UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington D.C. 20549

FORM 20-F

|(Mark One)
|----------
|o         
|OR        
|ý         
|OR        
|o         
|OR        
|o         
|          

Commission file number 001-15206

SPIRENT COMMUNICATIONS PLC(formerly SPIRENT PLC)(Exact name of Registrant as specified in its charter)

England and Wales(Jurisdiction of incorporation or organization)

Spirent House
Crawley Business Quarter
Fleming Way, Crawley
West Sussex RH10 9QL
United Kingdom(Address of principal executive offices)

+44 (0) 1293 767676(Registrant's telephone number including area code)

Securities
registered pursuant to Section 12(b) of the Act:

|Title of each classAmerican Depositary Shares
Ordinary Shares* |  | Name of each exchange on which registeredNew York Stock Exchange
New York Stock Exchange*
|-------------------------------------------------------------- |  | -----------------------------------------------------------------------------------------

---

Securities
registered or to be registered pursuant to Section 12(g) of the Act:

None

Securities for which there is a reporting obligation pursuant to Section 15(d) of the Act:

None

Indicate the number of outstanding shares of each of the issuer's classes of capital or common stock as of the close of the period covered by the annual report:

|965,789,582
Ordinary shares of 31/3p.
|-------------------------------------

Indicate
by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

Yes ý No o

If this report is an annual or transition report, indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934.

Yes o No ý

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the
past 90 days.

Yes ý No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
"accelerated filer" and "large accelerated filer" in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ý        Accelerated filer
o        Non-accelerated filer o

Indicate by check mark which financial statement item the registrant has elected to follow.

Item 17 o Item 18 ý

If this is an annual report, indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o No ý



---





TABLE OF CONTENTS

|                                                                            |  | Page
|--------------------------------------------------------------------------- |  | ----
|PART I                                                                      |  |     
|ITEM 1. IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISERS               |  | 5   
|ITEM 2. OFFER STATISTICS AND EXPECTED TIMETABLE                             |  | 5   
|ITEM 3. KEY INFORMATION                                                     |  | 5   
|Selected Consolidated Financial Information of Spirent Communications plc   |  | 5   
|Exchange Rate Information                                                   |  | 8   
|Risk Factors                                                                |  | 11  
|ITEM 4. INFORMATION ON THE COMPANY                                          |  | 18  
|History and Development of the Company                                      |  | 18  
|Overview of Our Business                                                    |  | 19  
|Communications Group                                                        |  | 20  
|Systems Group                                                               |  | 24  
|Network Products Group                                                      |  | 26  
|Organizational Structure                                                    |  | 26  
|Properties and Facilities                                                   |  | 27  
|Intellectual Property                                                       |  | 27  
|Materials                                                                   |  | 27  
|Regulatory and Other Government Requirements                                |  | 27  
|Enforcement of Civil Liabilities                                            |  | 28  
|ITEM 4A. UNRESOLVED STAFF COMMENTS                                          |  | 28  
|ITEM 5. OPERATING AND FINANCIAL REVIEW AND PROSPECTS                        |  | 28  
|Overview                                                                    |  | 29  
|Acquisitions and Disposals                                                  |  | 30  
|Recent Developments                                                         |  | 30  
|Results of Continuing Operations                                            |  | 33  
|Critical Accounting Policies                                                |  | 35  
|Year Ended December 31, 2005 Compared with the Year Ended December 31, 2004 |  | 40  
|Year Ended December 31, 2004 Compared with the Year Ended December 31, 2003 |  | 46  
|Liquidity and Capital Resources                                             |  | 50  
|Off-Balance Sheet Arrangements                                              |  | 51  
|Contractual Obligations                                                     |  | 51  
|Pension Fund                                                                |  | 51  
|Foreign Exchange                                                            |  | 52  
|Research and Development                                                    |  | 52  
|Factors That May Affect Future Results                                      |  | 52  
|Inflation                                                                   |  | 53  
|Differences Between IFRS and US GAAP                                        |  | 53  
|Impact of Recently Issued Accounting Standards Not Yet Adopted              |  | 54  
|                                                                            |  |     

2

---



|ITEM 6. DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES                                    |  | 55
|------------------------------------------------------------------------------------- |  | --
|Directors                                                                             |  | 55
|Senior Management                                                                     |  | 57
|The Board of Directors and Committees of the Board                                    |  | 60
|United States Corporate Governance Compliance                                         |  | 63
|Compensation of Directors and Senior Management                                       |  | 64
|Executive Directors' Remuneration Policy                                              |  | 65
|Employees                                                                             |  | 69
|Shares Held by Directors and Senior Management                                        |  | 69
|Share Schemes and Related Information                                                 |  | 70
|ITEM 7. MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS                             |  | 73
|Major Shareholders                                                                    |  | 73
|Related Party Transactions                                                            |  | 74
|ITEM 8. FINANCIAL INFORMATION                                                         |  | 74
|Historical Financial Information                                                      |  | 74
|Significant Changes                                                                   |  | 74
|Dividend Policy                                                                       |  | 75
|ITEM 9. THE OFFER AND LISTING                                                         |  | 75
|ITEM 10. ADDITIONAL INFORMATION                                                       |  | 76
|Memorandum and Articles of Association                                                |  | 76
|Material Contracts                                                                    |  | 76
|Exchange Controls                                                                     |  | 78
|Taxation                                                                              |  | 78
|Documents on Display                                                                  |  | 83
|ITEM 11. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                   |  | 83
|Finance and Treasury Objectives, Policies and Strategies                              |  | 83
|Interest Rate Management                                                              |  | 84
|Currency Management                                                                   |  | 84
|Interest Rate Sensitivity                                                             |  | 84
|Exchange Rate Sensitivity                                                             |  | 84
|Currency Exposure of Financial Assets and Liabilities                                 |  | 85
|ITEM 12. DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES                       |  | 85
|PART II                                                                               |  |   
|ITEM 13. DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES                              |  | 85
|ITEM 14. MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS |  | 85
|ITEM 15. CONTROLS AND PROCEDURES                                                      |  | 86
|ITEM 16. [RESERVED]                                                                   |  | 87
|ITEM 16A. AUDIT COMMITTEE FINANCIAL EXPERT                                            |  | 87
|ITEM 16B. CODE OF ETHICS                                                              |  | 87
|ITEM 16C. PRINCIPAL ACCOUNTANT FEES AND SERVICES                                      |  | 87
|                                                                                      |  |   

3

---



|ITEM 16D. EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES             |  | 88
|-------------------------------------------------------------------------------- |  | --
|ITEM 16E. PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS |  | 88
|PART III                                                                         |  |   
|ITEM 17. FINANCIAL STATEMENTS                                                    |  | 88
|ITEM 18. FINANCIAL STATEMENTS                                                    |  | 89
|ITEM 19. EXHIBITS                                                                |  | 90

4

---



PART I

ITEM 1.    IDENTITY OF DIRECTORS, SENIOR MANAGEMENT AND ADVISORS

Not applicable.

ITEM 2.    OFFER STATISTICS AND EXPECTED TIMETABLE

Not applicable.

ITEM 3.    KEY INFORMATION

Selected Consolidated Financial Information of Spirent Communications plc

Spirent
Communications plc is referred to in this annual report as "Spirent" or the "Company" and together with its subsidiaries, joint ventures and associates is referred to herein as
the "Group."

The
selected consolidated income statement data for each of the three years in the period ended December 31, 2005 and balance sheet data as of December 31, 2005, 2004 and
2003 set forth below are
derived from our audited consolidated financial statements, which are included elsewhere in this annual report. The income statement for the years ended December 31, 2002 and 2001 and the
balance sheet data as of December 31, 2002 and 2001 are derived from our audited consolidated financial statements. All of these financial statements have been audited by Ernst & Young
LLP, our registered public accounting firm. The selected consolidated financial data set forth below should be read in conjunction with "Item 5. Operating and Financial Review and Prospects," and our
consolidated financial statements and notes thereto included elsewhere in this annual report.

As
required by the European Union's International Accounting Standards ("IAS") Regulation and the UK Companies Act 1985, the Group has prepared its consolidated financial statements in
accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union ("EU"). IFRS as adopted by the EU differ in certain respects from IFRS as issued by the
International Accounting Standards Board ("IASB"). However, the consolidated financial statements for the periods presented would be no different had the Group applied IFRS as issued by the IASB.
References to IFRS hereafter should be construed as references to IFRS as adopted by the EU.

This
is the first year in which the Group has prepared its financial statements under IFRS and the comparative financial statements have been restated from UK Generally Accepted
Accounting Practice ("UK GAAP").

We
prepare our consolidated financial statements in accordance with IFRS, which differ in certain respects from United States generally accepted accounting principles ("US GAAP"). A
description of the significant differences applicable to us and reconciliations of net income, shareholders' equity and cash flows are set forth in Note 39 of Notes to the Financial Statements.

We
evaluate performance for each reportable segment based on revenue and operating profit before goodwill impairment, material one-time items and share-based payment.
Operating profit and return on sales are used by the Group as key measures of operating performance and are stated before the effect of goodwill impairment, material one-time items and
share-based payment so that period on period comparisons are not distorted. Free cash flow, meaning cash flow before acquisitions, disposals, equity dividends and financing, is also a key measure of
operating performance used by the Group. Adjusted earnings per share is considered by the Group and our investors to be a key measure of overall earnings performance. The calculation is based on
reported earnings adjusted for goodwill impairment, material one-time items, share-based payment, profit or loss on the disposal of operations and any related tax as well as prior year tax
adjustments.

5

---



Consolidated Income Statement Data

|                                |                                                                                              | Year ended December 31                                   |      
|------------------------------- | -------------------------------------------------------------------------------------------- | -------------------------------------------------------- | -----
|
|
|Amounts in accordance with IFRS |                                                                                              |                                                          |      
|Continuing operations           |                                                                                              |                                                          |      
|                                | Revenue                                                                                      |                                                          | 259.3
|                                |                                                                                              |                                                          |      
|Operating (loss)/profit         |                                                                                              | (39.0                                                    | )    
|                                | Other Information                                                                            |                                                          |      
|                                | Material one-time items                                                                      |                                                          | 8.4  
|                                | Goodwill impairment                                                                          |                                                          | 37.0 
|                                | Share-based payment                                                                          |                                                          | 5.1  
|                                | Operating profit before material one-time items, goodwill impairment and share-based payment |                                                          | 11.5 
|                                | (Loss)/profit from interests in joint ventures                                               |                                                          |     
|                                | Profit on disposal of operations                                                             |                                                          | 3.9  
|                                |                                                                                              |                                                          |      
|                                | (Loss)/profit before interest                                                                |                                                          | (35.1
|                                | Net finance costs                                                                            |                                                          | (6.6 
|                                | Costs associated with part prepayment of loan notes                                          |                                                          |     
|                                |                                                                                              |                                                          |      
|                                | (Loss)/profit before tax                                                                     |                                                          | (41.7
|                                | Tax                                                                                          |                                                          | 4.0  
|                                | Profit for the year from discontinued operations                                             |                                                          | 13.2 
|                                |                                                                                              |                                                          |      
|                                | (Loss)/profit for the year                                                                   |                                                          | (24.5
|                                |                                                                                              |                                                          |      
|                                | Attributable to:                                                                             |                                                          |      
|                                |                                                                                              | Equity holders of parent                                 |      
|                                |                                                                                              | Minority shareholders' interestsdiscontinued operations |      
|                                |                                                                                              |                                                          |      
|                                | (Loss)/profit for the year                                                                   |                                                          | (24.5
|                                |                                                                                              |                                                          |      
|                                | Basic (loss)/earnings per share (pence)                                                      |                                                          | (2.62
|                                |                                                                                              | Continuing operations                                    |      
|                                |                                                                                              | Discontinued operations                                  |      
|                                | Diluted (loss)/earnings per share (pence)                                                    |                                                          | (2.62
|                                |                                                                                              | Continuing operations                                    |      
|                                |                                                                                              | Discontinued operations                                  |      

6

---



Amounts in accordance with US GAAP

|                  |                                                         | Year ended December 31  |     
|----------------- | ------------------------------------------------------- | ----------------------- | ----
|
|
|Net income/(loss) |                                                         | 11.2                    |     
|                  | Net income/(loss) per share                             |                         |     
|                  | Basic (pence):                                          |                         |     
|                  |                                                         | Continuing operations   |     
|                  |                                                         | Discontinued operations |     
|                  | Net income/(loss)                                       |                         | 1.18
|                  | Diluted (pence):                                        |                         |     
|                  |                                                         | Continuing operations   |     
|                  |                                                         | Discontinued operations |     
|                  | Net income/(loss)                                       |                         | 1.17
|                  | Dividend per share (pence)                              |                         |    
|                  | Dividend per share (US cents)                           |                         |    
|                  | Net income/(loss) per American Depositary Share ("ADS") |                         |     
|                  | Basic (pence):                                          |                         |     
|                  |                                                         | Continuing operations   |     
|                  |                                                         | Discontinued operations |     
|                  | Net income/(loss)                                       |                         | 4.72
|                  | Diluted (pence):                                        |                         |     
|                  |                                                         | Continuing operations   |     
|                  |                                                         | Discontinued operations |     
|                  | Net income/(loss)                                       |                         | 4.68
|                  | Dividend per ADS (pence)                                |                         |    
|                  | Dividend per ADS (US cents)                             |                         |    

7

---



Consolidated Cash Flow Data

|                                   |                                                 | Year ended December 31 |      
|---------------------------------- | ----------------------------------------------- | ---------------------- | -----
|
|
|Amounts in accordance with IFRS    |                                                 |                        |      
|                                   | Net cash inflow from operating activities       |                        | 29.4 
|                                   | Net cash (used in)/from investing activities    |                        | (25.9
|                                   | Net cash used in financing activities           |                        | (6.8 
|Amounts in accordance with US GAAP |                                                 |                        |      
|                                   | Cash inflow from operating activities           |                        | 22.8 
|                                   | Cash (outflow)/inflow on investing activities   |                        | (27.5
|                                   | Cash inflow/(outflow) from financing activities |                        | 1.1  

Consolidated Balance Sheet Data

|                                   |                                                      | At December 31
|---------------------------------- | ---------------------------------------------------- | --------------
|
|
|Amounts in accordance with IFRS    |                                                      |               
|                                   | Non-current assets                                   |               
|                                   | Current assets                                       |               
|                                   | Assets held in disposal group held for sale          |               
|                                   | Total assets                                         |               
|                                   | Current liabilities                                  |               
|                                   | Non-current liabilities                              |               
|                                   | Liabilities included in disposal group held for sale |               
|                                   | Total liabilities                                    |               
|                                   | Shareholders' funds                                  |               
|                                   | Share capital                                        |               
|Amounts in accordance with US GAAP |                                                      |               
|                                   | Non-current assets                                   |               
|                                   | Current assets                                       |               
|                                   | Total assets                                         |               
|                                   | Current liabilities                                  |               
|                                   | Non-current liabilities                              |               
|                                   | Total liabilities                                    |               
|                                   | Shareholders' funds                                  |               
|                                   | Share capital                                        |               

Exchange Rate Information

We present our financial statements in pounds sterling. The financial statements of the WAGO joint venture are presented in euro. The information set forth below
with respect to pounds sterling to US dollar exchange rates is based on the noon buying rate for pounds sterling in The City of New York for cable transfers in pounds sterling as certified for customs
purposes by the Federal Reserve Bank of New York. Also set forth below is exchange rate information pertaining to the euro, being the closing middle market price against pounds sterling. These rates
are provided solely for the convenience of the reader and are not the exchange rates used by us in the preparation of our consolidated financial statements included in this annual report.

8

---



US Dollar

The noon buying rate on June 2, 2006 was $1.88 = £1.00. The following table sets forth the high and low rate for each month of the
previous six months.

|              |  | High |  | Low 
|------------- |  | ---- |  | ----
|
|May 2006      |  | 1.89 |  | 1.83
|April 2006    |  | 1.82 |  | 1.74
|March 2006    |  | 1.76 |  | 1.73
|February 2006 |  | 1.78 |  | 1.73
|January 2006  |  | 1.79 |  | 1.74
|December 2005 |  | 1.77 |  | 1.72

The
following table sets forth information about the noon buying rate for the last five years. The average rates for each year are calculated by using the rate on the last business day
of each month during the relevant year.

|Year ended December 31 |  | High |  | Low  |  | Average |  | End of
year
|---------------------- |  | ---- |  | ---- |  | ------- |  | -----------
|
|2005                   |  | 1.93 |  | 1.71 |  | 1.82    |  | 1.72       
|2004                   |  | 1.95 |  | 1.76 |  | 1.83    |  | 1.92       
|2003                   |  | 1.78 |  | 1.55 |  | 1.64    |  | 1.78       
|2002                   |  | 1.61 |  | 1.41 |  | 1.51    |  | 1.61       
|2001                   |  | 1.50 |  | 1.37 |  | 1.44    |  | 1.45       

Fluctuations
in the exchange rate between pounds sterling and US dollars affect the US dollar equivalent of the pound sterling denominated prices of our shares and, as a result, affect
the market price of our ADSs in the United States.

Euro

The euro rate on June 2, 2006 was €1.46 = £1.00. The following table sets forth the high and low rate for each month of
the previous six months.

|              |  | High |  | Low 
|------------- |  | ---- |  | ----
|
|May 2006      |  | 1.48 |  | 1.46
|April 2006    |  | 1.45 |  | 1.43
|March 2006    |  | 1.47 |  | 1.43
|February 2006 |  | 1.47 |  | 1.46
|January 2006  |  | 1.47 |  | 1.45
|December 2005 |  | 1.48 |  | 1.45

9

---



The
following table sets forth information about the euro rate for the last five years. The average rates for each year are calculated by using the rate on the last business day of each
month during the relevant year.

|Year ended December 31 |  | High |  | Low  |  | Average |  | End of
year
|---------------------- |  | ---- |  | ---- |  | ------- |  | -----------
|
|2005                   |  | 1.51 |  | 1.42 |  | 1.46    |  | 1.46       
|2004                   |  | 1.52 |  | 1.41 |  | 1.47    |  | 1.41       
|2003                   |  | 1.54 |  | 1.38 |  | 1.45    |  | 1.42       
|2002                   |  | 1.64 |  | 1.53 |  | 1.59    |  | 1.53       
|2001                   |  | 1.67 |  | 1.56 |  | 1.61    |  | 1.64       

10

---





Risk Factors

You should carefully consider the risks and uncertainties described below and the other information in this annual report, including the
discussions set forth in "Item 4. Information on the Company" and "Item 5. Operating and Financial Review and Prospects" as well as our consolidated financial statements and related
notes included elsewhere in this annual report.

Risks Related to Our Business

Our business, operating results and financial condition could be harmed by fluctuating market conditions in the telecommunications industry, and
generally unfavorable economic conditions worldwide.

The results of our operations have been affected by the cyclical downturns and fluctuating conditions experienced by the global telecommunications market in the
past. With the sale of our Network Products group, the telecommunications industry has become our predominant market and the results of our operations may continue to be negatively affected by such
downturns and fluctuations in the telecommunications market. Any protection from such conditions in the telecommunications market from which the Group has historically benefited due to its industry
diversification will no longer be available. In addition, generally weak global economic conditions have resulted in reduced purchasing and capital spending and a resultant decline in demand for our
products and services in the past and if global economic growth continues to be hampered by weak industrial production cycles, reductions in consumer confidence and capital spending, and a failure of
the global economies to create more balanced opportunities for growth, we may experience a further reduction in demand for our products and services which could further harm our business, operating
results and financial condition.

We operate in rapidly changing industries and if we do not keep up with these rapid changes, and continue significant investment in research and
development, our revenue and operating results will suffer.

The telecommunications industry in particular, and also the market into which we sell our Systems group products, are characterized by rapid technological
changes, frequent product and service introductions and evolving industry standards. In particular, we have seen our legacy products in the Service Assurance division of our Communications group
become obsolete at a more rapid rate than anticipated and throughout our businesses our current products and services are likely to become technologically obsolete over a relatively short period of
time due to the dynamic and rapidly-advancing technology in the communications sector. Beyond the decrease in demand for our legacy Service Assurance products, technological developments in the
telecommunications industry generally may also eliminate whole markets or the need for other products or services. Entire product lines may be threatened by new technologies or market trends which may
reduce the value of these product lines. We have increasingly seen telecommunications customers focus on next-generation products and reduce their demand for our legacy products. If we
fail to anticipate and keep up with changes in technology and rapidly evolving customer trends and requirements in these industries, to develop new products and services incorporating the latest
technology and meeting our customers' needs, and to successfully manage the introduction and transition from legacy to new products and services, our revenue and operating results will suffer.

We
believe that the continued success of our communications business is dependent on our ability to advance next-generation technologies and services, including working with
potential customers to develop products to monitor advanced IP-based networks, to deliver integrated, easy-to-use, end-to-end customer
solutions, to increase our presence internationally and to extend our products into web services and applications for the enterprise sector. If we fail to extend our existing capabilities in the
next-generation IP technology and services sector, which we believe represents an important growth opportunity, our business, operating results and financial condition will suffer.

11

---



Continued consolidation of our telecommunications customers could affect sales of our Communications group products and services, which could harm our
business, operating results and financial condition.

The telecommunications industry has recently experienced significant consolidation. Results of this consolidation trend have included delays in spending by our
telecommunications customers on monitoring equipment for current network systems and delays in orders for new products and services. If this trend continues, consolidation of our telecommunications
customers could continue to reduce demand for our products and reduce the number of potential customers to whom our telecommunications testing products and services could be sold. The consolidated
entities could also purchase products and services from other sources or use the additional leverage they gain from their
consolidated purchasing power to demand more favorable terms from us, which could harm our business, operating results and financial condition.

Implementing our strategy of focusing on our core telecommunications business, including the divestment of our Network Products group, will affect our
operating results and financial condition.

There can be no assurance that the strategic focus on our core telecommunications business will be beneficial to our business or financial condition. Prior to its
divestment, the Network Products group comprised a significant portion of our overall business and without the Network Products revenues in the future, the remaining Group's results will be more
vulnerable to the fluctuations and challenges of the telecommunications market. As a result of the divestment of the Network Products group, historical financial results incorporating the Network
Products results may not necessarily reflect our future financial position or results of operations.

Failure to expand and diversify our customer base in some of our businesses could significantly harm our business, operating results and financial
condition.

In some of our businesses, we continue to rely on a limited number of customers, which makes our relationships with these customers, as well as the success of
those customers' businesses, critical to the success of our business. We can provide you with no assurance that we will be able to retain this client base, that we will be able to increase our sales
to our existing customers or that we will be able to attract additional customers in current or new global markets. Our telecommunications business has, historically, had a significant proportion of
its sales in the United States and if we fail to expand into additional global markets through an expanded distributor network and international sales and support personnel, and to manage that
distribution network effectively, our business, operating results and financial condition could be harmed. If we do not expand our customer base, poor results or decreased market share of any single
customer may adversely affect our own results and the loss of one or more of our largest customers, any reduction or delay in sales to these customers, or an inability to successfully develop and
maintain relationships with existing and new customers in existing or new global markets could significantly harm our business, operating results and financial condition.

We face aggressive competition and consolidation trends in certain markets are creating more powerful competitors. If we fail to compete effectively our
business, operating results and financial condition will suffer.

We face aggressive competition in all of our businesses. Our competitors are numerous, including highly specialized firms as well as in-house
capability within customers, and new or more powerful competitors may emerge including through mergers or consolidations of existing competitors. Some of our competitors have greater name recognition,
larger customer bases, and greater financial, marketing, sales and other resources and some of them, particularly in the telecommunications industry, have gained such advantages through consolidation.
To stay competitive as an independent company, we will need to introduce successful new products and also may have to adjust prices and margins of some of our products and manage financial returns
effectively. Our business, operating results and financial condition will suffer if we do not compete effectively.

12

---



Our efforts to reduce our cost structure may have adverse long-term effects on our business.

We have historically taken, and will continue to take, measures to reduce our cost structure including divestments of non-core businesses, employee
reductions and infrastructure reorganization. There are several risks involved in undertaking such cost reduction measures including the risks that the measures may not be successful in meeting our
planned cost reduction targets or enhancing profitability. If such efforts are unsuccessful, further measures may be necessary and these further measures, especially if they involve further reductions
in workforce, may negatively affect our ability to develop and market products and remain competitive, to service our customers, to hire and retain key personnel and to operate effectively.

The loss of key managers and skilled employees may result in inefficiencies in managing and operating our business and our business will suffer if we
are not able to hire and retain appropriately qualified personnel.

Our success is dependent on attracting and retaining highly qualified and skilled employees. We face intense competition for personnel from other companies,
establishments and organizations and the loss of our key employees, or our failure to attract and retain other highly skilled employees, may impair our ability to run and expand our business
effectively.

In
order for us to continue to expand and develop new technologies and products we will need to attract and retain employees with the necessary skills base and ensure that our incentive
plans are
competitive. If we experience a significant decrease in the market price of our Ordinary shares, our share-based incentive plans may fail to offer competitive incentives within our various industries.

If our products are defective, we may be held responsible for liabilities caused by malfunctions of equipment in which our products are used or have to
bear some of the cost of recalling this equipment, which would harm our revenue and our reputation.

Some of our products are incorporated as component parts by manufacturers into sophisticated equipment and machinery or used in critical applications or are
stand-alone solutions. If our products are defective, we may be held responsible for the personal, property and financial damages that result from such defects and the costs associated with recalling
the products themselves and products in which our defective products were incorporated. Although we carry product liability insurance customary for companies of our size, such available insurance
cover may not be sufficient to cover a catastrophic loss or the costs of recall. In addition, our reputation with customers may be damaged as a result of any such event. Product liabilities or the
costs of implementing a recall could hurt our profitability, and the damage to our reputation if one or more of our products proves defective could cause us to lose customers.

Many of our businesses and solutions are dependent on partnership with third parties with compatible solutions, third-party manufacturers and the
outsourcing of certain portions of our supply chain. If we cannot maintain such partnerships or obtain sufficient products or services from these third-party manufacturers and service providers, we
may lose our ability to provide comprehensive solutions to our customers, suffer a loss of customers and experience a reduction in revenue and profit.

Many of our businesses contract out certain manufacturing processes and we are increasingly exploring cost-effective opportunities to contract out
certain supply chain services. In addition, we are increasingly dependent on other companies' point solutions as part of some of our total systems solutions. If we fail to maintain relationships with
our point solutions partners we may be unable to deliver our total system solutions to customers and our business may suffer. In addition, if any of such manufacturers or service providers suffered
insolvency or catastrophic loss, the delivery of products or services to our operations might be disrupted or even terminated. Delivery of products and services could also be disrupted if such
manufacturers or suppliers fail to maintain satisfactory cost and quality

13

---



levels.
In such instances, it might not be possible to find an alternative manufacturer in an acceptable timeframe on the same or acceptable economic terms as the original manufacturer or service
provider. If we cannot obtain sufficient quantities and quality of these products or services at an acceptable cost, we may not be able to meet customer demands in the desired timeframe at a
commercially acceptable cost, which may result in the loss of customers and a reduction in revenue and profit.

Some of our businesses are dependent on key component suppliers. If we cannot obtain sufficient components from these suppliers, we may lose customers
and suffer a reduction in revenue and profit.

Some of our businesses are dependent on components from suppliers who may experience greater demand for their products than they can meet. In some instances these
suppliers have introduced allocation systems to divide their available stock among potential customers. We may be affected because the allocation to our business is too small or because suppliers
change the way they apportion their available stock to our disadvantage. If we cannot obtain sufficient quantities of these products at an acceptable cost, we may not be able to meet customer demands
in the desired timeframe at a cost acceptable to our customers, which may result in the loss of customers and a reduction in revenue and profits.

Third parties may claim we are infringing their intellectual property rights and as a result our business may be harmed.

Third parties may claim that we are infringing their intellectual property rights. While we do not believe that any of our products infringe the valid
intellectual property rights of third parties, we may be unaware of intellectual property rights of others that may cover some of our technology, products and services. We could suffer litigation
expenses, or could be prevented from selling certain products as a result of third-party infringement claims. The complexity of the technology involved and the uncertainty of intellectual property
litigation increase these risks. Claims of intellectual property infringement might also require us to enter into costly royalty or license agreements. Indeed, we may not be able to obtain royalty or
license agreements on terms acceptable to us, or at all. We may also be subject to significant damages awards or injunctions against development and sale of certain of our products. We currently often
rely on obtaining licenses of intellectual property. We cannot assure you that these licenses will be available in the future on favorable terms or at all.

If third parties infringe our intellectual property rights, our business may be harmed.

Our success depends in part on our proprietary technology. If we fail to maintain or enforce our intellectual property rights, or if competitors design around our
technology or develop competing technologies, our competitive position could suffer and our operating results may be harmed. We may not be able to detect infringement or our competitive position may
be harmed before we do so. Intellectual property rights may also be unavailable or limited in some foreign countries, which could make it easier for competitors to capture market share.

Remaining liabilities from discontinued businesses could adversely affect our results.

We have concluded a number of divestments of our non-core businesses, including the recent divestment of our Network Products group, but we may,
despite divesting of these non-core businesses, have contingent liabilities arising out of those businesses that could adversely affect our business, operating results and financial
condition. In addition, the time periods for bringing claims in relation to representations, warranties and indemnities that we have given on recent divestments have not yet expired.

14

---



Acquisitions undertaken could be difficult to integrate, disrupt our business and harm our operating results.

Acquisitions have historically been an important part of our business strategy and we have recently completed two additional acquisitions of businesses which have
become a part of our Communications group. We will continue to evaluate strategic opportunities from time to time and may acquire businesses, products or technologies in the future. Acquisitions are
inherently risky and if, among other risks, we encounter difficulties integrating new personnel, technology and products, fail to maintain standards and controls, and distract management and other
resources from on our ongoing businesses, our business may be affected. No assurance can be given that our previous or future acquisitions will be successful or will not adversely affect our business,
operating results or financial condition.

Because of our international operations, we are exposed to a variety of risks, many of which are beyond our control, that could adversely affect our
business.

Our international operations are subject to a variety of potential risks arising out of the global economy, currency fluctuations, exchange control restrictions,
regulations on capital investments, the ability to enforce intellectual property rights, language and certain cultural differences in countries where we have operations and the global political
outlook. For example, situations such as the threat of terrorism or other hostilities and associated political instability and the effect of heightened security concerns on travel and commerce, may
trigger unforeseen economic conditions and cause market demand to fluctuate in an unpredictable manner which could adversely affect our business, operating results and financial condition.

We are subject to various governmental regulations, compliance with which may cause us to incur significant expense, and if we fail to comply with
certain regulations, we may be prohibited from manufacturing and distributing certain products which could have a significant effect on our financial condition, and we could be subject to civil or
criminal penalties.

Our businesses are subject to various significant international, federal, state and local regulations currently in effect and scheduled to become effective in the
near future, including but not limited to environmental, health and safety and import/export regulations. These regulations are complex, change frequently, can vary from country to country, and have
increased over time. We may incur significant expense in order to comply with these regulations or to remedy violations of them.

Any
failure by us to comply with applicable government regulations could result in non-compliant portions of our operations being shut down, product recalls or impositions of
civil and criminal penalties and, in some cases, prohibition from distributing our products or performing our services until the products and services are brought into compliance, which could
significantly affect our operations.

Fluctuations in exchange rates and heavy exposure to the US dollar could materially harm our operating results.

Since we conduct operations globally, a substantial portion of our assets, liabilities, revenues and expenses are denominated in various currencies, principally
the US dollar and the pound sterling. Because our financial statements are denominated in pounds sterling, fluctuations in exchange rates, especially if the US dollar weakens against the pound, could
have a material impact on our reported results.

Our pension fund deficit may become a burden on our financial resources.

As of February 15, 2006, we contributed £47 million to our UK defined benefit scheme, eliminating the existing deficit as of
September 30, 2005. While this contribution eliminated the deficit as of that date, it is possible that a future actuarial valuation will show a deficit. The UK defined benefit scheme is
required to have an actuarial valuation every three years and the next valuation, to be

15

---



released
in 2007, will be as at April 1, 2006. Additional contributions required by future actuarial valuations, may have an adverse effect on the financial condition of our business. Changes
in UK legislation will also affect the current statutory minimum funding requirements and this may lead to requirements to make additional contributions to our UK defined benefit scheme.

We may identify issues with our controls over financial reporting when evaluating the same for compliance with section 404 of the Sarbanes-Oxley
Act.

We will be required to comply with section 404 of the US Sarbanes-Oxley Act of 2002 for our Annual Report on Form 20-F for the year
ending December 31, 2006. Section 404 requires that we evaluate and report on our systems of internal control over financial reporting. In addition, our independent auditors will have to
report on management's evaluation of those controls. In the course of such review and evaluation, we may identify deficiencies in our systems of internal controls over financial reporting that may
require remediation. We can give no assurances that any such deficiencies identified may not be considered material weaknesses that may have an adverse effect on the financial condition of our
business or our ability to raise capital or other forms of finance in the future.

A significant portion of our telecommunications operations are located in California where they may be subject to the risks of earthquakes and other
natural disasters.

A significant portion of our telecommunications operations are located in California which has experienced natural disasters, including earthquakes, in the past.
A significant natural disaster, such as an earthquake, could disrupt our ability to conduct our telecommunications business and could have a material adverse impact on the Group's business, operating
results and financial condition.

Events described by our forward-looking statements may not occur.

This annual report includes forward-looking statements concerning our business, operations and financial performance and condition. We have based these
forward-looking statements on our current expectations and projections about future events. These forward-looking statements are subject to risks, uncertainties, and assumptions about us, including,
among other things, those discussed above as well as under "Item 5. Operating and Financial Review and Prospects." You can identify these statements by words such as "anticipate", "assume", "believe",
"estimate", "expect", "intend", "may", "plan", "positioned", "should", "will", "would" and other similar expressions which are predictions of or indicate future trends and future events. In light of
these risks, uncertainties and assumptions, the forward-looking events discussed in this annual report might not occur. We undertake no obligation to update publicly or revise any forward-looking
statements, whether as a result of new information, future events or otherwise. Given these considerations, readers are cautioned not to place undue reliance on such forward-looking statements.

Risks Relating to an Investment in our Ordinary Shares and ADSs

The price of our Ordinary shares and ADSs may be volatile and may decrease significantly below your purchase price.

The market price of our Ordinary shares is significantly affected by market forces. The market prices of securities of technology companies on the London Stock
Exchange, the New York Stock Exchange and other exchanges have fluctuated significantly in the last three years. The prices for securities of companies involved in telecommunications and other
technologies, have been particularly volatile. A significant portion of our activities is based on telecommunications and thus the market price of our Ordinary shares and ADSs is likely to remain
highly volatile.

