XML 372 R84.htm IDEA: XBRL DOCUMENT v3.21.2
Impairment review - Key assumptions used in value in use calculations (Details) - EUR (€)
€ in Billions
12 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Mar. 31, 2019
Impairment losses      
Key assumptions cash flow forecast period for licence and spectrum payments initial period for renewals and newly available spectrum 5 years    
Key assumptions period for management plan used in long term growth rate. 5 years    
Key assumption period management used forward looking equity market risk premium 10 years    
Vodafone Automotive      
Assumptions used in value in use calculation      
Pre-tax risk adjusted discount rate (as a percent)   9.10%  
Long-term growth rate (as a percent)   1.90%  
Projected adjusted EBITDA (as a percent)   31.30%  
Vodafone Automotive | Minimum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent)   14.10%  
Vodafone Automotive | Maximum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent)   23.40%  
Germany      
Assumptions used in value in use calculation      
Pre-tax risk adjusted discount rate (as a percent) 7.40% 7.50% 8.30%
Long-term growth rate (as a percent) 0.50% 0.50% 0.50%
Projected adjusted EBITDA (as a percent) 1.20% 3.80% 2.90%
Change required for carrying value to equal recoverable amount      
Pre-tax risk adjusted discount rate (as a percent) 1.30% 1.10% 2.10%
Long-term growth rate (as a percent) (1.30%) (1.00%) (2.20%)
Projected adjusted EBITDA (as a percent) (4.00%) (3.20%) (4.90%)
Projected capital expenditure (as a percent) 12.70% 11.40% 15.40%
Germany | Minimum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent) 19.70% 20.10% 16.90%
Germany | Maximum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent) 21.50% 20.70% 19.90%
Germany | Base Case      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value € 7.4 € 6.6 € 7.4
Germany | Decrease by 2pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value     4.2
Germany | Increase by 2pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value     € 10.8
Germany | Decrease in EBITDA by 5 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value (1.6)    
Recoverable amount less carrying amount   (3.3)  
Germany | Increase in EBITDA by 5 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value 18.2 18.4  
Germany | Decrease in long-term growth rate by 1 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value 1.5 0.2  
Germany | Increase in long-term growth rate by 1 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value € 16.0 € 15.8  
Germany | Vantage Towers      
Assumptions used in value in use calculation      
Pre-tax risk adjusted discount rate (as a percent) 6.00%    
Long-term growth rate (as a percent) 1.50%    
Projected adjusted EBITDA (as a percent) 8.40%    
Change required for carrying value to equal recoverable amount      
Pre-tax risk adjusted discount rate (as a percent) 5.20%    
Long-term growth rate (as a percent) (4.90%)    
Projected adjusted EBITDA (as a percent) (19.30%)    
Projected capital expenditure (as a percent) 162.60%    
Germany | Vantage Towers | Minimum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent) 39.10%    
Germany | Vantage Towers | Maximum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent) 56.20%    
Germany | Vantage Towers | Base Case      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value € 3.5    
Germany | Vantage Towers | Decrease in EBITDA by 5 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value 2.4    
Germany | Vantage Towers | Increase in EBITDA by 5 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value 5.0    
Germany | Vantage Towers | Decrease in long-term growth rate by 1 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value 2.2    
Germany | Vantage Towers | Increase in long-term growth rate by 1 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value € 6.1    
Italy      
Assumptions used in value in use calculation      
Pre-tax risk adjusted discount rate (as a percent) 10.50% 10.30% 10.50%
Long-term growth rate (as a percent) 0.50% 0.50% 1.00%
Projected adjusted EBITDA (as a percent) 2.10% 0.20% (0.10%)
Change required for carrying value to equal recoverable amount      
Pre-tax risk adjusted discount rate (as a percent) 0.70% 1.70% 2.50%
Long-term growth rate (as a percent) (0.80%) (2.00%) (2.90%)
Projected adjusted EBITDA (as a percent) (1.50%) (3.10%) (4.60%)
Projected capital expenditure (as a percent) 3.00% 7.90% 11.20%
Italy | Minimum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent) 14.40% 12.50% 12.20%
Italy | Maximum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent) 15.90% 13.40% 12.50%
Italy | Base Case      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value € 0.6 € 1.8 € 2.7
Italy | Decrease by 2pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value     1.5
Italy | Increase by 2pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value     € 4.1
Italy | Decrease in EBITDA by 5 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value (1.3)    
Recoverable amount less carrying amount   (1.0)  
Italy | Increase in EBITDA by 5 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value 2.9 5.1  
Italy | Decrease in long-term growth rate by 1 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value (0.1) 0.8  
Italy | Increase in long-term growth rate by 1 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value € 1.6 € 3.0  
Spain      
Assumptions used in value in use calculation      
Pre-tax risk adjusted discount rate (as a percent) 9.20% 9.20% 9.30%
Long-term growth rate (as a percent) 0.50% 0.50% 0.50%
Projected adjusted EBITDA (as a percent) 4.90% 8.20% 9.20%
Change required for carrying value to equal recoverable amount      
