q1
|
Q2
|
H1
|
||
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
||
|
Germany
|
(3.2)
|
0.5
|
(1.4)
|
0.7
|
2.0
|
1.4
|
–
|
1.9
|
0.2
|
1.1
|
|
|
UK
|
15.2
|
38.0
|
26.7
|
31.1
|
31.5
|
31.3
|
29.0
|
20.8
|
1.7
|
10.3
|
|
|
Other
Europe2
|
0.3
|
0.1
|
0.2
|
3.5
|
3.0
|
3.3
|
1.7
|
4.0
|
4.7
|
4.3
|
|
|
Türkiye
|
22.1
|
18.7
|
20.3
|
(13.5)
|
36.9
|
8.5
|
13.8
|
13.8
|
15.6
|
14.8
|
|
|
Africa
|
7.3
|
8.4
|
7.9
|
8.2
|
7.3
|
7.7
|
7.8
|
15.1
|
66.7
|
41.5
|
|
|
Group
|
5.3
|
10.8
|
8.1
|
7.3
|
12.0
|
9.6
|
8.8
|
9.8
|
15.5
|
12.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic service revenue growth1
|
FY26
|
FY27
|
|||||||||
|
Q1
|
Q2
|
H1
|
Q3
|
Q4
|
H2
|
Total
|
Q1
|
Q2
|
H1
|
||
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
||
|
Germany
|
(3.2)
|
0.5
|
(1.4)
|
0.7
|
1.3
|
1.0
|
(0.2)
|
1.2
|
(0.5)
|
0.4
|
|
|
UK
|
0.9
|
1.2
|
1.1
|
(0.5)
|
(0.2)
|
(0.4)
|
0.3
|
0.6
|
1.2
|
0.9
|
|
|
Other
Europe2
|
0.2
|
(0.5)
|
(0.1)
|
1.2
|
1.2
|
1.2
|
0.5
|
1.0
|
1.8
|
1.4
|
|
|
Türkiye
|
63.8
|
48.4
|
55.6
|
38.5
|
33.7
|
36.1
|
45.2
|
30.2
|
35.2
|
32.8
|
|
|
Africa
|
13.8
|
13.5
|
13.7
|
13.5
|
10.9
|
12.2
|
12.9
|
12.6
|
14.0
|
13.4
|
|
|
Group
|
5.5
|
5.8
|
5.7
|
5.4
|
5.1
|
5.2
|
5.4
|
5.2
|
6.4
|
5.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group profitability
|
|
FY26
|
FY27
|
||||||||
|
|
Q1
|
Q2
|
H1
|
Q3
|
Q4
|
H2
|
Total
|
Q1
|
Q2
|
H1
|
|
|
Operating
profit/(loss)
|
€m
|
1,015
|
1,147
|
2,162
|
483
|
199
|
682
|
2,844
|
3,873
|
(3,356)
|
517
|
|
Adjusted
EBITDAaL1
|
€m
|
2,748
|
2,980
|
5,728
|
2,816
|
2,807
|
5,623
|
11,351
|
2,932
|
3,519
|
6,451
|
|
Adjusted
EBITDAaL margin1
|
%
|
29.3
|
29.1
|
29.2
|
26.9
|
27.0
|
27.0
|
28.1
|
28.5
|
30.4
|
29.5
|
|
Organic
Adjusted EBITDAaL growth1
|
%
|
4.9
|
8.7
|
6.8
|
2.3
|
2.3
|
2.3
|
4.5
|
6.2
|
6.5
|
6.4
|
|
Germany ⫶ Stable
service revenue despite mobile pressure and TV decline
|
|||||
|
|
|
|
|
|
|
|
30%
|
|
€6.1bn
|
|
0.4%
|
|
|
of
Group service revenue
|
Total
revenue
|
Organic
service revenue growth
|
|||
|
|
|
|
|
|
|
|
33%
|
|
€2.1bn
|
|
(3.2%)
|
|
|
of
Group Adjusted EBITDAaL
|
Adjusted
EBITDAaL
|
Organic
Adjusted EBITDAaL growth
|
|||
|
|
|
|
|
|
|
|
|
|
H1 FY27
|
H1 FY26
|
Reported
|
Organic
|
|
|
€m
|
€m
|
growth %
|
growth %1
|
|
|
Total
revenue
|
6,053
|
5,996
|
1.0
|
|
|
|
-
Service revenue
|
5,483
|
5,425
|
1.1
|
0.4
|
|
|
-
Other revenue
|
570
|
571
|
|
|
|
|
Adjusted
EBITDAaL
|
2,139
|
2,191
|
(2.4)
|
(3.2)
|
|
|
Adjusted
EBITDAaL margin
|
35.3%
|
36.5%
|
|
|
|
|
UK ⫶ Executing on
upgraded synergy targets
|
|||||
|
|
|
|
|
|
|
|
22%
|
|
€4.9bn
|
|
0.9%
|
|
|
of
Group service revenue
|
Total
revenue
|
Organic
service revenue growth
|
|||
|
|
|
|
|
|
|
|
15%
|
|
€1.0bn
|
|
5.9%
|
|
|
of
Group Adjusted EBITDAaL
|
Adjusted
EBITDAaL
|
Organic
Adjusted EBITDAaL growth
|
|||
|
|
|
|
|
|
|
|
|
|
H1 FY27
|
H1 FY26
|
Reported
|
Organic
|
|
|
€m
|
€m
|
growth %
|
growth %1
|
|
|
Total
revenue
|
4,858
|
4,409
|
10.2
|
|
|
|
-
Service revenue
|
4,040
|
3,664
|
10.3
|
0.9
|
|
|
-
Other revenue
|
818
|
745
|
|
|
|
|
Adjusted
EBITDAaL
|
984
|
884
|
11.3
|
5.9
|
|
|
Adjusted
EBITDAaL margin
|
20.3%
|
20.0%
|
|
|
|
|
Other Europe1 ⫶
Consistent service revenue
growth
|
|||||
|
|
|
|
|
|
|
|
14%
|
|
€2.9bn
|
|
1.4%
|
|
|
of
Group service revenue
|
Total
revenue
|
Organic
service revenue growth
|
|||
|
|
|
|
|
|
|
|
12%
|
|
€0.8bn
|
|
(4.6%)
|
|
|
of
Group Adjusted EBITDAaL
|
Adjusted
EBITDAaL
|
Organic
Adjusted EBITDAaL growth
|
|||
|
|
|
|
|
|
|
|
|
|
H1 FY27
|
H1 FY26
|
Reported
|
Organic
|
|
|
€m
|
€m
|
growth %
|
growth %2
|
|
|
Total
revenue
|
2,912
|
2,804
|
3.9
|
|
|
|
-
Service revenue
|
2,520
|
2,415
|
4.3
|
1.4
|
|
|
-
Other revenue
|
392
|
389
|
|
|
|
|
Adjusted
EBITDAaL
|
772
|
835
|
(7.5)
|
(4.6)
|
|
|
Adjusted
EBITDAaL margin
|
26.5%
|
29.8%
|
|
|
|
|
Türkiye ⫶
Continued strong service revenue and Adj. EBITDAaL growth in euro
terms
|
|||||
|
|
|
|
|
|
|
|
8%
|
|
€1.8bn
|
|
32.8%
|
|
|
of
Group service revenue
|
Total
revenue
|
Organic
service revenue growth
|
|||
|
|
|
|
|
|
|
|
8%
|
|
€0.5bn
|
|
32.7%
|
|
|
of
Group Adjusted EBITDAaL
|
Adjusted
EBITDAaL
|
Organic
Adjusted EBITDAaL growth
|
|||
|
|
|
|
|
|
|
|
|
|
H1 FY27
|
H1 FY26
|
Reported
|
Organic
|
|
|
€m
|
€m
|
growth %
|
growth %1
|
|
|
Total
revenue
|
1,836
|
1,601
|
14.7
|
|
|
|
-
Service revenue
|
1,523
|
1,327
|
14.8
|
32.8
|
|
|
-
Other revenue
|
313
|
274
|
|
|
|
|
Adjusted
EBITDAaL
|
531
|
485
|
9.5
|
32.7
|
|
|
Adjusted
EBITDAaL margin
|
28.9%
|
30.3%
|
|
|
|
|
Africa ⫶
Double-digit service revenue and Adj. EBITDAaL growth
|
|||||
|
|
|
|
|
|
|
|
24%
|
|
€5.4bn
|
|
13.4%
|
|
|
of
Group service revenue
|
Total
revenue
|
Organic
service revenue growth
|
|||
|
|
|
|
|
|
|
|
32%
|
|
€2.1bn
|
|
18.0%
|
|
|
of
Group Adjusted EBITDAaL
|
Adjusted
EBITDAaL
|
Organic
Adjusted EBITDAaL growth
|
|||
|
|
|
|
|
|
|
|
|
|
H1 FY271
|
H1 FY26
|
Reported
|
Organic
|
|
|
€m
|
€m
|
growth %
|
growth %2
|
|
|
Total
revenue
|
5,427
|
3,950
|
37.4
|
|
|
|
-
Service revenue
|
4,504
|
3,183
|
41.5
|
13.4
|
|
|
-
Other revenue
|
923
|
767
|
|
|
|
|
Adjusted
EBITDAaL
|
2,058
|
1,347
|
52.8
|
18.0
|
|
|
Adjusted
EBITDAaL margin
|
37.9%
|
34.1%
|
|
|
|
|
Vodafone Investments
|
|
|
|
|
|
|
|
|
|
Associates and joint ventures
|
H1 FY27
|
H1 FY26
|
|
|
€m
|
€m
|
||
|
Vantage
Towers (Oak Holdings 1 GmbH)
|
12
|
125
|
|
|
VodafoneZiggo
Group Holding B.V.