16

---



In
addition to general factors, the following specific factors may have a significant effect on the market price of our Ordinary shares and ADSs:



As
a result, you may only be able to resell our Ordinary shares or ADSs at a price significantly below your purchase price. See "Item 9. The Offer and Listing" for historical
pricing data on our shares.

Fluctuations in the exchange rate between the pound sterling and the US dollar may affect the price at which our ADSs trade on United States securities
markets.

For any particular price in pounds sterling at which our shares are trading on the London Stock Exchange, fluctuations in the exchange rate between the pound
sterling and the US dollar may affect the price in US dollars at which our ADSs trade on the New York Stock Exchange. For example, a fall in the value of the pound sterling against the US dollar is
likely to reduce the price of our ADSs in the United States market.

The availability of sufficient purchasers and sellers for our shares, whether in the form of Ordinary shares or ADSs, cannot be guaranteed and therefore
you may not be able to purchase or sell our shares or ADSs at any particular time.

The volume of our stock traded on the London Stock Exchange can vary from day to day and is affected by events and circumstances out of our control. This also
applies to the ADSs traded on the New York Stock Exchange. You may not be able to purchase or sell our Ordinary shares or ADSs at any particular time because of the lack of sufficient purchasers or
sellers.

Your ability to bring an action and enforce judgments against us may be limited under English law.

We are a public limited company incorporated under the laws of England and Wales. The rights of holders of Ordinary shares and, therefore, many of the rights of
ADS holders, are governed by English law and by our Memorandum and Articles of Association. These rights differ from the rights of shareholders in typical US corporations. In particular, English law
significantly limits the circumstances under which shareholders of an English company may bring actions on such company's behalf. Under English law generally, only we can bring a claim in proceedings
in respect of wrongful acts committed against us. In addition, it may be difficult for you to prevail in a claim against us under, or to enforce liabilities relying upon, US securities laws. See
"Item 4. Information on the CompanyEnforcement of Civil Liabilities".

17

---



ITEM 4. INFORMATION ON THE COMPANY

History and Development of the Company

The Company was incorporated and registered in England and Wales on July 16, 1949 under the Companies Act 1948 as a private company limited by shares with
registered number 470893 with the name Bowthorpe Holdings Limited. In 1955 Bowthorpe Holdings Limited was listed on the London Stock Exchange. The Company re-registered as a public company
under the Companies Act 1948 on July 15, 1981 as Bowthorpe Holdings PLC. The Company changed its name to Bowthorpe plc on May 20, 1992 and to Spirent plc on May 12, 2000 and now
operates under the Companies Act 1985 (as amended). On May 8 2006, following approval given by shareholders at the AGM on May 3, 2006, the Company was renamed Spirent Communications plc.
The Ordinary shares of the Company are traded on the London Stock Exchange and on the New York Stock Exchange in the form of ADSs, represented by American Depositary Receipts ("ADRs"), with one ADS
representing four Ordinary shares. The Company is also a constituent of TechMARK, the London Stock Exchange's index for innovative technology companies. Our address is Spirent House, Crawley
Business Quarter, Fleming Way, Crawley, West Sussex RH10 9QL, United Kingdom, and our telephone number is +44 (0) 1293 767676. Our website address is www.spirent.com.
Information contained on our website and our subsidiaries' websites is not intended to be, and should not be regarded as being, part of this annual report.

Spirent
is now a leading communications technology company that delivers innovative systems and services to meet the needs of customers worldwide. In the mid 1990s Spirent embraced a
strategy to move into high technology businesses and identified the communications test industry as a prime sector of interest. Since then we have focused our activities through strategic acquisitions
and divestments, culminating in December 2005 with the announcement of the proposed disposal of the HellermannTyton Division. This disposal, which comprised the Network Products group and its
associated companies, was completed on February 15, 2006. Following this disposal, Spirent is made up of two groups, Communications and Systems. The HellermannTyton Division has been treated as
a discontinued operation in the financial statements for the year ended December 31, 2005.

During
2004 we completed the divestment of our aerospace maintenance, repair and overhaul ("MRO") software business for net cash proceeds of £2.5 million.

During
2003 we completed the divestment of our Aviation Information Solutions ("AIS") businesses from within the Systems group's aerospace activities for net proceeds of
£3.2 million in cash and we completed the divestment of our 51% interests in WAGO, our former interconnection joint venture, to our joint venture partners for
£58.8 million net in cash.

Strategy

Our overall strategic focus is the growth and development of our communications activities and the long-term value of our Systems group. Our strategic
priorities are to:



18

---





Overview of Our Business

In the year ended December 31, 2005, The Group had total revenue from continuing operations of £259.3 million and an operating loss of
£39.0 million after charging goodwill impairment of £37.0 million and material one-time items of £8.4 million. Our Communications
group remains our largest business in terms of revenue, representing 85% (2004 88%) of continuing revenue in the year ended December 31, 2005.

Our
activities are organized into two groups Communications and Systems.

Communications

Our Communications group consists of two divisions:



Systems

PG Drives Technology is a leading supplier of sophisticated electronic control systems for specialist electrically powered vehicles in the mobility and industrial
markets. These include medical vehicles such as powered wheelchairs and mobility scooters as well as small industrial vehicles such as floor cleaning vehicles and aerial access platforms. Our systems
allow the user to control the direction and speed of the vehicle as well as other vehicle functions, including seating or platform position, lights, turn indicators and vehicle diagnostics.

Revenue by Segment

|                       |  | Year ended December 31
|---------------------- |  | ----------------------
|
|
|Continuing operations: |  |                       
|Performance Analysis   |  | 178.8                 
|Service Assurance      |  | 42.8                  
|                       |  |                       
|                       |  | 221.6                 
|Systems                |  | 37.7                  
|                       |  |                       
|                       |  | 259.3                 
|                       |  |                       

On
May 3, 2006 and on June 14, 2006 we issued trading updates. The text of these updates is given in "Item 5. Recent Developments".

19

---



Geographical Segments

Our revenue for continuing businesses by market in 2005 comprised: North America 61% (2004 63%; 2003 65%), Europe 17% (2004 17%; 2003 14%), and Asia Pacific, Rest
of Americas and Africa 22% (2004 20%; 2003 21%). A breakdown of revenue by market and by source is given below.

Revenue by Market

|                                       |  | Year ended December 31
|-------------------------------------- |  | ----------------------
|
|
|Continuing operations:                 |  |                       
|Europe(1)                              |  | 43.0                  
|North America(2)                       |  | 158.2                 
|Asia Pacific, Rest of Americas, Africa |  | 58.1                  
|                                       |  |                       
|                                       |  | 259.3                 
|                                       |  |                       

---

Revenue by Source

|                                       |  | Year ended December 31
|-------------------------------------- |  | ----------------------
|
|
|Continuing operations:                 |  |                       
|Europe(1)                              |  | 61.2                  
|North America(2)                       |  | 180.9                 
|Asia Pacific, Rest of Americas, Africa |  | 17.2                  
|                                       |  |                       
|                                       |  | 259.3                 
|                                       |  |                       

---

Communications Group

In 2005 our Communications group had revenue of £221.6 million and an operating loss of £37.3 million after charging
goodwill impairment of £37.0 million and material one-time items of £7.9 million.

Business Overview

Performance Analysis

Our Performance Analysis division addresses the needs of service providers, equipment manufacturers, large enterprises and government to test the equipment
developed and deployed for telecommunications networks. Our solutions test the performance, functionality and conformance of telecommunications devices. We provide test and measurement capabilities to
meet the needs of voice,

20

---



video,
data and mobile testing to reduce risk in deploying new products in the next-generation fixed line and wireless networks. We simulate real-world conditions in the
laboratories of our customers, subjecting the equipment under test to impairment and stress to establish its true capability. The increasing scale and complexity of devices combined with the necessity
to increase the efficiency of our customers' engineers, drives demand for more innovative test solutions. We believe our emphasis on customer support and professional services are important
differentiators, giving us a competitive advantage.

The
market in the Performance Analysis division proved to be volatile and highly competitive during 2005. Revenue grew by 1% in 2005 over 2004 and the division reported an operating
profit of £15.9 million. We experienced slow demand in 2005 due to activity levels with US service providers being markedly lower, a result of the impact of merger activity in the
sector, and the fact that other customers were absorbing the high levels of equipment they purchased in the prior year. In addition there was a notable slowdown in the demand for Asynchronous Transfer
Mode ("ATM") test equipment, whilst the US government also shifted its spending to other priorities. Finally, some major equipment manufacturers continued to work their way through strategic reviews,
resulting in further cutting back of their research and development programs.

In
contrast, more favorable conditions were seen in the demand for: security testing across all market segments, high speed Ethernet devices, Gigabit Ethernet, ("Gig E") and 10 Gig E,
requirements for increased scale and the emerging needs for triple play (voice, video, data) testing and video quality testing. The transition of access and metro networks to Ethernet, saw increasing
demand. Wireless infrastructure testing has expanded from functional test to performance test, stimulating demand for our products. We believe the emergence of Internet Protocol Multimedia Subsystems
("IMS") is also creating new opportunities for the Communications group.

No
one customer in this division represented more than 10% of the total divisional revenues. Our revenues by customer type comprise: sales to network equipment manufacturers represented
49% of the total; sales to service providers of 17%; government accounted for 8%. The remainder includes chip manufacturers and enterprise customers.

Our
wireless and positioning test products had a record year in 2005 and now represent 27% of the division's revenue. All product lines achieved strong growth in 2005: Code Division
Multiple Access ("CDMA"), Wideband CDMA ("W-CDMA") and Global Positioning System ("GPS"). We gained market share in the important W-CDMA performance test market and made
further strong progress in the sale of GPS emulation systems. We have established and opened wireless service centers in China, Korea, Japan and the United Kingdom, offering higher levels of customer
service and support. In 2005 we specified, developed and launched a new High-Speed Downlink Packet Access ("HSDPA")capable network emulator for the W-CDMA market.
Our navigation and positioning test division has been selected to supply key test equipment to support the joint EU and European Space Agency Galileo project. Galileo is a major new global navigation
system.

Service Assurance

Our Service Assurance division is focused on the development of network monitoring systems to enable telecom service providers to test and assure broadband leased
line, Digital Subscribe Line ("DSL") and Internet Protocol ("IP") services.

Our
products include operations support systems software, remote test probes, network access systems and consulting and technical services. We also supply portable systems for fault
identification and testing of copper telephone lines in the field. Our systems help service providers reduce their operational costs by automating and centralizing their network testing and service
assurance processes, reducing the need for expensive engineering intervention and facilitating a faster response to customers' problems.

21

---



In
Service Assurance, following a very difficult first six months of 2005, when we reported a fall in the division's revenues of over 50%, we achieved stability during the second half of
2005, having realized the substantial cost savings announced in the first half. In 2005 the division reported revenue of £42.8 million down 49% compared with 2004 and an operating
loss of £53.2 million after charging £37.0 million of goodwill impairment.

Over
half of the customer profile is made up of the US Incumbent Local Exchange Carriers. The provision of leased line assurance products accounted for approximately 70% of sales
throughout the year, whilst the provision of service maintenance and support accounted for 15%.

Sales
opportunities for this division were constrained in 2005 partly as a result of the major acquisitions made by our customers, which has delayed the sourcing of service assurance
solutions as they integrated their businesses. In the long-term, we believe this industry consolidation is likely to be beneficial as we aim to extend our embedded solutions and sell new
solutions for triple play, field test and advanced business services into these enlarged customers. In addition, sales decreased due to a rapid shift in technology, whilst customers were not yet ready
to install next generation assurance solutions.

During
2005 we concentrated on developing new solutions for triple play and advanced business services.

We
were awarded our first triple play contract with TELUS, a major Canadian telecommunications Company in 2005, our first customer win outside the United States for DSL and for advanced
broadband service assurance solutions.

We
believe our product solutions offer carriers increased operational efficiencies whilst ensuring the quality of the voice, video and data services they provide.

The
global telecommunications sector continues to migrate from legacy networks towards IP-based networks and services, which we expect will result in substantial new
investment. The shift in carriers' capital expenditure has been slower than expected for service assurance solutions for the deployment of triple play services. We believe that the service assurance
market opportunity will develop once the build out has taken place and these new services are launched.

Markets

The market for our Communications group's performance analysis products comprises three major worldwide customer groups:



Our
performance analysis systems are targeted at the research and development facilities of equipment manufacturers where they are used to develop and test new equipment and
technologies. Our systems are also used by network service providers and major enterprise end-users, such as large financial institutions and government entities to evaluate networking
equipment, compare products from multiple vendors effectively, ensure performance meets the levels claimed, confirm conformance to industry standards and assess interoperability with existing network
elements.

The
service assurance market includes both network management software and test equipment hardware. Service assurance typically includes in-network testing, fault isolation, alarm
surveillance, and monitoring the quality and level of service provided.

22

---



Products

Products from the Communications group's Performance Analysis division can simulate entire communications networks, generating simulated voice, video and/or data
traffic and analyzing network performance under normal and faulty conditions. They are used in applications including product development, design verification, quality assurance, production testing
and network installation and maintenance. This enables customers to test and analyze their equipment or service under various operating conditions, to help ensure their conformance, functionality,
quality, scalability and reliability.

The
Performance Analysis division focuses on delivering a comprehensive portfolio of products and solutions for testing next-generation network technologies including tests
for technology interfaces, services, applications, scalability and usability. Examples include:



Our
Service Assurance division provides systems that enable telecoms service providers to test and assure leased line, DSL and IP services. Our products include operations support
systems software, remote test probes, network access systems and consulting and technical services. We also supply portable systems for fault identification and testing of copper telephone lines in
the field. Our systems help service providers reduce their operational costs by automating and centralizing their network testing and service assurance processes, reducing the need for expensive
physical intervention and facilitating faster responses to customers' problems.

Competition

The markets for performance analysis and service assurance systems are highly fragmented and competitive. Among the more significant competitors of our
Performance Analysis division are Aeroflex Incorporated, Agilent Technologies, Inc., Anritsu Corporation, Empirix, Inc., IXIA and Rohde & Schwarz GmbH & Co. KG, as well as
the internal development of communications test equipment by network equipment manufacturers. Competitors of our Service Assurance division include JDS Uniphase Corporation, Agilent
Technologies, Inc., Telcordia Technologies, Inc., Tollgrade Communications, Inc. and Sunrise Telecom, Inc., as well as the internal development of Open Source Software
("OSS") by the information technology departments of network services providers.

We
believe we compete effectively in our markets and that our key competitive advantages are: our close relationships with customers; our breadth of products; our focus on being
first-to-market; the synergies between our two divisions; and our technological expertise in next-generation networking technologies.

23

---



Customers

Our Performance Analysis division's customer base includes leading network equipment manufacturers, communications and network service providers and enterprise
end-users worldwide including government agencies. Orders typically have a short lead time.

Equipment
and chipset manufacturer customers include Alcatel, Cisco Systems, Inc., Huawei Technologies Co., Ltd, Lucent Technologies Inc., Motorola, Inc.,
Nokia Corporation, Nortel Networks Corporation, Samsung Telecommunications America LLP, Juniper Networks, Inc., Siemens AG, and Tellabs, Inc. We also sell to both the evaluation laboratories
and the operations departments of service provider customers including AT&T (SBC) Inc., BT Group plc, Deutsche Telekom AG, Nippon Telegraph and Telephone Corporation, Sprint Nextel Corporation
and Verizon Communications Inc. End-user customers are typically large network users and web application providers with their own product evaluation labs. This category includes
civilian organizations and defense agencies.

The
Service Assurance division's customer base is focused on the North American service providers from whom we derive the majority of revenues in this division. We have service assurance
installations in service providers in North America, including BellSouth Corporation, Qwest Communications International Inc., AT&T Inc., Sprint Nextel Corporation and Verizon
Communications Inc. Wireless service provider customers include T-Mobile USA, Inc. and Verizon Wireless. Each of these accounts represents a long-term multi-level
customer relationship, with lengthy selling cycles and long-term commitments by both parties. The top three customers accounted for 67% of the revenue for this division in 2005.

The
Communications group has made progress in international markets over the recent years particularly with its Performance Analysis systems. Our Service Assurance revenues are largely
within North America.

Sales, Marketing and Support

Our Performance Analysis division has a worldwide sales force operating from offices throughout North America, Europe and Asia. Where appropriate, we sell our
products directly to customers, particularly
in North America and in some European and Asian countries. We also, however, have a strong network of international distributors.

Our
Service Assurance division maintains a direct sales force operating from offices throughout North America and Europe. We operate through distributors in Asia.

Manufacturing

Our Performance Analysis division's manufacturing operation consists primarily of materials planning and procurement, warehousing, logistics, quality control,
assembly, systems integration and test. We outsource the majority of our circuit board assembly to third-party contract manufacturers. We then assemble and configure our products to customer orders at
our facilities after which the completed system is functionally tested to ensure durability and reliability before shipment to the customer. Similarly our Service Assurance division outsources the
assembly of the majority of its products and the manufacturing activities consist of final assembly and test.

The
Communications group, taken as a whole, currently has manufacturing facilities in California, New Jersey, Maryland and the United Kingdom comprising approximately 100,000 square
feet.

Systems Group

After the sale of our last remaining aerospace business in August 2004, our Systems group comprises PG Drives Technology, a leading supplier of
sophisticated electronic control systems for specialist electronic vehicles in the mobility and industrial markets. PG Drives Technology develops power control systems for use in a variety of
specialist electrically powered vehicles. These include medical vehicles such as powered wheelchairs and mobility scooters as well as small industrial vehicles

24

---



such
as floor cleaning vehicles and aerial access platforms. Our systems allow the user to control the direction and speed of the vehicle as well as controlling other aspects of the vehicle's
functions, including seating or platform position, lights, turn indicators and vehicle diagnostics. In 2005 our Systems group had revenue of £37.7 million and operating profit of
£4.3 million.

During
2005 we launched two new wheelchair control systems: the VR2, low cost, mainstream wheelchair control system, and the R-net, a highly sophisticated wheelchair system,
designed for the rehabilitation market that can incorporate a wide variety of input and output devices to suit many different disabilities. Due to the competitiveness of these systems and of our
established VSI, S-Drive and TRIO+ products, we were successful in increasing customer penetration in both the mobility and industrial vehicles markets during 2005. This was achieved in
spite of continuing constraints in US government healthcare funding for powered wheelchairs. We also moved some more of our production to China to reduce the logistical costs of supporting our
activities in the Asia Pacific region. In 2006 we are planning further new product launches that we believe will enable us to strengthen our position in both our addressed markets.

Markets

Our power controls activities serve two principal customer groups. These are manufacturers of healthcare mobility equipment and equipment manufacturers making
small electrically powered industrial vehicles.

Products

Our innovative designs for power control devices for wheelchairs and mobility scooters offer ease-of-use, cost-effectiveness
and features making them adaptable to a wide variety of manufacturers' requirements.

During
2005 we also made further progress in the small industrial vehicles market, with the I-Drive and TRIO+ products.

We
believe that ongoing research and development focused on developing new products and enhancing existing products, involving both software and hardware, is critical to the success of
our business. Our research and development activities in this business are primarily directed towards extending product capabilities and improving the performance and
ease-of-use of our products.

Competition

The market for power control products is highly competitive and we believe we compete effectively on the basis of important factors such as strong customer
relationships, the ability to respond to customer requirements with appropriate design and application engineering capabilities, short time to market, product quality and reliability, pricing, and an
understanding of the standards and legislative environment of served industries, particularly with respect to medical products.

In
the healthcare vehicle markets we consider our main competitors to be Dynamic Controls Limited and Curtis Instruments, Inc. We believe we are establishing ourselves in the
industrial market, where there is competition from Curtis Instruments, Inc., Tech/Ops Sevcon, Inc. and ZAPI S.p.A.

We
also face potential competition from our customers who may choose to manufacture their own supplies and from equipment manufacturers who may choose to compete in the market.

Customers

The Systems group's customer base is comprised mainly of healthcare equipment manufacturers worldwide. Major customers include Pride Mobility Products Corp. and
Sunrise Medical Inc. For industrial equipment, major customers include JLG Industries, Inc. The top five customers accounted for 65% of revenue in 2005.

25

---



Sales, Marketing and Support

Our mobility and industrial products are primarily sold through a direct sales force. We also use some distributors in Europe for our industrial products. We have
sales support personnel based in the United States, the United Kingdom and the Far East.

Manufacturing

Our devices are designed in the United Kingdom. Most of our products are also manufactured in the United Kingdom, although we have outsourced the production of
some of our low cost products to third party manufacturers in China to reduce manufacturing costs and reduce exchange rate exposure.

Network Products Group

We announced the proposed disposal of the HellermannTyton Division in December 2005 and the sale to funds controlled by Doughty Hanson & Co Limited
was completed on February 15, 2006 for £288.9 million at a cash free/debt free equivalent value. The HellermannTyton Division, which comprises the Network Products group and
its associated companies, is reported as a discontinued operation for 2005.

Organizational Structure

Spirent Communications plc is the ultimate parent company of the Group. We conduct our operations through various subsidiaries and trading divisions. Although
this is our legal structure, it does not necessarily coincide with our organizational or management structure. The following is a list of our significant subsidiaries, trading divisions as at
June 1, 2006. We have not listed below other subsidiaries that are less significant.

|                                                          |                            | Country of Incorporation |  | Percentage
held at
June 1, 2006
|--------------------------------------------------------- | -------------------------- | ------------------------ |  | -------------------------------
|Communications                                            |                            |                          |  |                                
|Communications performance analysis and service assurance |                            |                          |  |                                
|Spirent Communications Inc                                |                            | Delaware, United States  |  | 100                            
|                                                          | Calabasas, California, USA |                          |  |                                
|                                                          | Eatontown, New Jersey, USA |                          |  |                                
|                                                          | Honolulu, Hawaii, USA      |                          |  |                                
|                                                          | Sunnyvale, California, USA |                          |  |                                
|Spirent Communications of Ottawa Ltd                      |                            | Canada                   |  | 100                            
|Spirent Communications (SW) Ltd*                          |                            | England                  |  | 100                            
|SwissQual Holding AG                                      |                            | Switzerland              |  | 100                            
|QuadTex Systems, Inc                                      |                            | Texas, United States     |  | 100                            
|Spirent Communications of Rockville, Inc                  |                            | Delaware, United States  |  | 100                            
|Spirent Communications (Scotland) Ltd*                    |                            | England                  |  | 100                            
|Spirent Communications (International) Ltd*               |                            | England                  |  | 100                            
|Spirent Communications (India) Pvt Limited                |                            | India                    |  | 100                            
|Spirent Communications (Asia) Limited                     |                            | Hong Kong                |  | 100                            
|Spirent Communications Technology (Beijing) Limited*      |                            | PRC                      |  | 100                            
|Systems                                                   |                            |                          |  |                                
|Control systems for the mobility and industrial markets   |                            |                          |  |                                
|PG Drives Technology Ltd                                  |                            | England                  |  | 100                            
|PG Drives Technology Inc                                  |                            | Delaware, United States  |  | 100                            

26

---



The
above companies operate and are incorporated in the countries listed. All shareholdings in the companies are held indirectly by Spirent Communications plc, except
where indicated by an asterisk (*) where the shareholding is held directly by Spirent Communications plc.

Properties and Facilities

The following facilities, all of which are leased, are individually material to the business of our Group as a whole:



We
believe that our current facilities will be adequate to meet our needs for the next 12 months, and, in the event that this is not the case, that we will be able to obtain
additional space when and as needed on an acceptable basis.

Intellectual Property

We believe that our patents and applications have value. Although the patent portfolios of our operating groups are important to the business of each of those
groups, no single patent is in itself material to our business as a whole. If we fail to maintain or enforce our intellectual property rights, or if competitors design around our technology or develop
competing technologies, our competitive position could suffer.

Materials

We purchase raw materials and components from a wide range of suppliers and we outsource certain manufacturing processes and use components from various third
parties. We are not dependent on any single manufacturer or supplier.

In
addition, certain suppliers of electronic components used by some of our businesses use a system to allocate sales of their products when demand exceeds supply. When an allocation
system is in effect, we may not be able to purchase at an acceptable cost or quantity as many components as we require to manufacture our products.

Regulatory and Other Government Requirements

Our businesses are subject to various significant and complex international and domestic regulations currently in effect and scheduled to become effective in the
near future. We may incur significant expense to our business as a whole in complying, and remedying any non-compliance, with these regulations.

27

---



Enforcement of Civil Liabilities

We are a public limited company incorporated under the laws of England and Wales. The majority of our directors and executive officers are residents of countries
other than the United States. All or a substantial portion of their assets and our assets are located outside the United States. As a result, it may not be possible for you:



Under
English law, our directors and officers have fiduciary duties to the Company, including, generally, duties to act in the best interests of the Company and to exercise appropriate
skill and care. English law, however, limits the circumstances under which shareholders of an English company may bring actions on such a company's behalf for breach of these duties more significantly
than does, generally, state law in the United States.

ITEM 4A. UNRESOLVED STAFF COMMENTS

Not applicable.

ITEM 5.    OPERATING AND FINANCIAL REVIEW AND PROSPECTS

The following discussion and analysis relates to our financial condition as of December 31, 2005 and the results of operations for the years ended
December 31, 2005, 2004 and 2003. This discussion should be read in conjunction with our Selected Consolidated Financial Information and our Audited Consolidated Financial Statements included
elsewhere in this annual report. You should also read the description of our business included in "Item 4. Information on the Company."

Spirent
has applied IFRS, as adopted by the European Union, for the first time in 2005 with a transition date of January 1, 2003.

The
most significant impacts have been in relation to:



Overall,
this has had a net beneficial effect on Spirent's historic reported earnings for 2003 and 2004. In addition, the results of the HellermannTyton Division have been presented as
discontinued operations.

The
following discussion and analysis by segment is based on the Consolidated Financial Statements of Spirent Communications plc and its subsidiaries, together with its share of profits
of its joint ventures and associates, which we refer to as the Group. A summary of the main differences between IFRS and US GAAP as they relate to us is set out in Note 39 of Notes to the
Financial Statements.

28

---



We
evaluate performance for each reportable segment based on revenue and operating profit before material one-time items, goodwill impairment and share based payment.
Operating profit and return on sales are used by the Group as key measures of operating performance and are stated before the effect of material one-time items, goodwill impairment and
share-based payment so that period on period comparisons are not distorted. Adjusted earnings per share is considered by the Group and our investors to be a key measure of overall earnings
performance. The calculation is based on reported earnings adjusted for material one-time items, goodwill impairment, share-based payment, profit on the disposal of operations and any
related tax as well as prior year tax adjustments.

Unless
otherwise stated, operating profit and return on sales are stated before material one-time items, goodwill impairment and share-based payment.

Overview

Spirent is a leading communications technology company focused on delivering innovative systems and services to meet the needs of customers worldwide. We are a
global provider of performance analysis and service assurance solutions that enable the development and deployment of next-generation networking technologies such as broadband services,
Internet telephony, 3G wireless and web applications and security testing. The Systems group develops power control systems for specialist electrical vehicles in the mobility and industrial markets.

The
HellermannTyton Division has been treated as a discontinued operation as required by IFRS.

The
Group's 2005 results were principally affected by the operating losses incurred by the Service Assurance division. These losses were incurred in the first half of the year and
substantially reduced in the second half of the year as a result of the actions we took in the first half of the year.

Material
one-time items of £8.4 million have been expensed in the year. Of this £3.9 million is in relation to restructuring actions in
the Service Assurance division and £1.4 million for inventory write-downs again in this division. Other material one-time items of £3.1 million have
been taken in relation to supply chain initiatives and other restructuring actions within the Group. We also took a goodwill impairment charge of £37.0 million due to the drop in
activity in the Service Assurance division.

Performance Analysis

Revenue and operating profit before material one-time items, goodwill impairment and share-based payment in the Performance Analysis division for 2005 were
slightly up on 2004. In this division several of our end markets were weaker than had been anticipated earlier in the year, particularly so in the third quarter, although activity in the fourth
quarter did recover somewhat. In addition, we are in a product transition phase as we progressively introduce new and improved products and solutions. Encouragingly, sales to some of our largest
customers in the equipment manufacturing sector grew by more than 30% and the division's wireless and position location test activities experienced their best year ever.

Service Assurance

Revenue in the Service Assurance division was down 43% compared with 2004 and as a result the division reported an operating loss before material one-time items,
goodwill impairment and share-based payment of £9.6 million of which £9.0 million was incurred in the first half of the year. In the first quarter of 2005 our
major customers, the US service providers, had delayed the release of their full capital spending budgets partly due to merger activity, with a larger proportion of these budgets shifting towards
next-generation rather than existing networks. As these trends became apparent we undertook significant restructuring actions in the division, including changing senior management,
reducing headcount by around 260 (approximately 40% of the total workforce) which resulted in a

29

---



much
reduced loss for the second half of £0.6 million. During 2005 we have refocused our product development efforts to generate new solutions for triple play and advanced business
services; this will continue through 2006.

Systems

Our Systems group grew revenue and operating profit by 20% and 29%, respectively, benefiting from the launch of two new wheelchair control systems.

Acquisitions and Disposals

Acquisitions and disposals are discussed in "Item 4. Information on the Company" and in Notes 34 and 35 of Notes to the Financial Statements.

During
2005, the Group disposed of certain non-trading companies.

On
September 19, 2005, Spirent Communications plc announced that it had commenced a formal process that was expected to result in the disposal of the HellermanTyton Division. The
decision was consistent with the stated strategy of focusing on growing the Communications group. This process progressed and the Board accepted a formal offer from funds controlled by Doughty
Hanson & Co Limited for this division, which was announced in December 2005. This transaction was subject to certain regulatory approval and shareholder approval. All regulatory approvals were
received and shareholders approved the transaction at an Extraordinary General Meeting held on January 24, 2006. The disposal was completed on February 15, 2006 when proceeds of
£288.9 million (for a cash free/debt free equivalent value) were received.

On
January 23, 2006 the Group announced that it had entered into an agreement to acquire SwissQual Holding AG for an initial consideration of CHF 62.5 million
(£27.7 million). A further CHF 28.0 million (£12.4 million) is payable depending on revenue growth and various technical milestones.

On
February 13, 2006 the Group announced the acquisition of QuadTex Systems Inc. for $7.5 million (£4.2 million), with a further $1.5 million
(£0.9 million) payable, depending on certain technical milestones and the retention of key employees.

Recent Developments

On May 3, 2006 the Company provided an update on trading as follows:

As initially indicated at the time of the Group's 2005 preliminary results issued on February 23, 2006, trading during the first quarter of the current
financial year was characterised by continuing variable market conditions, albeit the quarter is typically Spirent's quietest.

However, first quarter revenues were ahead of our expectations as at the time of our preliminary results in what remains a very
competitive market place.

Divisional performance was as follows:



30

---





As we indicated in February, 2006 is a year of product transition as the increased capability of our new products and solutions will
enable us to gain market share. To date we have been encouraged by the performance of these new products, such as the Spirent TestCenter, and by the response of our customers.

Overall, our profit expectations for the year as a whole are unchanged. We continue to anticipate that the Group's performance will show
recovery over last year, although with a pronounced seasonal bias to the second half as benefits progressively accrue from our investment in the business and our recent acquisitions.

Spirent will issue its interim results on 10 August 2006.

Conclusion

Over the last eighteen months, we have transformed Spirent into a focused communications business with a significantly strengthened
financial position. The recent acquisitions of SwissQual and QuadTex and the successful disposal of HellermannTyton were key events in this transformation.

The decision to focus on communications reflects our view that the sector offers Spirent the best top and bottom line growth opportunities
in the mid and long term, leveraging our leading market positions in our key product segments.

To reflect the transformation of the Group, a proposal was voted upon, and approved by shareholders, on May 3, 2006 to rename
Spirent plc as Spirent Communications plc. In addition, we are in the process of establishing our operational headquarters in Sunnyvale, California, in the center of Silicon Valley where we have the
highest concentration of customers. Our corporate headquarters will remain in the United Kingdom.

Spirent has a broad portfolio of market-leading products addressing some of the fastest growing segments in the broadband and wireless
markets. As a result, we continue to believe that Spirent is well positioned to take advantage of the many opportunities in its market place.

On June 14, 2006 the Company provided an update on trading as follows:

Summary



Current trading

We reported at the time of the Annual General Meeting on May 3, 2006 that revenue for the first quarter, albeit typically our
quietest, was ahead of expectations but that trading was characterised by variable

31

---



market conditions and a very competitive market place. These trends have continued into the second quarter where we have seen a tough market background with volatility in demand, as has also been
reported by other companies in the test and measurement sector.

In addition some short-term delays to product launches and our decision to continue to incur a higher level of investment in product
development and sales and marketing, to create a stronger long-term market position, has also affected profitability in the second quarter.

Although we expect that revenues will be in line with market expectations for the first half, risk remains as to the final outcome as the
bulk of our revenues for the second quarter are usually realized during the last weeks of June.





Intangibles amortisation and goodwill impairment under International Financial Reporting Standards ("IFRS")

Under IFRS the expected revenue decline in the Service Assurance division is likely to necessitate a further goodwill impairment at the
interim stage.

In addition, as required by IFRS, an exercise is being carried out to identify and to determine the fair value of the intangible assets in
relation to the acquisitions of SwissQual and QuadTex. Intangible assets identified will be amortised over their remaining lives as an operating expense. Initial indications are that the annualised
amortization charge will be in the region of £2.5 million.

Goodwill impairment and amortization of intangibles do not impact the cash flows of the Company.

32

---



Anders Gustafsson, Chief Executive, commented:

"As we indicated previously, 2006 is a year of product transition as the increased capability of our new products and solutions is
expected to enable us to gain market share. However delay in orders, the competitive market place and our increased investment are likely to impact profitability in the short-term.

"To date we have been encouraged both by the performance of our new products and by the response of our customers with a considerable
number of trials of Spirent TestCenter now underway."

Spirent Communications plc will issue its interim results on August 10, 2006.

On the June 29, 2006 the Company made the following announcement:

As previously stated, the Company is managing significant product transition in the current year:



During this transition phase we said that we would continue to carefully manage the balance between the cost base and maintaining the capability to generate long
term growth.

Accordingly, we are implementing restructuring actions in the Performance Analysis and Service Assurance divisions to realign resources and reduce operating
expenses. The major part of these actions will take place in the Service Assurance division, which will enable it to maintain a near break-even result for the second half of 2006 (following the cost
reductions outlined below, pro forma break-even sales for Service Assurance are estimated to be £36 million per year).

