Financial review

Description

Unit of measure

As of 

31 March 2025

As of

31 March 2024

Non-current borrowings

$m

1,226

947

Current borrowings

$m

1,095

1,426

Add: Processing costs related to borrowings

$m

9

8

Less: Fair value hedge adjustment

$m

(1)

Less: Cash and cash equivalents

$m

(552)

(620)

Less: Term deposits with banks

$m

(76)

(344)

Add: Lease liabilities

$m

3,661

2,089

Net debt

$m

5,363

3,505

Less: Lease liabilities

$m

3,661

2,089

Lease adjusted net debt

$m

1,702

1,416

Underlying EBITDA

$m

2,304

2,428

Leverage

$m

2.3x

1.4x

Lease adjusted underlying EBITDA

$m

1,766

1,930

Lease adjusted leverage

times

1.0x

0.7x

 
 

Description

Unit of measure

Year ended

March-25

March-24

Profit before taxation

Income tax expense

Tax rate (%)

Profit before taxation

Income tax expense

Tax rate %

a $258m exceptional tax gain in full year period ended 31 March 2024 is tax gain corresponding to $807m derivative and foreign exchange losses following the Nigerian naira and the Malawian kwacha devaluation.

b $16m exceptional items related to provision for expected settlement of a legal dispute in one of the Group’s former subsidiaries.

Reported effective tax rate (after EI)

$m

661

333

50.3%

(63)

26

(41.1%)

Exceptional items (provided below)

$m

103

30

807

258

Reported effective tax rate (before EI)

$m

764

363

47.5%

744

284

38.3%

Adjusted for:

Foreign exchange rate movement for loss making entity and/or non-DTA operating companies and holding companies

$m

35

57

One-off adjustment and tax on permanent difference

$m

(8)

(39)

24

Effective tax rate

$m

791

324

41.0%

801

308

38.4%

Exceptional items

1. Derivative and foreign exchange rate losses

$m

87

30

807

258a

2. Provision for expected settlement of a contractual dispute

$m

16b

Total

$m

103

30

807

258

Description

$ cents

2023/24 EPS before exceptional items

10.1

Currency devaluation (translation)

(8.9)

Operating profit (constant currency)

4.5

Derivative and foreign exchange gain/(loss)

6.6

Lease interest (including contract renewals)

(3.3)

Finance charges (excluding Forex and lease interest)

(2.0)

Tax and others

1.2

2024/25 EPS before exceptional items

8.2

Particulars

March 2025

$m

March 2024

$m

Change

$m

Underlying EBITDA

2,304

2,428

(124)

Other non-cash items

(2)

(2)

Operating cash flow before changes in working capital

2,302

2,428

(126)

Change in working capital

287

175

112

Net cash generated from operations before tax

2,589

2,603

(14)

Income tax paid

(323)

(344)

21

Net cash generated from operating activities

2,266

2,259

7

Particulars

March 2025

$m

March 2024

$m

Net cash generated from operating activities

2,266

2,259

Cash capex (tangible)

(736)

(868)

Cash capex (intangible)

(123)

(161)

Cash interest

(644)

(407)

Repayment of lease liabilities

(222)

(324)

Dividend paid to non-controlling interests

(72)

(59)

Subtotal (a)

469

440

Dividend to Airtel Africa plc shareholders

(229)

(212)

Proceeds from sale of shares to NCI

10

53

Increase in mobile money wallet balance

(218)

(207)

Purchase of shares under buy-back programme

(120)

(9)

(Outflow)/inflow on maturity of derivatives (net)

(194)

7

Others

(39)

(5)

Subtotal (b)

(790)

(373)

Addition of lease liabilities

(1,857)

(911)

Repayment of lease liabilities

222

324

Translation impact on net debt

98

539

Subtotal (c)

(1,537)

(48)

Net debt (increase)/decrease d = a+b+c

(1,858)

19

Opening net debt

3,505

3,524

Closing net debt

5,363

3,505