|
–
|
(60)
|
|
|
Safaricom
PLC
|
76
|
115
|
|
|
Maziv
Proprietary Limited
|
6
|
–
|
|
|
Other1
(including TPG Telecom Limited)
|
(69)
|
2
|
|
|
Share of results of equity accounted associates and joint
ventures
|
25
|
182
|
|
|
Net financing costs
|
|
|
|
|
|
|
|
H1 FY27
|
H1 FY26
|
Reported
|
|
|
|
€m
|
€m
|
change %
|
|
Investment
and other income
|
288
|
1,085
|
|
|
|
Financing
costs
|
(1,178)
|
(1,134)
|
|
|
|
Net financing costs
|
(890)
|
(49)
|
>-100%
|
|
|
Adjustments
for:
|
|
|
|
|
|
|
Mark-to-market
losses
|
11
|
177
|
|
|
|
Foreign
exchange losses/(gains)
|
10
|
(101)
|
|
|
Adjusted net financing (costs)/income1
|
(869)
|
27
|
>-100%
|
|
|
|
|
|
|
|
|
Taxation
|
|
|
|
|
|
|
|
H1 FY27
|
H1 FY26
|
Reported
|
|
|
%
|
%
|
change pps
|
|
|
Effective tax rate
|
(864.3%)
|
50.2%
|
(914.5)
|
|
|
Adjusted effective tax rate1
|
23.3%
|
27.4%
|
(4.1)
|
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
Reported
|
|
|
|
H1 FY27
|
H1 FY26
|
change
|
|
|
|
eurocents
|
eurocents
|
eurocents
|
|
Basic (loss)/earnings per share
|
(20.75)c
|
3.38c
|
(24.13)c
|
|
|
Adjusted basic earnings per share1
|
1.48c
|
6.92c
|
(5.44)c
|
|
|
Cash flow & funding
|
|
|
|
|
|
|
|
|
|
|
Analysis of cash flow
|
|
|
|
|
|
H1 FY27
|
H1 FY26
|
Reported
|
|
|
€m
|
€m
|
change %
|
|
Inflow
from operating activities
|
6,354
|
5,092
|
24.8
|
|
Outflow
from investing activities
|
(3,349)
|
(1,874)
|
(78.7)
|
|
Outflow
from financing activities
|
(6,937)
|
(6,918)
|
(0.3)
|
|
Net cash outflow
|
(3,932)
|
(3,700)
|
(6.3)
|
|
Cash
and cash equivalents at the beginning of the financial
period
|
8,913
|
10,893
|
|
|
Exchange
gain/(loss) on cash and cash equivalents
|
65
|
(192)
|
|
|
Cash and cash equivalents at the end of the financial
period
|
5,046
|
7,001
|
|
|
Analysis of cash flow (continued)
|
|
|
|
|
|
H1 FY27
|
H1 FY26
|
Reported
|
|
|
€m
|
€m
|
change %
|
|
Adjusted EBITDAaL1
|
6,451
|
5,728
|
12.6
|
|
Capital
additions2
|
(3,320)
|
(2,800)
|
|
|
Working
capital3
|
(2,276)
|
(2,717)
|
|
|
Disposal
of property, plant and equipment and intangible assets
|
17
|
14
|
|
|
Integration
capital additions
|
(64)
|
(21)
|
|
|
Restructuring
costs including working capital movements4
|
(320)
|
(122)
|
|
|
Licences
and spectrum
|
(21)
|
(45)
|
|
|
Interest
received and paid5,6
|
(393)
|
(455)
|
|
|
Taxation
|
(706)
|
(522)
|
|
|
Dividends
received from associates and joint ventures
|
125
|
235
|
|
|
Dividends
paid to non-controlling shareholders in subsidiaries
|
(398)
|
(141)
|
|
|
Other
|
60
|
75
|
|
|
Free cash flow1
|
(845)
|
(771)
|
(9.6)
|
|
Acquisitions
and disposals
|
(6,957)
|
(1,722)
|
|
|
Equity
dividends paid
|
(544)
|
(558)
|
|
|
Share
buybacks
|
(92)
|
(973)
|
|
|
Foreign
exchange loss
|
(98)
|
(14)
|
|
|
Other
movements in net debt6
|
474
|
496
|
|
|
Net debt increase1
|
(8,062)
|
(3,542)
|
|
|
Opening
net debt1
|
(25,411)
|
(22,397)
|
|
|
Closing net debt1
|
(33,473)
|
(25,939)
|
(29.0)
|
|
|
|
|
|
|
Free cash flow1
|
(845)
|
(771)
|
|
|
Adjustments:
|
|
|
|
|
-
Licences and spectrum
|
21
|
45
|
|
|
-
Restructuring costs including working capital movements4
|
320
|
122
|
|
|
-
Integration capital additions
|
64
|
21
|
|
|
Adjusted free cash flow1
|
(440)
|
(583)
|
|
|
Borrowings and cash position
|
|
|
|
|
|
|
|
H1 FY27
|
Year-end FY26
|
Reported
|
|
|
|
€m
|
€m
|
change %
|
|
Non-current
borrowings
|
(49,991)
|
(45,506)
|
|
|
|
Current
borrowings
|
(6,824)
|
(7,130)
|
|
|
|
Borrowings
|
(56,815)
|
(52,636)
|
|
|
|
Cash
and cash equivalents
|
5,133
|
8,982
|
|
|
|
Borrowings less cash and cash equivalents
|
(51,682)
|
(43,654)
|
(18.4)
|
|
|
|
|
|
|
|
|
Funding position
|
|
|
|
|
|
|
H1 FY27
|
Year-end FY26
|
Reported
|
|
|
|
|
€m
|
€m
|
change %
|
|
Bonds
|
(36,092)
|
(33,828)
|
|
|
|
Bank
loans
|
(2,578)
|
(1,383)
|
|
|
|
Other
borrowings including spectrum
|
(4,027)
|
(3,393)
|
|
|
|
Gross debt1
|
(42,697)
|
(38,604)
|
(10.6)
|
|
|
Cash
and cash equivalents
|
5,133
|
8,982
|
|
|
|
Non-current
investments in sovereign securities
|
407
|
915
|
|
|
|
Short-term
investments2
|
3,257
|
3,431
|
|
|
|
Derivative
and other financial instruments3
|
489
|
340
|
|
|
|
Net
collateral liabilities4
|
(62)
|
(475)
|
|
|
|
Net debt1
|
(33,473)
|
(25,411)
|
(31.7)
|
|
|
|
H1 FY27
|
Year-end FY26
|
|
|
|
|
|
€m
|
€m
|
|
|
Lease
liabilities
|
(12,777)
|
(12,388)
|
|
|
|
Pension
fund liabilities
|
(178)
|
(206)
|
|
|
|
Guarantees
over loan issued by Australia joint venture
|
(1,038)
|
(1,031)
|
|
|
|
Equity
characteristic of 50% attributed by credit rating agencies to
‘Hybrid bonds’ included in net debt, EUR swapped value
of €7,594 million (€7,594 million as at 31 March
2026)
|
3,797
|
3,797
|
|
|
|
|
H1 FY27
|
H1 FY26
|
Reported
|
|
|
%
|
%
|
Change pps
|
|
Pre-tax ROCE (controlled)1
|
6.7%
|
7.2%
|
(0.5)
|
|
Post-tax ROCE (controlled and associates/joint
ventures)1
|
4.5%
|
4.8%
|
(0.3)
|
|
Dividends
|
|
|
|
|
|
Other significant developments
|
|
|
|
|
|
Risk factors
|
|
|
|
|
|
Responsibility statement
|
|
|
|
|
|
Unaudited condensed consolidated financial statements
|
|
|
|
|
|
|
|
Consolidated income statement
|
|
|
|
|
|
|
|
|
Six
months ended 30 September
|
|
|
|
|
|
2026
|
2025
|
|
|
Note
|
|
€m
|
€m
|
|
Revenue
|
2
|
|
21,853
|
19,609
|
|
Cost of
sales
|
|
|
(14,651)
|
(13,229)
|
|
Gross profit
|
|
|
7,202
|
6,380
|
|
Selling
and distribution expenses
|
|
|
(1,692)
|
(1,529)
|
|
Administrative
expenses
|
|
|
(3,280)
|
(2,750)
|
|
Net
credit losses on financial assets
|
|
|
(257)
|
(207)
|
|
Share
of results of equity accounted associates and joint
ventures
|
|
|
25
|
182
|
|
Impairment
charge
|
3
|
|
(4,850)
|
–
|
|
Other
income
|
9
|
|
3,369
|
86
|
|
Operating profit
|
2
|
|
517
|
2,162
|
|
Investment
and other income
|
|
|
288
|
1,085
|
|
Financing
costs
|
|
|
(1,178)
|
(1,134)
|
|
(Loss)/profit before taxation
|
|
|
(373)
|
2,113
|
|
Income
tax expense
|
4
|
|
(3,224)
|
(1,061)
|
|
(Loss)/profit for the financial period
|
|
|
(3,597)
|
1,052
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
–
Owners of the parent
|
|
|
(4,789)
|
829
|
|
–
Non-controlling interests
|
|
|
1,192
|
223
|
|
(Loss)/profit for the financial period
|
|
|
(3,597)
|
1,052
|
|
|
|
|
|
|
|
(Loss)/earnings per share
|
|
|
|
|
|
–
Basic
|
5
|
|
(20.75)c
|
3.38c
|
|
–
Diluted
|
5
|
|
(20.75)c
|
3.36c
|
|
Consolidated statement of comprehensive income
|
|
||||
|
|
|
|
|
Six
months ended 30 September
|
|
|
|
|
|
|
2026
|
2025
|
|
|
|
|
|
€m
|
€m
|
|
(Loss)/profit for the financial period