The total annualised cost reduction will be approximately £9.0 million per year. The cost of these actions is a one-time
charge of £5.0 million of which £4.0 million will be in cash, to be expensed and reported in our forthcoming interim results on 10 August 2006.

Anders Gustafsson, Chief Executive of Spirent, commenting on the actions, said:

"The main consideration behind these restructuring actions is to ensure that our resources are allocated appropriately to develop our
enhanced products. This will ensure that we can offer the platforms required by network equipment manufacturers for the development of their own products, and by service providers for the deployment
of their next-generation networks."

Results of Continuing Operations

|                                                                                             |  | 2005  |  | 2004  |  | Change |  
|-------------------------------------------------------------------------------------------- |  | ----- |  | ----- |  | ------ | -
|
|Revenue                                                                                      |  | 259.3 |  | 287.2 |  | (10    | )
|Operating profit before material one-time items, goodwill impairment and share-based payment |  | 11.5  |  | 22.9  |  | (50    | )
|Return on sales (%)                                                                          |  | 4.4   |  | 8.0   |  |        |  

Results

Reported revenue from continuing businesses for 2005 of £259.3 million was down 10% per cent and operating profit of
£11.5 million was down 50% compared with 2004. Return on sales for the continuing Group reduced to 4.4% from 8.0% in 2004.

Revenue
by market grew in the Asia Pacific region by 4% but was down in Europe and North America, having been affected by the performance of the Service Assurance division in both
regions.

33

---



Operating
profit was impacted by the weakness in the Service Assurance division in the first half year, this division reported a loss of £9.0 million for that period.
In the second half year the loss in this division was much reduced to £0.6 million, mainly as a result of the restructuring actions we took. Revenue and operating profit in the
Performance Analysis division were up 1% compared with 2004. Profitability in the Performance Analysis division was slightly lower in the third quarter of 2005 recovering somewhat in the fourth. The
ongoing business in the Systems group reported good growth in 2005 over 2004.

Non-segmental
costs, which are those that cannot be directly attributed to the operating segments were £5.3 million excluding material one-time
items and share-based payment (2004 £5.3 million). These costs include the costs of our Board, costs in relation to our dual listings and compliance costs.

In
2005 the effects of currency translation were less marked than in 2004. Currency translation increased revenue from continuing operations by £1.7 million, and
increased profit before tax, goodwill impairment and material one-time items by £0.2 million.

Reported
loss before tax was £41.7 million compared with a profit of £11.2 million for 2004.

Basic
loss per share from continuing operations was 3.97 pence compared with basic earnings per share of 0.98 pence in 2004.

Revenue

Our revenues from continuing operations are derived from:



During
the year ended December 31, 2005 revenue from continuing operations by source in Europe was 24% (2004 21%), and the United Kingdom comprised 19% (2004 16%), and in North
America 70% (2004 73%). This reflects the weaker revenues of the Service Assurance division which is principally based in the United States.

No
single customer accounted for more than 10% of total revenue in any of the three years in the period ended December 31, 2005.

Cost of sales

Cost of sales is comprised of direct costs associated with product sales including product development and all attributable overheads. Of our two remaining
operating groups, our Communications group has historically experienced the lowest cost of sales as a percentage of revenue and has consequently earned the highest margins. However these margins were
lower during the telecommunications downturn.

Operating expenses

Operating expenses consist of selling and distribution expenses, administration expenses and other operating income. Selling and distribution expenses consist
primarily of salaries and related costs for sales and marketing personnel and promotional expenditures. Administration expenses include material one-time items, goodwill impairment and
share-based payment. For both categories of expenses excluding material one-time items, goodwill impairment and share based payment the principal variable is headcount.

34

---



(Loss)/profit from interest in joint venture

This represents our share of the costs of our Spirent DM Limited joint venture, which was established in 2003 and from which we exited in 2004. Also included for
2003 is our share of the results of the WAGO joint venture which was sold in April 2003.

Finance income and Finance costs

Finance income is comprised of interest from cash and cash equivalents.

Finance
costs primarily comprise interest on loans and bank overdrafts, as well as finance charges on finance leases. Finance charges associated with debt issuances are charged to the
income statement over the life of the instrument and included in finance costs. Costs associated with the part prepayment of loans, comprising the make-whole amount on the notes and
related bank fees, arose in 2004 and 2003.

Finance
expense or income arises in connection with the application of IAS 19 "Employee Benefits" and represents the expected return on the schemes' assets net of the charge for the
increase during the period in the present value of the schemes' liabilities because the benefits are one year closer to settlement.

Critical Accounting Policies

The fundamental objective of financial reporting is to provide useful information that allows a reader to comprehend the business activities of the Group. To aid
in that understanding, management has identified Spirent's "critical accounting policies". These policies are considered "critical" because they have the potential to have a material impact on the
Group's financial statements, and because they require judgments and estimation due to the uncertainty involved in measuring, at a specific point in time, events which are continuous in nature.

Goodwill

Goodwill arising on the acquisition of subsidiaries, representing the excess of cost over the fair value of the identifiable assets, liabilities and contingent
liabilities acquired, is capitalized as an intangible asset. Goodwill is carried at cost less any accumulated impairment losses.

Goodwill
in each cash-generating unit is tested annually for impairment and more frequently if there is any indication that the current asset value is not recoverable, in
accordance with IFRS and US GAAP.

For
the purpose of impairment testing, goodwill is allocated to the related cash-generating units monitored by management, usually at business segment level or statutory
company level as the case may be. Where the recoverable amount of the cash-generating unit is less than its carrying amount, including goodwill, an impairment loss is recognized in the
income statement.

The
carrying amount of goodwill allocated to a cash-generating unit, an operation within a cash-generating unit, an associate or jointly controlled entity is
included in the profit and loss on its disposal.

As
a result of the substantial drop in activity in the Broadband unit of the Service Assurance division during the first half of 2005 this unit was tested for impairment. Following the
impairment test, a goodwill impairment charge of £37.0 million was recognized.

The
appropriate annual valuation exercises were carried out in 2005, 2004 and 2003 under IFRS and US GAAP, the result being that no further impairment charges were identified.

35

---



The
impairment reviews for IFRS and US GAAP have been performed using a number of assumptions which management considers most appropriate given the market conditions at that time. These
assumptions underpin the cash flows upon which the calculations are performed. The discount rates applied were chosen based on the perceived risk within each business. Varying any of these assumptions
could have materially changed the results of these reviews.

With
regard to the assessment of value in use of the Performance Analysis unit, management believes that no reasonable possible change in any of the key assumptions would cause the
carrying value of the unit to exceed its recoverable amount.

For
the Service Assurance Broadband unit, there are reasonable possible changes in key assumptions which would cause the carrying value of the unit to exceed its recoverable amount. In
particular, the revenue growth assumptions in the strategic plan are based upon the successful execution of a new strategy for growth to meet the needs of service providers for their new triple play
networks and services. The strategic plan, upon which the projections are based, assumes a significant increase in revenue in 2007, being the full year effect of new products expected to be launched
in the second half of 2006. Should management fail to execute this strategy such that the anticipated increase in revenue is not realized by 50% or more in that year and assuming growth is maintained
at planned rates thereafter, albeit off a lower base, then value in use would be reduced to a value equal to the carrying amount of the unit.

Inventories and receivable provisions

Provisions are made against inventories in excess of 12 months' usage and for doubtful debts. Our policy is to reserve against both excess and obsolete
inventories. Inventory is assessed and reserved if in excess of 12 months' usage. Obsolete inventories are identified on an itemized basis. Receivables are reserved based on exposures on
specific customer accounts and reserved as soon as the exposure is identified by management through the process of regular reviews. Use of a different policy in respect of inventory and receivables
could result in materially different provisions being made.

36

---



Revenue recognition

Revenue is recognized when it is probable that the economic benefits will flow to the Group, the revenue can be reliably measured and when the Group has
transferred to the buyer the significant risks and rewards of ownership. In addition, revenue is only recognized when collectibility is probable.

For
the sale of services, revenue is recognized in accounting periods in which the service is rendered. Revenue from maintenance contracts is recognized over the period of performance.

Revenue
from product sales of hardware and software is recognized at time of delivery and acceptance and when there are no significant vendor obligations remaining. It is not until
acceptance has occurred that the risks and rewards of ownership are transferred to the buyer. Terms of acceptance are dependent upon the specific contractual arrangement agreed with the customer.

Contractual
arrangements are accounted for as two or more separate transactions only where the commercial substance is that the individual components operate independently of each other
because they are capable of being provided separately from one another and it is possible to attribute reliable fair values to every component. To the extent that a separate component comprises a
product sale of hardware or software, revenue is recognized as described above. Revenue is recognized on other components as the Group fulfils its contractual obligations and to the extent that it has
earned the right to consideration.

Under
US GAAP, the rules for revenue recognition under multiple-element arrangements are detailed and prescriptive. These rules include the requirement that revenues be allocated to the
respective elements of such an arrangement on the basis of Vendor Specific Objective Evidence ("VSOE") for each element. Statement of Position ("SOP") 97-2 "Software Revenue Recognition"
sets out precise requirements for establishing VSOE for valuing elements of a multiple-element arrangement. When VSOE for individual elements of an arrangement cannot be established in accordance with
SOP 97-2, revenue is generally deferred and recognized over the term of the final element.

Under
US GAAP, the Group does not have sufficient VSOE for certain elements of certain multiple-element arrangements with customers in the Service Assurance division of its
Communications group.
The terms of these arrangements with customers include, among other terms, on-going customer support (known as "PCS" under SOP 97-2) for hardware and software and the provision
of product roadmaps, which contain expected release dates of planned updates and enhancements. The existence of a particular item on the roadmap does not, in itself, create a contractual obligation to
deliver that item; however, under US GAAP an implied obligation is deemed to exist. As a consequence of the terms of these arrangements, revenue is deferred under US GAAP and does not start to be
recognized until delivery or discharge of the obligation in respect of the final element of the arrangement for which VSOE is not determinable. If this final element is PCS, then revenue is recognized
over the remaining term of the PCS contract. The Service Assurance division has a number of multi-year contracts for PCS and this has the effect of extending the period over which revenue
is recognized for US GAAP.

Direct
costs of the delivered products for which revenue recognition is deferred are also deferred.

The
above gives rise to an IFRS to US GAAP difference in respect of revenue recognition in the reconciliations of both net income/(loss) and shareholders' equity.

Pensions

The cost of providing benefits under the defined benefit pension schemes is determined separately for each scheme using the projected unit credit method, which
attributes entitlement to benefits to the current period (to determine current service cost) and to the current and prior periods (to determine

37

---



the
present value of defined benefit obligation) and is based on actuarial advice. Past service costs are recognized in the income statement on a straight line basis over the vesting period or
immediately if the benefits have vested. When a settlement (eliminating all obligations for benefits already accrued) or a curtailment (reducing future obligations as a result of a material reduction
in the scheme membership or a reduction in future entitlement) occurs the obligation and related scheme assets are re-measured using current actuarial assumptions and the resultant gain or
loss recognized in the income statement during the period in which the settlement or curtailment occurs.

The
interest element of the defined benefit cost represents the change in present value of scheme obligations resulting from the passage of time and is determined in applying the
discount rate to the opening present value of the benefit obligation, taking into account any material changes in the obligation during the year. The expected return on the scheme assets is based on
an assessment made at the beginning of the year of long-term market returns on scheme assets, adjusted for the effect on the fair value of scheme assets of contributions received and benefits paid
during the year. The
difference between the expected return on scheme assets and the interest cost is recognized in the income statement as other finance income or expense.

Actuarial
gains and losses are recognized in full in the statement of recognized income and expense in the period in which they occur.

The
defined benefit pension asset or liability in the balance sheet comprises the total for each scheme of the present value of the defined benefit obligation (using a discount rate
based on high quality corporate bonds), less any past service cost not yet recognized and less the fair value of scheme assets out of which the obligations are to be settled directly. Fair value is
based on market price information and in the case of quoted securities is the published bid price. The value of the net pension benefit asset is restricted to the sum of any unrecognized past service
costs and the present value of any amount the Group expects to recover by way of refunds from the scheme or reductions in the future contributions.

Contributions
are payable to the overseas defined contribution schemes are charged to the income statement in the year in which they are due.

The
funding position of the defined benefit schemes reported at December 31, 2005 was a deficit of £50.8 million (2004 £37.3 million),
representing a funding deficit of 28% (2004 26%).

The
various assumptions used in this valuation are detailed in Note 10 of Notes to the Financial Statements. Changing any one, or a combination of these assumptions will result in
a change to the deficit reported. Varying the assumptions will also have an impact on the income statement and the statement of recognized income and expense.

Provisions

Provisions are recorded when the Group has a present, legal or constructive obligation as a result of a past event which it is probable that the Group will be
required to settle by an outflow of resources and for which a reliable estimate of the amount of the obligation can be made. Provisions are reviewed at each balance sheet date and adjusted to reflect
the current best estimate.

Where
the effect of the time value of money is material, the amount of the provision shall be the present value of the expenditures expected to be required to settle the obligation.

Tax

Current tax assets and liabilities are measured at the amount expected to be recovered from or paid to the taxation authorities, based on tax rates and laws that
are enacted or substantively enacted by the balance sheet date.

38

---



Income
tax is charged or credited directly to equity if it relates to items that are credited or charged to equity. Otherwise income tax is recognized in the income statement.

Deferred
income tax is recognized on all temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements, with the
following exceptions.



Deferred
income tax assets and liabilities are measured on an undiscounted basis at the tax rates that are expected to apply when the related asset is realized or liability is settled,
based on tax rates and laws enacted or substantively enacted at the balance sheet date.

Deferred
tax assets of £13.3 million (2004 £13.3 million) arising principally on temporary differences in the United States and United Kingdom have
not been recognized. The deferred tax asset of £15.2 million in respect of the UK final salary pension scheme has not been recognized. In 2004 this asset was recognized as part of
the defined benefit pension plan deficit.

In
addition, the Group has tax losses arising in the United States of £79.6 million (2004 £70.6 million) and in the United Kingdom of
£42.2 million (2004 £39.6 million) that are available for offset against future taxable profits and which have not been recognized.

We
have not recognized these deferred tax assets based on current forecasts and estimates prepared by management. A change to these forecasts and estimates could result in recognition of
some of the assets currently unrecognized. Given the significance of the assets that remain unrecognized this could materially affect the deferred tax assets reported and the resulting credit to the
income statement or statement of recognized income and expense.

Share-based payment

Employees (including directors) of the Group receive remuneration in the form of share-based payment transactions, whereby employees render services in exchange
for shares or rights over shares (equity-settled transactions).

The
cost of equity-settled transactions with employees is measured by reference to the fair value at the date at which they are granted. The fair value is determined using a binomial
model.

The
cost of equity-settled transactions is recognized, together with a corresponding increase in equity, over the period in which the performance conditions are fulfilled, ending on the
date on which the relevant employees become fully entitled to the award (vesting date). The cumulative expense recognized for equity-settled transactions at each reporting date, until the vesting
date, reflects the extent to which the vesting period has expired and the number of awards that will ultimately vest, in the opinion of the directors of the Company at that date and based on the best
available estimates.

39

---



No
expense is recognized for awards that ultimately do not vest, except for awards where vesting is conditional upon a market condition, which are treated as vesting irrespective of
whether or not the market condition is satisfied, provided all other performance conditions are satisfied.

Where
the terms of an equity-settled award are modified, as a minimum an expense is recognized as if the terms had not been modified. In addition, an expense is recognized for any
increase in the value of the transaction as a result of the modification, as measured at the date of the modification.

Where
an equity-settled award is cancelled, it is treated as if it had vested on the date of cancellation and any expense not yet recognized for the award is recognized immediately.
However, if a new award is substituted for the cancelled award and designated as a replacement award on the date that it is granted, the cancelled award and new awards are treated as if they were a
modification of the original award, as described in the previous paragraph.

Varying
any of the assumptions used to measure the fair value of awards or a combination of these assumptions will change the charge for share-based payment.

Year Ended December 31, 2005 Compared with the Year Ended December 31, 2004

|                                                                                             |  | Year ended
December 31 |  
|-------------------------------------------------------------------------------------------- |  | ---------------------- | -
|
|
|Revenue                                                                                      |  |                        |  
|Performance Analysis                                                                         |  | 178.8                  |  
|Service Assurance                                                                            |  | 42.8                   |  
|Communications                                                                               |  | 221.6                  |  
|Systems                                                                                      |  | 37.7                   |  
|                                                                                             |  |                        |  
|                                                                                             |  | 259.3                  |  
|                                                                                             |  |                        |  
|Operating profit before goodwill impairment, material one-time items and share-based payment |  |                        |  
|Performance Analysis                                                                         |  | 22.0                   |  
|Service Assurance                                                                            |  | (9.6                   | )
|Communications                                                                               |  | 12.4                   |  
|Systems                                                                                      |  | 4.4                    |  
|Non-segmental                                                                                |  | (5.3                   | )
|                                                                                             |  |                        |  
|                                                                                             |  | 11.5                   |  
|                                                                                             |  |                        |  

Revenue and operating profit

Comparisons by segment are given below for continuing operations. Operating profit and return on sales are stated before goodwill impairment, material
one-time items and share-based payment.

40

---



Communications

|                                                                                                |  | 2005  |   | 2004  |  | Change |  
|----------------------------------------------------------------------------------------------- |  | ----- | - | ----- |  | ------ | -
|
|Revenue                                                                                         |  |       |   |       |  |        |  
|Performance Analysis                                                                            |  | 178.8 |   | 176.8 |  | 1      |  
|Service Assurance                                                                               |  | 42.8  |   | 74.7  |  | (43    | )
|                                                                                                |  |       |   |       |  |        |  
|                                                                                                |  | 221.6 |   | 251.5 |  | (12    | )
|                                                                                                |  |       |   |       |  |        |  
|Operating profit before material one-time items, goodwill impairment and share-based payment    |  |       |   |       |  |        |  
|Performance Analysis                                                                            |  | 22.0  |   | 21.7  |  | 1      |  
|Service Assurance                                                                               |  | (9.6  | ) | 2.5   |  |       |  
|                                                                                                |  |       |   |       |  |        |  
|                                                                                                |  | 12.4  |   | 24.2  |  | (49    | )
|                                                                                                |  |       |   |       |  |        |  
|Return on sales (%) before material one-time items, goodwill impairment and share-based payment |  |       |   |       |  |        |  
|Performance Analysis                                                                            |  | 12.3  |   | 12.3  |  |        |  
|Service Assurance                                                                               |  |      |   | 3.3   |  |        |  
|Communications group                                                                            |  | 5.6   |   | 9.6   |  |        |  

Our
Communications group aims to help the world communicate faster, better and more efficiently. Many of the world's leading communications companies use our solutions to conduct
performance analysis tests in labs on their latest technologies. As new communications services are introduced, we aim to provide the tools to facilitate troubleshooting and improve the quality of
these networks and services.

Revenue
and operating profit in the Performance Analysis division was slightly up. In this division we experienced variability in terms of end customer demand principally in the third
quarter and in broadband test activities, with the division's wireless and position location test activities experiencing good growth.

In
2005 the operating loss in the Service Assurance division, although substantially reduced in the second half year, affected the performance of the Communications group as a whole.

Revenue
in the Service Assurance division was down 43% compared with 2004 and the division reported an operating loss of £9.6 million. The reduced revenues were
principally a result of the decline in leased line monitoring and the delay in innovation of next-generation assurance solutions. Restructuring actions were taken in this division in the
first half of the year to reduce the rate of this loss.

Performance Analysis

Revenue and operating profit in the Performance Analysis division grew by 1% in 2005. We invested £42.1 million (2004
£43.2 million and 24%), representing 24% of sales into product development to increase capabilities of our existing products and develop innovative products for launch in 2005 and
2006.

The
market proved to be volatile and highly competitive during 2005. At the interim stage we reported that market conditions were variable due to lower spending by the US government and
certain US service providers. As expected the variable conditions continued through the second half year.

As
announced in December, revenue for the third quarter was lower than previously expected, although this was partly offset by improved trading in the fourth quarter. We experienced
slower demand in 2005 due to activity levels with US service providers being markedly lower, as a result of the

41

---



impact
of merger activity in the sector and the fact that other customers were absorbing the high levels of equipment they purchased in 2004. In addition there was a notable slowdown in the demand for
ATM test equipment, while the US government also shifted its spending to other priorities. Finally, some major equipment manufacturers continue to work their way through strategic reviews, resulting
in further cutting back of their research and development programs.

In
contrast, more favorable conditions were seen in the demand for: security testing across all market segments, high speed Ethernet devices, Gig E and 10 Gig E requirements for
increased scale and the emerging needs for triple play (voice, video, data) testing and video quality testing. The transition of access and metro networks to Ethernet saw expansion in demand,
particularly in the first half year. Wireless infrastructure testing has expanded from functional test to performance test, stimulating demand for our products. We believe the emergence of IMS is also
creating new opportunities for the Communications group.

Despite
the strength of demand for Ethernet test equipment aggressive actions by competition resulted in some loss of market share in this sector. We have responded by establishing a
major customer support team, to offer both additional services and to launch new product solutions during the second half of the year. Internally we are progressing our initiatives to increase our own
product development efficiency and effectiveness to improve our product realization process. The launch of Spirent Testcenter, our unified platform for Ethernet testing, has resulted in
competitive wins with major existing as well as new customers. Our development plans for Spirent Testcenter throughout the next 18 months are intended to deliver increased
functionality, scale, ease of use and automation.

Total
revenues from our top 20 customers grew year-on-year and account for approximately 40% of revenues; growth rates for a number of these accounts exceeded 30%. No one customer
represented more than 10% of the total divisional revenues. Our revenues by customer type maintained a similar profile. Sales to network equipment manufacturers represented 49% of the total; sales to
service providers of 17%; government accounted for 8%. The remainder includes chip manufacturers and enterprise customers.

On
a geographic basis there was growth in revenue in Europe for all test solutions, but notably for VoIP, web applications and wireless handset test systems. The US market was flat, for
reasons described above. Activity in the Asia Pacific region grew, and we maintained revenue levels in Japan, despite difficult market conditions. We enjoyed strong growth in the Indian market.

Our
wireless and positioning test products had a record year and sales now represent 27% of the division's turnover. All product lines achieved strong growth: CDMA, W-CDMA
and GPS. We gained market share in important W-CDMA performance test market and made further strong progress in the sale of GPS emulation systems. Revenues grew in the most important
markets in Asia, namely China, Korea and Japan and we also make good progress in Europe. We have established and opened wireless service centers in China, Korea, Japan and the United Kingdom, offering
high levels of customer service and support. We specified, developed and launched a new HSDPA-capable network emulator for the W-CDMA market. Spirent's navigation and positioning test
division has been selected to supply key test equipment to support the joint EU and European Space Agency Galileo project. Galileo is a major new global navigation system.

Service Assurance

The global telecommunications sector continues to migrate from legacy networks towards IP-based networks and services, which we believe will result in
substantial new investment. The shift in carriers' capital expenditure has been slower than expected for our service assurance solutions for the deployment of triple play services. We believe that the
service assurance market opportunity will develop once the build out has taken place and these new services are launched.

42

---



Following a difficult first six months of 2005, when we reported a fall in the division's revenues of over half and an operating loss before material one-time items, goodwill impairment
and share-based payment of £9.0 million, we achieved stability during the second half of the year, having realized the substantial cost savings announced in the first half of the
year. We have developed a new strategy for growth aimed to meet the needs of service providers for their new triple play networks and services. In addition, we have developed a new generation of
handheld test equipment, which we believe will enable field test engineers to access the power of the central office test and monitoring systems in the field.

The
revenue profile by customer has remained comparable with 2004, with over half of the activity being with US incumbent local exchange carriers. The provision of leased line assurance
products accounted for approximately 70% of sales throughout the year, while the provision of service maintenance and support accounted for 15%. The second half operating loss of
£0.6 million reduced significantly from the first half loss of £9.0 million. This was due to higher revenue of £2.4 million, a gross profit
improvement from a favorable product mix as we shipped software at higher margins in the second half, and the realization of cost savings.

Sales
opportunities for this division were constrained in 2005 partly as a result of the major acquisitions made by our customers, which has delayed the sourcing of service assurance
solutions as they integrated their businesses. In the long-term, we believe this industry consolidation is likely to be beneficial as we aim to extend our embedded solutions and sell new solutions for
triple play, field test and advanced business services into these enlarged customers.

In
addition, sales decreased due to a rapid shift in technology, while customers were not yet ready to install next-generation assurance solutions. We were awarded our first
triple play contract with TELUS, a major Canadian communications company, our first customer win outside of the United States for DSL and for advanced broadband service assurance solutions.

We
have concentrated on developing new solutions for triple play and advanced business services. While we remain cautious about the timing of the full scale deployment of advanced
services by carriers worldwide, we believe that due to the actions taken in 2005 we are well placed to serve the market requirements as they develop.

Systems

|                                                                                                |  | 2005 |  | 2004 |  | Change
|----------------------------------------------------------------------------------------------- |  | ---- |  | ---- |  | ------
|
|Revenue                                                                                         |  | 37.7 |  | 31.3 |  | 20    
|Operating profit before material one-time items, goodwill impairment and share-based payment    |  | 4.4  |  | 3.4  |  | 29    
|Return on sales (%) before material one-time items, goodwill impairment and share-based payment |  | 11.7 |  | 10.9 |  |       

Figures
in the above table relate to PG Drives Technology only. Divested businesses contributed £4.4 million of revenue and £0.6 million of
operating profit in 2004.

During
2005 we launched two new wheelchair control systems: the VR2, low cost, mainstream wheelchair control system, and the R-met, a highly sophisticated wheelchair system,
designed for the rehabilitation market that can incorporate a wide variety of input and output devices to suit many different disabilities. Due to the competitiveness of these systems and of our
established VSI, S-Drive and TRIO+ products, we were successful in increasing customer penetration in both the mobility and industrial vehicles markets during the year. This was achieved
in spite of continuing constraints in US government healthcare funding for powered wheelchairs. We also moved some more of our production to China to reduce the logistical costs of supporting our
activities in the Asia Pacific region. In 2006 we

43

---



are
planning further new product launches that will enable us to strengthen our position in both our addressed markets.

Cost of sales

Cost of sales for continuing operations was £153.1 million for the year ended December 31, 2005 compared with
£165.2 million for the year ended December 31, 2004. Cost of sales as a percentage of revenue was higher at 59% compared with 58% for 2004.

Product
development spend for 2005 was £58.4 million, or 23% of revenue (2004 £63.2 million and 22% respectively). Of this amount
£42.1 million (2004 £43.2 million) was spent in the Performance Analysis division and £14.0 million (2004 £17.2 million) in
the Service Assurance division. Product development is included in cost of sales in the income statement.

Gross
profit decreased to £106.2 million, 41% of sales from £122.0 million, 42% of sales in 2004. This was a result of the decrease in revenue in
Service Assurance, the low levels of activity in the first half of the year resulting in unrecovered manufacturing overheads and to the relative increase in product development spending as a
percentage of sales.

Operating expenses

Total operating expenses for continuing operations, which include material one-time items, goodwill impairment and share-based payment were
£145.2 million for the year ended December 31, 2005 compared with £106.8 million for the year ended December 31, 2004.

Selling
and distribution expenses were lower at £70.9 million for the year ended December 31, 2005, compared with £73.0 million for the year
ended December 31, 2004, and a decrease of 3%. As a percentage of revenue selling and distributions costs were 27% compared to 25% in 2004.

Administration
expenses were £74.3 million for the year ended December 31, 2005, compared with £34.0 million for the year ended
December 31, 2004. Administration expenses for the year ended December 31, 2005 included £7.0 million of material one-time items (2004
£2.9 million), £37.0 of goodwill impairment (2004 nil) and £5.1 million of share-based payment (2004 £4.8 million). Excluding
material one-time items, goodwill amortization impairment and share-based payment, administration costs were £25.2 million and represented 10% of revenue in 2005
compared with £26.3 million, representing 9% of revenue, in 2004.

Loss from interest in joint venture

A £0.7 million loss from interests in joint ventures in 2004 relates to our share of the losses in our joint venture company in China, Spirent
DM.

Profit on disposal of operations

A £3.9 million profit on disposal of operations relates to the disposal of certain non-trading companies. The profit of
£4.0 million reported in 2004 was in relation to the disposal of the remaining MRO aerospace business.

Net finance costs

Net interest expense for continuing operations for 2005 was £6.6 million, being £8.1 million of cost less
£1.5 million of income, compared with £6.8 million in 2004 (excluding a make whole amount in 2004 of £0.5 million). Net interest includes a
charge of £1.1 million in respect of the UK final salary pension scheme in accordance with IAS 19 "Employee Benefits". The deficit in this scheme has been reduced by the special
contribution of £47.0 million in February 2006 and as a result it is estimated that

44

---



net
interest income in respect of the pension scheme will be approximately £1.5 million for 2006. For 2006, and following repayment of the senior loan notes, we expect to earn
current market rates of interest on the net cash balance remaining from the disposal of the HellermannTyton Division.

Taxation

There was a tax credit of £4.0 million in 2005 compared with a charge of £2.0 million in 2004, due to the release of
provisions. We anticipate that the effective tax rate for 2006 will be approximately 25%.

Discontinued operations

Network Products

|                                                                                                |  | 2005  |  | 2004  |  | Change
|----------------------------------------------------------------------------------------------- |  | ----- |  | ----- |  | ------
|
|Revenue                                                                                         |  | 205.5 |  | 187.8 |  | 9     
|Operating profit before material one-time items, goodwill impairment and share-based payment    |  | 25.3  |  | 21.3  |  | 19    
|Return on sales (%) before material one-time items, goodwill impairment and share-based payment |  | 12.3  |  | 11.3  |  |       

Discontinued
operations relate to the HellermanTyton Division, comprising the Network Products group and the investment in associated companies.

We
announced in December 2005 that we had entered into an agreement to dispose of the HellermanTyton Division to funds controlled by Doughty Hanson & Co. Limited and this disposal
was completed on February 15, 2006.

Profit
after tax from discontinued operations was £13.2 million after charging £6.7 million of costs related to the disposal of this business,
compared with £17.3 million in 2004.

Organic
growth was achieved in all regions and also through the associated company in Japan. The business continued to increase its automotive sales despite flattening production levels
by the European car manufacturers, and to achieve strong growth through its initiatives in North America in automatic application systems, particularly in automotive and through the success of its
pre-determined structured cabling system, RapidNet.

45

---



Year Ended December 31, 2004 Compared with the Year Ended December 31, 2003

|                                                                        |  | Year ended
December 31 |  
|----------------------------------------------------------------------- |  | ---------------------- | -
|
|
|Revenue                                                                 |  |                        |  
|Performance Analysis                                                    |  | 176.8                  |  
|Service Assurance                                                       |  | 74.7                   |  
|                                                                        |  |                        |  
|Communications                                                          |  | 251.5                  |  
|Systems                                                                 |  | 35.7                   |  
|                                                                        |  |                        |  
|                                                                        |  | 287.2                  |  
|                                                                        |  |                        |  
|Operating profit before material one-time items and share-based payment |  |                        |  
|Performance Analysis                                                    |  | 21.7                   |  
|Service Assurance                                                       |  | 2.5                    |  
|                                                                        |  |                        |  
|Communications                                                          |  | 24.2                   |  
|Systems                                                                 |  | 4.0                    |  
|Non-segmental                                                           |  | (5.3                   | )
|                                                                        |  |                        |  
|                                                                        |  | 22.9                   |  
|                                                                        |  |                        |  

Revenue and operating profit

Comparisons by segment are given below for continuing operations (excluding discontinued operations). Operating profit and return on sales are stated before
material one-time items and share-based payment.

Communications

|                                                                           |  | 2004  |  | 2003  |  | change |  
|-------------------------------------------------------------------------- |  | ----- |  | ----- |  | ------ | -
|
|Revenue                                                                    |  |       |  |       |  |        |  
|Performance Analysis                                                       |  | 176.8 |  | 148.7 |  | 19     |  
|Service Assurance                                                          |  | 74.7  |  | 91.7  |  | (19    | )
|                                                                           |  |       |  |       |  |        |  
|                                                                           |  | 251.5 |  | 240.4 |  | 5      |  
|                                                                           |  |       |  |       |  |        |  
|Operating profit before material one-time items and share-based payment    |  |       |  |       |  |        |  
|Performance Analysis                                                       |  | 21.7  |  | 5.2   |  | > 100  |  
|Service Assurance                                                          |  | 2.5   |  | 13.4  |  | (81    | )
|                                                                           |  |       |  |       |  |        |  
|                                                                           |  | 24.2  |  | 18.6  |  | 30     |  
|                                                                           |  |       |  |       |  |        |  
|Return on sales (%) before material one-time items and share-based payment |  |       |  |       |  |        |  
|Performance Analysis                                                       |  | 12.3  |  | 3.5   |  |        |  
|Service Assurance                                                          |  | 3.3   |  | 14.6  |  |        |  
|Communications group                                                       |  | 9.6   |  | 7.7   |  |        |  
|                                                                           |  |       |  |       |  |        |  

In
2004 we achieved an improvement in the overall results of our Communications group due to a recovery in the Performance Analysis division, which benefited from increased spending on
next-generation technologies. Results for the Service Assurance division were weak. Revenue for the Communications group was up by 5% compared with 2003. As a result of increased volumes,
operating

46

---



profit
before material one-time items and share-based payment increased to £24.2 million representing a 30% increase over the prior year. Return on sales improved to 9.6% compared
with 7.7% in 2003.

In
order to be able to meet our customers' needs we maintained our investment in product development, spending a total of £60.4 million, or 24% of the Communications
group's sales, in 2004 (2003 £57.8 million and 24%). Total product development spending for the year was split as to £43.2 million in the Performance Analysis
division and £17.2 million in the Service Assurance division (2003 £39.4 million and £18.4 million, respectively). This investment continued to
be directed at next-generation technologies and at maintaining the competitiveness of our products in terms of price and functionality.

During
the second half of 2004 we embarked on a number of initiatives to improve the operational efficiency of the Communications group. These initiatives include the further integration
of important functions such as information technology, finance, human resources and group marketing and a rationalization of the supply chain. In addition, management reporting lines were simplified
with certain of our smaller operations being integrated into our broadband and wireless activities. These actions enabled the Communications group to make better use of shared resources and drive
synergies across our various telecommunications activities. A substantial headcount reduction and certain other actions were also undertaken in the Service Assurance division. In total these actions,
some of which were taken in 2005, are expected to deliver annualized cost savings of approximately £4 million.

