XML 42 R31.htm IDEA: XBRL DOCUMENT v3.25.3
Critical accounting estimates and judgements (Tables) - I-Systems
9 Months Ended
Sep. 30, 2025
Disclosure of information for cash-generating units [line items]  
Schedule of key assumptions used in goodwill impairment tests

Post-tax

weighted

Terminal

Homes

    

average cost of

    

growth

    

connected(a)

capital

rate

(million)

September 30, 2025

 

10.4%

4.6%

 

0.6 – 1.8

December 31, 2024

 

9.4%

 

4.7%

 

0.7 – 3.1

(a)Total homes connected at the beginning and end of the 10-year forecast period
Schedule of sensitivities to key assumptions used in goodwill impairment tests

1% increase

in post-tax

1% decrease

15% decrease

weighted average

in terminal

in homes

    

cost of capital

    

growth rate

    

connected growth

$'m

$'m

$'m

September 30, 2025

 

49.7

27.3

 

63.4

December 31, 2024