|
|
|
|
(3,597)
|
1,052
|
|
Other comprehensive income:
|
|
|
|
|
|
|
Items that may be reclassified to the income statement in
subsequent years:
|
|
|
|
|
|
|
Foreign
exchange translation differences, net of tax
|
|
|
|
678
|
(812)
|
|
Foreign
exchange translation differences recycled on disposal
|
|
|
|
187
|
–
|
|
Other,
net of tax1
|
|
|
|
(536)
|
18
|
|
Total items that may be reclassified to the income statement in
subsequent periods
|
|
|
|
329
|
(794)
|
|
Items that will not be reclassified to the income statement in
subsequent years:
|
|
|
|
|
|
|
Fair
value (losses)/gains on equity instruments classified as Other
investments, net of tax
|
|
|
|
(192)
|
242
|
|
Net
actuarial gains/(losses) on defined benefit pension schemes, net of
tax
|
|
|
|
19
|
(1)
|
|
Total items that will not be reclassified to the income statement
in subsequent periods
|
|
|
|
(173)
|
241
|
|
Other comprehensive income/(expense)
|
|
|
|
156
|
(553)
|
|
Total comprehensive (expense)/income for the financial
period
|
|
|
|
(3,441)
|
499
|
|
|
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
|
|
–
Owners of the parent
|
|
|
|
(4,753)
|
393
|
|
–
Non-controlling interests
|
|
|
|
1,312
|
106
|
|
|
|
|
|
(3,441)
|
499
|
|
Consolidated statement of financial position
|
|
|
|
|
|
|
|
|
|
|
30
September
|
31
March
|
|
|
|
|
|
2026
|
2026
|
|
|
|
Note
|
|
€m
|
€m
|
|
Non-current assets
|
|
|
|
|
|
|
Goodwill
|
|
|
|
20,324
|
21,918
|
|
Other
intangible assets
|
|
|
|
17,790
|
14,359
|
|
Property,
plant and equipment
|
|
|
|
36,713
|
34,193
|
|
Investments
in associates and joint ventures
|
|
7
|
|
6,033
|
6,492
|
|
Other
investments
|
|
|
|
1,458
|
2,087
|
|
Deferred
tax assets
|
|
|
|
15,431
|
18,068
|
|
Post
employment benefits
|
|
|
|
362
|
288
|
|
Trade
and other receivables
|
|
|
|
5,224
|
5,221
|
|
|
|
|
|
103,335
|
102,626
|
|
Current assets
|
|
|
|
|
|
|
Inventory
|
|
|
|
779
|
596
|
|
Taxation
recoverable
|
|
|
|
137
|
186
|
|
Trade
and other receivables
|
|
|
|
11,499
|
10,584
|
|
Other
investments
|
|
|
|
6,107
|
6,770
|
|
Cash
and cash equivalents
|
|
|
|
5,133
|
8,982
|
|
|
|
|
|
23,655
|
27,118
|
|
Assets
held for sale
|
|
7
|
|
–
|
174
|
|
Total assets
|
|
|
|
126,990
|
129,918
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Called
up share capital
|
|
|
|
3,950
|
3,950
|
|
Additional
paid-in capital
|
|
|
|
150,423
|
150,312
|
|
Treasury
shares
|
|
|
|
(6,550)
|
(6,704)
|
|
Accumulated
losses
|
|
|
|
(134,733)
|
(126,532)
|
|
Accumulated
other comprehensive income
|
|
|
|
29,643
|
29,607
|
|
Total attributable to owners of the parent
|
|
|
|
42,733
|
50,633
|
|
Non-controlling
interests
|
|
|
|
4,050
|
3,732
|
|
Total equity
|
|
|
|
46,783
|
54,365
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
Borrowings
|
|
|
|
49,991
|
45,506
|
|
Share
of net liabilities in joint ventures and associates
|
|
7
|
|
143
|
102
|
|
Deferred
tax liabilities
|
|
|
|
1,620
|
1,043
|
|
Post
employment benefits
|
|
|
|
178
|
206
|
|
Provisions
|
|
|
|
1,316
|
1,261
|
|
Non-debt
liabilities in respect of written put options
|
|
|
|
299
|
107
|
|
Trade
and other payables
|
|
|
|
3,925
|
3,333
|
|
|
|
|
|
57,472
|
51,558
|
|
Current liabilities
|
|
|
|
|
|
|
Borrowings
|
|
|
|
6,824
|
7,130
|
|
Taxation
liabilities
|
|
|
|
525
|
555
|
|
Provisions
|
|
|
|
750
|
731
|
|
Trade
and other payables
|
|
|
|
14,636
|
15,579
|
|
|
|
|
|
22,735
|
23,995
|
|
Total equity and liabilities
|
|
|
|
126,990
|
129,918
|
|
Consolidated statement of changes in equity
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
Share
capital
|
Additional
paid-in
capital1
|
Treasury
shares
|
Accumulated
comprehensive
losses2
|
Equity
attributable to the owners
|
Non-
controlling
interests
|
Total
equity
|
|
|
€m
|
€m
|
€m
|
€m
|
€m
|
€m
|
€m
|
|
1 April 2025
|
4,319
|
149,834
|
(6,791)
|
(94,617)
|
52,745
|
1,171
|
53,916
|
|
Issue
or reissue of shares
|
–
|
1
|
76
|
(77)
|
–
|
–
|
–
|
|
Share-based
payments
|
–
|
31
|
–
|
–
|
31
|
3
|
34
|
|
Acquisition
of subsidiaries
|
–
|
–
|
–
|
–
|
–
|
1,120
|
1,120
|
|
Transactions
with non-controlling interests in subsidiaries
|
–
|
–
|
–
|
1,206
|
1,206
|
1,536
|
2,742
|
|
Comprehensive
income
|
–
|
–
|
–
|
393
|
393
|
106
|
499
|
|
Dividends
|
–
|
–
|
–
|
(558)
|
(558)
|
(144)
|
(702)
|
|
Purchase
of treasury shares
|
–
|
–
|
(1,000)
|
–
|
(1,000)
|
–
|
(1,000)
|
|
Cancellation
of shares
|
(130)
|
130
|
680
|
(680)
|
–
|
–
|
–
|
|
30 September 2025
|
4,189
|
149,996
|
(7,035)
|
(94,333)
|
52,817
|
3,792
|
56,609
|
|
|
|
|
|
|
|
|
|
|
1 April 2026
|
3,950
|
150,312
|
(6,704)
|
(96,925)
|
50,633
|
3,732
|
54,365
|
|
Issue
or reissue of shares
|
–
|
48
|
154
|
(191)
|
11
|
113
|
124
|
|
Share-based
payments
|
–
|
63
|
–
|
–
|
63
|
5
|
68
|
|
Acquisition
of subsidiaries3
|
–
|
–
|
–
|
–
|
–
|
1,959
|
1,959
|
|
Transactions
with non-controlling interests in subsidiaries3
|
–
|
–
|
–
|
(2,677)
|
(2,677)
|
(2,670)
|
(5,347)
|
|
Comprehensive
(expense)/income
|
–
|
–
|
–
|
(4,753)
|
(4,753)
|
1,312
|
(3,441)
|
|
Dividends
|
–
|
–
|
–
|
(544)
|
(544)
|
(401)
|
(945)
|
|
30 September 2026
|
3,950
|
150,423
|
(6,550)
|
(105,090)
|
42,733
|
4,050
|
46,783
|
|
Consolidated statement of cash flows
|
|
|
|
|
|
|
|
|
|
|
Six
months ended 30 September
|
|
|
|
|
|
|
2026
|
2025
|
|
|
|
Note
|
|
€m
|
€m
|
|
Inflow from operating activities
|
|
8
|
|
6,354
|
5,092
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
Purchase
of interests in subsidiaries, net of cash acquired
|
|
9
|
|
(1,125)
|
27
|
|
Purchase
of interests in associates and joint ventures
|
|
|
|
(145)
|
(68)
|
|
Purchase
of intangible assets
|
|
|
|
(924)
|
(968)
|
|
Purchase
of property, plant and equipment
|
|
|
|
(3,162)
|
(2,453)
|
|
Purchase
of investments
|
|
|
|
(191)
|
(530)
|
|
Disposal
of interests in associates and joint ventures
|
|
|
|
65
|
20
|
|
Disposal
of property, plant and equipment and intangible assets
|
|
|
|
103
|
15
|
|
Disposal
of investments
|
|
|
|
1,637
|
1,566
|
|
Dividends
received from associates and joint ventures
|
|
|
|
125
|
235
|
|
Interest
received
|
|
|
|
268
|
282
|
|
Outflow from investing activities
|
|
|
|
(3,349)
|
(1,874)
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
Proceeds
from issue of long-term borrowings
|
|
|
|
3,969
|
4,092
|
|
Repayment
of borrowings
|
|
|
|
(3,638)
|
(7,494)
|
|
Net
movement in short-term borrowings
|
|
|
|
(86)
|
(975)
|
|
Net
movement in derivatives
|
|
|
|
(32)
|
56
|
|
Interest