Performance Analysis

While overall telecommunications capital spending was up modestly in 2004 our Performance Analysis division benefited directly from increased spending on
next-generation and 3G wireless technologies by our customers during the year. We believe this trend, which had begun to emerge towards the end of 2003, was largely driven by the migration
from legacy, circuit-switched networks to IP or packet-based networks by telecommunications service providers around the world. As a result revenue in the Performance Analysis division grew by 19% in
2004. Operating profit of £21.7 million was up by £16.5 million over 2003 reflecting the operational gearing inherent in this business as volumes increase. Return
on sales recovered to 12.3% for the period compared with 3.5% in 2003.

In
2004 we grew sales in constant currencies in all of our product groups and across all customer sectors. In particular, we saw good demand for our core broadband access, metro
Ethernet, gigabit Ethernet and IPv6 test systems, driven by the move towards higher speeds of data transmission, increased scalability and the proliferation of high bandwidth applications such as
voice, video and data, generally referred to as "triple play". The momentum in the VoIP services sector was behind the increased sales of our IP telephony test solutions during the year. Continuing
concerns in relation to the delivery of mission critical processes over enterprise networks and websites resulted in strengthened demand for our web testing products both from network equipment
manufacturers and enterprise customers.

Our
wireless handset test activities, which represented approximately 23% of this division's revenue, grew in 2004 due largely to increased demand for our CDMA-2000 handset
test systems. Demand was driven by the deployment of high speed 3G data services and the increased number of new mobile devices in the market. There was growth in sales of our systems for testing
advanced CDMA wireless services such as "push-to-talk" and those utilizing mobile IP, reflecting an increased focus on testing the applications that run on mobile devices. We
are now a market leader in test solutions for mobile devices employing 1x Evolution Data Optimized ("1xEV-DO") technology, an advanced 3G CDMA technology that was first used in Asia and is
undergoing deployment in the United States and Europe. During the year we also made initial sales of our wideband CDMA handset testing solutions into strategic customers, including systems
incorporating our location-based testing capability using Assisted GPS.

47

---



On
a geographic basis we saw increased revenue worldwide in constant currencies with sales being particularly strong in the United States where a large number of our major customers are
located. Strong relationships with important local customers led to record sales in China in 2004. In addition, the move by some of the major global network equipment manufacturers to establish
quality assurance and research and development facilities in India and China contributed to sales in the Asia Pacific region. We also delivered growth in our European sales over 2003 due to the
continued roll out of advanced DSL services in the region and good demand for our VoIP, web applications and wireless handset testing systems.

Service Assurance

The performance of our Service Assurance division in 2004 was weak with revenue for the division down 19% compared with 2003. Operating profit for 2004 was down
substantially at £2.5 million compared with £13.4 million in 2003.

We
continued to supply and support DSL and leased line monitoring systems for major US service providers during the year. However, sales of our leased line systems declined faster than
anticipated in the period as customers increasingly focused their capital spending on advanced IP services. Service providers continued to seek to reduce the cost of deploying DSL services and we
responded to this trend by re-engineering certain elements of our offering to increase the cost effectiveness of our DSL monitoring solutions. Our hardware probes remained the largest
contributor to sales in 2004 with maintenance and support contracts representing just over a quarter of this division's sales in the year. We had success in the IP space with initial orders for
SmartSight, our IP monitoring and diagnostic system, and we were encouraged by the levels of customer interest in this range of solutions. Our field test business saw growth over 2003
driven by the shipment of a major order of portable fault testers to a leading European service provider.

In
the second half of 2004 we took several steps to realign our resources and reduce operating costs including changing the senior management, reducing employee numbers by approximately
15% and redirecting marketing and product development efforts. We increased our marketing efforts outside the United States and, in particular adopted a direct sales strategy in China which involved
exiting our joint venture, Spirent DM.

Systems

|                                                                        |  | 2004 |  | 2003 |  | change |  
|----------------------------------------------------------------------- |  | ---- |  | ---- |  | ------ | -
|
|Revenue                                                                 |  | 31.3 |  | 37.9 |  | (17    | )
|Operating profit before material one-time items and share-based payment |  | 3.4  |  | 6.8  |  | (50    | )
|Return on sales (%) material one-time items and share-based payment     |  | 10.9 |  | 17.9 |  |        |  

Figures
in the above table relate to PG Drives Technology only. Divested businesses contributed £4.4 million of revenue and £0.6 million of
operating profit in 2004 and £13.5 million of revenue and a £0.6 million operating loss in 2003.

After
the sale of our last remaining aerospace business in August 2004, the Systems group comprised PG Drives Technology, a leading supplier of power control systems for powered
medical and small industrial vehicles. The continued weakness of the US dollar adversely affected the trading performance of PG Drives Technology with the transaction effect reducing operating profit
by approximately £3 million. Revenue and operating profit were down 17% and 50%, respectively, compared with 2003. Return on sales reduced to 10.9% compared with 17.9% in 2003. We
had some success in reducing our exposure to the US dollar: sterling exchange rate by increasing the number of components purchased in US dollars. We also moved some of our production to China to
reduce the logistical costs of supporting our activities in the Asia Pacific region.

48

---



Continuing constraints in US government healthcare funding for powered wheelchairs dampened demand for our wheelchair systems during the year. Due to the competitiveness of our
established VSI, S-Drive and TRIO+ products we were, however, successful in increasing customer penetration in both the mobility and our new industrial vehicles markets during the year.

Cost of sales

Cost of sales was £165.2 million for the year ended December 31, 2004 compared with £174.3 million for the year ended
December 31, 2003. Cost of sales as a percentage of sales was lower at 58% compared with 60% for 2003.

Product
development expenditure for continuing businesses was £63.2 million compared with £62.2 million for the year ended December 31, 2003.
Product development expenditure represented 22% of revenue in 2004 and 21% in 2003. Of the total product development expenditure £60.4 million was incurred by the Communications
group (2003 £57.8 million).

Operating expenses

Total operating expenses, which include material one-time items and share-based payment, were £106.8 million for the year ended
December 31, 2004 compared with £106.2 million for the year ended December 31, 2003.

Selling
and distribution expenses were higher at £73.0 million for the year ended December 31, 2004, compared with £70.0 million for the year
ended December 31, 2003, an increase of 4%. As a percentage of sales, selling and distribution costs were 25% compared to 24% in 2003. The absolute increase was principally due to commissions
and other incentive payments related to the improvement in performance in our Communications group.

Administration
expenses were £34.0 million for the year ended December 31, 2004, compared with £36.9 million for the year ended
December 31, 2003. Administration expenses for the year ended December 31, 2004 included £2.9 million of exceptional costs (2003 £7.5 million) and
£4.8 million of share-based payment (2003 £0.9 million). Excluding material one-time items and share-based payment, administration costs are
£26.3 million and represented 9% of turnover in 2004 compared with £28.5 million, representing 10% of revenue, in 2003.

Operating
exceptional items of £2.9 million were charged in 2004 which related to restructuring costs within our businesses and the exit from our joint venture
company, Spirent DM.

(Loss)/profit from interests in joint ventures

A £0.7 million loss from interests in joint ventures in 2004 related to our share of the losses in our joint venture company in China, Spirent
DM. The profit from interests in joint ventures reported in 2003 of £1.4 milion included our share of profits from WAGO which was divested in April 2003.

Profit on the disposal of operations

In August 2004 the remaining aerospace MRO business was divested for a net profit of £4.0 million. The profit of
£8.6 million reported in 2003 was in relation to the sale of our WAGO joint venture and of AIS from within the Systems group.

Net finance costs

Net finance costs reduced to £7.3 million in 2004 compared with £25.9 million in 2003 due principally to a lower
make-whole amount, detailed below, and continued reduction in net debt during 2004 and 2003.

49

---



A
make-whole amount of £0.5 million was charged in 2004. In 2003 we reported finance costs of £16.1 million in relation to the
make-whole amount on the partial prepayment of our senior notes and related bank fees.

Taxation

There was a tax charge of £2.0 million in 2004 compared with a credit of £4.2 million for 2003 as a result of the improved
profitability in 2004.

Discontinued operations
Network Products

|                                                                           |  | 2004  |  | 2003  |  | change
|-------------------------------------------------------------------------- |  | ----- |  | ----- |  | ------
|
|Revenue                                                                    |  | 187.8 |  | 174.4 |  | 8     
|Operating profit before material one-time items and share-based payment    |  | 21.3  |  | 16.9  |  | 26    
|Return on sales (%) before material one-time items and share-based payment |  | 11.3  |  | 9.7   |  |       

In
2004, our Network Products group had revenue of £187.8 million up 8% over the same period last year. Operating profit of £21.3 million was ahead
by 26% over 2003. Return on sales improved to 11.3% from 9.7% due to increased operational efficiencies. Capital expenditure was up over 2003 as planned due to the expansion of capacity at our major
manufacturing sites.

Profit
after tax from discontinued operations was £17.3 million in 2004 compared with £14.2 million in 2003.

In
Europe sales benefited from increased automotive production and the group's ability to increase the number of products per platform on new models. Sales in the United States were up
due to general economic recovery as well as our increased penetration of the automotive and telecommunications markets and successful new product introductions. Sales in Japan through our associate
company showed growth and the group made progress in China due to the increasing original equipment manufacturer ("OEM") and automotive production levels in the region.

Liquidity and Capital Resources

At December 31, 2005 the Group held cash of £49.2 million compared with £51.7 million at December 31, 2004.
Borrowings of the continuing Group at the year end were £75.1 million and borrowings of the discontinued operations were £9.7 million. Total borrowings of the
Group at December 31, 2005 were £84.8 million compared with £78.1 million at December 31, 2004. The effect of translation increased borrowings in
2005 by £7.7 million due to the strengthening of the US dollar during the year.

Our
major borrowings in 2005 continued to be the senior loan notes of $124.8 million (£72.6 million) which were repaid in February 2006 out of the
proceeds of the sale of the HellermannTyton Division. During 2005 our £30 million bank facility remained nil drawn, this facility was cancelled in February 2006.

Total
Group net cash from operating activities for 2005 was down by 49% at £29.4 million compared with £57.2 million in 2004 due to the
deterioration in Service Assurance and absorption of working capital. Working capital increased due to a significant reduction in payables of about £12 million, a result of the
settlement of liabilities in respect of 2004. For continuing operations there was a cash outflow from operating activities of £1.1 million for the year, this includes
£4.0 million in respect of restructuring actions (2004 inflow £31.0 million).

50

---



Net
capital expenditure increased to £29.9 million, as planned, compared with £24.8 million in 2004. We expect capital expenditure to be much
reduced in 2006 as the HellermannTyton Division comprised the major part of this. Capital expenditure for the continuing Group for 2005 was £14.8 million and we expect it to be
around £13 million in 2006.

Net
tax payments for the Group of £4.6 million were made in 2005 compared with £3.1 million in 2004. We have, and expect to continue to benefit from
the utilisation of carried forward tax losses in the United Kingdom and the United States. We expect tax payments for 2006 to be approximately £4 million.

In
2005 we made our second additional annual cash contribution of £3.5 million to our final salary UK pension scheme. The Company is not expected to make a further
such payment in 2006 having instead made a special contribution of £47.0 million out of the proceeds of the sale of the HellermannTyton Division in February 2006.

Net
interest payments of £6.5 million in 2005 were below the £7.2 million paid in 2004. In addition in 2004 we paid make whole amounts of
£2.3 million.

Off-Balance Sheet Arrangements

The Group had no off-balance sheet arrangements, as defined in Item 5E of Form 20-F, at December 31, 2005.

Contractual Obligations

The following table summarizes the Group's contractual cash obligations and commitments at December 31, 2005, and the effect such obligations are expected
to have on liquidity and cash flows in future periods. The table relates to the obligations for the continuing Group only.

|                              |  | Payments due by period
|----------------------------- |  | ----------------------
|
|
|Senior notes                  |  | 72.6                  
|Interest on senior loan notes |  | 26.3                  
|Bank and other loans          |  | 2.9                   
|Finance lease obligations     |  | 1.9                   
|Operating lease obligations   |  | 30.1                  
|UK defined benefit schemes    |  | 28.0                  
|Capital commitments           |  | 0.4                   
|                              |  |                       
|Total                         |  | 162.2                 
|                              |  |                       

Pension Fund

At the end of 2005 the deficit in the UK final salary pension scheme under IAS 19 'Employee Benefits' had increased to £51.5 million
(December 31, 2004 £38.1 million). The assets have grown during the year by £21.9 million as a result of the positive performance of equity markets and
additional Company contributions made. However, the liabilities have grown by £35.3 million due to falling bond rates together with changes in longevity assumptions. In
February 2006 the Company made a special contribution of £47.0 million into the UK final salary pension scheme as had been announced in December 2005.

We
have reassessed the recognition of the deferred tax asset in relation to the pension scheme. The funding of the scheme will crystallize a tax loss in 2006 that may not be recoverable
in the

51

---



foreseeable
future as the Company has significant accumulated tax losses in the United Kingdom. Consequently, the deferred tax asset of £11.1 million, which had been recognized at
December 31, 2004, has been written off through reserves.

Foreign Exchange

See "Item 11. Quantitative and Qualitative Disclosures about Market Risk" for a description of our funding and treasury policies.

Currency
exposures arise from trading transactions undertaken by the Group in foreign currencies and on the translation of the operating results and net assets of our overseas
subsidiaries. As a result of the Group having significant operations in the United States, its results can be affected significantly by the movements in the US dollar exchange rate. During the
year pounds sterling weakened against the US dollar.

Group
Treasury, by means of forward foreign exchange contracts, carries out the majority of the transactional hedging activity. The Group does not enter into instruments to hedge the
translation exposure of the operating results or net assets of its overseas subsidiaries since these are accounting and not cash exposures. However, to provide a partial hedge, net investment hedges
are entered into to match, as far as possible, the currency of borrowings with the currency profile of the operating results and net assets.

Details
of the currencies of borrowings are set out in "Liquidity and Capital Resources" above.

Research and Development

With our continued commitment to innovation, investment in product development for continuing operations for 2005 was £58.4 million (2004
£63.2 million; 2003 £62.2 million) and represents 23% of turnover (2004 22%; 2003 21%).

In
2005, our Communications group devoted 25% of its revenue to product development, which amounted to £56.1 million (2004 £60.4 million; 2003
£57.8 million). A further £2.3 million (2004 £2.8 million; 2003 £4.4 million) was invested by our Systems group.

Factors That May Affect Future Results

We operate globally in a dynamic and rapidly changing environment that involves numerous trends, risks and uncertainties. The risks and uncertainties facing our
business are discussed more fully in the section entitled "Item 3. Key InformationRisk Factors". The following section lists some of those trends that have occurred and that we
expect to have an effect on our business, financial condition or results of operations.



52

---





Inflation

Inflation has not had a significant impact on our results of operations during any of the periods reported.

Differences Between IFRS and US GAAP

The accounting policies under which the consolidated financial statements of our Group are prepared conform with IFRS. The transitional exemptions taken by the
Company are described in detail in Note 37 of Notes to the Financial Statements. Such principles differ from those generally accepted in the United States, or US GAAP. The principal differences
applicable to us relate to the accounting treatment of revenue recognition, goodwill, share-based compensation, pension costs, derivative financial instruments, goodwill on businesses sold and
deferred taxation. The differences are described in more detail in Note 39 of Notes to the Financial Statements included elsewhere in this annual report. The effect of these differences on
profit attributable to shareholders is summarized below:

|                                                                   |                  | Year ended December 31 |     
|------------------------------------------------------------------ | ---------------- | ---------------------- | ----
|
|
|(Loss)/profit attributable to shareholders in accordance with IFRS |                  | (24.9                  | )   
|                                                                   |                  |                        |     
|Adjustments:                                                       |                  |                        |     
|Revenue recognition                                                |                  |                        |     
|                                                                   | Deferred revenue |                        | 30.9
|                                                                   | Deferred costs   |                        | (7.6
|                                                                   |                  |                        |     
|                                                                   |                  | 23.3                   |     
|Goodwill and other intangible assets:                              |                  |                        |     
|                                                                   | Impairment       |                        | 37.0
|                                                                   | Amortization     |                        | (8.4
|Stock-based compensation                                           |                  | 5.9                    |     
|Disposal of operations                                             |                  |                       |     
|Pension costs                                                      |                  | (0.9                   | )   
|Derivative financial instruments                                   |                  | (1.1                   | )   
|Share of profit of associates                                      |                  | (1.5                   | )   
|Deferred tax                                                       |                  | (18.2                  | )   
|                                                                   |                  |                        |     
|Total adjustments                                                  |                  | 36.1                   |     
|                                                                   |                  |                        |     
|Net income as adjusted to accord with US GAAP                      |                  | 11.2                   |     
|                                                                   |                  |                        |     

53

---



Impact of Recently Issued Accounting Standards Not Yet Adopted

IFRS

During the year, the IASB and IFRIC have issued the following standards and interpretations with an effective date after the date of these financial statements:

|                                                                      |  |                                                                                                                       |  | Effective date  
|--------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------------------- |  | ----------------
|International Accounting Standards ("IAS/IFRS")                       |  |                                                                                                                      
|IFRS 1                                                                |  | Amendment relating to IFRS 6                                                                                          |  | January 1, 2006 
|IFRS 4                                                                |  | Insurance Contracts (Amendment to IAS 39 and IFRS 4Financial Guarantee Contracts)                                    |  | January 1, 2006 
|IFRS 6                                                                |  | Exploration for and Evaluation of Mineral Assets                                                                      |  | January 1, 2006 
|IFRS 6                                                                |  | Amendment relating to IFRS 6                                                                                          |  | January 1, 2006 
|IFRS 7                                                                |  | Financial Instruments: Disclosures                                                                                    |  | January 1, 2007 
|IAS 1                                                                 |  | AmendmentPresentation of Financial Statements: Capital Disclosures                                                   |  | January 1, 2007 
|IAS 21                                                                |  | Amendment to IAS 21The effects of change in foreign exchange rates: Net Investment in a Foreign Operation            |  | January 1, 2006 
|IAS 39                                                                |  | Fair Value Option                                                                                                     |  | January 1, 2006 
|IAS 39                                                                |  | Amendments to IAS 39Transition and Initial Recognition of Financial Assets and Financial Liabilities (Day 1 profits) |  | January 1, 2006 
|IAS 39                                                                |  | Cash Flow Hedge Accounting                                                                                            |  | January 1, 2006 
|IAS 39                                                                |  | Amendment to IAS 39 and IFRS 4Financial Guarantee Contracts                                                          |  | January 1, 2006 
|International Financial Reporting Interpretations Committee ("IFRIC") |  |                                                                                                                      
|IFRIC 4                                                               |  | Determining whether an arrangement contains a lease                                                                   |  | January 1, 2006 
|IFRIC 5                                                               |  | Rights to Interests Arising from Decommissioning, Restoration and Environmental Rehabilitation Funds                  |  | January 1, 2006 
|IFRIC 6                                                               |  | Liabilities arising from Participating in a Specific MarketWaste Electrical and Electronic Equipment                 |  | December 1, 2005
|IFRIC 7                                                               |  | Applying the Restatement Approach under IAS 39 Financial Reporting in Hyperinflationary Economies                     |  | March 1, 2006   

The
directors do not anticipate that the adoption of these standards and interpretations will have a material impact on the Group's financial statements in the period of initial
application.

Upon
adoption of IFRS 7, the Group will have to disclose additional information about its financial instruments, their significance and the nature and extent of risks that they give rise
to. More specifically, the Group will need to disclose the fair value of its financial instruments and its risk exposure in greater detail. There will be no effect on reported income or net assets.

US GAAP

SFAS No. 123(R), "Share-Based Payment"

In December 2004, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 123 (revised
2004) "Share-Based Payment", which is a revision of SFAS 123 "Accounting for Stock-Based Compensation". SFAS 123(R) supercedes Auditing Practices Board ("APB") Opinion No. 25,
"Accounting for Stock Issued to Employees" and amends SFAS No. 95, Statement of Cash Flows. Generally the approach in SFAS 123(R) is similar to SFAS 123 in that they both require
all share-based payments to employees to be recognized in the income statement based on their fair values. The pro forma disclosure and the use of intrinsic values allowed by SFAS 123 are no
longer alternatives. Statement SFAS 123(R) also requires that the benefits of tax

54

---



deductions
in excess of recognized compensation cost be reported as a financing cash flow, rather than an operating cash flow.

SFAS 123(R)
was adopted by us on January 1, 2006. The impact of applying this standard is not expected to be materially different from the disclosures provided in
Note 39 of Notes to the Financial Statements in respect of SFAS 123.

SFAS No. 153, "Exchanges of Non-monetary Assets"

In December 2004, the FASB issued SFAS No. 153, "Exchanges of Non-monetary Assets," an amendment of APB No. 29, "Accounting for
Non-monetary Transactions." APB No. 29 is based on the principle that exchanges of non-monetary assets should be measured based on the fair value of the assets
exchanged. The guidance in APB No. 29, however, included certain exceptions to that principle. SFAS No. 153 amends APB No. 29 to eliminate the exception for
non-monetary exchanges of similar productive assets and replaces it with a general exception for exchanges of non-monetary assets that do not have commercial substances, that
is, if the future cash flows of the entity are not expected to change significantly as a result of the exchange. The provisions of this statement are effective for non-monetary asset
exchanges occurring in fiscal periods beginning after June 15, 2005. We anticipate that SFAS No. 153 will not have an impact on our financial statements.

SFAS No. 154, "Accounting Changes and Error Corrections"

In May 2005, the FASB issued SFAS No. 154, "Accounting Changes and Error Corrections" which replaces Accounting Principles Board Opinions
No. 20 "Accounting Changes" and SFAS No. 3, "Reporting Accounting Changes in Interim Financial StatementsAn Amendment of APB Opinion No. 28." SFAS No. 154
provides guidance on the accounting for and reporting of accounting changes and error corrections. It establishes retrospective application, or the latest practicable date, as the required method for
reporting a change in accounting principle and the reporting of a correction of an error. SFAS No. 154 is effective for accounting changes and correction of errors made in fiscal years
beginning after December 15, 2005 and was adopted by us in January 2006. We anticipate that SFAS No. 154 will not have an impact on our consolidated results of operations or
financial condition.

ITEM 6. DIRECTORS, SENIOR MANAGEMENT AND EMPLOYEES

Directors

|Name                          |  | Date of birth |  | Position                            
|----------------------------- |  | ------------- |  | ------------------------------------
|John P. Weston CBE(2)(3)      |  | 8.16.51       |  | Chairman of the Board; Non-Executive
|Anders Gustafsson(3)(4)       |  | 6.30.60       |  | Chief Executive                     
|Eric G. Hutchinson(4)         |  | 5.31.55       |  | Chief Financial Officer             
|Marcus Beresford CBE(1)(2)(3) |  | 5.15.42       |  | Non-Executive                       
|Frederick D'Alessio(1)(2)(3)  |  | 1.4.49        |  | Non-Executive                       
|Göran Ennerfelt(3)            |  | 3.6.40        |  | Non-Executive                       
|Andrew F. Given(1)(2)(3)      |  | 11.14.47      |  | Non-Executive                       
|Kurt R. Hellström(2)(3)       |  | 12.12.43      |  | Non-Executive                       
|James A. D. Wyness(1)(2)(3)   |  | 8.27.37       |  | Non-Executive (retired May 3, 2006) 

---

55

---



Non-executive
directors are appointed for an initial three-year term of office upon expiry of which the Board will consider renewal of appointment. In accordance with the
Company's Articles of Association, all directors are subject to election by shareholders at the first Annual General Meeting of the Company after their appointment and to re-election by
shareholders thereafter at intervals of no more than three years. Any non-executive director who has served more than nine years will also be subject to re-election at each
Annual General Meeting subsequent to their ninth year of service. Executive directors and members of senior management do not have fixed terms of office (see "Executive Directors' Service Contracts"
below).

John P. Weston CBEwas appointed non-executive Chairman of Spirent in November 2002 and is also Chairman of the
Nomination Committee and a member of the Remuneration Committee. He was Chief Executive of BAE SYSTEMS plc from 1998 to 2002. He joined British Aircraft Corporation, later British Aerospace, in 1970
and held a range of senior management appointments over his 32 years in the aerospace and defence business, covering electronics, software, aircraft, guided weapons, heavy engineering, service
provision and construction. He is also non-executive Chairman and acting Chief Executive of iSOFT Group plc, Acra Controls and learndirectthe University for Industry. He was
awarded the CBE in 1993, is a member of the President's Committee of the CBI, Chairman of the European Group of the CBI, a lifetime Vice President of the Royal United Services Institute, a Fellow of
the Royal Academy of Engineering, a Fellow of the Royal Aeronautical Society, a Fellow of the Royal Society for Science, Arts and Commerce, a Companion of the Institute of Management and a Freeman of
the City of London. He was educated at Kings School, Worcester and has an engineering degree from Trinity Hall, Cambridge. His term of office will expire at the conclusion of Spirent's Annual General
Meeting to be held in 2009.

Anders Gustafssonwas appointed Chief Executive in August 2004 and is a member of the Nomination Committee and Acquisitions and
Divestments Committee. Prior to joining Spirent he was the Senior Executive Vice PresidentGlobal Business Operations of Tellabs, Inc., a leading US network equipment manufacturer.
Between August 2002 and February 2004 he served as President of Tellabs International having been President of Global Sales from November 2000 to August 2002. He first
joined Tellabs in June 2000 as Vice President and General Manager of the Tellabs EMEA sales region based in the United Kingdom, a position he held until November 2000. Prior to joining
Tellabs he spent eight years at Motorola, Inc. in senior sales and management positions within the company's mobile infrastructure business in Europe and Asia. He has an MBA from the Harvard
Graduate School of Business and an MSc in electrical engineering from Chalmers University of Technology, Sweden. He was also awarded a Fulbright Scholarship and studied at the University of
Massachusetts.

Eric G. Hutchinsonwas appointed Finance Director in 2000 and his title was changed to Chief Financial Officer in 2006. He is a member of
the Acquisitions and Divestments Committee. He joined Spirent in 1983 and was appointed Chief Accountant in 1987. In 1997, he was appointed Head of Corporate Accounting with responsibility for all
financial reporting and control within Spirent. He is also a non-executive director and Chairman of the audit committee of Trifast plc. He gained a BA with honors from Leicester University
and undertook postgraduate research in Contemporary History at Trinity College, Oxford. He is a Fellow of the Chartered Association of Certified Accountants.

Marcus Beresford CBEwas appointed to the Board in 1999 and was appointed as the senior independent director in May 2006. He was
the Chief Executive of GKN plc from 2001 to 2002 and has over 30 years' managerial experience in the automotive and electronics industries. He is also non-executive Chairman of
Ricardo plc and a non-executive director of Cobham plc. He graduated with a MA Mech. Sc. from St Johns College, Cambridge and is a Fellow of the Institute of Electrical Engineers. His term
of office will expire at the conclusion of Spirent's Annual General Meeting to be held in 2008.

56

---



Frederick D'Alessiowas appointed to the Board in January 2004. He was appointed Chairman of the Remuneration Committee and a
member of the Audit Committee in May 2006. He is also a member of the Nomination Committee. He has over 30 years' experience in the telecommunications industry, most recently holding the
position of President of Advanced Services at Verizon Communications Inc. Since 2002 he has been a general partner and founder of Capital Management Partners, a consultancy for early stage
communications companies, and currently sits on the boards of SS8 Networks, Inc., Aware, Inc., Hatteras Networks, Inc. and Network Equipment Technologies, Inc. He holds an
MBA from Rutgers University, New Jersey, a MS in Engineering and a BS in Electrical Engineering both from the New Jersey Institute of Technology. His term of office will expire on January 26,
2007.

Göran Ennerfeltwas appointed to the Board in 2000 following completion by the Group of the acquisition of Hekimian
Laboratories Inc. He is a member of the Nomination Committee. He is President and Chief Executive Officer of Axel Johnson Gruppen AB and Vice Chairman of Axel Johnson AB, both members of the
Axel Johnson Group (as was Hekimian Laboratories Inc. before its acquisition). He joined the Axel Johnson group in 1966 and was appointed President and Chief Executive Officer of Axel Johnson
AB in 1979. He is Chairman of the Stockholm Institute of Transition Economics at the Stockholm School of Economics. He is Vice Chairman of the Confederation of Swedish Enterprise, as well as a
non-executive director of Svenska Handelsbanken and the Swedish National Committee of the International Chamber of Commerce. His term of office will expire on December 19, 2006.

Andrew F. Givenwas appointed to the Board in 2003 and is the Chairman of the Audit Committee and a member of the Nomination and
Remuneration Committees. He was formerly Deputy Chief Executive of Logica plc having previously served as Group Finance Director. He has substantial experience of international high technology markets
and companies, particularly in telecommunications. He is also the senior independent non-executive director and Chairman of the audit committees of both VT Group plc and Spectris plc. He
holds a Philosophy, Politics and Economics degree from Oxford University. His term of office will expire on October 9, 2006.

Kurt R. Hellströmwas appointed to the Board in December 2004 and is a member of the Remuneration and Nomination
Committees. He was formerly President and Chief Executive Officer of Ericsson (Telefonaktiebolaget LM Ericsson), having held a number of senior posts at the company over the last
20 years. He is also a member of the board of directors of Bharti Tele-Ventures Limited, Kineto Wireless, VTI, Far EasTone Telecommunications, Symsoft AB and EQT. He holds Masters
Degrees in Electronics from the Royal Institute of Technology in Stockholm and in Business Management from the Stockholm School of Economics. His term of office will expire on December 9, 2007.

James A. D. Wynesswas appointed to the Board in 1979. He was a member of the Audit, Remuneration and Nomination Committees during the
financial year 2005 and retired from the Board on May 3, 2006. He was previously Managing Partner then Senior Partner of Linklaters, one of our legal advisers in the United Kingdom, from which
he retired in 1997. He is a non-executive director and was formerly Chairman of Saracens Limited. He graduated MA LLB in law from Cambridge University and is a member of The Law Society.

During
the year ended December 31, 2005, Richard Moley retired from the Board.

Senior Management

The Executive Directors are supported by a team of senior management who are responsible for assisting in the development and achievement of the Group's corporate
strategy, business plans, budgets and for reviewing operational and financial performance. The team, together with the Executive Directors, are responsible for agreeing and monitoring policies and
other matters not

57

---



reserved
for the Board. We consider our senior management to be those persons listed in the table below. The names of these persons, their dates of birth and their positions with us, are:

|Name                        |  | Date of birth |  | Position                                                
|--------------------------- |  | ------------- |  | --------------------------------------------------------
|Anders Gustafsson           |  | 6.30.60       |  | Chief Executive                                         
|William J. Burns            |  | 7.24.67       |  | President, Service AssuranceBroadband                  
|R. Hal Chenhall             |  | 4.8.53        |  | Managing Director, PG Drives Technology                 
|Paul R. Eardley             |  | 9.13.60       |  | Company Secretary and General Counsel                   
|Glenn Grindstaff            |  | 7.9.62        |  | Senior Vice President, Human Resources                  
|Jay T. Hilbert              |  | 11.30.59      |  | Senior Vice President, Global Sales                     
|Eric G. Hutchinson          |  | 5.31.55       |  | Chief Financial Officer                                 
|Susan Landis                |  | 10.13.62      |  | Senior Vice President, Corporate Marketing              
|W. Barry Phelps             |  | 3.7.47        |  | President, Performance AnalysisBroadband               
|Charles W. Simmons          |  | 12.9.56       |  | President, Performance AnalysisWireless & Positioning  
|Jean-Francois Van Kerckhove |  | 5.12.69       |  | Senior Vice President, Strategy and Business Development

Biographical
information for Anders Gustafsson and Eric Hutchinson has been provided above, as they are also members of our Board. None of these individuals has a fixed term of office.

William J. Burnswas appointed to his position in November 2004. He is responsible for the globalization, growth and strategic
direction of the Service Assurance division of the Communications group. Prior to joining the Communications group, he was the Senior Vice President of Global Marketing, Strategy and Business
Development of Tellabs, Inc, a leading US network equipment manufacturer. He joined Tellabs in 1987 where he held several senior sales management and sales engineering positions. He holds a bachelors
degree in business administration, with a specialization in engineering, from College Misericordia, Pennsylvania and an MBA from Temple University, Pennsylvania.

R. Hal Chenhalljoined Spirent in 1994 as Managing Director of PG Drives Technology. Since then he has focused on driving the growth of
the Systems group. Prior to joining the Group, he held sales and marketing management positions in high technology companies including Gould Instruments, Wavetek, Datron and Racal Milgo. He holds an
MA in Engineering from Cambridge University.

Paul R. Eardleywas appointed Company Secretary in 2002. He joined Spirent as Company Lawyer in 1998. He was appointed General Counsel in
2001. He has responsibility for the Group's legal matters and advises the Board and its committees in respect of their procedures, directors' duties and responsibilities, corporate governance and
compliance. Prior to joining Spirent, he spent five years as a partner in the law firm DLA and before that six years with the law firm Linklaters. He holds a LLB with honors from the University of
Manchester and is a solicitor.

Glenn Grindstaffjoined the Communications group in 2003 and leads the Communications group's Global Human Resources organization and
oversees the organizational development, recruiting, compensation and benefits and employee relations for the Communications group's operational divisions and shared services organizations. Prior to
joining the Communications group, Glenn was a Director of Human Resources at Eaton Aerospace/Sterer Fluid Controls and was responsible for all human resources functions. Previously, Glenn served as
Director of Human Resources at Kinkos with responsibility for human resource activity for Kinkos' corporate offices and Field Operations Support. Glenn holds a Bachelors Degree in Psychology from
California State University, Northridge.

Jay T. Hilbertjoined the Communications group in May 2006 as Senior Vice President of Global Sales. He has a background in sales and
business management within the telecommunications market having worked at large and mid-sized companies. Prior to joining the Communications group he held positions as Senior Vice President of
Worldwide Sales and Marketing for Somera Communications and Senior Vice President for Sales, Marketing and Customer Service at ADC Telecommunications. Prior to

58

---



these
positions he spent 17 years at Alcatel USA, Inc., including roles as Group Vice President for Sales and Marketing, Vice President of North American Telco Sales and Vice President of the
Broadband, Internet and International Access Products divisions. He holds a Bachelors Degree in Engineering Management from the University of North Dakota.

Susan P. Landisjoined the Communications group in March 2002. She leads the Communications group's corporate marketing activities
worldwide, and is responsible for positioning the Communications group as a leading communications systems and service testing solutions provider. She has more than 20 years' experience in
corporate marketing, public relations and product marketing. Her experience includes leading strategic communications for a balanced portfolio of global business-to-business
and consumer companies. She is an expert on developing brands, driving messaging and raising visibility to position companies as leaders in their markets. Prior to joining Spirent, Susan served as a
Director at MCI, leading the strategic communications efforts for MCI's consumer division and managing the product development and marketing for MCI's push into the local service market. She also
headed up the Washington DC office of Blanc & Otus, a US national technology public relations firm. Her early career included launching the Cellular One brand, the first US national brand for
cellular service. She holds a BA with Honors from Rollins College in Florida.

