| Item | Local Loop Business | Other |
|---|
| Current assets: | | |
| Bank, cash, short-term investments | 
| 
|
| Trade debtors | 
| 
|
| Other debtors | 
| 
|
| Inventory/stock | 
| 
|
| Work in progress | 
| 
|
| Prepayments | 
| 
|
| Total current assets | 
| 
|
| | | |
| Fixed assets: | | |
| Distribution system fixed assets | 
| |
| Telephone exchange fixed assets | 
| 
|
| Local telephone exchange links | 
| |
| Assets providing services in "other telecommunications" business | | 
|
| - e.g. cellular services, national calling, international calling | | |
| Capital works in progress | 
| 
|
| Customer billing and information assets | 
| 
|
| Motor vehicles | 
| 
|
| Office equipment | 
| 
|
| Land | 
| 
|
| Building | 
| 
|
| Total fixed assets | 
| 
|
| Intangible assets | 
| 
|
| Long-term investments | 
| 
|
| Total assets | 
| 
|
| | | |
| Current liabilities: | | |
| Accounts payable | 
| 
|
| Accrued payroll | 
| 
|
| Other accruals | 
| 
|
| Dividend provision | 
| 
|
| Provisions | 
| 
|
| Total current liabilities | 
| 
|
| | | |
| Funding: | | |
| Long-term debt | 
| 
|
| Shareholders' funds | 
| 
|
| Total equity and liabilities | 
| 
|
| | | |
| Revenue: | | |
| Revenue from "other telecommunications" businesses | | 
|
| Revenue from local loop business, including directories | 
| |
| Equipment sales | 
| 
|
| Rental income | 
| 
|
| Income from interest on short-term investments | 
| 
|
| Income from interest on long-term investments | 
| 
|
| Dividend income | 
| 
|
| Gain (loss) on investments | 
| 
|
| Total revenue | 
| 
|
| | | |
| Expenditure: | | |
| Cost of equipment sales | 
| 
|
| Payment to "other" (transfer payments) | 
| 
|
| Payment to external contractors | 
| 
|
| Maintenance | 
| 
|
| Employee salaries and redundancies | 
| 
|
| Customer billing and information expense | 
| 
|
| Depreciation on: | | |
| - Distribution system fixed assets | 
| |
| - Telephone exchange fixed assets | 
| 
|
| - Local telephone exchange links | 
| |
| - Assets providing services in "other telecommunications" business | | 
|
| - Capital works in progress | 
| 
|
| - Customer billing and information assets | 
| 
|
| - Motor vehicles | 
| 
|
| - Office equipment | 
| 
|
| - Buildings | 
| 
|
| - Other assets | 
| 
|
| - Amortisation of intangible assets | 
| 
|
| Corporate and administration: | | |
| - Telephone, fax | 
| 
|
| - Insurance and security | 
| 
|
| - Accounting, treasury, auditing, bank fees, directors' fees, trust fees and expenses, donations, photocopying, subscriptions, and any other corporate and administration expenses | 
| 
|
| Motor vehicle expenses | 
| 
|
| Office equipment maintenance | 
| 
|
| Land and building expenses | 
| 
|
| Human resource expenditure
- FBT - ACC - Superannuation - Training - Recruitment | 
| 
|
| Marketing/advertising | 
| 
|
| Bad debts and collection costs | 
| 
|
| Research and development | 
| 
|
| Consultancy and legal expenses | 
| 
|
| Abnormal items | 
| 
|
| Total expenditure | 
| 
|
| Earnings before interest and tax | 
| 
|
| Interest expense | 
| 
|
| Taxation expense | 
| 
|
| Net profit after tax | 
| 
|
| | | |
| Other | | |
| Financial hedges12 | 
| 
|