paid
|
|
|
|
(1,004)
|
(1,028)
|
|
Purchase
of treasury shares
|
|
|
|
(92)
|
(973)
|
|
Issue
of ordinary share capital and reissue of treasury
shares
|
|
|
|
11
|
–
|
|
Equity
dividends paid
|
|
|
|
(544)
|
(558)
|
|
Dividends
paid to non-controlling shareholders in subsidiaries
|
|
|
|
(398)
|
(141)
|
|
Payments
to non-controlling shareholders in subsidiaries
|
|
9
|
|
(5,320)
|
(22)
|
|
Receipts
from non-controlling shareholders in subsidiaries
|
|
9
|
|
197
|
125
|
|
Outflow from financing activities
|
|
|
|
(6,937)
|
(6,918)
|
|
|
|
|
|
|
|
|
Net cash outflow
|
|
|
|
(3,932)
|
(3,700)
|
|
Cash
and cash equivalents at the beginning of the financial
period1
|
|
|
|
8,913
|
10,893
|
|
Exchange
gain/(loss) on cash and cash equivalents
|
|
|
|
65
|
(192)
|
|
Cash and cash equivalents at the end of the financial
period1,2
|
|
|
|
5,046
|
7,001
|
|
|
Increase/(decrease)
|
|
|
|
2026
|
2025
|
|
Impact on the consolidated income statement for the six months
ended 30 September
|
€m
|
€m
|
|
Revenue
|
20
|
(12)
|
|
Operating
profit1
|
(146)
|
(159)
|
|
(Loss)/profit
for the financial period1
|
(197)
|
(200)
|
|
|
|
|
|
|
Increase
|
|
|
|
30
September
|
31
March
|
|
|
2026
|
2026
|
|
Impact on the consolidated statement of financial
position
|
€m
|
€m
|
|
Net
assets
|
956
|
895
|
|
Equity
attributable to owners of the parent
|
956
|
895
|
|
Non-controlling
interests
|
–
|
–
|
|
|
Service
revenue
|
Equipment
revenue
|
Revenue
from contracts with customers
|
Other
revenue1
|
Interest
revenue
|
Total
segment revenue
|
Adjusted
EBITDAaL
|
|
|
€m
|
€m
|
€m
|
€m
|
€m
|
€m
|
€m
|
|
Six months ended 30 September 2026
|
|
|
|
|
|
|
|
|
Germany
|
5,483
|
435
|
5,918
|
126
|
9
|
6,053
|
2,139
|
|
UK
|
4,040
|
757
|
4,797
|
32
|
29
|
4,858
|
984
|
|
Other
Europe
|
2,520
|
336
|
2,856
|
42
|
14
|
2,912
|
772
|
|
Türkiye
|
1,523
|
276
|
1,799
|
4
|
33
|
1,836
|
531
|
|
Africa2
|
4,504
|
595
|
5,099
|
310
|
18
|
5,427
|
2,058
|
|
Common
Functions3
|
404
|
19
|
423
|
445
|
–
|
868
|
(33)
|
|
Eliminations
|
(65)
|
–
|
(65)
|
(36)
|
–
|
(101)
|
–
|
|
Group
|
18,409
|
2,418
|
20,827
|
923
|
103
|
21,853
|
6,451
|
|
|
Service
revenue
|
Equipment
revenue
|
Revenue
from contracts with customers
|
Other
revenue1
|
Interest
revenue
|
Total
segment revenue
|
Adjusted
EBITDAaL
|
|
|
€m
|
€m
|
€m
|
€m
|
€m
|
€m
|
€m
|
|
Six months ended 30 September 2025
|
|
|
|
|
|
|
|
|
Germany
|
5,425
|
396
|
5,821
|
166
|
9
|
5,996
|
2,191
|
|
UK
|
3,664
|
701
|
4,365
|
18
|
26
|
4,409
|
884
|
|
Other
Europe
|
2,415
|
331
|
2,746
|
48
|
10
|
2,804
|
835
|
|
Türkiye
|
1,327
|
237
|
1,564
|
3
|
34
|
1,601
|
485
|
|
Africa2
|
3,183
|
499
|
3,682
|
252
|
16
|
3,950
|
1,347
|
|
Common
Functions3
|
388
|
23
|
411
|
559
|
–
|
970
|
(14)
|
|
Eliminations
|
(75)
|
–
|
(75)
|
(46)
|
–
|
(121)
|
–
|
|
Group
|
16,327
|
2,187
|
18,514
|
1,000
|
95
|
19,609
|
5,728
|
|
|
Six
months ended 30 September
|
|
|
|
2026
|
2025
|
|
|
€m
|
€m
|
|
Adjusted EBITDAaL
|
6,451
|
5,728
|
|
Restructuring
costs1
|
(317)
|
(186)
|
|
Interest
on lease liabilities
|
340
|
292
|
|
(Loss)/gain
on disposal of property, plant and equipment and intangible
assets
|
(9)
|
155
|
|
Depreciation
and amortisation on owned assets
|
(4,492)
|
(4,095)
|
|
Share
of results of equity accounted associates and joint
ventures
|
25
|
182
|
|
Impairment
charge
|
(4,850)
|
–
|
|
Other
income
|
3,369
|
86
|
|
Operating profit
|
517
|
2,162
|
|
Investment
and other income
|
288
|
1,085
|
|
Financing
costs
|
(1,178)
|
(1,134)
|
|
(Loss)/profit before taxation
|
(373)
|
2,113
|
|
|
30
September
|
31
March
|
|
|
2026
|
2026
|
|
|
€m
|
€m
|
|
Non-current assets1
|
|
|
|
Germany
|
30,932
|
36,746
|
|
UK
|
13,876
|
13,953
|
|
Other
Europe
|
7,306
|
7,451
|
|
Türkiye
|
2,928
|
2,781
|
|
Africa
|
17,646
|
7,344
|
|
Common
Functions
|
2,139
|
2,195
|
|
Group
|
74,827
|
70,470
|
|
|
|
Germany
|
|
Pre-tax
risk adjusted discount rate1
|
|
8.0%
|
|
Long-term
growth rate
|
|
1.2%
|
|
Projected
adjusted EBITDAaL CAGR2
|
|
1.7%
|
|
Projected
capital expenditure2
|
|
19.1%
-20.2%
|
|
|
Recoverable
amount less carrying value
|
|
|
|
|
Germany
|
|
|
|
€bn
|
|
Base
case (prior to impairment charge recognition)
|
|
(4.9)
|
|
|
|
|
|
Change
in pre-tax discount rate
|
|
|
|
-
Decrease by 0.5pps
|
|
(2.6)
|
|
-
Increase by 0.5pps
|
|
(6.8)
|
|
|
|
|
|
Change
in projected adjusted EBITDAaL CAGR2
|
|
|
|
-
Decrease by 2.0pps
|
|
(7.5)
|
|
-
Increase by 2.0pps
|
|
(1.9)
|
|
|
Six
months ended 30 September
|
|
|
|
2026
|
2025
|
|
|
€m
|
€m
|
|
United
Kingdom corporation tax (expense)/income
|
|
|
|
Current period
|
(37)
|
(18)
|
|
Adjustments in respect of prior periods
|
2
|
(3)
|
|
Overseas
current tax (expense)/income
|
|
|
|
Current period
|
(660)
|
(439)
|
|
Adjustments in respect of prior periods
|
–
|
7
|
|
Total current tax expense
|
(695)
|
(453)
|
|
|
|
|
|
Deferred
tax on origination and reversal of temporary
differences
|
|
|
|
United Kingdom deferred tax
|
(2,247)
|
(143)
|
|
Overseas deferred tax
|
(282)
|
(465)
|
|
Total deferred tax expense
|
(2,529)
|
(608)
|
|
|
|
|
|
Total income tax expense
|
(3,224)
|
(1,061)
|
|
|
Six
months ended 30 September
|
|
|
|
2026
|
2025
|
|
|
Millions
|
Millions
|
|
Weighted
average number of shares for basic earnings per share
|
23,078
|
24,509
|
|
Effect
of dilutive potential shares: restricted shares and share
options
|
–
|
133
|
|
Weighted average number of shares for diluted earnings per
share
|
23,078
|
24,642
|
|
|
|
|
|
Earnings per share attributable to owners of the parent during the
period
|
|
|
|
|
Six
months ended 30 September
|
|
|
|
2026
|
2025
|
|
|
€m
|
€m
|
|
(Loss)/profit for basic and diluted earnings per share
|
(4,789)
|
829
|
|
|
|
|
|
|
eurocents
|
eurocents
|
|
Basic (loss)/earnings per share
|
(20.75)
|
3.38
|
|
Diluted (loss)/earnings per share
|
(20.75)
|
3.36
|
|
|
Six
months ended 30 September
|
|
|
|
2026
|
2025
|
|
|
€m
|
€m
|
|
Declared during the financial period:
|
|
|
|
Final
dividend for the year ended 31 March 2026: 2.3625 eurocents per
share
|
544
|
558
|
|
(2025:
2.25 eurocents per share)
|
|
|
|
|
|
|
|
Proposed after the end of the reporting period and not recognised
as a liability:
|
|
|
|
Interim
dividend for the year ending 31 March 2027: 2.306 eurocents per
share
|
534
|
537
|
|
(2026:
2.25 eurocents per share)
|
|
|
|
|
30
September
|
31
March
|
|
|
2026
|
2026
|
|
|
€m
|
€m
|
|
Oak
Holdings 1 GmbH
|
5,178
|
5,207
|
|
VodafoneZiggo
Group Holdings B.V.