W. Barry Phelpsjoined the Communications group in 1999, following Spirent's acquisition of Netcom Systems, Inc. He was promoted to
President, Telecom Test Division (now known as Performance Analysis) in 2000, he became Executive Vice President in 2002 and then President, Performance AnalysisBroadband, Spirent
Communications in April 2003. He is also actively involved in corporate initiatives that enhance the development and implementation of the overall vision and strategy of the Communications
group. He has over 30 years of experience in financial and business management for high technology companies. Prior to joining the Group, he was President and Chief Executive Officer of Netcom
Systems, and Chairman and Chief Executive Officer of MICOM Communications. He holds a BSc in Mathematics from St. Lawrence University and an MBA from the University of Rochester, N.Y. Barry has
indicated his intention to retire in 2006.

Charles W. Simmonsjoined the Communications group in 1995 following Spirent's acquisition of Telecom Analysis Systems (TAS), which he
co-founded in 1984. He initially served as VP of Engineering and VP of Manufacturing of TAS after the acquisition and was promoted to President of the Wireless division in 1998. In 2004,
he was appointed President of Wireless & Positioning. He is responsible for expanding the Communications group's position as a leading provider of wireless communications and
positioning/navigation test systems. He has over 25 years of experience in general business management in the telecommunications industry. Prior to joining the Group, he served as VP of
Engineering and VP of Manufacturing for TAS and prior to 1984, he was a Member of Technical Staff, and later a Group Supervisor at AT&T Bell Labs. He holds bachelor's degrees in physics from Morehouse
College and electrical engineering from the Georgia Institute of Technology and a master's degree in electrical engineering from Stanford University.

Jean-Francois Van Kerckhovejoined the Group in December 2005 as Senior Vice President of Strategy and Business
Development. He is responsible for setting and coordinating the Group's business strategy, developing and managing strategic corporate initiatives, including mergers and acquisitions, as well as
overseeing our investment portfolio. He also oversees the Communications group's Operational Excellence Programme. Before joining Spirent, Jean-Francois (JF) worked with McKinsey & Company in
Palo Alto, California, advising technology and private equity clients. He was a co-leader of McKinsey's West Coast Technology-Media-Telecom and Corporate Finance & Strategy
Practices. Prior to joining McKinsey, JF was with DSC Communications and Alcatel's Corporate Research Center, where he was involved with the initial development of DSL modem technology. JF held
leadership positions in the American National Standardization Institute ("ANSI") and the DSL Forum, and holds multiple communications-related patents. JF holds an MBA from INSEAD business school,
Fontainbleau, France and Masters of Science in Electrical Engineering from the Katholieke

59

---



Universiteit,
Leuven, Belgium. JF was awarded an Erasmus Scholarship and studied at the Ecole Nationale Superieure des Telecommunications in Paris.

During
the year ended December 31, 2005, Stephen Salmon's employment was transferred to Doughty Hanson & Co Limited under the terms of the sale of the HellermannTyton
Division. Geoffrey Zeidler resigned from the Company and Joanne Herbets left the Senior Management group but remains within the Group in the role of Vice President, Human Resources.

The Board of Directors and Committees of the Board

The Board comprises a non-executive Chairman, five further non-executive directors and two executive directors. The roles of Chairman and
Chief Executive are separate with a clear division of responsibility between them which is set out in writing and agreed by the Board.

The
size, balance and composition of the Board supports the Board's role, which is to determine the long term direction and strategy of the Group, create value for shareholders, monitor
the achievement of business objectives, ensure that good corporate governance is practised and to ensure that the Group meets its other responsibilities to its shareholders, customers and other
stakeholders. The Board is also responsible for ensuring that appropriate processes are in place in respect of succession planning for appointments to the Board and to senior management positions.

The
non-executive directors (each appointed for an initial three year term) have a wide range of skills and experience which helps to ensure that independent judgement is
exercised on issues such as strategy and performance and also that a proper balance of power is maintained for full and
effective control. The non-executive directors (in particular the Chairman) devote sufficient time and attention as necessary in order to perform their duties. Other professional
commitments of the non-executive directors are provided in their biographies (see above).

The
Board requires that all non-executive directors are independent in character and judgement and the independence of each director is reviewed at least annually. As
Göran Ennerfelt has a material notifiable interest in the share capital of the Company (see "Item 7. Major Shareholders and Related Party Transactions"), the Board has concluded that he
is not to be considered as independent of the management of the Company. In accordance with the UK Listing Authority Combined Code on Corporate Governance ("Code"), the Board reviewed the
independence of James Wyness, who served on the Board in excess of nine years including the entire financial period ended December 31, 2005. The review concluded that James Wyness was
independent in character and in the exercise of his judgement, and for these reasons the Board considered him to be independent. Mr Wyness retired from the Board on May 3, 2006.

The
senior independent director is available to meet shareholders upon request if they have concerns which contact through the normal channels of the Chairman or executive directors has
failed to resolve, or for which such contact is inappropriate. James Wyness served as the senior independent director during the financial year 2005 and continued to do so until he retired from the
Board at the Annual General Meeting on May 3, 2006. Marcus Beresford was appointed as the new senior independent director on May 3, 2006.

It
is the policy of the Board to hold at least six Board meetings a year, including a meeting to review and approve long term strategy. There were nine Board meetings during 2005. Full
attendance of the Board is expected at meetings and in 2005 all directors attended all meetings except for the following absences: Marcus Beresford (1), Frederick D'Alessio (1), Andrew Given (2),
Göran Ennerfelt (3) and Kurt Hellström (3). The reasons for the absences were due to either unavoidable changes in the Board meeting calendar at short notice, the
director being ill or the director having to be elsewhere for other urgent business. Where a director was absent, full documentation for the meeting was issued and briefings were provided as
appropriate.

60

---



A
schedule of matters specifically reserved for the Board's decision has been adopted while certain other responsibilities have been delegated to four standing Committees with clearly
defined terms of reference which, together with the composition of each Committee, are reviewed annually. Each Committee is provided with sufficient resources so that it may undertake its duties. The
terms of reference for the Audit, Remuneration and Nomination Committees are available upon request to the Company Secretary and are also available on the Company's website.

The
executive directors are supported by senior managers who are responsible for assisting in the development and achievement of the Group's corporate strategy, business plans, budgets
and for reviewing operational and financial performance. The team, together with the executive directors, are responsible for agreeing and monitoring policies and other matters not reserved for the
Board. Further details of the senior management team can be found above and on the Company's website.

To
ensure good communication between the Board and each Committee, the Company Secretary is the appointed Secretary to all standing Board Committees.

All
directors receive appropriate training and induction upon appointment and subsequently as necessary. Non-executive directors enhance their understanding of the Group
through regular business sector presentations, the receipt of monthly reports from the Chief Executive and site visits. The Chairman and the executive directors are responsible for ensuring that the
Board receives accurate and clear information in a timely manner for Board meetings and on other occasions.

The
Board has established a process to evaluate the performance of the Board, its Committees and individual directors. The evaluation process includes self-assessment by the
Board and key processes include assessments of the:



Key
outputs of the process are used to further improve areas which are working well and to address any weaknesses.

In
addition to the evaluation process, the Chairman holds regular meetings with the other non-executive directors at which executive directors are not present. The senior
independent director also holds, at least annually, a meeting of the other non-executive directors at which the Chairman is not present to appraise the Chairman's performance.

The
Company has arranged insurance cover in respect of legal action against its directors and certain other officers. The directors also have access to the advice and services of the
Company Secretary (and if necessary, access to further independent advice, at the Company's expense), who advises the Board and its Committees in respect of their procedures, directors' duties and
responsibilities, corporate governance and all compliance matters. The appointment and removal of the Company Secretary is a matter reserved to the Board.

61

---



Board appointments

The Company's Articles of Association require that all directors seek election by shareholders at the first Annual General Meeting ("AGM") following their
appointment. They also require that all directors seek re-election at least every three years.

Board Committees

Acquisitions and Divestments Committee
Chairman, Anders Gustafsson

The
Acquisitions and Divestments Committee is primarily concerned with the evaluation and approval of any acquisitions and divestments delegated to it by the Board. The full Board
currently considers all acquisitions and disposals delegating authority at its discretion but only where the transaction value is less than £25 million. Where authority is delegated
to the committee, the quorum for any particular meeting is dependant on the value of the transaction and is as follows:



Audit Committee
Chairman, Andrew Given



The
Audit Committee comprises three independent non-executive directors. The Code requires that the Audit Committee includes a member who has recent, significant and relevant
financial experience and the Board believes that Andrew Given provides such experience.

During
2005, the Audit Committee held five meetings at which there was full attendance by all Audit Committee members. At all meetings the external auditors, the Chief Executive, the
Chairman, the Chief Financial Officer, the Head of Internal Control and the Head of Financial Reporting are in attendance. Other directors who are not members may attend at the invitation of the Audit
Committee Chairman. The Committee also meets with the external auditors in private for part of each meeting.

The
Audit Committee reviews all published financial statements and post-audit findings before their presentation to the Board, focusing in particular on accounting policies, compliance,
management judgement and estimates. It also monitors the Group's internal control and risk management regime (including the effectiveness of the internal audit function) and financial reporting. Any
significant findings or identified weaknesses are closely examined so that appropriate action can be taken, monitored and reported to the Board.

The
Audit Committee also advises the Board on the appointment of external auditors and on the scope, results and cost effectiveness of both audit and non-audit work. The
Audit Committee has adopted a policy which prohibits certain types of non-audit work from being performed by the Company's auditors, particularly where auditor objectivity and independence
would be at risk. Other non-audit work which may be provided by the auditor is put to tender where considered appropriate. Prior to any non-audit work being awarded to the
auditors, consideration is also given to costs, quality of service and efficiency. The Audit Committee also assesses the overall objectivity of the auditors' services so that an independent
professional relationship is maintained. Details of the auditors' remuneration for 2005 appear in Note 5 of Notes to the Financial Statements.

62

---



Nomination Committee
Chairman, John Weston



The
Nomination Committee comprises all the non-executive directors and the Chief Executive and meets at least once a year. During 2005, the Nomination Committee held three
meetings at which there was full attendance by all Committee members. The Nomination Committee is responsible for reviewing the composition and structure of the Board and for identifying and
recommending candidates for executive and non-executive positions, based on the required role and capabilities which have been specified for the appointment. Executive search consultants
are used by the Nomination Committee to assist this process as appropriate.

Remuneration Committee
Chairman, Frederick D'Alessio (appointed on May 3, 2006 in place of Marcus Beresford)



The
Remuneration Committee consists exclusively of independent non-executive directors. During 2005, the Remuneration Committee held four meetings at which there was full
attendance by all Remuneration Committee members. Other directors who are not members may attend at the invitation of the Remuneration Committee Chairman.

No
director is involved in determining his own remuneration. The Remuneration Committee has delegated responsibility for setting remuneration for all executive directors and the
Chairman, while the Board is responsible for setting the remuneration of the other non-executive directors.

United States Corporate Governance Compliance

As the Company has a secondary listing on the New York Stock Exchange ("NYSE"), it is subject to certain US legislation. Following the introduction of the
Sarbanes-Oxley Act of 2002 in the United States, the NYSE introduced new corporate governance standards. Companies which do not have their primary listing on the NYSE (such as Spirent) are generally
permitted to follow home country practice (i.e. the UK Listing Rules and the Code) in lieu of the NYSE's standards. Generally, the NYSE's corporate governance standards do not vary significantly from
those adopted in the United Kingdom, however, NYSE rules require any such significant variances to be disclosed. Following a review of the NYSE corporate governance standards, the following are
considered significant variances to home country practice:



63

---





In
accordance with NYSE requirements, the above summary of significant variances in corporate governance practices can be found on the Company's website at www.spirent.com. See
Items 16A, 16B, 16C and 16D for further information relating to corporate governance matters.

Compensation of Directors and Senior Management

Our administrative, supervisory and management personnel consists of the same group of people we refer to as our senior management.

The
aggregate compensation paid, including benefits in kind, by us and our subsidiaries to all persons who were members of our Board and senior management during the year ended
December 31, 2005, as a group, for services in all capacities for that year, totaled £2.5 million.

The
total amounts set aside or accrued by us or our subsidiaries to provide pension, retirement or similar benefits to the members of our Board and senior management were
£0.12 million.

The
following table sets forth the total compensation for 2005 of each of our directors holding office during the year.

|                           |  | Remuneration
and fees |  | Benefits |  | Bonus |  | Total
|-------------------------- |  | --------------------- |  | -------- |  | ----- |  | -----
|
|Executive Directors(1)     |  |                       |  |          |  |       |  |      
|A. Gustafsson              |  | 460.0                 |  | 104.7    |  | 115.0 |  | 679.7
|E. Hutchinson              |  | 284.0                 |  | 20.7     |  | 70.9  |  | 375.6
|Non-Executive Directors(1) |  |                       |  |          |  |       |  |      
|M. Beresford               |  | 40.0                  |  |         |  |      |  | 40.0 
|F. D'Alessio               |  | 38.0                  |  |         |  |      |  | 38.0 
|G. Ennerfelt               |  | 33.0                  |  |         |  |      |  | 33.0 
|A. Given                   |  | 40.0                  |  |         |  |      |  | 40.0 
|K. Hellström               |  | 33.0                  |  |         |  |      |  | 33.0 
|R. Moley                   |  | 13.0                  |  |         |  |      |  | 13.0 
|J. Weston                  |  | 150.0                 |  |         |  |      |  | 150.0
|J. Wyness(2)               |  | 40.0                  |  |         |  |      |  | 40.0 

---

Further
information on the compensation of directors for 2005 is provided in Note 10 of Notes to the Financial Statements.

64

---



Executive Directors' Remuneration Policy

The Company's remuneration policy, which has not changed during the year and will apply for the following financial year, is to:



The
Remuneration Committee has developed remuneration packages that fit this policy on an integrated and total reward basis. This is achieved by providing base salary plus benefits,
pension benefits, an annual short term incentive bonus and discretionary awards under the Company's share incentive plans, the latter two elements of which are performance-related. In normal
circumstances, it is the Remuneration Committee's policy that at least 50% of an executive director's target total annual remuneration package is based on performance-related elements. The recent
history of the Company's share price volatility and its consequent impact on the "value' of the long term incentive component of the total remuneration package means in practice that the actual
balance of performance versus non-performance elements can vary from year to year. In designing the performance-related elements of remuneration, the Remuneration Committee has followed
the provisions set out in Schedule A to the Code.

The
Remuneration Committee continues to monitor and review the level and constituent elements of remuneration packages and will consult with its major institutional shareholders as
appropriate with regards to any significant proposed changes.

Executive directors' remuneration

The
level of base salary is reviewed and established annually by reference to both the performance and responsibilities of the individual and prevailing market rates for executives of
similar status in comparable companies. When reviewing salaries, the Remuneration Committee is mindful of and sensitive to the wider scene, especially regarding employees' pay and employment
conditions elsewhere in the Group. Following review, in respect of 2005, Anders Gustafsson and Eric Hutchinson were awarded increases in annual base salary of £20,000 and
£13,500, respectively, bringing their total annual base salary to £460,000 and £283,500, respectively.

Pension
and other benefits have regard to competitor practice. Benefits can include a car allowance, healthcare and life insurance coverage.

As
noted above, the Company's remuneration policy applies to senior executives below Board level. In respect of 2005, the total remuneration (i.e. base salary, bonus and taxable
benefits) for the lowest paid and highest paid senior executive was £132,913 and £426,646, respectively. Average pay for these individuals was £202,661.

The
Remuneration Committee reviews annual incentive bonus scheme targets and performance conditions each year to incentivise the executive to meet the short term strategic objectives of
the Company.

65

---



In
respect of 2005, Anders Gustafsson and Eric Hutchinson participated in an annual cash bonus scheme which, consistent with UK market practice and levels, was structured around a
formula providing for an on-target performance bonus of 50% of base salary with a maximum of 100% of base salary for exceptional performance. Performance was measured against targets in
the Company's adjusted earnings per share ("EPS") and cash flow, accounting for 80% and 20% of any bonus, respectively. As the threshold targets for 2005 were not achieved, neither executive director
earned a bonus under the annual scheme.

In
order to facilitate the Group's stated strategy of focusing on growing its Communications group whilst maximising the value of its other businesses, both executive directors were also
eligible to receive a cash bonus which was payable dependent upon the disposal price of the HellermannTyton division. The bonus was structured around a formula providing for an award of up to 25% of
base salary. The disposal was completed on February 15, 2006 for a consideration of approximately £288.9 million, at a cash free/debt free equivalent value, which exceeded
the maximum bonus target set by the Remuneration Committee. Anders Gustafsson and Eric Hutchinson therefore received bonuses of £115,000 and £70,875 respectively, equivalent to
25% of their base salary.

Both
executive directors participate in pension plans operated by the Company. Eric Hutchinson participates in the non-contributory funded senior executive level of the
Spirent Group Staff Pension and Life Assurance Plan ("the Staff Plan"). This defined benefit arrangement will provide him at normal retirement age of 60, and dependent on length of service, with a
pension of up to two-thirds of salary, subject to HM Revenue & Customs limits and other statutory conditions. It also provides for dependants' pensions and a cash lump sum on death.
Pensionable salary is the director's base salary only.

Anders
Gustafsson receives a pension contribution of 30% of base salary from the Company. Subject to statutory limits, the Company makes approved contributions into the executive section
of the Spirent Retirement Cash and Life Assurance Plan ("the Cash Plan"). The Executive section of the Cash Plan is non-contributory and provides benefits on a defined contribution basis.
Contributions to the Cash Plan are held in an individual account and invested in accordance with member elections. The Cash Plan provides for a dependant's pension and a cash lump sum on death in
service. In respect of those contributions which are outside of the statutory limits the Company has established an unfunded unapproved retirement benefit ("UURB") on a defined contribution basis and
the UURB balance is credited with interest.

In
2004, the Remuneration Committee conducted a review of UK executive pension provisions in the light of the UK government's tax simplification changes, which came into effect in
April 2006. The Remuneration Committee concluded that, in principle, it would not be appropriate for the Company to provide additional compensation to executives who would be adversely affected
by the change. In
respect of existing members of the Company's defined benefit arrangements (which includes Eric Hutchinson), the Remuneration Committee concluded that no material changes will be made to existing
arrangements. In determining arrangements for Anders Gustafsson, the implications of the tax simplification changes were taken into account as part of the Remuneration Committee's deliberations on an
appropriate remuneration package when he joined the Company in 2004.

Further
details of pension contributions and payments are given in Note 10 of Notes to the Financial Statements.

The
Remuneration Committee approves the grant of all awards under the Employee Incentive Plan ("EIP") in which executive directors participate (see below). All grants are subject to the
prior

66

---



satisfactory
performance of the individual and grant amounts vary in accordance with the individual's potential to add value to the business over the medium to long term.

The
executives are also eligible to participate in the Company's all employee share plans further details of which are provided in Note 31 of Notes to the Financial Statements.

Executive
Share Option Scheme

The
Executive Share Option Scheme expired during 2005 and no grants were made to directors under this scheme during the year.

Employee
Incentive Plan

During
the early part of 2005, a detailed international review was carried out by Kepler Associates of long term incentive arrangements in similar companies. As a result of the review
and also following discussion with the Company's major institutional shareholders, the EIP was designed.

Details
of the EIP, including the proposed grant levels, performance criteria and vesting schedules, were explained in a circular to shareholders in April 2005 ("the 2005
Circular"). The EIP was approved by shareholders in May 2005 and both executive directors participated in this plan during the year. Under the EIP, the Company is able to grant options and
share settled stock appreciation rights ("SARs"), the exercise of which will be subject to challenging EPS criteria. Performance shares may also be granted, the vesting of which will be subject to
challenging total shareholder return ("TSR") criteria. This combination reflects UK market trends in the use of long term incentives and creates a more balanced incentive package for executive
directors.

In
normal circumstances, SARs/options under the EIP will vest three years following grant provided the Company's EPS growth targets (after excluding inflation) have been met over a three
year performance period. The growth targets in respect of the initial award to executive directors during the year require that the Company's EPS increases within a range of 6% per annum (for 25%
vesting) and 15% per annum (for 100% vesting) over the performance period, with a sliding scale between these points.

In
normal circumstances, performance shares under the EIP will vest three years following grant provided the Company's TSR targets have been met over a three year performance period. TSR
is the growth in the value of a share or index, assuming dividends and other distributions are reinvested. The performance conditions require Spirent's TSR to be between the median of a comparator
group (for 30% vesting) and in the upper quartile of a comparator group (for 100% vesting) over the performance period, with a sliding scale between these points. The comparator group consists of the
30 largest companies by market capitalisation in the FTSE TechMARK 100 index, excluding those TechMARK companies that are also constituents of the FTSE 100 at the commencement of the performance
period. The Remuneration Committee has determined that the selected comparator group provides a suitable benchmark for Spirent's TSR.

All
EIP awards will be tested once on or shortly following the third anniversary of grant. Any part of an award which does not fully vest will lapse and there will be no opportunity for
retesting.

The
executive directors receive a mix of SARs/options and performance shares, utilising a ratio of two SARs/options to one performance share. At least 25% of each grant is delivered in
SARs/options and at least 25% in performance shares, with the balance of the grant delivered through a mix of SARs/options and performance shares as determined by the Remuneration Committee. In normal
circumstances, the maximum combined award under the EIP will be limited to 250% of salary face value in SARs/options. As explained above, grants normally consist partly of SARs/options and partly of
performance shares, with the proviso that the performance share element may not exceed a face value of 100% of salary (i.e. using the ratio of two SARs/options to one performance share, the maximum

67

---



performance
share award would be equivalent to 200% in SARs/options). In determining any award, the Remuneration Committee will of course have regard to all relevant circumstances.

The
Remuneration Committee is mindful of the need to continue to manage shareholder dilution in a responsible manner. As explained in the 2005 Circular, the current shareholder approved
mandate includes an aggregated annual allowance of up to 3.1% of the issued share capital under the EIP and the Spirent Stock Incentive Plan ("SSIP"). As part of the Remuneration Committee's
sustainable dilution strategy, SARs will, wherever possible, be used in lieu of options in the operation of the EIP and SSIP. This SARs approach will help the Company manage its actual dilution more
efficiently as only the appreciation value and not the entire share value needs to be funded when an award is exercised.

Further
information on the EIP and SSIP is provided in Note 31 of Notes to the Financial Statements.

The
Remuneration Committee believes that the grant structure, performance conditions and grant levels under the EIP represent the most appropriate medium to long term incentive
arrangements enabling Spirent to compete for, motivate and retain the highest calibre executives which it needs to drive the business forward and increase shareholder value. As explained in the 2005
Circular, the Remuneration Committee proposed that the performance conditions and award criteria in respect of the EIP will operate for two annual award cycles (i.e. for 2005 and 2006) and that the
Company will revert to shareholders in 2007 if it wishes to propose any material changes.

In
order to assist further in aligning the interests of executives and shareholders, shareholding guidelines are in place which encourage executive directors and certain senior
executives to build up a meaningful level of shareholding of up to two times salary through the retention of shares following exercise. Attainment of these guidelines will be taken into account by the
Remuneration Committee in determining future awards for executive directors and senior executives.

As
a result of the transition to IFRS and the disposal of the HellermannTyton division, the Remuneration Committee has resolved that it will adjust as necessary EPS performance condition
measurements in respect of outstanding SARs/options to ensure that performance is measured on a consistent basis.

The
Remuneration Committee's policy is to offer service contracts which provide for no more than 12 months' notice from the Company in normal circumstances. Anders Gustafsson
entered into a service contract on August 1, 2004 which currently has an unexpired term of 169 months and is terminable by the Company on 12 months' notice and by him on six
months' notice. Eric Hutchinson entered into a service contract on December 13, 1999 which currently has an unexpired term of 108 months and is terminable at any time by either party on
12 months' notice.

All
contracts contain provisions for the Company to make payment in lieu of notice and for removal of the director for poor performance or misconduct without compensation. The Company
will seek to apply practical mitigation measures to any payment of compensation on termination, taking into account all relevant circumstances. All service contracts contain appropriate provisions to
protect the legitimate interests of the Company with respect to preventing any terminated director from working in a business which competes against the Company. Service contracts do not contain any
compensation rights which could be increased on a change of control in the Company.

68

---





Spirent
recognizes the mutual benefit for executive directors to serve as non-executive directors of companies in other industries outside the Group. Such appointments are
subject to prior Board approval and any related fee entitlements are for the account of the executive director concerned. During 2005, Eric Hutchinson served on the board of Trifast plc as a
non-executive director and received fees of £27,500 arising from this appointment.

Non-executive directors' remuneration

The remuneration of the Chairman is determined by the Remuneration Committee and the remuneration of the other non-executive directors is determined
by the Board. The remuneration of all non-executive directors is reviewed following a recommendation by the Chief Executive and after consultation with independent external advisers
concerning competitive market practice. The Company's remuneration policy (which has not changed during the year and will apply for the following financial year) with regards to
non-executive directors is to pay fees which are in line with market practice.

For
2005, the non-executive directors (apart from John Weston) were awarded increases in basic fees of £3,000, bringing their basic fees to £33,000
per annum. No remuneration increase was awarded to John Weston in respect of his duties as Chairman.

Non-executive
directors are not eligible to participate in bonus or share incentive arrangements and their service does not qualify for pension purposes or other benefits. No
element of their fees is performance-related. Non-executive directors do not have service contracts and are normally appointed, subject to the Company's Articles of Association, for an
initial three-year term. Any subsequent extension to the term by the Board is not automatic and is subject to prior recommendation of the Nomination Committee.

Further
information on non-executive directors' fees is provided in Note 10 of Notes to the Financial Statements.

Employees

As of December 31, 2005, we employed 4,180 employees, including 2,328 employees in manufacturing and product development, 1,422 selling and distribution
employees and 430 administrative employees. As of the same date, 1,074 of our employees were located in the United Kingdom and 1,665 were located in North America. The remainder were based in other
locations in continental Europe, South America, Asia, Africa and Australasia. We are predominantly non-unionized with good labor relations and have no history of significant disputes. As
of December 31, 2004 we employed 4,482 employees. As of December 31, 2003 we employed 4,414 employees.

Shares Held by Directors and Senior Management

The following table sets forth, as of May 12, 2006, the beneficial and non-beneficial interests held in respect of the number of our shares by
persons who were members of our Board of Directors and

69

---



senior
management. Other than Mr. Ennerfelt (see below), no director or other member of our senior management has an interest in more than 1% of our shares.

|                                               |  | Beneficial
interests |  | Non-beneficial
interests |  | Options and rights
to acquire
Ordinary shares
|---------------------------------------------- |  | -------------------- |  | ------------------------ |  | ---------------------------------------------
|Executive Directors                            |  |                      |  |                          |  |                                              
|A. Gustafsson(1)                               |  | 50,000               |  | 180,180                  |  | 4,925,750                                    
|E. Hutchinson                                  |  | 753,707              |  |                         |  | 4,635,105                                    
|Non-Executive Directors(2)                     |  |                      |  |                          |  |                                              
|M. Beresford                                   |  | 65,225               |  |                         |  |                                             
|F. D'Alessio                                   |  | 28,000               |  |                         |  |                                             
|G. Ennerfelt(3)                                |  | 120,000,000          |  |                         |  |                                             
|A. Given                                       |  |                     |  |                         |  |                                             
|K. Hellström                                   |  |                     |  |                         |  |                                             
|J. Weston                                      |  | 1,662,000            |  |                         |  |                                             
|Senior management as a group(4)                |  | 1,197,834            |  | 180,180                  |  | 17,318,967                                   
|All Directors and senior management as a group |  | 122,953,059          |  | 180,180                  |  | 17,318,967                                   

---

Share Schemes and Related Information

We have various share incentive plans under which employees currently may be granted share options, purchase rights or stock appreciation rights. There are also
share plans with options, performance units or rights which remain outstanding but are now closed to new grants to employees, including share plans that were assumed or adopted in connection with the
acquisitions of Netcom Systems, Inc., Zarak Systems Corporation and Caw Networks, Inc., respectively.

70

---



As
of May 12, 2006 the following options and purchase rights over Ordinary shares had been granted and remained outstanding under our various employee share schemes:

|Employee Share Scheme              |  | Option/purchase right exercise dates |  | Exercise price per share
(pence) |  | Number of outstanding options/ purchase rights
(millions)
|---------------------------------- |  | ------------------------------------ |  | -------------------------------- |  | ---------------------------------------------------------
|1995 Executive Share Option Scheme |  | 04.23.00 - 08.04.14                  |  | 16 - 598                         |  | 18.5                                                     
|Spirent Stock Incentive Plan(1)    |  | 05.11.01 - 05.04.13                  |  | 6 - 617                          |  | 98.7                                                     
|2005 Employee Incentive Plan       |  | 08.25.08 - 05.04.16                  |  | 0 - 53                           |  | 6.5                                                      
|Acquisition Plans(2)               |  | 06.01.97 - 06.25.12                  |  | 8 - 151                          |  | 6.1                                                      
|Sharesave Schemes(3)               |  | 12.01.05 - 05.31.11                  |  | 38 - 518                         |  | 3.0                                                      
|Employee Stock Purchase Plans(4)   |  |                                     |  |                                 |  |                                                         
|                                   |  |                                      |  |                                  |  |                                                          
|Total                              |  |                                      |  |                                  |  | 132.8                                                    
|                                   |  |                                      |  |                                  |  |                                                          

---

We
also operated a separate employee incentive plan called the Stock Appreciation Rights Plan ("SARP") during 2005, which utilized shares purchased in the market and has not involved the
issue of new shares. No awards were made under the SARP in 2005. As at May 12, 2006 the following rights were outstanding under the SARP:

|Rights exercise dates |  | Rights price |  | Number of
rights outstanding
|--------------------- |  | ------------ |  | ----------------------------
|
|09.10.00-06.29.10     |  | 181 - 416    |  | 2.3                         

As
of May 12, 2006 the ESOT held 9.4 million Ordinary shares to satisfy awards under our various share-based incentive schemes. Further information on our share incentive plans
are provided in Note 31 of Notes to the Financial Statements.

The
following tables provide further summary information in respect of options and other rights to purchase our Ordinary shares for each of our directors as of May 12, 2006. Other
than as set forth below, none of our directors holds any options or other rights to purchase our shares. Each option or right was granted without monetary consideration. Information relating to
ownership of share options or other rights by employees, other than executive directors, is not required to be, and has not been,

71

---



disclosed
by us in the United Kingdom. Our directors and senior management as a group held options and rights to purchase 17.3 million shares as of May 12, 2006.

Options to Acquire SharesDirectors

|              |  | Plan type(1) |  | Options over
rights to
acquire
Ordinary shares |  | Date of grant |  | Exercise
price |  | Date first
exercisable |  | Expiry
date
|------------- |  | ------------ |  | ---------------------------------------------- |  | ------------- |  | -------------- |  | ---------------------- |  | -----------
|
|A. Gustafsson |  | ESOS         |  | 1,800,000                                      |  | 08.05.04      |  | 56             |  | 08.05.07               |  | 08.04.14   
|              |  | EIP          |  | 1,128,300                                      |  | 08.25.05      |  | 53             |  | 08.25.08               |  | 08.24.15   
|              |  | EIP          |  | 303,700                                        |  | 08.25.05      |  | nil            |  | 08.25.08               |  | 08.25.08   
|              |  | EIP          |  | 1,334,450                                      |  | 05.05.06      |  | 48             |  | 05.05.09               |  | 05.04.16   
|              |  | EIP          |  | 359,300                                        |  | 05.05.06      |  | nil            |  | 05.05.09               |  | 05.05.09   
|E. Hutchinson |  | ESOS         |  | 33,786                                         |  | 04.23.97      |  | 118            |  | 04.23.00               |  | 04.22.07   
|              |  | ESOS         |  | 29,586                                         |  | 04.27.98      |  | 152            |  | 04.27.01               |  | 04.26.08   
|              |  | Sharesave    |  | 12,363                                         |  | 10.22.98      |  | 83             |  | 01.01.06               |  | 06.30.06   
|              |  | ESOS         |  | 75,156                                         |  | 04.01.99      |  | 133            |  | 04.01.02               |  | 03.31.09   
|              |  | ESOS         |  | 105,000                                        |  | 04.09.01      |  | 305            |  | 04.09.04               |  | 04.08.11   
|              |  | Sharesave    |  | 8,693                                          |  | 10.05.01      |  | 93             |  | 12.01.08               |  | 05.31.09   
|              |  | ESOS         |  | 234,000                                        |  | 04.02.02      |  | 134            |  | 04.02.05               |  | 04.01.12   
|              |  | ESOS         |  | 387,000                                        |  | 05.02.02      |  | 113            |  | 05.02.05               |  | 05.01.12   
|              |  | ESOS         |  | 1,128,000                                      |  | 03.25.03      |  | 16             |  | 03.25.06               |  | 03.24.13   
|              |  | Sharesave    |  | 24,721                                         |  | 09.26.03      |  | 38             |  | 12.01.10               |  | 05.31.11   
|              |  | ESOS         |  | 1,128,000                                      |  | 08.05.04      |  | 56             |  | 08.05.07               |  | 08.04.14   
|              |  | EIP          |  | 695,300                                        |  | 08.25.05      |  | 53             |  | 08.25.08               |  | 08.24.15   
|              |  | EIP          |  | 187,200                                        |  | 08.25.05      |  | nil            |  | 08.25.08               |  | 08.25.08   
|              |  | EIP          |  | 544,650                                        |  | 05.05.06      |  | 48             |  | 05.05.09               |  | 05.04.16   
|              |  | EIP          |  | 146,650                                        |  | 05.05.06      |  | nil            |  | 05.05.09               |  | 05.05.09   

---

ESOSExecutive
Share Option Scheme: options held under this scheme have performance conditions which are usually required to be satisfied prior to the exercise of any option.

EIPEmployee
Incentive Plan: options, stock appreciation rights, and performance share awards held under this plan have performance conditions which must be satisfied prior to the vesting
of any award.

SharesaveSavings
Related Share Option Scheme: options held under this scheme, which is open to all eligible employees in the United Kingdom, include executive directors.

Further
Information on Spirent's share incentive plans can be found in Note 31 of Notes to the Financial Statements.