Pre-tax risk adjusted discount rate (as a percent) 0.40%   0.50%
Long-term growth rate (as a percent) (0.50%)   (0.70%)
Projected adjusted EBITDA (as a percent) (1.50%)   (1.30%)
Projected capital expenditure (as a percent) 1.60%   2.70%
Spain | Minimum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent) 15.70% 16.20% 17.10%
Spain | Maximum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent) 17.60% 18.10% 18.40%
Spain | Base Case      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value € 0.3   € 0.5
Recoverable amount less carrying amount   € (0.8)  
Spain | Decrease by 2pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount less carrying amount     (0.3)
Spain | Increase by 2pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value     € 1.4
Spain | Decrease in EBITDA by 5 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value (0.6)    
Recoverable amount less carrying amount   (2.3)  
Spain | Increase in EBITDA by 5 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value 1.4 0.9  
Spain | Decrease in long-term growth rate by 1 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value (0.3)    
Recoverable amount less carrying amount   € (1.5)  
Spain | Increase in long-term growth rate by 1 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value € 1.0    
Ireland      
Assumptions used in value in use calculation      
Pre-tax risk adjusted discount rate (as a percent) 7.70% 7.60%  
Long-term growth rate (as a percent) 0.50% 0.50%  
Projected adjusted EBITDA (as a percent) 0.50% 3.00%  
Change required for carrying value to equal recoverable amount      
Pre-tax risk adjusted discount rate (as a percent) 0.70%   1.20%
Long-term growth rate (as a percent) (0.70%)   (1.40%)
Projected adjusted EBITDA (as a percent) (1.60%)   (2.70%)
Projected capital expenditure (as a percent) 2.80%   8.40%
Ireland | Minimum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent) 12.60% 10.70%  
Ireland | Maximum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent) 15.10% 15.20%  
Ireland | Base Case      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value € 0.1    
Recoverable amount less carrying amount   € (0.6)  
Ireland | Decrease in EBITDA by 5 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value (0.2)    
Recoverable amount less carrying amount   (1.1)  
Ireland | Increase in EBITDA by 5 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value 0.5    
Ireland | Decrease in long-term growth rate by 1 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value 0.0    
Recoverable amount less carrying amount   (0.8)  
Ireland | Increase in long-term growth rate by 1 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value € 0.3    
Recoverable amount less carrying amount   € (0.4)  
Romania      
Assumptions used in value in use calculation      
Pre-tax risk adjusted discount rate (as a percent) 9.90% 10.20% 11.10%
Long-term growth rate (as a percent) 1.00% 1.00% 1.00%
Projected adjusted EBITDA (as a percent) 0.90% 8.00% 3.80%
Change required for carrying value to equal recoverable amount      
Pre-tax risk adjusted discount rate (as a percent) 0.70%   1.20%
Long-term growth rate (as a percent) (0.90%)   (1.50%)
Projected adjusted EBITDA (as a percent) (1.90%)   (2.00%)
Projected capital expenditure (as a percent) 1.90%   3.30%
Romania | Minimum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent) 12.30% 13.70% 12.10%
Romania | Maximum      
Assumptions used in value in use calculation      
Projected capital expenditure (as a percent) 15.20% 18.50% 12.70%
Romania | Base Case      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value € 0.1   € 0.1
Recoverable amount less carrying amount   € (0.1)  
Romania | Increase by 2pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value     € 0.2
Romania | Decrease in EBITDA by 5 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value (0.1)    
Recoverable amount less carrying amount   (0.3)  
Romania | Increase in EBITDA by 5 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value 0.3 0.1  
Romania | Decrease in long-term growth rate by 1 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value 0.0    
Recoverable amount less carrying amount   € (0.2)  
Romania | Increase in long-term growth rate by 1 pps      
Change required for carrying value to equal recoverable amount      
Recoverable amount that exceeds carrying value € 0.2    
UK      
Change required for carrying value to equal recoverable amount      
Pre-tax risk adjusted discount rate (as a percent) 0.80% 1.10% 0.70%
Long-term growth rate (as a percent) (0.80%) (1.30%) (0.90%)
Projected adjusted EBITDA (as a percent) (1.70%) (2.30%) (1.90%)
Projected capital expenditure (as a percent) 2.50% 4.50% 3.30%
Portugal      
Change required for carrying value to equal recoverable amount      
Pre-tax risk adjusted discount rate (as a percent) 0.90% 1.50% 0.70%
Long-term growth rate (as a percent) (1.00%) (1.60%) (0.70%)
Projected adjusted EBITDA (as a percent) (2.20%) (3.40%) (1.40%)
Projected capital expenditure (as a percent) 3.70% 7.10% 3.40%
Czech Republic      
Change required for carrying value to equal recoverable amount      
Pre-tax risk adjusted discount rate (as a percent) 1.20% 1.70%  
Long-term growth rate (as a percent) (1.30%) (1.80%)  
Projected adjusted EBITDA (as a percent) (3.00%) (4.00%)  
Projected capital expenditure (as a percent) 7.50% 12.50%  
Hungary      
Change required for carrying value to equal recoverable amount      
Pre-tax risk adjusted discount rate (as a percent) 0.30% 1.90%  
Long-term growth rate (as a percent) (0.40%) (2.20%)  
Projected adjusted EBITDA (as a percent) (0.70%) (3.90%)  
Projected capital expenditure (as a percent) 1.50% 9.10%