|
–
|
–
|
|
Other
|
129
|
87
|
|
Investments in joint ventures
|
5,307
|
5,294
|
|
|
|
|
|
Safaricom
PLC1
|
–
|
539
|
|
Maziv
Proprietary Limited
|
713
|
623
|
|
Other
|
13
|
36
|
|
Investments in associates
|
726
|
1,198
|
|
|
|
|
|
Investments in joint ventures and associates
|
6,033
|
6,492
|
|
|
|
|
|
TPG
Telecom Limited
|
(143)
|
(102)
|
|
Share of net liabilities in associates
|
(143)
|
(102)
|
|
|
Six
months ended 30 September
|
|
|
|
2026
|
2025
|
|
|
€m
|
€m
|
|
(Loss)/profit for the financial period
|
(3,597)
|
1,052
|
|
Investment and other income
|
(288)
|
(1,085)
|
|
Financing costs
|
1,178
|
1,134
|
|
Income tax expense
|
3,224
|
1,061
|
|
Operating profit
|
517
|
2,162
|
|
Adjustments
for:
|
|
|
|
Share-based payments and other non-cash charges
|
54
|
38
|
|
Depreciation and amortisation
|
6,545
|
5,960
|
|
Loss/(gain) on disposal of property, plant and equipment and
intangible assets
|
1
|
(154)
|
|
Share of results of equity accounted associates and joint
ventures
|
(25)
|
(182)
|
|
Impairment reversal
|
4,850
|
–
|
|
Other income
|
(3,369)
|
(86)
|
|
(Increase)/decrease in inventory
|
(90)
|
8
|
|
Increase in trade and other receivables
|
(627)
|
(767)
|
|
Decrease in trade and other payables
|
(796)
|
(1,379)
|
|
Cash generated by operations
|
7,060
|
5,600
|
|
Taxation
|
(706)
|
(508)
|
|
Inflow from operating activities
|
6,354
|
5,092
|
|
|
Six
months ended 30 September
|
|
|
|
2026
|
2025
|
|
|
€m
|
€m
|
|
Stake
increase in Safaricom PLC
|
(1,379)
|
–
|
|
Net
cash acquired
|
254
|
27
|
|
|
(1,125)
|
27
|
|
|
€m
|
|
Other
intangible assets1
|
4,140
|
|
Property,
plant and equipment
|
2,151
|
|
Other
investments
|
84
|
|
Investments
in associates
|
3
|
|
Inventory
|
12
|
|
Trade
and other receivables2
|
298
|
|
Cash
and cash equivalents
|
254
|
|
Current
and deferred taxation
|
(897)
|
|
Borrowings
|
(1,219)
|
|
Trade
and other payables
|
(674)
|
|
Provisions
|
(23)
|
|
Net identifiable assets acquired
|
4,129
|
|
Non-controlling
interests3
|
(1,959)
|
|
Goodwill4
|
3,095
|
|
Total consideration5
|
5,265
|
|
|
Six
months ended 30 September
|
|
|
|
2026
|
2025
|
|
|
€m
|
€m
|
|
Buyout
of VodafoneThree in the UK
|
(5,019)
|
–
|
|
Other
|
(104)
|
103
|
|
|
(5,123)
|
103
|
|
|
30
September
|
31
March
|
|
|
2026
|
2026
|
|
|
€m
|
€m
|
|
Financial assets at fair value1
|
|
|
|
Money
market funds (included within Cash and cash
equivalents)2
|
2,316
|
3,708
|
|
Debt
and equity securities (included within Other
investments)3
|
4,502
|
4,845
|
|
Derivative
and other financial instruments (included within Trade and other
receivables)4
|
2,948
|
2,975
|
|
Trade
receivables at fair value through Other comprehensive income
(included within Trade and other receivables)5
|
1,124
|
699
|
|
|
10,890
|
12,227
|
|
|
|
|
|
Financial liabilities at fair value1
|
|
|
|
Derivative
and other financial instruments (included within Trade and other
payables)4
|
2,306
|
1,812
|
|
|
2,306
|
1,812
|
|
|
Six
months ended 30 September
|
|
|
|
2026
|
2025
|
|
|
€m
|
€m
|
|
Sales
of goods and services to associates
|
30
|
3
|
|
Purchase
of goods and services from associates
|
1
|
2
|
|
Sales
of goods and services to joint ventures
|
89
|
150
|
|
Purchase
of goods and services from joint ventures
|
243
|
306
|
|
Interest
income receivable from associates
|
10
|
–
|
|
Interest
expense payable to associates
|
10
|
–
|
|
Interest
income receivable from joint ventures1
|
23
|
29
|
|
Interest
expense payable to joint ventures1
|
84
|
86
|
|
|
|
|
|
|
30
September
|
31
March
|
|
|
2026
|
2026
|
|
|
€m
|
€m
|
|
Trade
balances owed:
|
|
|
|
by associates
|
6
|
9
|
|
to associates
|
1
|
2
|
|
by joint ventures
|
68
|
220
|
|
to joint ventures
|
288
|
304
|
|
Other
balances owed by associates
|
–
|
11
|
|
Other
balances owed to associates
|
140
|
126
|
|
Other
balances owed by joint ventures1
|
361
|
1,219
|
|
Other
balances owed to joint ventures2
|
3,136
|
3,192
|
|
Independent review report to Vodafone Group Plc
|
|
|
|
|
|
Non-GAAP measures
|
|
|
|
|
|
Non-GAAP measure
|
Defined on page
|
Closest equivalent GAAP measure
|
Reconciled on page
|
|
Performance metrics
|
|
|
|
|
Organic
revenue growth
|
Page
50
|
Revenue
|
Pages
51, 53 and 54
|
|
Organic
service revenue growth
|
Page
50
|
Service
revenue
|
Pages
51, 53 and 54
|
|
Organic
mobile service revenue growth
|
Page
50
|
Service
revenue
|
Pages
51, 53 and 54
|
|
Organic
fixed service revenue growth
|
Page
50
|
Service
revenue
|
Pages
51, 53 and 54
|
|
Organic
Vodafone Business service revenue growth
|
Page
50
|
Service
revenue
|
Pages
51, 53 and 54
|
|
South
Africa: Financial services organic revenue growth
|
Page
50
|
Service
revenue
|
Pages
51, 53 and 54
|
|
Vodacom
International: M-Pesa organic revenue growth
|
Page
50
|
Service
revenue
|
Pages
51, 53 and 54
|
|
Egypt:
Financial services revenue (Vodafone Cash) organic revenue
growth
|
Page
50
|
Service
revenue
|
Pages
51, 53 and 54
|
|
Group
Adjusted EBITDAaL
|
Page
50
|
Operating
profit
|
Page
32
|
|
Organic
Adjusted EBITDAaL growth
|
Page
50
|
Operating
profit
|
Pages
52, 53 and 54
|
|
Organic
Adjusted EBITDAaL margin growth
|
Page
50
|
Operating
profit
|
Page
52
|
|
Other metrics
|
|
|
|
|
Adjusted
profit attributable to owners of the parent
|
Page
55
|
Profit
attributable to owners of the parent
|
Page
55
|
|
Adjusted
basic earnings per share
|
Page
55
|
Basic
earnings per share
|
Page
56
|
|
Cash flow, funding and capital allocation metrics
|
|
|
|
|
Free
cash flow
|
Page
56
|
Inflow
from operating activities
|
Page
57
|
|
Adjusted
free cash flow
|
Page
56
|
Inflow
from operating activities
|
Pages
17 and 57
|
|
Gross
debt
|
Page
56
|
Borrowings
|
Page
57
|
|
Net
debt
|
Page
56
|
Borrowings
less cash and cash equivalents
|
Page
57
|
|
Pre-tax
ROCE (controlled)
|
Page
58
|
ROCE
calculated using GAAP measures
|
Pages
58 and 59
|
|
Post-tax
ROCE (controlled and associates/joint ventures)
|
Page
58
|
ROCE
calculated using GAAP measures
|
Pages
58 and 59
|
|
Financing and Taxation metrics
|
|
|
|
|
Adjusted
net financing costs
|
Page
60
|
Net
financing costs
|
Page
15
|
|
Adjusted
profit before taxation
|
Page
60
|
Profit
before taxation
|
Page
61
|
|
Adjusted
income tax expense
|
Page
60
|
Income
tax expense
|
Page
61
|
|
Adjusted
effective tax rate
|
Page
60
|
Income
tax expense
|
Page
61
|
|
Adjusted
share of results of equity accounted associates and joint
ventures
|
Page
60
|
Share
of results of equity accounted associates and joint
ventures
|
Page
61
|
|
Adjusted
share of results of equity accounted associates and joint ventures
used in post-tax ROCE
|
Page
60
|
Share
of results of equity accounted associates and joint
ventures
|
Page
61
|
|
Non-GAAP measure
|
Purpose
|
Definition
|
|
Adjusted
EBITDAaL
|
Adjusted
EBITDAaL is used in conjunction with financial measures such as
operating profit to assess our operating performance and
profitability.
It is a
key external metric used by the investor community to assess
performance of our operations.
It is
our segment performance measure in accordance with IFRS 8
(Operating Segments).
|
Adjusted
EBITDAaL is operating profit after depreciation on lease-related
right of use assets and interest on lease liabilities but excluding
depreciation, amortisation and gains/losses on disposal of owned
assets and excluding share of results of equity accounted
associates and joint ventures, impairment losses/reversals,
restructuring costs arising from discrete restructuring plans,
other income and expense and significant items that are not