72

---



ITEM 7. MAJOR SHAREHOLDERS AND RELATED PARTY TRANSACTIONS

Major Shareholders

The table below sets forth certain information regarding notifiable interests in our shares as of May 12, 2006 (being the last practicable date prior to
the publication of this report) for each person notified to us who owns more than 3% of our shares.

|Name of substantial shareholder |  | Number of shares held |  | Percentage held
|------------------------------- |  | --------------------- |  | ---------------
|
|Lexa BV                         |  | 120.0                 |  | 12.37          
|Fidelity International Ltd      |  | 58.3                  |  | 6.01           
|Prudential plc                  |  | 32.8                  |  | 3.39           
|Legal & General Group plc       |  | 30.1                  |  | 3.11           
|Sun Life Assurance of Canada    |  | 29.8                  |  | 3.07           

To
our knowledge, as of May 12, 2006, no other shareholder held more than 3% of our issued shares.

The
ongoing exercise of stock options and purchase rights under various employee stock plans has diluted the relative holding of significant shareholders.

At
February 23, 2006, Barclays plc was our largest shareholder with 13.2% of our issued share capital and Lexa BV, Fidelity Investments and Prudential plc were our second, third
and fourth largest shareholders, holding 12.4%, 8.0% and 3.4% of our issued share capital, respectively. At February 24, 2005, Lexa BV was our largest shareholder with 12.4% of our issued share
capital and Barclays plc, Fidelity International plc and Legal & General Group plc were our second, third and fourth largest shareholders, holding 12.0%, 7.0% and 3.1% of our issued share
capital, respectively. At February 25, 2004, Lexa BV was our largest shareholder with 12.6% of our issued share capital and Barclays plc and Legal & General Group plc were our second and
third largest shareholders, holding 10.1% and 3.2% of our issued share capital, respectively. At March 12, 2003, Lexa BV was our largest shareholder with 13.6% of our issued share capital and
FMR Corporation and Fidelity International Ltd, Prudential plc and Legal & General Group plc were our second, third and fourth largest shareholders, holding 10.0%, 5.1% and 3.6% of our issued
share capital, respectively.

Under
Sections 198-201 of the Companies Act 1985 shareholders have a duty to give notice to a company when their beneficially held interest first reaches 3% of the issued
share capital, when it falls below that level and when the beneficially held interest changes by at least one percentage point. If a shareholder holds beneficial and non-beneficial
interests of 10% or more of the issued share capital, he must notify the company when the aggregate holding falls below that level and when aggregate holdings change by at least one percentage point.
Once a shareholder has beneficial and non-beneficial interests representing less than 10% of the issued share capital, only the beneficially held element of the shareholding needs be
disclosed. As a result of these differing reporting and notification requirements, the figures given in the paragraph above may show a volatility in the holdings of our larger investors.

The
shareholders listed in the above table do not have voting rights different from those of our other shareholders.

As
of May 12, 2006, 2,357,643 of our Ordinary shares were held by shareholders who had an address in the United States on the share register. There were 200 record holders of our
Ordinary shares in the United States. As of May 12, 2006, 11,757,344 Ordinary shares represented by ADSs were held in the United States, of which 11,639,440 are registered to the Depository
Trust Company. As the share register does not hold records of trusts or complete details of nominees' holdings, it is possible that there are greater numbers of beneficial shareholdings held by
residents in the United States. We

73

---



believe
approximately 3% of our Ordinary issued share capital is held by investors in the United States either directly, through the ADS facility or through nominee accounts.

To
our knowledge, we are not directly or indirectly owned or controlled by another corporation or other corporations, by any foreign government or by any other natural or legal person or
persons severally or jointly.

To
our knowledge, there are no arrangements the operation of which may at a subsequent date result in a change of our control.

Related Party Transactions

We have not engaged in any related party transactions since January 1, 2005, other than any such transactions between us and our subsidiaries or us and
associate companies or among our subsidiaries.

ITEM 8. FINANCIAL INFORMATION

Historical Financial Information

Our audited consolidated financial statements as of December 31, 2005, 2004 and 2003 and for each of the three years in the period ended
December 31, 2005 are set out elsewhere in this annual report.

Significant Changes

On January 23, 2006 Spirent announced that it had entered into an agreement to acquire SwissQual Holding AG ("SwissQual") for an initial consideration of
CHF 62.5 million (£27.7 million). The initial consideration was paid in cash on completion on January 23, 2006 out of cash resources and utilisation of a new
bank facility that was set up specifically for the purpose. A further CHF 28.0 million (£12.4 million) is payable depending on revenue growth and various technical
milestones.

We
also announced on February 13, 2006 the acquisition of QuadTex for US$7.5 million (£4.2 million), payable in cash on completion with a further
US$1.5 million (£0.9 million) payable depending on certain technical milestones and the retention of key employees.

The
disposal of the HellermannTyton Division was completed on February 15, 2006 when proceeds of £288.9 million (for a cash free/debt free equivalent value)
were received. These proceeds have been applied as follows:



Taking
these transactions into account the pro forma cash balance is approximately £150 million, of this, up to £50 million has been earmarked to
fund the on-market share repurchase program. The program is expected to begin in the second quarter, following the completion of certain actions: establishing distributable reserves in the
Company, clearance from the Pension Regulator and the approval from shareholders to make on-market share repurchases of up to 14.99% of our issued share capital.

74

---



Following the disposal of the HellermannTyton division the Company issued notices of cancellation in respect of all its borrowing facilities.

Other
than this and as is described in "Recent Developments" in Item 5 above no significant change has occurred to our financial position since December 31, 2005, the date
of the most recent financial statements included in this annual report.

Dividend Policy

Under English law, payment of dividends is subject to the Companies Act, which requires that all dividends be approved by our board of directors and, in some
cases, our shareholders. Moreover, under English law, we may pay dividends on our shares only out of profits available for distribution determined in accordance with the Companies Act and
UK GAAP, which differ in some respects from US GAAP. If we declare dividends, holders of our ADSs will be entitled to receive payments in US dollars in respect of dividends on the
underlying Ordinary shares in accordance with the deposit agreement.

No
dividend was declared in respect of the year ended December 31, 2005 and no dividend was paid in respect of the year ended December 31, 2004 and 2003

ITEM 9. THE OFFER AND LISTING

Our ADSs are listed on the NYSE under the symbol SPM. Each ADS represents four Ordinary shares. ADSs are evidenced by American Depositary Receipts ("ADRs"). Our
Ordinary shares have a nominal value of 31/3 pence each.

Our
shares are listed on the UK Listing Authority's Official List and traded on the London Stock Exchange. Until May 15, 2000, our shares traded on the London Stock Exchange under
the ticker symbol BWTH and, since May 15, 2000, they have traded under the ticker symbol SPT. We established a
"sponsored" ADR facility in 1999 to facilitate over-the-counter trading in our shares by investors in the United States, but there was no regular public market for our shares
in the United States. In order to list our ADSs on the NYSE, we filed a registration statement on Form 20-F in June 2001 and became subject to the periodic reporting
requirements of the Securities Exchange Act of 1934, as amended. See "Item 10. Additional InformationDocuments on Display."

The
following table shows, for the periods indicated, the high and low closing price of a Spirent share as reported in the Daily Official List of the UK Listing Authority and the high
and low closing price of our ADSs on the NYSE since we listed on July 10, 2001.

|                       |  | Spirent Shares |  | Spirent ADSs
|---------------------- |  | -------------- |  | ------------
|
|
|Most recent six months |  |                |  |             
|April 2006             |  | 0.45           |  | 0.41        
|March 2006             |  | 0.49           |  | 0.45        
|February 2006          |  | 0.55           |  | 0.49        
|January 2006           |  | 0.55           |  | 0.50        
|December 2005          |  | 0.52           |  | 0.46        
|November 2006          |  | 0.49           |  | 0.44        
|                       |  |                |  |             

75

---



|Two most recent full financial years and subsequent period |  |      |  |      |  |      |  |       |  |      |  |     
|---------------------------------------------------------- |  | ---- |  | ---- |  | ---- |  | ----- |  | ---- |  | ----
|2006                                                       |  |      |  |      |  |      |  |       |  |      |  |     
|Second quarter (through May 12, 2006)                      |  | 0.48 |  | 0.41 |  | 12.8 |  | 3.50  |  | 2.93 |  | 10.1
|First quarter                                              |  | 0.55 |  | 0.45 |  | 6.9  |  | 3.72  |  | 3.06 |  | 7.7 
|2005                                                       |  |      |  |      |  |      |  |       |  |      |  |     
|Fourth Quarter                                             |  | 0.55 |  | 0.43 |  | 7.2  |  | 3.77  |  | 2.94 |  | 9.6 
|Third Quarter                                              |  | 0.55 |  | 0.46 |  | 5.7  |  | 3.95  |  | 3.15 |  | 8.6 
|Second Quarter                                             |  | 0.64 |  | 0.41 |  | 11.3 |  | 4.75  |  | 2.97 |  | 9.9 
|First quarter                                              |  | 0.74 |  | 0.62 |  | 11.7 |  | 5.60  |  | 4.77 |  | 12.6
|2004                                                       |  |      |  |      |  |      |  |       |  |      |  |     
|Fourth Quarter                                             |  | 0.76 |  | 0.60 |  | 6.9  |  | 5.75  |  | 4.24 |  | 6.1 
|Third Quarter                                              |  | 0.68 |  | 0.48 |  | 7.3  |  | 4.85  |  | 3.55 |  | 7.5 
|Second Quarter                                             |  | 0.80 |  | 0.57 |  | 7.4  |  | 5.83  |  | 3.98 |  | 8.1 
|First Quarter                                              |  | 0.90 |  | 0.58 |  | 12.3 |  | 6.70  |  | 4.04 |  | 23.0
|Five most recent full financial years                      |  |      |  |      |  |      |  |       |  |      |  |     
|2005                                                       |  | 0.74 |  | 0.41 |  | 8.9  |  | 5.60  |  | 2.94 |  | 10.1
|2004                                                       |  | 0.90 |  | 0.48 |  | 8.5  |  | 6.70  |  | 3.55 |  | 11.1
|2003                                                       |  | 0.73 |  | 0.10 |  | 11.2 |  | 4.75  |  | 0.75 |  | 16.3
|2002                                                       |  | 1.92 |  | 0.06 |  | 9.1  |  | 11.00 |  | 0.60 |  | 7.2 
|2001                                                       |  | 6.10 |  | 0.72 |  | 7.7  |  | 11.50 |  | 4.50 |  | 5.3 

ITEM 10. ADDITIONAL INFORMATION

Memorandum and Articles of Association

Our registration statement on Form 20-F which we filed with the Securities and Exchange Commission ("SEC") on June 27, 2001, contains a
full description of our Memorandum and Articles of Association under "Item 10. Additional Information." In addition, on May 4, 2005 we amended our Memorandum and Articles of Association and a
description of the amendments were given in our Annual Report on Form 20-F filed with the SEC on May 18, 2005 under "Item 10. Additional Information." The descriptions
contained in "Item 10. Additional Information" in both the June 27, 2001 and May 18, 2005 Annual Reports on Form 20-F are herein incorporated by reference.

Material Contracts

Following is a summary of the contracts entered into by any member of our Group during the last two years which are material to our Group as a whole:



76

---





77

---





Exchange Controls

There are currently no United Kingdom foreign exchange control restrictions on the conduct of our operations or the remittance of dividends. Any dividends we pay
to holders of the shares or ADSs may be subject to United Kingdom or other taxation. See "Taxation" below, for a more detailed discussion of the tax consequences of investing in the shares or ADSs.
There are no restrictions under our Memorandum and Articles of Association or under English law that limit the right of non-resident or foreign holders to hold or vote our shares.

Taxation

The following discussion summarizes the material United States federal income tax and United Kingdom tax consequences of the acquisition, ownership and
disposition of our Ordinary shares, including shares represented by ADSs evidenced by ADRs. This summary applies to you only if you are a beneficial owner of Ordinary shares or ADSs and the dividends
on them and you are:



This
summary applies only to holders who will hold our Ordinary shares or ADSs as capital assets. This summary is based:



78

---





The following summary is of a general nature and does not address all of the tax consequences that may be relevant to you in light of your particular situation. For example, this summary
does not apply to United States expatriates, insurance companies, regulated investment companies, tax-exempt organizations, financial institutions, persons subject to the alternative
minimum tax, securities broker-dealers, investors that use a mark-to-market accounting method, holders who hold ADSs or Ordinary shares as part of hedging, straddling, or
conversion transactions or holders who own directly, indirectly or by attribution, 10% or more of the voting power of our issued share capital and holders whose functional currency for United States
tax purposes is not the US dollar. In addition (and without limitation), the following summary of United Kingdom tax considerations does not, except where indicated otherwise, apply to you if:



You
should consult your own tax advisers as to the particular tax consequence to you under United Kingdom, United States federal, state and local and other foreign laws, of the
acquisition, ownership and disposition of ADSs or Ordinary shares. For United States federal income tax purposes, holders of ADSs will be treated as owners of the underlying Ordinary shares
attributable thereto and the discussion of United States federal income tax consequences to holders of ADSs applies as well to holders of Ordinary shares except as otherwise indicated.

United Kingdom Tax Consequences

The following discussion of material United Kingdom tax consequences is the opinion of Debevoise & Plimpton LLP, our United Kingdom tax counsel.

Taxation of dividends and distributions

Under current United Kingdom taxation legislation, no tax will be withheld from cash dividends paid by us.

United
States holders of Ordinary shares or ADSs will not be entitled to receive any payment from the United Kingdom HM Revenue & Customs in respect of any tax credit on dividends
paid by us.

Taxation of capital gains

Subject to the provisions set out in the next paragraph in relation to temporary non-residents, as a United States holder that is not resident or
ordinarily resident in the United Kingdom, you will not ordinarily be liable for United Kingdom tax on capital gains realized on the sale or other disposal of Ordinary shares or ADSs, unless at the
time of disposal, if you are a corporate holder, you carry on a trade in the United Kingdom through a United Kingdom permanent establishment or, if you are an individual, you carry on a trade,
profession or vocation in the United Kingdom through a United Kingdom branch or agency and such Ordinary shares or ADSs are or have been used, held or acquired for the purposes of a trade, profession
or vocation carried on in the United Kingdom through such permanent establishment, branch or agency, in which case you may, depending on the circumstances, be liable to United Kingdom tax on a gain
realized on disposal of your ADSs or Ordinary shares.

A
holder of Ordinary shares or ADSs who is an individual and who has on or after March 17, 1998 ceased to be resident or ordinarily resident for tax purposes in the United Kingdom
but who again becomes resident or ordinarily resident in the United Kingdom within a period of, broadly, less than five years and who disposes of Ordinary shares or ADSs during that period may also be
subject to United Kingdom tax on capital gains (subject to any available exemption or relief), notwithstanding that

79

---



he
is not resident or ordinarily resident in the United Kingdom at the time of the disposal. For this purpose, a person who, although resident or ordinarily resident in the United Kingdom, is not
resident in the United Kingdom under the provisions of an applicable double tax treaty will be treated for the purposes of these rules as not being resident or ordinarily resident in the United
Kingdom.

United Kingdom inheritance tax

The Ordinary shares and ADSs are assets situated in the United Kingdom for the purposes of United Kingdom inheritance tax. A gift of such assets by, or the death
of, an individual holder of such assets may (subject to certain exemptions and reliefs) give rise to a liability to United Kingdom inheritance tax even if the holder is neither domiciled in the United
Kingdom nor deemed to be domiciled there under special rules relating to long residence or previous domicile. For United Kingdom inheritance tax purposes, a transfer of assets at less than full market
value may be treated as a gift and particular rules apply to gifts where the donor reserves or retains some benefit. Special rules also apply to close companies and to trustees of settlements holding
Ordinary shares or ADSs, bringing them within the charge to inheritance tax.

An
Ordinary share or ADS held by an individual whose domicile is determined to be the United States for the purposes of the Estate Tax Treaty, and who is not a national of the United
Kingdom for the purposes of that treaty generally, will not be subject to United Kingdom inheritance tax on the individual's death or on a gift of the Ordinary share or ADS during the individual's
lifetime provided that any applicable US federal gift or estate tax liability is paid except where the Ordinary share or ADS:

(a)   is
part of the business property of a permanent establishment of an enterprise of the individual in the United Kingdom; or

(b)   pertains
to a fixed base in the United Kingdom of the individual used for the performance of independent personal services.

In
the exceptional case where the Ordinary shares or ADSs are subject to both United Kingdom inheritance tax and United States federal gift or estate tax, the Estate Tax Treaty generally
provides for the tax paid in the United Kingdom to be credited against federal income tax in the United States or for federal tax paid in the United States to be credited against tax payable in the
United Kingdom based on priority rules set out in the Estate Tax Treaty.

United Kingdom stamp duty and Stamp Duty Reserve Tax ("SDRT")

United Kingdom stamp duty (rounded up to the nearest £5) or SDRT will (subject to specific exceptions) be payable at the higher rate of 1.5% of the
amount or value of the consideration or, in the case of an issue, price of the Ordinary shares when issued or, in some circumstances, the value of shares in registered form on a transfer or issue:

(a)   to,
or to a nominee or agent for, a person whose business is or includes the provision of clearance services; or

(b)   to,
or to a nominee or agent for, a person whose business is or includes issuing depositary receipts.

This
would include transfers and issues of Ordinary shares in registered form to the Custodian for deposit under the ADR deposit agreement. No SDRT will be payable if stamp duty equal to
the SDRT liability is paid. In circumstances where stamp duty is not payable on the transfer of Ordinary shares in registered form to the Custodian at the rate of 1.5%, such as where there is no
chargeable instrument, SDRT will be payable to bring the charge up to 1.5% in total. In accordance with the terms of the ADR deposit agreement, any tax or duty payable by the Custodian on any such
transfers of Ordinary

80

---



shares
in registered form will be charged by the Custodian to the party to whom ADRs are delivered against such transfers.

Clearance
services may opt, with the United Kingdom HM Revenue & Customs' approval, under certain conditions for the normal rate of stamp duty and SDRT (0.5%) to apply to a
transfer of shares into, and to transactions within, the service instead of (i) the higher rate applying to a transfer of shares into the clearance service and (ii) the exemption for
dealings in the Ordinary shares while in the system.

No
United Kingdom stamp duty will be payable on the acquisition of any ADS or on any subsequent transfer of an ADS, provided that the transfer and any subsequent instrument of transfer
remain at all times outside the United Kingdom and that the instrument of transfer is not executed in or brought into the United Kingdom. An agreement to transfer an ADS will not give rise to SDRT.

Subject
to some exceptions, a conveyance or transfer on sale of Ordinary shares in registered form will attract ad valorem United Kingdom stamp duty at the rate of 0.5% (rounded up to
the nearest £5) of the dutiable amount, usually the amount or value of the consideration for the transfer. Generally, ad valorem stamp duty applies neither to gifts nor on a transfer from
a nominee to the beneficial owner, although in cases of transfers where no ad valorem stamp duty arises, a fixed United Kingdom stamp duty of £5 may be payable. SDRT at a rate of 0.5% of
the amount or value of the consideration for the transfer will normally be payable on an agreement to transfer Ordinary shares. If, within six years of the date on which such agreement was made (or,
if such agreement was conditional, the date on which the condition is satisfied), an instrument transferring the Ordinary shares is executed and stamped, any SDRT paid may be repaid or, if it has not
been paid, the liability to pay such tax, but not necessarily interest and penalties, would be canceled. Stamp duty and SDRT are chargeable whether the agreement is made or effected in the United
Kingdom or elsewhere and whether or not any party is resident or situated in any part of the United Kingdom.

United States Federal Income Tax Consequences

The following discussion of material United States federal income tax consequences is the opinion of Debevoise & Plimpton LLP, our United States tax
counsel.

Taxation of dividends

The gross amount of a distribution paid on an Ordinary share or ADS will be a dividend for United States federal income tax purposes to the extent paid out of our
current or accumulated earnings and profits (as determined for United States federal income tax purposes). To the extent that a distribution exceeds our earnings and profits, it will be treated as a
nontaxable return of capital to the extent of your basis in such shares and thereafter as a capital gain. Dividends paid by us generally will be treated as foreign source income and will not be
eligible for the dividends received deduction allowed to corporate shareholders under the United States federal income tax law.

Current
law reduces to 15% the maximum tax rate for certain dividends received by individuals through taxable years beginning on or before December 31, 2010, so long as certain
holding period requirements are met. Unless we are classified as a passive foreign investment company (see below), dividends paid with respect to our ADSs will qualify for the 15% maximum rate
(assuming the holding period requirements are met). We believe that dividends paid to direct holders of our Ordinary shares will likewise qualify for the 15% maximum rate, but no assurance in this
regard can be given until the United States Treasury Department issues further guidance. Special rules apply for purposes of determining a recipient's investment income (which limits deductions for
investment interest) and foreign income (which may affect the amount of foreign tax credit) and to certain extraordinary dividends. We urge each United States holder who is an individual to consult
his or her own tax adviser

81

---



regarding
the possible applicability of the reduced rate under the new legislation and the related restrictions and special rules.

The
amount of any distribution will equal the fair market value in US dollars of the pounds sterling or other property received on the date received by you in the case of Ordinary
shares, or by The Bank of New York, as depositary, in the case of ADSs, based on the spot exchange rate on such date. You will have a basis in any pounds sterling distributed, equal to the US dollar
value of pounds sterling on the date received by you, in the case of Ordinary shares, or by The Bank of New York in the case of
ADSs. Any gain or loss recognized upon a subsequent disposition of pounds sterling will generally be United States source ordinary income or loss.

Taxation of capital gains

Upon the sale or exchange of an Ordinary share or ADS, you will recognize a gain or a loss for United States federal income tax purposes in an amount equal to the
difference between the amount realized and your adjusted tax basis in the Ordinary share or ADS. Subject to the discussion below under ``Passive Foreign Investment Company Considerations," such gain
or loss will be a capital gain or loss and will be a long-term capital gain if you have held the Ordinary share or ADS for more than one year. Gain or loss will generally be treated as
United States source gain or loss. Current law generally reduces to 15% the maximum tax rate for long-term capital gains of individuals from the sale of shares in taxable years beginning
on or before December 31, 2010.

The
surrender of ADSs in exchange for Ordinary shares and the surrender of Ordinary shares in exchange for ADSs will not be a taxable event for United States federal income tax purposes.
Accordingly, you will not recognize any gain or loss upon such surrender.

Passive Foreign Investment Company considerations

We believe that we will not be treated as a passive foreign investment company ("PFIC") for United States federal income tax purposes for our current taxable
year, or for future taxable years. However, an actual determination of PFIC status is factual in nature and generally cannot be made until the close of the applicable taxable year. We will be a PFIC
if either:



If
we were classified as a PFIC, you would be subject to certain adverse United States tax consequences, including the possible characterization of gain with respect to the Ordinary
shares or ADSs as ordinary, the possible imposition of an interest charge on taxes you would be deemed to have deferred and the unavailability of the reduced 15% tax rate on dividends.

You
are urged to consult your own tax adviser concerning the potential application of the PFIC rules to your ownership and disposition of Ordinary shares or ADSs.

Reportable transactions

Under United States Treasury Department regulations, you must attach to your United States federal income tax return a disclosure statement on Form 8886 if
you participate in a "reportable transaction." You should consult your own tax adviser as to the possible obligation to file Form 8886 with respect to the purchase, ownership or disposition of
Ordinary shares or ADSs, or any related

82

---



transaction,
including the disposition of any pounds sterling received as a dividend or as proceeds from the sale of Ordinary shares or ADSs.

United States information reporting and backup withholding

Dividend payments with respect to Ordinary shares or ADSs and proceeds from the sale, exchange or redemption of Ordinary shares or ADSs may be subject to
information reporting to the IRS and possible United States backup withholding. Backup withholding will not apply to you, however, if you furnish a correct taxpayer identification number or
certificate of foreign status and make any other required certification or if you are otherwise exempt from backup withholding. If you are required to establish your exempt status you generally must
provide such certification on IRS Form W-9 in the case of United States persons and on IRS Form W-8 in the case of non-United States persons.

Amounts
withheld as backup withholding may be credited against your United States federal income tax liability, and you may obtain a refund of any excess amounts withheld under the
backup withholding rules, by filing the appropriate claim for refund with the IRS and furnishing any required information.

Documents on Display

We are subject to the reporting requirements of the Exchange Act, as applicable to foreign private issuers. In accordance with the requirements, we will file
annual reports on Form 20-F with, and furnish other information under cover of Form 6-K to, the SEC. We furnish copies of these reports to the depositary promptly
after they have been filed with or furnished to the SEC. Our consolidated financial statements included in such annual reports are prepared in accordance with UK GAAP, with a reconciliation of net
income and shareholders' equity to US GAAP. These financial statements are presented in pounds sterling. These reports and other information may be inspected and copied at the public reference
facility maintained by the SEC at 450 Fifth Street, N.W., Washington, D.C. 20549.

Copies
of this material may be obtained from the Public Reference Room of the SEC at 450 Fifth Street, N.W. Washington, D.C. 20549 at prescribed rates. Information on the operation of
the Public Reference Room may be obtained by calling the SEC at (800) 732-0330. The material may also be accessed electronically by means of the SEC's home page on the Internet at http://www.sec.gov. This Internet site contains reports, proxy and information statements, and other information regarding issuers that file
electronically with the SEC.

ITEM 11. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Finance and Treasury Objectives, Policies and Strategies

Treasury management encompasses the funding, interest and foreign exchange activities of our Group.

The
key objective of the Group Treasury department is to manage the financial risks of the Group and to ensure that sufficient liquidity is available to the Group. All treasury activity
operates within a formal control framework. The Board has approved treasury policies and guidelines and periodically reviews treasury activities. Additionally, it is the Group's policy that
speculative treasury transactions are expressly forbidden.

The
Group's objective is to ensure that there are sufficient sources of funding to meet projected requirements. Its operations are financed through a combination of retained earnings and
external
financing. Financing is raised principally by the Company and lent to subsidiaries on commercial terms. Debt is largely sourced from the syndicated bank market and the US private placement market.

83

---



Interest Rate Management

Through an optimum mix of fixed and floating debt and the use of interest rate swaps, our aim is to reduce the volatility of the interest charge. At
December 31, 2005, the Group's borrowings were composed of 42% of fixed rate debt. This excludes $72.1 million of our notes, which have been swapped into floating rates through the use
of interest rate swaps, which terminate on November 23, 2009. The swaps are callable at the counterparties' option at six-monthly intervals.

We
use derivative instruments, as approved by our Board, to manage our interest rate exposures on our debt and cash positions as appropriate.

Currency Management

Currency exposures arise from trading transactions undertaken by the Group in foreign currencies and on translation of the operating results and net assets of our
overseas subsidiaries.

During
2005 sterling weakened against the US dollar, the main currency to which we are exposed.

Subsidiaries
are required to hedge material transactional exposures against their local currency, using forward contracts. The Group Treasury, by means of forward foreign exchange
contracts, carries out the majority of this hedging activity.

We
do not hedge exposures on translation of the operating results or net assets of our overseas subsidiaries since these are accounting, not cash, exposures. Where possible we aim to
match as far as possible the currency of our borrowings with the currency profile of operating results and net assets. This provides a partial hedge against these translation exposures.

Interest Rate Sensitivity

The tables below provide information about our financial instruments excluding finance lease obligations that are sensitive to changes in interest rates. For
long-term debt obligations (excluding debt due entirely within one year), the table presents notional amounts and weighted average interest rates by expected maturity dates. Weighted
average variable rates are based on rates set at the balance sheet date. The information is presented in pounds sterling, which is our reporting currency. The actual currencies of the instruments are
indicated in parentheses. The table is presented for continuing operations only.

As at December 31, 2005

|                          |  | Expected to Mature Before December 31
|------------------------- |  | -------------------------------------
|
|
|Long-term Debt:           |  |                                      
|Fixed rate (US$)          |  | 3.4                                  
|Average interest rate (%) |  | 8.9                                  
|Variable rate (US$)       |  |                                     
|Average interest rate (%) |  |                                     

Exchange Rate Sensitivity

The following information provides details of our derivative and other financial instruments by currency presented in pound sterling equivalents. The tables above
provide details of non-sterling denominated long-term debt obligations which are subject to foreign currency exchange rate movements while the table below presents amounts and
weighted average contractual exchange rates of foreign

84

---



currency
forward exchange contracts held as at December 31, 2005. All forward exchange agreements mature within one year.

Forward Exchange Contracts as at December 31, 2005

|             |  | Pay for
£
Contract Amount |  | Average
Contractual
Exchange Rate
|------------ |  | ------------------------- |  | ---------------------------------
|
|Currency     |  |                           |  |                                  
|US dollars   |  | 79.1                      |  | 1.77                             
|Japanese Yen |  | 25.7                      |  | 204.59                           
|US dollars   |  | 27.6                      |  | 1.76                             
|Euro         |  | 3.0                       |  | 1.45                             
|             |  |                           |  |                                  
|Total        |  | 135.4                     |  |                                  
|             |  |                           |  |                                  

All
exchange contracts mature in 2006.

Currency Exposure of Financial Assets and Liabilities

The table shows the net unhedged monetary assets and liabilities of our Group companies as at December 31, 2005 that are not denominated in their
functional currency and therefore give rise to exchange gains and losses in the income statement.

Net foreign currency monetary assets/(liabilities)

|                                       |  | Sterling |   | US
dollar |  | Euro |   | Other |   | Total |  
|-------------------------------------- |  | -------- | - | --------- |  | ---- | - | ----- | - | ----- | -
|
|Functional currency of Group operation |  |          |   |           |  |      |   |       |   |       |  
|Sterling                               |  |         |   | 3.4       |  | 0.1  |   | 0.6   |   | 4.1   |  
|US dollar                              |  | (0.6     | ) |          |  | (0.5 | ) |      |   | (1.1  | )
|Euro                                   |  | (0.5     | ) | 0.8       |  |     |   | (0.4  | ) | (0.1  | )
|Other                                  |  | (0.5     | ) | 0.5       |  | (1.2 | ) | (0.4  | ) | (1.6  | )
|                                       |  |          |   |           |  |      |   |       |   |       |  
|                                       |  | (1.6     | ) | 4.7       |  | (1.6 | ) | (0.2  | ) | 1.3   |  
|                                       |  |          |   |           |  |      |   |       |   |       |  

ITEM 12. DESCRIPTION OF SECURITIES OTHER THAN EQUITY SECURITIES

Not applicable.

PART II

ITEM 13. DEFAULTS, DIVIDEND ARREARAGES AND DELINQUENCIES

None.

ITEM 14. MATERIAL MODIFICATIONS TO THE RIGHTS OF SECURITY HOLDERS AND USE OF PROCEEDS

None.

85

---



ITEM 15. CONTROLS AND PROCEDURES

As of December 31, 2005, management evaluated, under the supervision, and with the participation, of the Chief Executive Officer and Chief Financial
Officer, the effectiveness of the design and operation of the Group's disclosure controls and procedures as defined in Exchange Act rules 13a-15(e) and 15d-15(e). Based
on that evaluation, our management, including the Chief Executive and Chief Financial Officer, concluded that our disclosure controls and procedures were effective in all material regards to ensure
that the information required to be disclosed in the reports we file and submit under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in the rules
and procedures of the SEC.

During
2004, as part of our on-going assessment of internal control over financial reporting, our management, including the Chief Executive Officer and Chief Financial
Officer, undertook a review of the controls over the Group's methods of revenue recognition in relation to certain complex arrangements with customers entered into in 2004 in the Service Assurance
division of our Communications group. The terms of these arrangements with customers included, among other terms, ongoing customer support for hardware and software and the provision, in some
instances, of product roadmaps, which contain expected release dates of planned updates and enhancements. The existence of a particular item on a roadmap does not, in itself, create a contractual
obligation to deliver that item; however, under US GAAP an implied obligation is deemed to exist. In light of this US GAAP requirement, management conducted an extensive review of these
arrangements with customers to determine whether the revenue had been correctly recognized in previous years in accordance with SOP 97-2 "Software Revenue Recognition" and related
US GAAP. This further review covered how multiple-element arrangements with customers are accounted for under US GAAP and the basis for determining VSOE for each element. From this
further review, we concluded that we did not have sufficient VSOE for certain elements of some of the multiple-element arrangements with customers in the Service Assurance division.

As
a result of management's review, and as discussed in our amendment to the Form 20-F filed on March 31, 2005, we restated the Group's net income/(loss) and
shareholders' equity under US GAAP in respect of the fiscal years 2001, 2002 and 2003. There are no changes to the Group's financial statements for any of the fiscal years 2001, 2002 and 2003
and related notes prepared in accordance with UK GAAP.

As
a result of our review and restatement of previous financial results as described above, management concluded that there was a material weakness in our internal control over financial
reporting as of December 31, 2003 regarding the Group's selection and application of accounting policies in respect of revenue recognition under US GAAP. As reported previously, we have
taken further steps to strengthen our internal control over financial reporting under US GAAP, in particular, our control processes and procedures over accounting for revenue recognition. We
have employed specialized consultants, provided additional training and supplemented existing internal revenue recognition policies and procedures to clarify certain complex areas.

We
believe that these steps are adequate to provide reasonable assurance that the objectives of this control system will be met. However, because of the inherent limitations in all
control systems, no evaluation of controls can provide absolute assurance that all control issues within the Group have been detected.

Change in Internal Control Over Financial Reporting

Other than those changes described above, there were no changes in our internal control over financial reporting that occurred during the year ended
December 31, 2005 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

86

---



ITEM 16. [RESERVED]

ITEM 16A. AUDIT COMMITTEE FINANCIAL EXPERT

The Audit Committee is comprised of Andrew Given (Chairman), Marcus Beresford and Fred D'Alessio, each of whom are independent non-executive directors
within the meaning of the Combined Code on Corporate Governance (which is the relevant corporate governance standard applicable to UK companies with a primary listing on the London Stock Exchange) and
the New York Stock Exchange Listed Company Manual. James Wyness was a non-executive director of Spirent Communications plc and a member of the Audit Committee during the entire financial
year ended December 31, 2005 and retired on May 3, 2006, being replaced on the Audit Committee by Fred D'Alessio. The New York Stock Exchange Listed Company Manual requires that the
Audit Committee includes at least one member who has significant and relevant financial experience and following evaluation the Board has determined that Andrew Given provides such additional
experience. The Board has also determined that Andrew Given qualifies as an "audit committee financial expert", as defined in the Instructions to Item 16A. of Form 20-F. The
Combined Code on Corporate Governance also has similar requirements in respect of an appointed financial expert.