considered by management to be reflective of the underlying
performance of the Group.
|
|
Six months ended 30 September 2026
|
|
|
|
|
|
|
|
|
|
|
|
Reported
growth
|
M&A
and Other
|
Foreign
exchange
|
Organic
growth
|
|
|
|
|
H1 FY27
|
H1 FY26
|
||||
|
|
|
€m
|
€m
|
%
|
pps
|
pps
|
%
|
|
Service revenue
|
|
|
|
|
|
|
|
|
Germany
|
5,483
|
5,425
|
1.1
|
(0.7)
|
–
|
0.4
|
|
|
|
Mobile
service revenue
|
2,568
|
2,579
|
(0.4)
|
–
|
–
|
(0.4)
|
|
|
Fixed
service revenue
|
2,915
|
2,846
|
2.4
|
(1.3)
|
–
|
1.1
|
|
UK
|
4,040
|
3,664
|
10.3
|
(9.6)
|
0.2
|
0.9
|
|
|
|
Mobile
service revenue
|
3,212
|
2,862
|
12.2
|
(12.4)
|
0.2
|
–
|
|
|
Fixed
service revenue
|
828
|
802
|
3.2
|
1.3
|
0.3
|
4.8
|
|
Other
Europe
|
2,520
|
2,415
|
4.3
|
(2.4)
|
(0.5)
|
1.4
|
|
|
Türkiye1
|
1,523
|
1,327
|
14.8
|
1.9
|
16.1
|
32.8
|
|
|
Africa
|
4,504
|
3,183
|
41.5
|
(23.8)
|
(4.3)
|
13.4
|
|
|
Common
Functions2
|
404
|
388
|
|
|
|
|
|
|
Eliminations
|
(65)
|
(75)
|
|
|
|
|
|
|
Total service revenue
|
18,409
|
16,327
|
12.8
|
(7.3)
|
0.3
|
5.8
|
|
|
Other
revenue
|
3,444
|
3,282
|
|
|
|
|
|
|
Revenue
|
21,853
|
19,609
|
11.4
|
(6.9)
|
0.2
|
4.7
|
|
|
|
|
|
|
|
|
|
|
|
Other growth metrics
|
|
|
|
|
|
|
|
|
Vodafone
Business - Service revenue
|
4,413
|
3,991
|
10.6
|
(4.7)
|
(0.1)
|
5.8
|
|
|
Germany
- Vodafone Business service revenue
|
1,251
|
1,170
|
6.9
|
(3.2)
|
–
|
3.7
|
|
|
UK -
Vodafone Business service revenue
|
1,070
|
1,058
|
1.1
|
(1.6)
|
0.3
|
(0.2)
|
|
|
Other
Europe - Vodafone Business service revenue
|
819
|
763
|
7.3
|
0.2
|
(0.5)
|
7.0
|
|
|
Türkiye
- Vodafone Business service revenue
|
251
|
208
|
20.7
|
2.0
|
17.3
|
40.0
|
|
|
Africa
- Vodacom Business service revenue
|
781
|
572
|
36.5
|
(21.3)
|
(6.1)
|
9.1
|
|
|
South
Africa - Financial services revenue
|
101
|
88
|
14.8
|
–
|
(8.9)
|
5.9
|
|
|
Vodacom
International - M-Pesa revenue
|
285
|
233
|
22.3
|
–
|
1.1
|
23.4
|
|
|
Safaricom
- M-Pesa revenue
|
669
|
592
|
13.0
|
–
|
0.7
|
13.7
|
|
|
Egypt -
Financial services revenue (Vodafone Cash)
|
113
|
67
|
68.7
|
–
|
5.6
|
74.3
|
|
|
Six months ended 30 September 2026
|
|
|
|
|
|
|
|
|
|
|
|
Reported
growth
|
M&A
and Other
|
Foreign
exchange
|
Organic
growth
|
|
|
|
|
H1 FY27
|
H1 FY26
|
||||
|
|
|
€m
|
€m
|
%
|
pps
|
pps
|
%
|
|
Adjusted EBITDAaL
|
|
|
|
|
|
|
|
|
Germany
|
2,139
|
2,191
|
(2.4)
|
(0.8)
|
–
|
(3.2)
|
|
|
UK
|
984
|
884
|
11.3
|
(5.6)
|
0.2
|
5.9
|
|
|
Other
Europe
|
772
|
835
|
(7.5)
|
3.5
|
(0.6)
|
(4.6)
|
|
|
Türkiye
|
531
|
485
|
9.5
|
8.0
|
15.2
|
32.7
|
|
|
Africa
|
2,058
|
1,347
|
52.8
|
(30.3)
|
(4.5)
|
18.0
|
|
|
Common
Functions1
|
(33)
|
(14)
|
|
|
|
|
|
|
Eliminations
|
–
|
–
|
|
|
|
|
|
|
Group
|
6,451
|
5,728
|
12.6
|
(6.6)
|
0.4
|
6.4
|
|
|
|
|
|
|
|
|
|
|
|
Percentage point change in Adjusted EBITDAaL margin
|
|
|
|
|
|
|
|
|
Germany
|
35.3%
|
36.5%
|
(1.2)
|
(0.1)
|
–
|
(1.3)
|
|
|
UK
|
20.3%
|
20.0%
|
0.3
|
0.9
|
–
|
1.2
|
|
|
Other
Europe
|
26.5%
|
29.8%
|
(3.3)
|
2.0
|
–
|
(1.3)
|
|
|
Türkiye
|
28.9%
|
30.3%
|
(1.4)
|
1.4
|
–
|
–
|
|
|
Africa
|
37.9%
|
34.1%
|
3.8
|
(2.5)
|
0.3
|
1.6
|
|
|
Group
|
29.5%
|
29.2%
|
0.3
|
0.2
|
–
|
0.5
|
|
|
Quarter ended 30 September 2026
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported
growth
|
M&A
and Other
|
Foreign
exchange
|
Organic
growth
|
|
|
|
Q2 FY27
|
Q2 FY26
|
||||
|
|
|
€m
|
€m
|
%
|
pps
|
pps
|
%
|
|
Service revenue
|
|
|
|
|
|
|
|
|
Germany
|
2,743
|
2,737
|
0.2
|
(0.7)
|
–
|
(0.5)
|
|
|
|
Mobile
service revenue
|
1,289
|
1,315
|
(2.0)
|
0.1
|
–
|
(1.9)
|
|
|
Fixed
service revenue
|
1,454
|
1,422
|
2.3
|
(1.4)
|
–
|
0.9
|
|
UK
|
2,052
|
2,018
|
1.7
|
0.8
|
(1.3)
|
1.2
|
|
|
|
Mobile
service revenue
|
1,631
|
1,612
|
1.2
|
0.7
|
(1.3)
|
0.6
|
|
|
Fixed
service revenue
|
421
|
406
|
3.7
|
1.2
|
(1.4)
|
3.5
|
|
Other
Europe
|
1,289
|
1,231
|
4.7
|
(2.4)
|
(0.5)
|
1.8
|
|
|
Türkiye1
|
807
|
698
|
15.6
|
3.5
|
16.1
|
35.2
|
|
|
Africa
|
2,714
|
1,628
|
66.7
|
(46.2)
|
(6.5)
|
14.0
|
|
|
Common
Functions2
|
207
|
196
|
|
|
|
|
|
|
Eliminations
|
(29)
|
(39)
|
|
|
|
|
|
|
Total service revenue
|
9,783
|
8,469
|
15.5
|
(8.9)
|
(0.2)
|
6.4
|
|
|
Other
revenue
|
1,776
|
1,755
|
|
|
|
|
|
|
Revenue
|
11,559
|
10,224
|
13.1
|
(7.6)
|
(0.4)
|
5.1
|
|
|
|
|
|
|
|
|
|
|
|
Other growth metrics
|
|
|
|
|
|
|
|
|
Vodafone
Business - Service revenue
|
2,316
|
2,027
|
14.3
|
(7.0)
|
(0.7)
|
6.6
|
|
|
Germany
- Vodafone Business service revenue
|
628
|
589
|
6.6
|
(3.3)
|
–
|
3.3
|
|
|
UK -
Vodafone Business service revenue
|
543
|
540
|
0.6
|
0.9
|
(1.2)
|
0.3
|
|
|
Other
Europe - Vodafone Business service revenue
|
425
|
385
|
10.4
|
0.1
|
(0.6)
|
9.9
|
|
|
Türkiye
- Vodafone Business service revenue
|
130
|
109
|
19.3
|
3.6
|
16.7
|
39.6
|
|
|
Africa
- Vodacom Business service revenue
|
465
|
292
|
59.2
|
(41.4)
|
(8.5)
|
9.3
|
|
|
Group
Adjusted EBITDAaL
|
3,519
|
2,980
|
18.1
|
(11.6)
|
–
|
6.5
|
|
|
Quarter ended 30 June 2026
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported
growth
|
M&A
and Other
|
Foreign
exchange
|
Organic
growth
|
|
|
|
Q1 FY27
|
Q1 FY26
|
||||
|
|
|
€m
|
€m
|
%
|
pps
|
pps
|
%
|
|
Service revenue
|
|
|
|
|
|
|
|
|
Germany
|
2,740
|
2,688
|
1.9
|
(0.7)
|
–
|
1.2
|
|
|
|
Mobile
service revenue
|
1,279
|
1,264
|
1.2
|
–
|
–
|
1.2
|
|
|
Fixed
service revenue
|
1,461
|
1,424
|
2.6
|
(1.3)
|
–
|
1.3
|
|
UK
|
1,988
|
1,646
|
20.8
|
(22.5)
|
2.3
|
0.6
|
|
|
|
Mobile
service revenue
|
1,581
|
1,250
|
26.5
|
(29.6)
|
2.4
|
(0.7)
|
|
|
Fixed
service revenue
|
407
|
396
|
2.8
|
1.3
|
2.0
|
6.1
|
|
Other
Europe
|
1,231
|
1,184
|
4.0
|
(2.4)
|
(0.6)
|
1.0
|
|
|
Türkiye1
|
716
|
629
|
13.8
|
0.2
|
16.2
|
30.2
|
|
|
Africa
|
1,790
|
1,555
|
15.1
|
–
|
(2.5)
|
12.6
|
|
|
Common
Functions2
|
197
|
192
|
|
|
|
|
|
|
Eliminations
|
(36)
|
(36)
|
|
|
|
|
|
|
Total service revenue
|
8,626
|
7,858
|
9.8
|
(5.5)
|
0.9
|
5.2
|
|
|
Other
revenue
|
1,668
|
1,527
|
|
|
|
|
|
|
Revenue
|
10,294
|
9,385
|
9.7
|
(6.1)
|
0.7
|
4.3
|
|
|
|
|
|
|
|
|
|
|
|
Other growth metrics
|
|
|
|
|
|
|
|
|
Vodafone
Business - Service revenue
|
2,097
|
1,964
|
6.8
|
(2.3)
|
0.5
|
5.0
|
|
|
Germany
- Vodafone Business service revenue
|
623
|
581
|
7.2
|
(3.2)
|
–
|
4.0
|
|
|
UK -
Vodafone Business service revenue
|
527
|
518
|
1.7
|
(4.3)
|
1.9
|
(0.7)
|
|
|
Other
Europe - Vodafone Business service revenue
|
394
|
378
|
4.2
|
0.1
|
(0.3)
|
4.0
|
|
|
Türkiye
- Vodafone Business service revenue
|
121
|
99
|
22.2
|
0.3
|
17.9
|
40.4
|
|
|
Africa
- Vodacom Business service revenue
|
316
|
280
|
12.9
|
–
|
(4.2)
|
8.7
|
|
|
Group
Adjusted EBITDAaL
|
2,932
|
2,748
|
6.7
|
(1.2)
|
0.7
|
6.2
|
|
|
Non-GAAP
measure
|
Purpose
|
Definition
|
|
Adjusted
profit attributable to owners of the parent
|
This
metric is used in the calculation of Adjusted basic earnings per
share.
|
Adjusted
profit attributable to owners of the parent excludes restructuring
costs arising from discrete restructuring plans, amortisation of
customer bases and brand intangible assets, impairment
losses/reversals, other income and expense, mark-to-market and
foreign exchange movements and fair value movements on Other
investments through profit and loss, together with related tax
effects.
|
|
Adjusted
basic earnings per share
|
This
performance measure is used in discussions with the investor
community.
|
Adjusted
basic earnings per share is Adjusted profit attributable to owners
of the parent divided by the weighted average number of shares
outstanding. This is the same denominator used when calculating
basic earnings per share.
|
|
|
H1 FY27
|
H1 FY26
|
||||
|
|
Reported
|
Adjustments
|
Adjusted
|
Reported
|
Adjustments
|
Adjusted
|
|
|
€m
|
€m
|
€m
|
€m
|
€m
|
€m
|
|
Adjusted EBITDAaL
|
6,451
|
–
|
6,451
|
5,728
|
–
|
5,728
|
|
Restructuring
costs
|
(317)
|
317
|
–
|
(186)
|
186
|
–
|
|
Interest
on lease liabilities
|
340
|
–
|
340
|
292
|
–
|
292
|
|
(Loss)/gain
on disposal of property, plant & equipment and intangible
assets
|
(9)
|
–
|
(9)
|
155
|
–
|
155
|
|
Depreciation
and amortisation on owned assets1
|
(4,492)
|
386
|
(4,106)
|
(4,095)
|
336
|
(3,759)
|
|
Share
of results of equity accounted associates and joint
ventures2
|
25
|
75
|
100
|
182
|
(37)
|
145
|
|
Impairment
charge
|
(4,850)
|
4,850
|
–
|
–
|
–
|
–
|
|
Other
income
|
3,369
|
(3,369)
|
–
|
86
|
(86)
|
–
|
|
Operating profit
|
517
|
2,259
|
2,776
|
2,162
|
399
|
2,561
|
|
Investment
and other income
|
288
|
–
|
288
|
1,085
|
–
|
1,085
|
|
Financing
costs3
|
(1,178)
|
21
|
(1,157)
|
(1,134)
|
76
|
(1,058)
|
|
(Loss)/profit before taxation
|
(373)
|
2,280
|
1,907
|
2,113
|
475
|
2,588
|
|
Income
tax expense4
|
(3,224)
|
2,803
|
(421)
|
(1,061)
|
392
|
(669)
|
|
(Loss)/profit for the financial period
|
(3,597)
|
5,083
|
1,486
|
1,052
|
867
|
1,919
|
|
|
|
|
|
|
|
|
|
(Loss)/profit
attributable to:
|
|
|
|
|
|
|
|
-
Owners of the parent
|
(4,789)
|
5,131
|
342
|
829
|
867
|
1,696
|
|
-
Non-controlling interests
|
1,192
|
(48)
|
1,144
|
223
|
–
|
223
|
|
(Loss)/profit for the financial period
|
(3,597)
|
5,083
|
1,486
|
1,052
|
867
|
1,919
|
|
|
H1 FY27
|
H1 FY26
|
|
|
€m
|
€m
|
|
(Loss)/profit
attributable to owners of the parent
|
(4,789)
|
829
|
|
Adjusted
profit attributable to owners of the parent
|
342
|
1,696
|
|
|
|
|
|
|
Million
|
Million
|
|
Weighted
average number of shares outstanding - Basic
|
23,078
|
24,509
|
|
|
|
|
|
|
eurocents
|
eurocents
|
|
Basic (loss)/earnings per share
|
(20.75)c
|
3.38c
|
|
Adjusted basic earnings per share
|
1.48c
|
6.92c
|
|
Non-GAAP measure
|
Purpose
|
Definition
|
|
Free
cash flow
|
Internal
performance reporting.
External
metric used by investor community.
Assists
comparability with other companies, although our metric may not be
directly comparable to similarly titled measures used by other
companies.
|
Free
cash flow is Adjusted EBITDAaL after cash flows in relation to
capital additions, working capital movements including in respect
of capital additions, disposal of property, plant and equipment and
intangible assets, integration capital additions and restructuring
costs, together with related working capital, licences and
spectrum, interest received and paid (excluding interest on bank
borrowings secured against Indian assets), taxation, dividends
received from associates and joint ventures, dividends paid to
non-controlling shareholders in subsidiaries, payments in respect
of lease liabilities and other.
|
|
Adjusted
free cash flow
|
Internal
performance reporting.
External
metric used by investor community.
Setting
director and management remuneration.
Key
external metric used to evaluate liquidity and the cash generated
by our operations.
|
Adjusted
free cash flow is Free cash flow before licences and spectrum,
restructuring costs arising from discrete restructuring plans,
integration capital additions and working capital related
items.
|
|
Gross
debt
|
Prominent
metric used by debt rating agencies and the investor
community.
|
Non-current
borrowings and current borrowings, excluding lease liabilities,
collateral liabilities and borrowings specifically secured against
Indian assets.
|
|
Net
debt
|
Prominent
metric used by debt rating agencies and the investor
community.
|
Gross
debt less cash and cash equivalents, short-term investments,
non-current investments in sovereign securities, derivative and
other financial instruments excluding mark-to-market adjustments
and net collateral assets.
|
|
|
H1 FY27
|
H1 FY26
|
|
|
€m
|
€m
|
|
Inflow from operating activities
|
6,354
|
5,092
|
|
Net tax
paid
|
706
|
508
|
|
Cash generated by operations
|
7,060
|
5,600
|
|
Capital
additions
|
(3,320)
|
(2,800)
|
|
Working
capital movement in respect of capital additions
|
(686)
|
(639)
|
|
Disposal
of property, plant and equipment and intangible assets
|
17
|
14
|
|
Integration
capital additions
|
(64)
|
(21)
|
|
Working
capital movement in respect of integration capital
additions
|
(71)
|
1
|
|
Licences
and spectrum
|
(21)
|
(45)
|
|
Interest
received and paid1
|
(734)
|
(746)
|
|
Taxation
|
(706)
|
(522)
|
|
Dividends
received from associates and joint ventures
|
125
|
235
|
|
Dividends
paid to non-controlling shareholders in subsidiaries
|
(398)
|
(141)
|
|
Payments
in respect of lease liabilities
|
(1,944)
|
(1,700)
|
|
Other
|
(103)
|
(7)
|
|
Free cash flow
|
(845)
|
(771)
|
|
|
|
H1 FY27
|
Year-end FY26
|
|
|
|
€m
|
€m
|
|
Borrowings
|
(56,815)
|
(52,636)
|
|
|
Lease
liabilities
|
12,777
|
12,388
|
|
|
Collateral
liabilities
|
1,341
|
1,644
|
|
|
Gross debt
|
(42,697)
|
(38,604)
|
|
|
Collateral
liabilities
|
(1,341)
|
(1,644)
|
|
|
Cash
and cash equivalents
|
5,133
|
8,982
|
|
|
Non-current
investments in sovereign securities
|
407
|
915
|
|
|
Short-term
investments
|
3,257
|
3,431
|
|
|
Collateral
assets
|
1,279
|
1,169
|
|
|
Derivative
and other financial instruments
|
642
|
1,163
|
|
|
Less
mark-to-market gains deferred in hedge reserves
|
(153)
|
(823)
|
|
|
Net debt
|
(33,473)
|
(25,411)
|
|
|
Non-GAAP measure
|
Purpose
|
Definition
|
|
Return
on Capital Employed (‘ROCE’)
|
ROCE is
a metric used by the investor community and reflects how
efficiently we are generating profit with the capital we
deploy.
|
We
calculate ROCE by dividing Operating profit by the average of
capital employed as reported in the consolidated statement of
financial position. Capital employed includes borrowings, cash and
cash equivalents, derivative and other financial instruments
included in trade and other receivables/payables, short-term
investments, non-current investments in sovereign securities,
collateral assets, financial liabilities under put option
arrangements and equity.
|
|
Pre-tax
ROCE (controlled)
Post-tax
ROCE (controlled and associates/joint ventures)
|
As
above
|
We
calculate pre-tax ROCE (controlled) by using Operating profit
excluding interest on lease liabilities, restructuring costs
arising from discrete restructuring plans, impairment
losses/reversals, other income and expense, the impact of
hyperinflationary adjustments and the share of results of equity
accounted associates and joint ventures. On a post-tax basis, the
measure includes our Adjusted share of results from associates and
joint ventures and a notional tax charge. Capital is equivalent to
net operating assets and is based on the average of month end
capital employed balances during the period of: property, plant and
equipment (including leased assets and lease liabilities),
intangible assets (including goodwill), operating working capital
(including held for sale assets and excluding derivative balances)
and provisions, excluding the impact of hyperinflationary
adjustments. Other assets that do not directly contribute to
returns are excluded from this measure and include other
investments, current and deferred tax balances and post employment
benefits. On a post-tax basis, ROCE also includes our investments
in associates and joint ventures.
|
|
|
H1 FY27
|
H1 FY26
|
|
|
€m
|
€m
|
|
Operating profit/(loss)1
|
1,199
|
(631)
|
|
|
|
|
|
Borrowings
|
56,815
|
51,455
|
|
Cash
and cash equivalents
|
(5,133)
|
(7,087)
|
|
Derivative
and other financial instruments included in trade and other
receivables
|
(2,948)
|
(3,005)
|
|
Derivative
and other financial instruments included in trade and other
payables
|
2,306
|
2,451
|
|
Non-current
investments in sovereign securities
|
(407)
|
(904)
|
|
Short-term
investments
|
(3,257)
|
(3,773)
|
|
Collateral
assets
|
(1,279)
|
(1,495)
|
|
Financial
liabilities under put option arrangements
|
299
|
102
|
|
Equity
|
46,783
|
56,609
|
|
Capital employed at end of the period
|
93,179
|
94,353
|
|
|
|
|
|
Average capital employed for the period
|
93,766
|
98,432
|
|
|
|
|
|
ROCE using GAAP measures
|
1.3%
|
(0.6%)
|
|
|
H1 FY27
|
H1 FY26
|
|
|
€m
|
€m
|
|
Operating profit/(loss)
|
1,199
|
(631)
|
|
Interest
on lease liabilities
|
(663)
|
(560)
|
|
Restructuring
costs
|
501
|
292
|
|
Other
income
|
(3,195)
|
(118)
|
|
Share
of results of equity accounted associates and joint
ventures
|
539
|
(99)
|
|
Impairment
charge
|
4,850
|
4,515
|
|
Other
adjustments1
|
459
|
431
|
|
Adjusted operating profit for calculating pre-tax ROCE
(controlled)
|
3,690
|
3,830
|
|
Adjusted
share of results of equity accounted associates and joint ventures
used in post-tax ROCE2
|
(9)
|
88
|
|
Notional
tax at Adjusted effective tax rate3
|
(926)
|
(1,037)
|
|
Adjusted operating profit for calculating post-tax ROCE (controlled
and associates/joint ventures)
|
2,755
|
2,881
|
|
|
|
|
|
Capital employed for calculating ROCE on a GAAP basis
|
93,179
|
94,353
|
|
Adjustments
to exclude:
|
|
|
|
-
Leases
|
(12,777)
|
(12,335)
|
|
-
Deferred tax assets
|
(15,431)
|
(18,513)
|
|
-
Deferred tax liabilities
|
1,620
|
796
|
|
-
Taxation recoverable
|
(137)
|
(170)
|
|
-
Taxation liabilities
|
525
|
594
|
|
- Other
investments
|
(1,514)
|
(2,935)
|
|
-
Associates and joint ventures
|
(5,890)
|
(6,699)
|
|
-
Pension assets and liabilities
|
(184)
|
(65)
|
|
- Other
adjustments1
|
(1,276)
|
(1,123)
|
|
Adjusted capital employed for calculating pre-tax ROCE
(controlled)
|
58,115
|
53,903
|
|
Associates
and joint ventures1
|
5,890
|
6,699
|
|
Adjusted capital employed for calculating post-tax ROCE (controlled
and associates/joint ventures)
|
64,005
|
60,602
|
|
|
|
|
|
Average capital employed for calculating pre-tax ROCE
(controlled)
|
55,313
|
52,899
|
|
Average capital employed for calculating post-tax ROCE (controlled
and associates/joint ventures)
|
61,875
|
59,700
|
|
|
|
|
|
Pre-tax ROCE (controlled)
|
6.7%
|
7.2%
|
|
Post-tax ROCE (controlled and associates/joint
ventures)
|
4.5%
|
4.8%
|
|
Non-GAAP measure
|
Purpose
|
Definition
|
|
Adjusted
net financing costs
|
This
metric is used by both management and the investor
community.