Further
information on the role and responsibilities of the Audit Committee is provided in "Item 6. Directors, Senior Management and Employees" and in "Item 16C. Principal
Accountant Fees and Services" below.

ITEM 16B. CODE OF ETHICS

We maintain an ethics policy applicable to all directors and employees of the Group including Senior Financial Officers, who are defined as our Chief Executive,
the Chief Financial Officer, the Head of Financial Reporting and the Head of Internal Control. The Senior Financial Officers are subject to additional policies to ensure full, fair and timely
disclosure in our periodic reports filed with the SEC. We have made our Ethics Policy and our Ethics Policy for Senior Financial Officers available on our
website athttp://www.spirent.comand the Code of Ethics is also available, without charge, upon request from the Company Secretary who is located at
our Registered Office.

Through
our ethics policies, the Audit Committee also has a whistleblowing procedure so that employees may report, anonymously and in confidence, any suspected wrongdoings regarding
violations of laws, Group policies, bribery, fraud, accounting or internal control irregularities or other related matters.

ITEM 16C. PRINCIPAL ACCOUNTANT FEES AND SERVICES

Our external auditors are Ernst & Young LLP. The following sets out the fees we paid to Ernst & Young for the fiscal years ended December 31,
2005 and December 31, 2004:

|                      |  | 2005 |  | 2004
|--------------------- |  | ---- |  | ----
|
|Audit fees            |  | 1.0  |  | 1.4 
|Audit-related fees(1) |  | 0.5  |  | 0.2 
|Tax fees(2)           |  | 0.3  |  | 0.4 
|All other fees        |  |     |  |    
|                      |  |      |  |     
|Total                 |  | 1.8  |  | 2.0 
|                      |  |      |  |     

---

87

---



The
Audit Committee operates a policy in respect of all fees paid to Ernst & Young LLP and all audit-related fees and tax fees in 2004 and 2005 were approved by
the Audit Committee.

Our
Audit Committee advises the Board on the annual appointment of external auditors and on the scope, results, cost and cost effectiveness of both audit and non-audit work.
The Audit Committee operates a policy, which is reviewed annually, that specifies the scope and fees in respect of all audit and all non-audit work which may be performed by the auditors.
The policy also prohibits the auditors from performing certain types of non-audit work. The policy states that certain non-audit work which may be performed by the auditors is
put to tender. Prior to any non-audit work being awarded to the auditors, consideration is also given to costs, quality of service and efficiency. The Audit Committee assesses the overall
objectivity of the services provided by the auditors so that an independent professional relationship is maintained.

Under
the policy, the Audit Committee operates pre-approved limits for audit fees, audit related fees, tax fees and other fees which may be paid to Ernst & Young
during the fiscal year. If we wish to engage Ernst & Young to provide a service which is not included in the policy, or before we exceed any pre-approved limit, we must obtain prior
approval from the Audit Committee.

ITEM 16D. EXEMPTIONS FROM THE LISTING STANDARDS FOR AUDIT COMMITTEES

Our Audit Committee meets the requirements of Exchange Act Rule 10A-3 and is relying on one of the permitted exemptions as allowed under its
rules. One of the requirements under Rule 10A-3 is that audit committees are directly responsible for the appointment and
retention of a company's external auditor. However, in accordance with the Combined Code on Corporate Governance (which represents applicable best home country practice for companies such as Spirent
with a primary listing in the United Kingdom), and meeting the exemption under Rule 10A-3, our Board is responsible for the appointment and retention of the auditor. In accordance
with Rule 10A-3, our Audit Committee is responsible for making recommendations to the Board on the appointment and retention of the auditor.

ITEM 16E. PURCHASES OF EQUITY SECURITIES BY THE ISSUER AND AFFILIATED PURCHASERS

At the Annual General Meeting held on May 3, 2006, shareholders approved a resolution permitting the Company to commence an on-market share
repurchase program. On May 15, 2006 the Company's broker JPMorgan Cazenove Ltd commenced the purchase of Ordinary shares in the market on behalf of the Company and all Ordinary shares
purchased are currently being held as treasury shares. As at June 1, 2006 the Company held 4,890,000 Ordinary shares in treasury.

PART III

ITEM 17. FINANCIAL STATEMENTS

Not applicable.

88

---



ITEM 18. FINANCIAL STATEMENTS

The following audited financial statements, together with the related auditors' reports and financial statement schedule of Spirent are filed as part of this
annual report:

Financial Statements

|                                                                                                                |  | Page 
|--------------------------------------------------------------------------------------------------------------- |  | -----
|Spirent Communications plc                                                                                      |  |      
|Report of Independent Registered Public Accounting Firm                                                         |  | F-1  
|Consent of Independent Registered Public Accounting Firm                                                        |  | F-2  
|Audited Financial Statements                                                                                    |  |      
|Consolidated Income Statement for the year ended December 31, 2005, 2004 and 2003                               |  | F-3  
|Consolidated Statement of Recognized Income and Expense for the year ended December 31, 2005, 2004 and 2003     |  | F-4  
|Consolidated Balance Sheets at December 31, 2005, 2004 and 2003                                                 |  | F-5  
|Consolidated Cash Flow Statements for the years ended December 31, 2005, 2004 and 2003                          |  | F-6  
|Consolidated Statements of Movement in Shareholders' Funds for the years ended December 31, 2005, 2004 and 2003 |  | F-7  
|Notes to the Consolidated Financial Statements                                                                  |  | F-10 
|WAGO Kontakttechnik GmbH and WAGO Contact S.A. and Affiliates                                                   |  |      
|Report of Independent Auditors                                                                                  |  | F-125
|Independent Auditors' Consent                                                                                   |  | F-126
|Audited Financial Statements                                                                                    |  |      
|Combined Statement of Operations for the period ended April 4, 2003                                             |  | F-127
|Notes to Combined Financial Statements                                                                          |  | F-128
|Tyton Company of Japan                                                                                          |  |      
|Report of Independent Registered Accounting Firm                                                                |  | F-136
|Independent Registered Public Accounting Firm's Consent                                                         |  | F-136
|Balance Sheets at March 31, 2006, 2005 and 2004                                                                 |  | F-137
|Statements of Income for the years ended March 31, 2006, 2005 and 2004                                          |  | F-139
|Statements of Shareholders Equity for the years ended March 31, 2006, 2005 and 2004                             |  | F-140
|Notes to Financial Statements                                                                                   |  | F-141
|Financial Statement Schedule of Spirent Communications plc                                                      |  |      
|Schedule II Valuation and Qualifying Accounts for the years ended December 31, 2005, 2004 and 2003              |  | S-1  

89

---



ITEM 19. EXHIBITS

All exhibits except those marked * (which are exhibits to this Annual Report) were filed as exhibits to our Registration Statement on Form 20-F
filed with the SEC on June 27, 2001 or our Annual Reports on Form 20-F for the years ended December 31, 2004, 2003, 2002 or 2001 filed with the SEC and are
incorporated herein by reference.

|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|1.1*        |  | Memorandum and Articles of Association of Spirent Communications plc, as amended on May 3, 2006                                                                                                                                                                                                                                                                                                                                                                  
|2.1         |  | Form of Deposit Agreement as amended and restated as of May 5, 2000, as further amended and restated as of March 23, 2001, as further amended and restated as of July 10, 2001, among Spirent Communications
plc, the Bank of New York as Depositary and all Owners and holders from time to time of American Depositary Receipts issued thereunder (incorporated by reference to Spirent Communications plc's annual report on Form F 6, filed on
June 27, 2001)
|4.1         |  | Revolving Credit Facility, dated February 2, 2005, for a loan facility of £30 million between Spirent Communications plc arranged by Commerzbank AG, HSBC Bank plc, Lloyds TSB Bank plc and The Royal Bank of
Scotland plc                                                                                                                                                                                                                                       
|4.2         |  | Amended and Restated Note Purchase Agreement, dated March 11, 2003, between US Noteholders and Spirent Communications plc                                                                                                                                                                                                                                                                                                                                        
|4.3         |  | Amendment and Consent Agreement, dated December 31, 2003, between US Noteholders and Spirent Communications plc                                                                                                                                                                                                                                                                                                                                                  
|4.4         |  | Second Amendment and Consent Agreement, dated August 13, 2004, between US Noteholders and Spirent Communications plc                                                                                                                                                                                                                                                                                                                                             
|4.5         |  | Third Amendment, Consent and Waiver Agreement, dated March 1, 2005, between Noteholders and Spirent Communications plc                                                                                                                                                                                                                                                                                                                                           
|4.6*        |  | Stock Purchase Agreement, dated February 9, 2006, between Spirent Communications Inc. and the shareholders of QuadTex Systems Inc.                                                                                                                                                                                                                                                                                                                               
|4.7*        |  | Stock Purchase Agreement, dated January 22, 2006, between Spirent Holdings Limited, Spirent plc and the shareholders of SwissQual Holdings AG                                                                                                                                                                                                                                                                                                                    
|4.8*        |  | Share and Business Sale Agreement, dated December 15, 2005, between Spirent Communications plc, certain of its subsidiaries and Harwich Beta S.àr.l                                                                                                                                                                                                                                                                                                              
|8.1*        |  | List of subsidiaries of Spirent Communications plc as of June 1, 2006, their jurisdiction of incorporation and the names under which they do business                                                                                                                                                                                                                                                                                                            
|11.1        |  | Ethics Policy                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|11.2        |  | Ethics Policy for Senior Financial Officers                                                                                                                                                                                                                                                                                                                                                                                                                      
|12.1*       |  | Certification of Chief Executive Officer of Spirent Communications plc filed pursuant to Section 302 of the Sarbanes Oxley Act of 2002                                                                                                                                                                                                                                                                                                                           
|12.2*       |  | Certification of Chief Financial Officer of Spirent Communications plc filed pursuant to Section 302 of the Sarbanes Oxley Act of 2002                                                                                                                                                                                                                                                                                                                           
|13.1*       |  | Certification of Chief Executive Officer and Chief Financial Officer of Spirent Communications plc furnished pursuant to 18 United States Code §1350 as adopted pursuant to Section 906 of the Sarbanes Oxley
Act of 2002                                                                                                                                                                                                                                        
|15.1        |  | Consent of Ernst & Young LLP (included on page F-2)                                                                                                                                                                                                                                                                                                                                                                                                              
|15.2        |  | Consent of Allrevision Dornhof Kloss und Partner GmbH (included on page F-125)                                                                                                                                                                                                                                                                                                                                                                                   
|15.3        |  | Consent of Ernst & Young ShinNihon (included on page F-135)                                                                                                                                                                                                                                                                                                                                                                                                      

90

---





SPIRENT COMMUNICATIONS plc
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To:The Board of Directors
Spirent Communications plc

We
have audited the accompanying consolidated balance sheets of Spirent Communications plc (formerly Spirent plc) at December 31, 2005, 2004 and 2003, and the consolidated income
statement, consolidated statement of recognized income and expense, consolidated cash flow statement and consolidated statement of movements in shareholders' funds for each of the three years in the
period ended December 31, 2005. Our audits also included the financial statement schedule listed in the Index at Item 18. These financial statements and schedule are the responsibility
of the Company's management. Our responsibility is to express an opinion on these financial statements and schedule based on our audits. We did not audit the financial statements of
WAGO-Kontakttechnik GmbH and WAGO Contact SA ("WAGO"), in which the Company had 51% interests and included within the consolidated profit before taxation for the year ended
December 31, 2003, are combined profits before tax of WAGO of £2.7 million. Those financial statements, presented in accordance with accounting principles generally accepted
in the United States, were audited by other auditors whose report has been furnished to us, and our opinion, insofar as it relates to the amounts utilized by the Company's management (before
conversion to International Financial Reporting Standards as adopted by the European Union) so as to include WAGO in the consolidated financial statements of Spirent Communications plc, is based
solely on the report of the other auditors.

We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Company's internal control over financial
reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose
of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis,
evidence supporting the amounts (including the Company's conversion of the financial statements of WAGO to International Financial
Reporting Standards as adopted by the European Union) and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating
the overall financial statement presentation. We believe that our audits and the report of other auditors provide a reasonable basis for our opinion.

In
our opinion, based on our audits and the reports of the other auditors, the financial statements referred to above present fairly, in all material respects, the consolidated financial
position of Spirent Communications plc at December 31, 2005, 2004 and 2003, and the consolidated results of its operations and its consolidated cash flows for each of the three years in the
period ended December 31, 2005 in conformity with International Financial Reporting Standards as adopted by the European Union which differ in certain respects from United States generally
accepted accounting principles (see Note 39 of Notes to the Consolidated Financial Statements). Also, in our opinion, the related financial statement schedule, when considered in relation to
the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

As
discussed in Note 2 of Notes to the Consolidated Financial Statements, the Company changed its method of accounting for financial instruments in 2005.

ERNST & YOUNG LLPLondon, England
February 23, 2006, except for
Note 39Differences between International Financial Reporting Standards and
United States Generally Accepted Accounting Principles,
as to which the date is June 29, 2006

F-1

---



CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We consent to the incorporation by reference in the Registration Statements (Form S-8 No. 333-98607 and No. 333-127832) pertaining to the
Spirent Communications plc employee benefit plans listed on the facing sheet thereof of our report dated February 23, 2006, except for Note 39Differences between
International Financial Reporting Standards and United States Generally Accepted Accounting Principles, as to which the date is June 29, 2006, with respect to the consolidated financial
statements and schedule of Spirent Communications plc included in the Annual Report (Form 20-F) for the year ended December 31, 2005.

|                              | ERNST & YOUNG LLP
|----------------------------- | -----------------
|London, England
June 29, 2006 |                  

F-2

---





SPIRENT COMMUNICATIONS plc        CONSOLIDATED INCOME STATEMENT

|                                                                |                                                          |     |  | Year ended December 31 |      
|--------------------------------------------------------------- | -------------------------------------------------------- | --- |  | ---------------------- | -----
|
|
|Continuing operations                                           |                                                          |     |  |                        |      
|Revenue                                                         |                                                          | 3,4 |  | 259.3                  |      
|Cost of sales                                                   |                                                          |     |  | (153.1                 | )    
|                                                                |                                                          |     |  |                        |      
|Gross profit                                                    |                                                          |     |  | 106.2                  |      
|Selling and distribution                                        |                                                          |     |  | (70.9                  | )    
|Administration                                                  |                                                          |     |  | (74.3                  | )    
|Other operating income                                          |                                                          |     |  |                       |      
|                                                                |                                                          |     |  |                        |      
|Operating (loss)/profit                                         |                                                          | 4   |  | (39.0                  | )    
|(Loss)/profit from interests in joint ventures                  |                                                          | 17  |  |                       |      
|                                                                |                                                          |     |  |                        |      
|Operating (loss)/profit of the Group and joint venture          |                                                          |     |  | (39.0                  | )    
|Profit on the disposal of operations                            |                                                          | 35  |  | 3.9                    |      
|                                                                |                                                          |     |  |                        |      
|(Loss)/profit before interest                                   |                                                          |     |  | (35.1                  | )    
|Finance income                                                  |                                                          | 8   |  | 1.5                    |      
|Finance costs                                                   |                                                          | 9   |  | (8.1                   | )    
|Costs associated with the part prepayment of loan notes         |                                                          | 9   |  |                       |      
|                                                                |                                                          |     |  |                        |      
|(Loss)/profit before tax                                        |                                                          | 4,5 |  | (41.7                  | )    
|Tax                                                             |                                                          | 11  |  | 4.0                    |      
|                                                                |                                                          |     |  |                        |      
|(Loss)/profit for the year from continuing operations after tax |                                                          |     |  | (37.7                  | )    
|Discontinued operations                                         |                                                          |     |  |                        |      
|Profit for the year from discontinued operations                |                                                          | 6   |  | 13.2                   |      
|                                                                |                                                          |     |  |                        |      
|(Loss)/profit for the year                                      |                                                          |     |  | (24.5                  | )    
|                                                                |                                                          |     |  |                        |      
|Attributable to:                                                |                                                          |     |  |                        |      
|                                                                | Equity holders of parent                                 |     |  |                        | (24.9
|                                                                | Minority shareholders' interestsdiscontinued operations |     |  |                        | 0.4  
|                                                                |                                                          |     |  |                        |      
|(Loss)/profit for the year                                      |                                                          |     |  | (24.5                  | )    
|                                                                |                                                          |     |  |                        |      
|(Loss)/earnings per share (pence)                               |                                                          | 12  |  |                        |      
|Basic (loss)/earnings                                           |                                                          |     |  | (2.62                  | )    
|Basic (loss)/earnings from continuing operations                |                                                          |     |  | (3.97                  | )    
|Diluted (loss)/earnings                                         |                                                          |     |  | (2.62                  | )    
|Diluted (loss)/earnings from continuing operations              |                                                          |     |  | (3.97                  | )    
|                                                                |                                                          |     |  |                        |      

---

The
Notes to the Financial Statements form part of these Financial Statements.

F-3

---





SPIRENT COMMUNICATIONS plc        CONSOLIDATED STATEMENT OF RECOGNIZED INCOME AND EXPENSE

|                                                                     |                                                                   |    |  | Year ended December 31 |      
|-------------------------------------------------------------------- | ----------------------------------------------------------------- | -- |  | ---------------------- | -----
|
|
|Income and expense recognized directly in equity                     |                                                                   |    |  |                        |      
|Gains on cash flow hedges taken to equity                            |                                                                   |    |  | 1.9                    |      
|Exchange differences on retranslation of foreign operations          |                                                                   |    |  | 4.1                    |      
|Actuarial (losses)/gains on defined benefit pension plans            |                                                                   | 10 |  | (16.1                  | )    
|                                                                     |                                                                   |    |  |                        |      
|                                                                     |                                                                   |    |  | (10.1                  | )    
|Transfers to income statement                                        |                                                                   |    |  |                        |      
|Exchange gain transferred to profit on sale                          |                                                                   |    |  |                       |      
|Gains on cash flow hedges                                            |                                                                   |    |  | (0.5                   | )    
|Transfers to balance sheet                                           |                                                                   |    |  |                        |      
|(Write off)/reinstatement of deferred tax asset on pension liability |                                                                   |    |  | (11.1                  | )    
|Tax on exchange differences                                          |                                                                   |    |  |                       |      
|Tax on actuarial gains/(losses)                                      |                                                                   |    |  |                       |      
|                                                                     |                                                                   |    |  |                        |      
|Net (expense)/income recognized directly in equity                   |                                                                   |    |  | (21.7                  | )    
|(Loss)/profit for the year                                           |                                                                   |    |  | (24.5                  | )    
|                                                                     |                                                                   |    |  |                        |      
|Total recognized income and expense for the year                     |                                                                   |    |  | (46.2                  | )    
|                                                                     |                                                                   |    |  |                        |      
|Attributable to:                                                     |                                                                   |    |  |                        |      
|                                                                     | Equity holders of parent                                          |    |  |                        | (46.8
|                                                                     | Minority shareholders' interestsdiscontinued operations          |    |  |                        | 0.6  
|                                                                     |                                                                   |    |  |                        |      
|                                                                     |                                                                   |    |  | (46.2                  | )    
|                                                                     |                                                                   |    |  |                        |      
|Effects of changes in accounting policy:                             |                                                                   |    |  |                        |      
|Equity holders of parent                                             |                                                                   |    |  |                        |      
|                                                                     | Net gain on cash flow hedges on first-time application of IAS 39  |    |  |                        | 0.5  
|                                                                     | Net loss on fair value hedges on first-time application of IAS 39 |    |  |                        | (1.0 
|                                                                     | Loan notes at fair value on first-time application of IAS 39      |    |  |                        | 0.4  
|                                                                     |                                                                   |    |  |                        |      
|                                                                     |                                                                   |    |  | (0.1                   | )    
|                                                                     |                                                                   |    |  |                        |      

The
statement of comprehensive income/(loss) that would be required if United States generally accepted accounting principles were applied instead of International Financial Reporting Standards as
adopted by the European Union is set forth in Note 39 of Notes to the Financial Statements.

The
Notes to the Financial Statements form part of these Financial Statements.

F-4

---





SPIRENT COMMUNICATIONS plc        CONSOLIDATED BALANCE SHEET

|                                                     |  |    |  | At December 31 |  
|---------------------------------------------------- |  | -- |  | -------------- | -
|
|
|Assets                                               |  |    |  |                |  
|Non-current assets                                   |  |    |  |                |  
|Goodwill                                             |  | 13 |  | 71.5           |  
|Property, plant and equipment                        |  | 14 |  | 30.1           |  
|Investment in joint venture and associates           |  | 17 |  |               |  
|Trade and other receivables                          |  | 19 |  | 1.7            |  
|Deferred tax                                         |  | 23 |  | 1.0            |  
|                                                     |  |    |  |                |  
|                                                     |  |    |  | 104.3          |  
|                                                     |  |    |  |                |  
|Current assets                                       |  |    |  |                |  
|Inventories                                          |  | 18 |  | 27.0           |  
|Trade and other receivables                          |  | 19 |  | 56.3           |  
|Derivative financial instruments                     |  | 29 |  | 2.6            |  
|Cash and cash equivalents                            |  | 20 |  | 49.2           |  
|                                                     |  |    |  |                |  
|                                                     |  |    |  | 135.1          |  
|                                                     |  |    |  |                |  
|Assets held in disposal group held for sale          |  | 6  |  | 164.1          |  
|                                                     |  |    |  |                |  
|Total assets                                         |  |    |  | 403.5          |  
|                                                     |  |    |  |                |  
|Liabilities                                          |  |    |  |                |  
|Current liabilities                                  |  |    |  |                |  
|Trade and other payables                             |  | 21 |  | (62.9          | )
|Current tax                                          |  |    |  | (24.7          | )
|Derivative financial instruments                     |  | 29 |  | (0.7           | )
|Short-term borrowings and overdrafts                 |  | 22 |  | (3.9           | )
|Provisions and other liabilities                     |  | 25 |  | (4.1           | )
|                                                     |  |    |  |                |  
|                                                     |  |    |  | (96.3          | )
|                                                     |  |    |  |                |  
|Non-current liabilities                              |  |    |  |                |  
|Trade and other payables                             |  | 24 |  | (0.7           | )
|Derivative financial instruments                     |  | 29 |  | (2.0           | )
|Long-term borrowings                                 |  | 26 |  | (71.2          | )
|Defined benefit pension plan deficit                 |  | 10 |  | (51.5          | )
|Deferred tax                                         |  | 23 |  | (0.8           | )
|Provisions and other liabilities                     |  | 25 |  | (10.1          | )
|                                                     |  |    |  |                |  
|                                                     |  |    |  | (136.3         | )
|                                                     |  |    |  |                |  
|Liabilities included in disposal group held for sale |  | 6  |  | (48.7          | )
|                                                     |  |    |  |                |  
|Total liabilities                                    |  |    |  | (281.3         | )
|                                                     |  |    |  |                |  
|Net assets                                           |  |    |  | 122.2          |  
|                                                     |  |    |  |                |  
|Capital and reserves                                 |  |    |  |                |  
|Share capital                                        |  |    |  | 32.2           |  
|Share premium account                                |  |    |  | 4.4            |  
|Capital reserve                                      |  |    |  | 10.2           |  
|Capital redemption reserve                           |  |    |  |               |  
|Translation reserve                                  |  |    |  | 5.5            |  
|Net unrealized gains and losses                      |  |    |  | 1.9            |  
|Retained earnings                                    |  |    |  | 66.1           |  
|                                                     |  |    |  |                |  
|Equity holders of parent                             |  |    |  | 120.3          |  
|Minority interests                                   |  |    |  | 1.9            |  
|                                                     |  |    |  |                |  
|Total equity                                         |  |    |  | 122.2          |  
|                                                     |  |    |  |                |  

---

The Notes to the Financial Statements form part of these Financial Statements.

F-5

---





SPIRENT COMMUNICATIONS plc        CONSOLIDATED CASH FLOW STATEMENT

|                                                        |                           |    |    | Year to December 31 |     
|------------------------------------------------------- | ------------------------- | -- | -- | ------------------- | ----
|
|
|Cash flows from operating activities                    |                           |    |    |                     |     
|Cash generated from operations                          |                           | 33 |    | 34.0                |     
|Tax (paid)/received                                     |                           |    |    | (4.6                | )   
|                                                        |                           |    |    |                     |     
|Net cash from operating activities                      |                           |    |    | 29.4                |     
|                                                        |                           |    |    |                     |     
|Cash flows from investing activities                    |                           |    |    |                     |     
|Dividends received from associates                      |                           |    |    | 0.2                 |     
|Interest received                                       |                           |    |    | 1.4                 |     
|Disposal of operations                                  |                           | 35 |    | 2.4                 |     
|Purchase of property, plant and equipment               |                           | 14 |    | (30.5               | )   
|Proceeds from the sale of property, plant and equipment |                           |    |    | 0.6                 |     
|Acquisition of subsidiaries                             |                           | 34 |    |                    |     
|Contribution to joint venture                           |                           |    |    |                    |     
|                                                        |                           |    |    |                     |     
|Net cash (used in)/from investing activities            |                           |    |    | (25.9               | )   
|                                                        |                           |    |    |                     |     
|Cash flows from financing activities                    |                           |    |    |                     |     
|Interest paid                                           |                           |    |    | (7.4                | )   
|Interest element of finance lease rental payments       |                           |    |    | (0.5                | )   
|Costs associated with the part prepayment of loan notes |                           |    |    |                    |     
|Proceeds from the issue of share capital                |                           |    |    | 2.7                 |     
|New borrowings                                          |                           |    |    |                    |     
|Repayments of borrowings                                |                           |    |    | (0.2                | )   
|Repayments of capital element of finance lease rentals  |                           |    |    | (1.4                | )   
|                                                        |                           |    |    |                     |     
|Net cash used in financing activities                   |                           |    |    | (6.8                | )   
|                                                        |                           |    |    |                     |     
|Net (decrease)/increase in cash and cash equivalents    |                           |    |    | (3.3                | )   
|Cash and cash equivalents at the beginning of year      |                           |    |    | 51.0                |     
|Effect of foreign exchange rate changes                 |                           |    |    | 1.1                 |     
|                                                        |                           |    |    |                     |     
|Cash and cash equivalents at the end of the year        |                           |    |    | 48.8                |     
|                                                        |                           |    |    |                     |     
|Cash and cash equivalents comprise:                     |                           |    |    |                     |     
|                                                        | Cash and cash equivalents |    | 20 |                     | 49.2
|                                                        | Overdrafts                |    | 22 |                     | (0.4
|                                                        |                           |    |    |                     |     
|                                                        |                           |    |    | 48.8                |     
|                                                        |                           |    |    |                     |     

---

The
Notes to the Financial Statements form part of these Financial Statements.

F-6

---





SPIRENT COMMUNICATIONS plc        CONSOLIDATED STATEMENT OF MOVEMENT IN SHAREHOLDERS' FUNDS

Share Capital

|                                                       |  | Ordinary shares of 31/3 pence each
|------------------------------------------------------ |  | ----------------------------------
|
|
|At January 1, 2003                                     |  | 1,250.0                           
|Share options exercised                                |  |                                  
|                                                       |  |                                   
|At December 31, 2003                                   |  | 1,250.0                           
|Issued pursuant to acquisition of Caw Networks Inc.(1) |  |                                  
|Share options exercised                                |  |                                  
|                                                       |  |                                   
|At December 31, 2004                                   |  | 1,250.0                           
|Share options exercised                                |  |                                  
|                                                       |  |                                   
|At December 31, 2005                                   |  | 1,250.0                           
|                                                       |  |                                   

---

The
Notes to the Financial Statements form part of these Financial Statements.

F-7

---





Share Capital and Reserves

|                                                                                                                                      |                   | Share
capital |   | Share
premium
account |   | Capital
reserve |     | Capital
redemption
reserve |   | Translation
reserve |   | Net
unrealized
gains and
(losses) |   | Investment
in own
shares |   | Retained
earnings/
(loss) |   | Minority
interests |   | Total
equity |    
|------------------------------------------------------------------------------------------------------------------------------------- | ----------------- | ------------- | - | --------------------- | - | --------------- | --- | -------------------------- | - | ------------------- | - | --------------------------------- | - | ------------------------ | - | ------------------------- | - | ------------------ | - | ------------ | ---
|
|At January 1, 2003 as originally stated                                                                                               |                   | 31.3          |   | 696.1                 |   | 17.6            |     | 0.7                        |   |                    |   |                                  |   | (2.1                     | ) | (648.5                    | ) | 2.1                |   | 97.2         |    
|Changes in accounting policy relating to first-time application of IFRS                                                               |                   |              |   |                      |   |                |     |                           |   |                    |   |                                  |   | 2.1                      |   | (4.9                      | ) |                   |   | (2.8         | )  
|                                                                                                                                      |                   |               |   |                       |   |                 |     |                            |   |                     |   |                                   |   |                          |   |                           |   |                    |   |              |    
|At January 1, 2003 as restated note 37(2)(3)                                                                                          |                   | 31.3          |   | 696.1                 |   | 17.6            |     | 0.7                        |   |                    |   |                                  |   |                         |   | (653.4                    | ) | 2.1                |   | 94.4         |    
|                                                                                                                                      |                   |               |   |                       |   |                 |     |                            |   |                     |   |                                   |   |                          |   |                           |   |                    |   |              |    
|Total recognized income and expense for the year                                                                                      |                   |              |   |                      |   | (1.2            | )   |                           |   | 3.0                 |   |                                  |   |                         |   | 27.6                      |   | 0.1                |   | 29.5         |    
|Share-based payment                                                                                                                   |                   |              |   |                      |   |                |     |                           |   |                    |   |                                  |   |                         |   | 0.4                       |   |                   |   | 0.4          |    
|New shares issued                                                                                                                     |                   | 0.2           |   | 1.4                   |   | (0.9            | )   |                           |   |                    |   |                                  |   |                         |   |                          |   |                   |   | 0.7          |    
|Obligation to issue share capital                                                                                                     |                   |               |   |                       |   |                 |     |                            |   |                     |   |                                   |   |                          |   |                           |   |                    |   |              |    
|                                                                                                                                      | Caw Networks Inc. |               |  |                       |  |                 | 2.7 |                            |  |                     |  |                                   |  |                          |  |                           |  |                    |  |              | 2.7
|Other movements                                                                                                                       |                   |              |   |                      |   | (0.5            | )   |                           |   |                    |   |                                  |   |                         |   | 1.1                       |   |                   |   | 0.6          |    
|                                                                                                                                      |                   |               |   |                       |   |                 |     |                            |   |                     |   |                                   |   |                          |   |                           |   |                    |   |              |    
|At December 31, 2003(2)(3)                                                                                                            |                   | 31.5          |   | 697.5                 |   | 17.7            |     | 0.7                        |   | 3.0                 |   |                                  |   |                         |   | (624.3                    | ) | 2.2                |   | 128.3        |    
|                                                                                                                                      |                   |               |   |                       |   |                 |     |                            |   |                     |   |                                   |   |                          |   |                           |   |                    |   |              |    
|Total recognized income and expense for the year                                                                                      |                   |              |   |                      |   | (1.2            | )   |                           |   | (1.4                | ) |                                  |   |                         |   | 29.5                      |   | 0.2                |   | 27.1         |    
|Share-based payment                                                                                                                   |                   |              |   |                      |   |                |     |                           |   |                    |   |                                  |   |                         |   | 4.8                       |   |                   |   | 4.8          |    
|New shares issued                                                                                                                     |                   | 0.3           |   | 3.3                   |   | (2.1            | )   |                           |   |                    |   |                                  |   |                         |   |                          |   |                   |   | 1.5          |    
|New shares issuedCaw Networks Inc.(1)                                                                                                |                   | 0.1           |   | 3.2                   |   | (2.7            | )   |                           |   |                    |   |                                  |   |                         |   |                          |   |                   |   | 0.6          |    
|Cancellation of share premium and capital redemption reserve(4)                                                                       |                   |              |   | (702.7                | ) |                |     | (0.7                       | ) |                    |   |                                  |   |                         |   | 703.4                     |   |                   |   |             |    
|Minority acquired                                                                                                                     |                   |              |   |                      |   |                |     |                           |   |                    |   |                                  |   |                         |   |                          |   | (1.1               | ) | (1.1         | )  
|Other movements                                                                                                                       |                   |              |   |                      |   | (0.8            | )   |                           |   |                    |   |                                  |   |                         |   |                          |   |                   |   | (0.8         | )  
|                                                                                                                                      |                   |               |   |                       |   |                 |     |                            |   |                     |   |                                   |   |                          |   |                           |   |                    |   |              |    
|At December 31, 2004(2)(3)                                                                                                            |                   | 31.9          |   | 1.3                   |   | 10.9            |     |                           |   | 1.6                 |   |                                  |   |                         |   | 113.4                     |   | 1.3                |   | 160.4        |    
|                                                                                                                                      |                   |               |   |                       |   |                 |     |                            |   |                     |   |                                   |   |                          |   |                           |   |                    |   |              |    
|Changes in accounting policy relating to first-time application of IAS 39 'Financial Instruments: Recognition and Measurement'note 37 |                   |              |   |                      |   |                |     |                           |   |                    |   | 0.5                               |   |                         |   | (0.6                      | ) |                   |   | (0.1         | )  
|                                                                                                                                      |                   |               |   |                       |   |                 |     |                            |   |                     |   |                                   |   |                          |   |                           |   |                    |   |              |    
|At January 1, 2005 as restated(2)(3)                                                                                                  |                   | 31.9          |   | 1.3                   |   | 10.9            |     |                           |   | 1.6                 |   | 0.5                               |   |                         |   | 112.8                     |   | 1.3                |   | 160.3        |    
|                                                                                                                                      |                   |               |   |                       |   |                 |     |                            |   |                     |   |                                   |   |                          |   |                           |   |                    |   |              |    
|Total recognized income and expense for the year                                                                                      |                   |              |   |                      |   |                |     |                           |   | 3.9                 |   | 1.4                               |   |                         |   | (52.1                     | ) | 0.6                |   | (46.2        | )  
|Share-based payment                                                                                                                   |                   |              |   |                      |   |                |     |                           |   |                    |   |                                  |   |                         |   | 5.4                       |   |                   |   | 5.4          |    
|New shares issued                                                                                                                     |                   | 0.3           |   | 3.1                   |   | (0.7            | )   |                           |   |                    |   |                                  |   |                         |   |                          |   |                   |   | 2.7          |    
|                                                                                                                                      |                   |               |   |                       |   |                 |     |                            |   |                     |   |                                   |   |                          |   |                           |   |                    |   |              |    
|At December 31, 2005(2)(3)                                                                                                            |                   | 32.2          |   | 4.4                   |   | 10.2            |     |                           |   | 5.5                 |   | 1.9                               |   |                         |   | 66.1                      |   | 1.9                |   | 122.2        |    
|                                                                                                                                      |                   |               |   |                       |   |                 |     |                            |   |                     |   |                                   |   |                          |   |                           |   |                    |   |              |    

---

F-8

---





The Notes to the Financial Statements form part of these Financial Statements.