This
metric is used in the calculation of Adjusted basic earnings per
share.
|
Adjusted
net financing costs exclude mark-to-market and foreign exchange
gains/losses, together with fair value movements on Other
investments through profit and loss.
|
|
Adjusted
profit before taxation
|
This
metric is used in the calculation of the Adjusted effective tax
rate (see below).
|
Adjusted
profit before taxation excludes the tax effects of items excluded
from Adjusted basic earnings per share, including: impairment
losses/reversals, amortisation of customer bases and brand
intangible assets, restructuring costs arising from discrete
restructuring plans, other income and expense, mark-to-market and
foreign exchange movements and fair value movements on Other
investments through profit and loss.
|
|
Adjusted
income tax expense
|
This
metric is used in the calculation of the Adjusted effective tax
rate (see below).
|
Adjusted
income tax expense excludes the tax effects of items excluded from
Adjusted basic earnings per share, including: impairment
losses/reversals, amortisation of customer bases and brand
intangible assets, restructuring costs arising from discrete
restructuring plans, other income and expense, mark-to-market and
foreign exchange movements and fair value movements on Other
investments through profit and loss. It also excludes deferred tax
movements relating to tax losses in Germany, Luxembourg and the UK
as well as other significant one-off items.
|
|
Adjusted
effective tax rate
|
This
metric is used by both management and the investor
community.
|
Adjusted
income tax expense (see above) divided by Adjusted profit before
taxation (see above).
|
|
Adjusted
share of results of equity accounted associates and joint
ventures
|
This
metric is used in the calculation of Adjusted effective tax
rate.
|
Share
of results of equity accounted associates and joint ventures
excluding restructuring costs, amortisation of acquired customer
base and brand intangible assets and other income and
expense.
|
|
Adjusted
share of results of equity accounted associates and joint ventures
used in post-tax ROCE
|
This
metric is used in the calculation of post-tax ROCE (controlled and
associates/joint ventures).
|
Share
of results of equity accounted associates and joint ventures
excluding restructuring costs and other income and
expense.
|
|
|
H1 FY27
|
H1 FY26
|
|
|
|
€m
|
€m
|
|
|
(Loss)/profit before taxation
|
(373)
|
2,113
|
|
|
Adjustments
to derive Adjusted profit before tax
|
2,280
|
475
|
|
|
Adjusted profit before taxation
|
1,907
|
2,588
|
|
|
Adjusted
share of results of equity accounted associates and joint
ventures
|
(100)
|
(145)
|
|
|
Adjusted profit before tax for calculating Adjusted effective tax
rate
|
1,807
|
2,443
|
|
|
|
|
|
|
|
Income tax expense
|
(3,224)
|
(1,061)
|
|
|
Tax on
adjustments to derive Adjusted profit before tax
|
(149)
|
(148)
|
|
|
Adjustments:
|
|
|
|
|
-
Deferred tax on rate change in Germany
|
66
|
269
|
|
|
-
Deferred tax charge for utilisation of recognised tax losses in
Luxembourg
|
165
|
172
|
|
|
-
UK corporate interest restriction
|
–
|
3
|
|
|
-
Tax relating to inflation-related adjustments in Türkiye
|
117
|
96
|
|
|
-
UK deferred tax asset derecognition and current period
non-recognition
|
2,390
|
–
|
|
|
-
Germany deferred tax asset derecognition and current period
non-recognition
|
214
|
–
|
|
|
Adjusted income tax expense for calculating Adjusted tax
rate
|
(421)
|
(669)
|
|
|
Adjusted effective tax rate
|
23.3%
|
27.4%
|
|
|
|
H1 FY27
|
H1 FY26
|
|
|
€m
|
€m
|
|
Share of results of equity accounted associates and joint
ventures
|
25
|
182
|
|
Restructuring
costs, net of tax
|
1
|
15
|
|
Other
income, net of tax
|
10
|
(42)
|
|
Adjusted share of results of equity accounted associates and joint
ventures used in post-tax ROCE
|
36
|
155
|
|
Amortisation
of acquired customer base and brand intangible assets, net of
tax
|
64
|
(10)
|
|
Adjusted share of results of equity accounted associates and joint
ventures
|
100
|
145
|
|
Additional information
|
|
|
|
|
|
|
|
H1 FY27
|
H1 FY26
|
|
|
€m
|
€m
|
|
|
Depreciation
on leased assets - included in Adjusted EBITDAaL
|
1,960
|
1,735
|
|
|
Depreciation
on leased assets - included in Restructuring costs
|
86
|
130
|
|
|
Depreciation on leased assets
|
2,046
|
1,865
|
|
|
|
|
|
|
|
Depreciation
on owned assets
|
2,366
|
2,110
|
|
|
Amortisation
of owned intangible assets
|
2,133
|
1,985
|
|
|
Depreciation and amortisation on owned assets
|
4,499
|
4,095
|
|
|
|
|
|
|
|
Total depreciation and amortisation on owned and leased
assets
|
6,545
|
5,960
|
|
|
|
|
|
|
|
Loss/(gain)
on disposal of owned fixed assets
|
9
|
(155)
|
|
|
(Gain)/loss
on disposal of leased assets
|
(8)
|
1
|
|
|
Depreciation and amortisation - as recognised in the consolidated
income statement
|
6,546
|
5,806
|
|
|
|
|
H1 FY27
|
H1 FY26
|
|
|
€m
|
€m
|
|
|
Capital
additions
|
3,320
|
2,800
|
|
|
Integration
related capital additions
|
64
|
21
|
|
|
Licence
and spectrum additions
|
254
|
261
|
|
|
Additions
to customer bases
|
–
|
1
|
|
|
Additions
|
3,638
|
3,083
|
|
|
|
|
|
|
|
Intangible
asset additions
|
1,179
|
1,103
|
|
|
Property,
plant and equipment owned additions
|
2,459
|
1,980
|
|
|
Total additions
|
3,638
|
3,083
|
|
|
Definitions
|
|
|
|
|
|
Term
|
Definition
|
|
Africa
|
Comprises
the Vodacom Group.
|
|
ARPU
|
Average
revenue per user, defined as customer revenue and incoming revenue
divided by average customers.
|
|
Capital
additions
|
Comprises
the purchase of property, plant and equipment and intangible
assets, other than licence and spectrum payments and integration
capital expenditure.
|
|
Common
Functions
|
Comprises
central teams and business functions.
|
|
Depreciation
and amortisation
|
The
accounting charge that allocates the cost of tangible or intangible
assets, whether owned or leased, to the income statement over its
useful life. The measure includes the profit or loss on disposal of
property, plant and equipment, software and leased
assets.
|
|
Eliminations
|
Refers
to the removal of intercompany transactions to derive the
consolidated financial statements.
|
|
Europe
|
Comprises
the Group’s European businesses and the UK.
|
|
Financial
services revenue
|
Financial
services revenue includes fees generated from the provision of
advanced airtime, overdraft, financing and lending facilities, as
well as merchant payments and the sale of insurance products (e.g.
device insurance, life insurance and funeral cover).
|
|
Fixed
service revenue
|
Service
revenue (see below) relating to the provision of fixed line and
carrier services.
|
|
FTTH
|
Fibre
to the home.
|
|
GAAP
|
Generally
Accepted Accounting Principles.
|
|
IFRS
|
International
Financial Reporting Standards.
|
|
Incoming
revenue
|
Comprises
revenue from termination rates for voice and messaging to Vodafone
customers.
|
|
Indian
assets
|
Comprises
the Group’s investments in Indus Towers Limited and Vodafone
Idea Limited.
|
|
Integration
capital additions
|
Capital
additions incurred in relation to significant changes in the
operating model, such as the integration of recently acquired
subsidiaries.
|
|
Internet
of Things (‘IoT’)
|
The
network of physical objects embedded with electronics, software,
sensors, and network connectivity, including built-in mobile SIM
cards, that enable these objects to collect data and exchange
communications with one another or a database.
|
|
MDU
|
Multi
Dwelling Units.
|
|
Mobile
service revenue
|
Service
revenue (see below) relating to the provision of mobile
services.
|
|
NPS
|
Net
Promoter Score.
|
|
Other
Europe
|
Other
Europe markets comprise Portugal, Ireland, Greece, Romania, Czech
Republic and Albania.
|
|
Other
revenue
|
Other
revenue principally includes equipment revenue, interest income,
income from partner market arrangements and lease revenue,
including in respect of the lease out of passive tower
infrastructure.
|
|
Reported
growth
|
Reported
growth is based on amounts reported in euros and determined under
IFRS.
|
|
Revenue
|
The
total of Service revenue (see below) and Other revenue (see
above).
|
|
Roaming
|
Roaming
allows customers to make calls, send and receive texts and data on
our and other operators’ mobile networks, usually while
travelling abroad.
|
|
Service
revenue
|
Service
revenue is all revenue related to the provision of ongoing services
to the Group’s consumer and enterprise customers, together
with roaming revenue, revenue from incoming and outgoing network
usage by non-Vodafone customers and interconnect charges for
incoming calls.
|
|
Vodafone
Business
|
Vodafone
Business supports organisations in a digital world. With
Vodafone’s expertise in connectivity, our leading IoT
platform and our global scale, we deliver the results that
organisations need to progress and thrive. We support businesses of
all sizes and sectors.
|
|
Notes
|
|
|
|
|
|
Forward-looking statements and other matters
|
|
|
|
|
|
|
VODAFONE
GROUP
|
|
|
PUBLIC
LIMITED COMPANY
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
Date:
November 10, 2026
|
By: /s/ M D B
|
|
|
Name: Maaike de Bie
|
|
|
Title: Group General Counsel and Company Secretary
|