F-9

---





SPIRENT COMMUNICATIONS plc        NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1. Corporate Information

The Group's consolidated financial statements for the year ended December 31, 2005 were authorised for issue by the Board of directors on
February 23, 2006. Spirent Communications plc is a public limited company incorporated and domiciled in England and Wales. The Company's Ordinary shares are traded on the London Stock Exchange
and, in the form of American Depositary Shares, on the New York Stock Exchange.

As
required by the European Union's IAS Regulation and the Companies Act 1985, the Group has prepared its consolidated financial statements in accordance with International Financial
Reporting Standards ("IFRS") as adopted by the European Union ("EU"). IFRS as adopted by the EU differ in certain respects from IFRS as issued by the International Accounting Standards Board ("IASB").
However, the consolidated financial statements for the periods presented would be no different had the Group applied IFRS as issued by the IASB. References to "IFRS" hereafter should be construed as
references to IFRS as adopted by the EU. The significant accounting policies adopted by the Group are set out in note 2.

2. Summary of Significant Accounting Policies

Basis of Preparation

This is the first year in which the Group has prepared its financial statements under IFRS and the comparatives have been restated from UK Generally Accepted
Accounting Practice ("UK GAAP") to comply with IFRS. The reconciliations to IFRS from the previously published UK GAAP financial statements are summarised in note 37.

The
accounting policies which follow set out those policies which apply in preparing the financial statements for the year ended December 31, 2005. Where the Group has applied
different policies for part of the period since its transition to IFRS on January 1, 2003, this is explained in note 37.

Basis of Consolidation

The consolidated financial statements incorporate the financial statements of the Company and its subsidiaries made up to December 31 each year. The
financial statements of subsidiaries are prepared for the same reporting year as the parent Company, using consistent accounting policies.

Results
of subsidiaries are consolidated from the date on which control is transferred to the Group and cease to be consolidated from the date on which control is transferred out of the
Group. All intra Group transactions, balances, income and expenses are eliminated on consolidation.

Interests in Associates and Joint Venture

The consolidated financial statements include the Group's share of profits or losses of associates and joint ventures.

Associates
are those in which the Group is in a position to exercise significant influence, but not control or joint control, through participation in the operating policy decisions of
the investee. Results are based on management accounts to December 31 each year. The investment in associates is accounted for using the equity method and carried in the balance sheet at cost
plus post acquisition changes in the Group's share of net assets of the associate, less any impairment in value.

F-10

---



Jointly
controlled entities in which the Group enters into a contractual arrangement to undertake an economic activity with another party or parties that is subject to joint control are
treated as joint ventures. The investment in joint ventures is accounted for using the equity method. Results are based on management accounts to December 31 each year.

Goodwill

Goodwill arising on the acquisition of subsidiaries, representing the excess of cost over the net fair value of the identifiable assets, liabilities and
contingent liabilities acquired, is capitalised as an intangible asset. Goodwill is carried at cost less any accumulated impairment losses.

Goodwill
in each cash-generating unit is tested annually for impairment and more frequently if there is any indication that the current asset value is not recoverable.

For
the purpose of impairment testing, goodwill is allocated to the related cash-generating units monitored by management, usually at business segment level or statutory company level as
the case may be. Where the recoverable amount of the cash-generating unit is less than its carrying amount, including goodwill, an impairment loss is recognized in the income statement.

The
carrying amount of goodwill allocated to a cash-generating unit, an operation within a cash-generating unit, an associate or jointly controlled entity is included in the profit or
loss on its disposal.

Intangible Assets

Intangible assets are carried at cost less accumulated amortisation and accumulated impairment losses. Separately identifiable intangible assets such as patent
fees, licence fees and trade marks are capitalised on the balance sheet only when the value can be measured reliably or the intangible asset is purchased as part of the acquisition of a business. Such
intangible assets are amortized over their useful economic lives on a straight line basis. The carrying value of intangible assets is reviewed for impairment if events or changes in circumstances
indicate the carrying value may not be recoverable.

Research and Development Costs

Intangible assets arising on the Group's various product development projects are recognized only if all of the following conditions are met:



Product
development costs are expensed as incurred until the technological feasibility of the product under development has been established. Technological feasibility in Spirent's
circumstances occurs when a working model is completed. For software development technological feasibility is not established until the process of developing the software is complete. After
technological feasibility is

F-11

---



established,
additional costs are capitalised and amortized on a straight line basis over the estimated useful life.

Property, Plant and Equipment

Property, plant and equipment are stated at cost less accumulated depreciation and accumulated impairment. Depreciation is not provided on freehold land.
Depreciation is provided to write off the cost, less estimated residual value, of all other assets over their estimated useful lives on a straight line basis at rates which take into account
commercial conditions at their location. Usual asset lives are as follows:

Freehold buildings

50 yearsProperties held under finance leases

Over the lease periodPlant and machinery

3 to 8 yearsFixtures, fittings and equipmentBuilding installations

20 years or lease period if lessFittings and equipment

3 to 8 yearsMotor vehicles

3 to 5 yearsBusiness systems software

4 years


The
carrying values of property, plant and equipment are reviewed for impairment if events or changes in circumstances indicate the carrying value may not be recoverable.

Impairment of assets

The Group assesses at each reporting date whether there is an indication that an asset may be impaired. If any such indication exists, or when annual impairment
testing for an asset is required, the Group makes an estimate of the asset's recoverable amount. An asset's recoverable amount is the higher of an asset's or cash-generating unit's fair value less
costs to sell and its value in use and is determined for an individual asset, unless the asset does not generate cash inflows that are largely independent of those from other assets or groups of
assets. Where the carrying amount of an asset exceeds its recoverable amount, the asset is considered impaired and is written down to its recoverable amount. In assessing value in use, the estimated
future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset.
Impairment losses of continuing operations are recognized in the income statement of those expense categories consistent with the function of the impaired asset.

An
assessment is made at each reporting date as to whether there is any indication that previously recognized impairment losses may no longer exist or may have decreased. If such
indication exists, the recoverable amount is estimated. A previously recognized impairment loss is reversed only if there has been a change in the estimates used to determine the asset's recoverable
amount since the last impairment loss was recognized. If that is the case the carrying amount of the asset is increased to its recoverable amount. The increased amount cannot exceed the carrying
amount that would have been determined, net of depreciation, had no impairment loss been recognized for the asset in prior years. Such reversal is recognized in the income statement. After such a
reversal the depreciation charge is adjusted in future periods to allocate the asset's revised carrying amount, less any residual value, on a systematic basis over its remaining useful life.

F-12

---



Leases

Finance leases, which transfer substantially all the risks and rewards of ownership of the assets concerned, are capitalised on the balance sheet at the lower of
fair value of the leased property and net present value of the minimum lease payments at the inception of the lease. The corresponding liabilities are recorded as long term or current liabilities
depending on the period when they are due. The interest elements of the rental obligations are charged to the income statement over the periods of the leases as a finance cost. Lease payments are
apportioned between the finance cost and the
reduction in the lease liability so as to achieve a constant rate of interest on the remaining balance of the liability. Capitalized leased assets are depreciated over their useful life as above.

Operating
leases are leases where the lessor retains substantially all the risks and rewards of ownership of the asset. Operating lease rentals are charged to the income statement on a
straight line basis over the period of the lease.

Inventories

Inventories are stated at the lower of cost and estimated net realisable value. Cost includes all costs in bringing each product to its present location and
condition, being the full manufacturing cost on a first-in-first-out basis, including all attributable overheads based on a normal level of activity and excluding borrowing costs. Net realisable value
represents selling price less further costs to be incurred to completion and on sale.

Trade and Other Receivables

Trade receivables, which generally have 30 to 90 day terms, are recognized and carried at original invoice amount less an allowance for any uncollectible amounts.
An estimate for doubtful debts is made when collection of the full amount is no longer probable. Bad debts are written off when identified.

Cash and Cash Equivalents

Cash and cash equivalents in the balance sheet comprise cash at bank and in hand and short-term deposits with an original maturity of three months or less.

For
the purposes of the consolidated cash flow statement, cash and cash equivalents consist of cash and cash equivalents as defined above, net of outstanding bank overdrafts.

Provisions

Provisions are recorded when the Group has a present, legal or constructive obligation as a result of a past event which it is probable that the Group will be
required to settle by an outflow of resources and for which a reliable estimate of the amount of the obligation can be made. Provisions are reviewed at each balance sheet date and adjusted to reflect
the current best estimate.

Where
the effect of the time value of money is material, the amount of the provision shall be the present value of the expenditures expected to be required to settle the obligation.

F-13

---



Revenue Recognition

Goods and Services

Revenue is recognized when it is probable that economic benefits will flow to the Group, the revenue can be reliably measured and when the Group has transferred
to the buyer the significant risks and rewards of ownership. In addition, revenue is only recognized when collectibility is probable.

For
the sale of services, revenue is recognized in accounting periods in which the service is rendered. Revenue from maintenance contracts is recognized over the period of performance.

Revenue
from product sales of hardware and software is recognized at the time of delivery and acceptance and when there are no significant vendor obligations remaining. It is not until
acceptance has occurred that the risks and rewards of ownership are transferred to the buyer. Terms of acceptance are dependent upon the specific contractual arrangement agreed with the customer.

Contractual
arrangements are accounted for as two or more separate transactions only where the commercial substance is that the individual components operate independently of each other
because they are capable of being provided separately from one another and it is possible to attribute reliable fair values to every component. To the extent that a separate component comprises a
product sale of hardware or software, revenue is recognized as described above. Revenue is recognized on other components as the Group fulfils its contractual obligations and to the extent that it has
earned the right to consideration.

Foreign Currencies

The consolidated financial statements are presented in pounds sterling, which is the Group's functional and presentation currency. The Group determines the
functional currency of its foreign operations and items included in the financial statements are measured using that functional currency.

Transactions
in foreign currencies are recorded at the rates of exchange prevailing on the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies
are translated at the rates ruling at the balance sheet date. Non-monetary assets and liabilities denominated in foreign currencies are measured in terms of historical costs using the exchange rate at
the date of the initial transactions.

The
functional currencies of the Group's operations are principally US dollar, sterling or euro.

On
consolidation the assets and liabilities of the Group's foreign operations are translated into the Group's presentation currency at exchange rates prevailing at the balance sheet
date. The results of foreign operations are translated into sterling using average rates.

Equity
investments in foreign operations include long term intra group loans, the settlement of which is neither planned nor likely to occur in the foreseeable future. Exchange
differences arising from the retranslation of opening net assets of foreign investments and exchange adjustments arising from the translation of the results of foreign operations, are classified as
equity and transferred to the Group's translation reserve. Such translation differences are recognized as part of the profit or loss on disposal should an operation be disposed of. The Group has
elected to apply the exemption in IFRS 1 'First Time Adoption of International Financial Reporting Standards' which allows the cumulative translation differences for all foreign operations to
be deemed to be zero at the date of transition to

F-14

---



IFRS.
The gain or loss on the subsequent disposal of any foreign operation therefore excludes translation differences that arose before the date of transition.

Goodwill
and fair value adjustments arising on the acquisition of a foreign entity are treated as assets and liabilities of the foreign entity and translated at closing rates of
exchange. As permitted by IFRS 1 the Group has elected to treat goodwill and fair value adjustments arising on acquisitions prior to the date of transition to IFRS and treated as an asset of
the parent, as sterling denominated.

All
other exchange profits and losses are taken to the income statement, with the exception of differences on foreign currency borrowings that provide an effective hedge against the
Group's equity investments in foreign operations, which are taken to equity together with the exchange differences on the carrying amount of the related investments.

Key
exchange rates used are as follows:

Average Rates
Year ended
December 31

Year-end
Rates
December 312005

2004

2003

2005

2004

2003US dollar

1.82

1.83

1.64

1.72

1.92

1.78Euro

1.46

1.47

1.45

1.46

1.41

1.42


Financial Instruments

Financial assets and liabilities are recognized on the Group's balance sheet when it becomes a party to the contractual provisions of the instrument.

Interest-Bearing Loans and Borrowings

Loans and overdrafts are initially recognized at fair value of the consideration received, net of issue costs. Issue costs are amortized over the expected life of
the instrument.

After
initial recognition, interest-bearing loans and borrowings are subsequently measured at amortized cost using the effective interest method. Amortized cost is calculated by taking
into account any issue costs and any discount or premium on settlement.

From
January 1, 2005, hedge accounting is adopted where derivatives such as 'fixed to floating' interest rate swaps are held as fair value hedges against fixed interest rate
borrowings. Under fair value hedge accounting, fixed interest rate borrowings are revalued at each balance sheet date by the change in the fair value attributable to the interest rate risk being
hedged.

Equity Instruments

Equity instruments are recorded at the proceeds received, net of direct issue costs.

Derivative Financial Instruments

The Group uses derivative financial instruments to hedge its exposures to fluctuations in interest and foreign exchange rates. The Group's policy is not to
undertake any trading activity in financial

F-15

---



instruments.
Such derivative financial instruments are stated at fair value with effect from January 1, 2005.

From
January 1, 2005, such derivative financial instruments are initially recognized at fair value on the date on which a derivative contract is entered into and are subsequently
remeasured at fair value. Derivatives are carried as assets when the fair value is positive and as liabilities when the fair value is negative.

For
those derivatives designated as hedges and for which hedge accounting is desired, the hedging relationship is documented at its inception. This documentation identifies the hedging
instrument, the hedged item or transaction, the nature of the risk being hedged and how effectiveness will be measured throughout its duration. Such hedges are expected at inception to be highly
effective.

Forward
exchange contracts are used to hedge foreign exchange exposures arising on forecast receipts and payments in foreign currencies. The fair value of forward exchange contracts is
calculated by reference to current forward exchange rates for contracts with similar maturity profiles. Interest rate swaps are used to hedge the Group's exposure to movements in interest rates. The
fair value of interest rate swaps is determined by reference to market rates for similar instruments.

For
the purpose of hedge accounting, hedges are classified as fair value hedges when they hedge the exposure to changes in the fair value of a recognized asset or liability; or cash flow
hedges where they hedge exposure to the variability in cash flows that is due to the risk associated with a recognized asset or liability or a forecast transaction. The Group discontinues hedge
accounting if the hedging instrument expires or is sold, terminated or exercised, the hedge no longer meets the criteria for hedge accounting or the Group revokes the designation.

In
relation to these fair value hedges (interest rate swaps) which meet the conditions for hedge accounting, any gain or loss from remeasuring the hedging instrument is recognized in the
income statement and any gain or loss on the item that is being hedged is adjusted against its carrying amount and recognized in the income statement.

In
relation to cash flow hedges (forward foreign exchange contracts) to hedge firm commitments or highly probable forecast transactions and which meet the conditions for hedge
accounting, the proportion of the gain or loss on the remeasurement of the fair value of the hedging instrument that is deemed to be effective is recognized in equity and the ineffective portion is
recognized in the income statement.

When
the firm commitment or highly probable forecast transaction results in the recognition of an asset or liability, the associated gains and losses that have previously been recognized
in equity are included in the initial measurement of the carrying amount of the asset or liability at the time the asset or liability is recognized.

For
derivatives that do not qualify for hedge accounting, any gains or losses arising from changes in fair value are taken to the income statement.

Gains
or losses arising on hedging instruments, which are cancelled due to termination of the underlying exposure, are taken to the income statement immediately.

Derivatives
embedded in other financial instruments or other host contracts are treated as separate derivatives when their risks and characteristics are not closely related to those of
the host contracts.

F-16

---





2. Summary of Significant Accounting Policies (Continued)

Pension Contributions

In the UK, the Group operates two defined benefit pension schemes for the benefit of employees. These schemes require contributions to be made to separately
administered funds, based on triennial actuarial valuations. Other schemes are defined contribution in nature.

The
cost of providing benefits under the defined benefit pension schemes is determined separately for each scheme using the projected unit credit method, which attributes entitlement to
benefits to the current period (to determine current service cost) and to the current and prior periods (to determine the present value of defined benefit obligation) and is based on actuarial advice.
Past service costs are recognized in the income statement on a straight line basis over the vesting period or immediately if the benefits have vested. When a settlement (eliminating all obligations
for benefits already accrued) or a curtailment (reducing future obligations as a result of a material reduction in the scheme membership or a reduction in future entitlement) occurs the obligation and
related scheme assets are remeasured using current actuarial assumptions and the resultant gain or loss recognized in the income statement during the period in which the settlement or curtailment
occurs.

The
interest element of the defined benefit cost represents the change in present value of scheme obligations resulting from the passage of time and is determined by applying the
discount rate to the opening present value of the benefit obligation, taking into account material changes in the obligation during the year. The expected return on scheme assets is based on an
assessment made at the beginning of the year of long term market returns on scheme assets, adjusted for the effect on the fair value of scheme assets of contributions received and benefits paid during
the year. The difference between the expected return on scheme assets and the interest cost is recognized in the income statement.

Actuarial
gains and losses are recognized in full in the statement of recognized income and expense in the period in which they occur.

The
defined benefit pension asset or liability in the balance sheet comprises the total for each scheme of the present value of the defined benefit obligation (using a discount rate
based on high quality corporate bonds), less any past service cost not yet recognized and less the fair value of scheme assets out of which the obligations are to be settled directly. Fair value is
based on market price information and, in the case of quoted securities, is the published bid price. The value of a net pension benefit asset is restricted to the sum of any unrecognized past service
costs and the present value of any amount the Group expects to recover by way of refunds from the scheme or reductions in the future contributions.

Contributions
payable to the defined contribution schemes are charged to the income statement in the year for which they are due.

Employee Benefits

When an employee has rendered services to the Group during an accounting period, short-term benefits expected to be paid in exchange for those services are
recognized in the same accounting period.

F-17

---



Share-Based Payment

Employees (including directors) of the Group receive remuneration in the form of share-based payment transactions, whereby employees render services in exchange
for shares or rights over shares (equity-settled transactions).

The
cost of equity-settled transactions with employees is measured by reference to the fair value at the date at which they are granted. The fair value is determined using a binomial
model.

The
cost of equity-settled transactions is recognized, together with a corresponding increase in equity, over the period in which the performance conditions are fulfilled, ending on the
date on which the relevant employees become fully entitled to the award (vesting date). The cumulative expense recognized for equity-settled transactions at each reporting date, until the vesting
date, reflects the extent to which the vesting period has expired and the number of awards that will ultimately vest, in the opinion of the directors of the Company at that date and based on the best
available estimates.

No
expense is recognized for awards that do not ultimately vest, except for awards where vesting is conditional upon a market condition, which are treated as vesting irrespective of
whether or not the market condition is satisfied, provided that all other performance conditions are satisfied.

Where
the terms of an equity-settled award are modified, as a minimum an expense is recognized as if the terms had not been modified. In addition, an expense is recognized for any
increase in the value of the transaction as a result of the modification, as measured at the date of modification.

Where
an equity-settled award is cancelled, it is treated as if it had vested on the date of cancellation and any expense not yet recognized for the award is recognized immediately.
However, if a new award is substituted for the cancelled award and designated as a replacement award on the date that it is granted, the cancelled and new awards are treated as if they were a
modification of the original award, as described in the previous paragraph.

The
dilutive effect of outstanding options is reflected in the computation of diluted earnings per share.

The
Group has an employee share trust for the granting of certain options to employees. Shares in the Group held by the employee share trust are treated as treasury shares and presented
in the balance sheet as a deduction from equity.

The
Group has taken advantage of the transitional provisions of IFRS 1 in respect of equity-settled awards and has applied IFRS 2 'Share-based Payment' only to
equity-settled awards granted after November 7, 2002 which were unvested at January 1, 2005.

Tax

Current tax assets and liabilities are measured at the amount expected to be recovered from or paid to the taxation authorities, based on tax rates and laws that
are enacted or substantively enacted by the balance sheet date.

F-18

---



Deferred
income tax is recognized on all temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements, with the
following exceptions:



Deferred
income tax assets and liabilities are measured on an undiscounted basis at the tax rates that are expected to apply when the related asset is realized or liability is settled,
based on tax rates and laws enacted or substantively enacted at the balance sheet date.

Income
tax is charged or credited directly to equity if it relates to items that are credited or charged to equity. Otherwise income tax is recognized in the income statement.

Shipping and Handling Costs

Shipping and handling costs are included within selling and distribution costs.

Advertising Costs

Advertising costs are expensed as incurred.

Repairs and Maintenance Costs

Repairs and maintenance costs are expensed as incurred.

Use of Estimates

The preparation of financial statements requires management to make estimates that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the balance sheet date, and the reported amount of revenues and expenses for the reporting period. Actual results could differ from those estimates.

F-19

---



New Standards and Interpretations not Applied

During the year, the IASB and IFRIC have issued the following standards and interpretations with an effective date after the date of these financial statements:

|                                                                      |  |                                                                                                                       |  | Effective date  
|--------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------------------------------- |  | ----------------
|International Accounting Standards ("IAS/IFRS")                       |  |                                                                                                                      
|IFRS 1                                                                |  | Amendment relating to IFRS 6                                                                                          |  | January 1, 2006 
|IFRS 4                                                                |  | Insurance Contracts (Amendment to IAS 39 and IFRS 4Financial Guarantee Contracts)                                    |  | January 1, 2006 
|IFRS 6                                                                |  | Exploration for and Evaluation of Mineral Assets                                                                      |  | January 1, 2006 
|IFRS 6                                                                |  | Amendment relating to IFRS 6                                                                                          |  | January 1, 2006 
|IFRS 7                                                                |  | Financial Instruments: Disclosures                                                                                    |  | January 1, 2007 
|IAS 1                                                                 |  | AmendmentPresentation of Financial Statements: Capital Disclosures                                                   |  | January 1, 2007 
|IAS 21                                                                |  | Amendment to IAS 21The effects of change in foreign exchange rates: Net Investment in a Foreign Operation            |  | January 1, 2006 
|IAS 39                                                                |  | Fair Value Option                                                                                                     |  | January 1, 2006 
|IAS 39                                                                |  | Amendments to IAS 39Transition and Initial Recognition of Financial Assets and Financial Liabilities (Day 1 profits) |  | January 1, 2006 
|IAS 39                                                                |  | Cash Flow Hedge Accounting                                                                                            |  | January 1, 2006 
|IAS 39                                                                |  | Amendment to IAS 39 and IFRS 4Financial Guarantee Contracts                                                          |  | January 1, 2006 
|International Financial Reporting Interpretations Committee ("IFRIC") |  |                                                                                                                      
|IFRIC 4                                                               |  | Determining whether an arrangement contains a lease                                                                   |  | January 1, 2006 
|IFRIC 5                                                               |  | Rights to Interests Arising from Decommissioning, Restoration and Environmental Rehabilitation Funds                  |  | January 1, 2006 
|IFRIC 6                                                               |  | Liabilities arising from Participating in a Specific MarketWaste Electrical and Electronic Equipment                 |  | December 1, 2005
|IFRIC 7                                                               |  | Applying the Restatement Approach under IAS 39 Financial Reporting in Hyperinflationary Economies                     |  | March 1, 2006   

The
directors do not anticipate that the adoption of these standards and interpretations will have a material impact on the Group's financial statements in the period of initial
application.

Upon
adoption of IFRS 7, the Group will have to disclose additional information about its financial instruments, their significance and the nature and extent of risks that they give rise
to. More specifically, the Group will need to disclose the fair value of its financial instruments and its risk exposure in greater detail. There will be no effect on reported income or net assets.

F-20

---



3. Revenue

|                                         |  | Year ended December 31
|---------------------------------------- |  | ----------------------
|
|
|Sales of goods                           |  | 228.8                 
|Maintenance and support services         |  | 30.5                  
|                                         |  |                       
|Total revenue from continuing operations |  | 259.3                 
|                                         |  |                       

Revenues
for discontinued operations principally relate to sale of goods.

Major Customers

There were no customers which individually exceeded 10% of total revenue in any of the three years in the period ended December 31, 2005.

4. Segmental Analysis

The Group's primary reporting format is business segments and its secondary format is geographical segments.

Business Segments

For management purposes, the Group is organized on a worldwide basis into three operating groups: Communications, Network Products and Systems.
Communications is further subdivided into two divisions: Performance Analysis and Service Assurance. These four operating segments are the basis on which the Group reports its primary segment
information.

The
principal activities of each segment are as follows:



As
described in note 6, the Network Products group and the investment in associated companies ("HellermannTyton Division") has been classified as a discontinued operation.

F-21

---



Non-segmental
costs represent corporate expenses, non-segmental assets comprise cash held for central treasury purposes and other corporate assets and non-segmental liabilities represent
senior unsecured loan notes, defined benefit pension fund deficit and other corporate liabilities.

|                                                                                                    |  | 2005  |  
|--------------------------------------------------------------------------------------------------- |  | ----- | -
|
|
|
|Revenue                                                                                             |  |       |  
|External sales                                                                                      |  | 178.8 |  
|Inter-segment sales                                                                                 |  |      |  
|                                                                                                    |  |       |  
|Segment revenue                                                                                     |  | 178.8 |  
|                                                                                                    |  |       |  
|Inter-segment sales are charged at prevailing market rates.                                         |  |       |  
|Profit/(loss)                                                                                       |  |       |  
|Operating profit/(loss) before material one-time items, goodwill impairment and share-based payment |  | 22.0  |  
|Material one-time items                                                                             |  | (2.5  | )
|Goodwill impairment                                                                                 |  |      |  
|Share-based payment                                                                                 |  | (3.6  | )
|Operating (loss)/profit                                                                             |  | 15.9  |  
|Share of profit of associates                                                                       |  |      |  
|                                                                                                    |  |       |  
|Operating (loss)/profit of the Group and associates                                                 |  | 15.9  |  
|Profit/(loss) on the disposal of operations                                                         |  |       |  
|Finance income                                                                                      |  |       |  
|Finance costs                                                                                       |  |       |  
|(Loss)/profit before tax                                                                            |  |       |  
|Tax                                                                                                 |  |       |  
|(Loss)/profit after tax for the year                                                                |  |       |  
|Other information                                                                                   |  |       |  
|Product development                                                                                 |  | 42.1  |  
|Capital expenditurenote 14                                                                          |  | 12.1  |  
|Depreciationnote 14                                                                                 |  | 9.0   |  
|                                                                                                    |  |       |  
|Assets                                                                                              |  |       |  
|Long-lived assetsnote 14                                                                            |  | 23.0  |  
|Other segment assets                                                                                |  | 116.0 |  
|Investment in associates                                                                            |  |      |  
|                                                                                                    |  |       |  
|Total assets                                                                                        |  | 139.0 |  
|                                                                                                    |  |       |  
|Liabilities                                                                                         |  |       |  
|Segment liabilities                                                                                 |  | (41.0 | )
|                                                                                                    |  |       |  
|Net assets                                                                                          |  | 98.0  |  
|                                                                                                    |  |       |  

F-22

---



|                                                                               |  | 2004  |  
|------------------------------------------------------------------------------ |  | ----- | -
|
|
|
|Revenue                                                                        |  |       |  
|External sales                                                                 |  | 176.8 |  
|Inter-segment sales                                                            |  |      |  
|                                                                               |  |       |  
|Segment revenue                                                                |  | 176.8 |  
|                                                                               |  |       |  
|Inter-segment sales are charged at prevailing market rates.                    |  |       |  
|Profit/(loss)                                                                  |  |       |  
|Operating profit/(loss) before material one-time items and share-based payment |  | 21.7  |  
|Material one-time items                                                        |  | 1.3   |  
|Share-based payment                                                            |  | (3.2  | )
|Operating profit/(loss)                                                        |  | 19.8  |  
|Loss from interest in joint venture                                            |  |      |  
|Share of profit of associates                                                  |  |      |  
|                                                                               |  |       |  
|Operating profit/(loss) of the Group, joint venture and associates             |  | 19.8  |  
|Profit on the disposal of operations                                           |  |       |  
|Finance income                                                                 |  |       |  
|Finance costs                                                                  |  |       |  
|Costs associated with the part                                                 |  |       |  
|prepayment of loan notes                                                       |  |       |  
|Profit before tax                                                              |  |       |  
|Tax                                                                            |  |       |  
|Profit after tax for the year                                                  |  |       |  
|Other information                                                              |  |       |  
|Product development                                                            |  | 43.2  |  
|Capital expenditurenote 14                                                     |  | 10.0  |  
|Depreciationnote 14                                                            |  | 11.9  |  
|Impairment of property, plant and equipmentnote 14                             |  | 0.6   |  
|                                                                               |  |       |  
|Assets                                                                         |  |       |  
|Long-lived assets                                                              |  | 17.9  |  
|Other segment assets                                                           |  | 100.3 |  
|Investment in joint venture and associates                                     |  |      |  
|                                                                               |  |       |  
|Total assets                                                                   |  | 118.2 |  
|                                                                               |  |       |  
|Liabilities                                                                    |  |       |  
|Segment liabilities                                                            |  | (44.8 | )
|                                                                               |  |       |  
|Net assets                                                                     |  | 73.4  |  
|                                                                               |  |       |  

F-23

---





4. Segmental Analysis (Continued)

|                                                                               |  | 2003  |  
|------------------------------------------------------------------------------ |  | ----- | -
|
|
|
|Revenue                                                                        |  |       |  
|External sales                                                                 |  | 148.7 |  
|Inter-segment sales                                                            |  |      |  
|                                                                               |  |       |  
|Segment revenue                                                                |  | 148.7 |  
|                                                                               |  |       |  
|Inter-segment sales are charged at prevailing market rates.                    |  |       |  
|Profit/(loss)                                                                  |  |       |  
|Operating profit/(loss) before material one-time items and share-based payment |  | 5.2   |  
|Material one-time items                                                        |  | (5.1  | )
|Share-based payment                                                            |  | (0.8  | )
|Operating profit/(loss)                                                        |  | (0.7  | )
|Income from interests in joint ventures                                        |  |      |  
|Share of profit of associates                                                  |  |      |  
|                                                                               |  |       |  
|Operating profit/(loss) of the Group, joint ventures and associates            |  | (0.7  | )
|Profit on the disposal of operations                                           |  |       |  
|Finance income                                                                 |  |       |  
|Finance costs                                                                  |  |       |  
|Costs associated with the part prepayment of loan notes                        |  |       |  
|                                                                               |  |       |  
|(Loss)/profit before tax                                                       |  |       |  
|Tax                                                                            |  |       |  
|                                                                               |  |       |  
|(Loss)/profit after tax for the year                                           |  |       |  
|                                                                               |  |       |  
|Other information                                                              |  |       |  
|Product development                                                            |  | 39.4  |  
|Capital expenditurenote 14                                                     |  | 6.1   |  
|Depreciationnote 14                                                            |  | 12.9  |  
|Impairment of property, plant and equipmentnote 14                             |  | 3.2   |  
|                                                                               |  |       |  
|Assets                                                                         |  |       |  
|Long-lived assets                                                              |  | 21.7  |  
|Other segment assets                                                           |  | 99.7  |  
|Investment in joint venture and associates                                     |  |      |  
|                                                                               |  |       |  
|Total assets                                                                   |  | 121.4 |  
|                                                                               |  |       |  
|Liabilities                                                                    |  |       |  
|Segment liabilities                                                            |  | (40.0 | )
|                                                                               |  |       |  
|Net assets                                                                     |  | 81.4  |  
|                                                                               |  |       |  

F-24

---



Geographical segments

The Group manages its business segments on a global basis and the operations are based in three main geographical areas. The following table presents revenue and
other information regarding the Group's geographical segments and is based on the location of the customer and the geographical area in which the assets are located.

|                                       |  | Year ended December 31
|-------------------------------------- |  | ----------------------
|
|
|Revenue by Market                      |  |                       
|Continuing operations                  |  |                       
|Europe                                 |  | 43.0                  
|North America*                         |  | 158.2                 
|Asia Pacific, Rest of Americas, Africa |  | 58.1                  
|                                       |  |                       
|                                       |  | 259.3                 
|                                       |  |                       
|Discontinued operations                |  |                       
|Europe                                 |  | 122.8                 
|North America*                         |  | 42.0                  
|Asia Pacific, Rest of Americas, Africa |  | 40.7                  
|                                       |  |                       
|                                       |  | 205.5                 
|                                       |  |                       
|                                       |  | 464.8                 
|                                       |  |                       

---



F-25

---





2004
and 2003 comparatives have been restated to reflect the geographic location for the customer where sales are made through distributors and the end customer is known.

|                                       |  | Year ended December 31
|-------------------------------------- |  | ----------------------
|
|
|Revenue by Source                      |  |                       
|Continuing operations                  |  |                       
|Europe                                 |  | 61.2                  
|North America*                         |  | 180.9                 
|Asia Pacific, Rest of Americas, Africa |  | 17.2                  
|                                       |  |                       
|                                       |  | 259.3                 
|                                       |  |                       
|Discontinued operations                |  |                       
|Europe                                 |  | 131.0                 
|North America*                         |  | 40.3                  
|Asia Pacific, Rest of Americas, Africa |  | 34.2                  
|                                       |  |                       
|                                       |  | 205.5                 
|                                       |  |                       
|                                       |  | 464.8                 
|                                       |  |                       

---



F-26

---





|                                       |  | At December 31
|-------------------------------------- |  | --------------
|
|
|Long-lived Assets                      |  |               
|Continuing operations                  |  |               
|Europe                                 |  | 6.2           
|North America*                         |  | 23.2          
|Asia Pacific, Rest of Americas, Africa |  | 0.7           
|                                       |  |               
|                                       |  | 30.1          
|                                       |  |               
|Discontinued operations                |  |               
|Europe                                 |  | 42.0          
|North America*                         |  | 17.4          
|Asia Pacific, Rest of Americas, Africa |  | 11.5          
|                                       |  |               
|                                       |  | 70.9          
|                                       |  |               
|                                       |  | 101.0         
|                                       |  |               

---



F-27

---





5. (Loss)/Profit Before Tax

The following items have been included in arriving at (loss)/profit before tax and are disclosed for continuing and discontinued operations:

|                                                                                                              |                        | Year ended December 31 |     
|------------------------------------------------------------------------------------------------------------- | ---------------------- | ---------------------- | ----
|
|
|Employee benefit costsnote 10                                                                                 |                        | 176.7                  |     
|Goodwill impairment                                                                                           |                        | 37.0                   |     
|Material one time items                                                                                       |                        | 8.8                    |     
|Costs of inventories recognized as an expense                                                                 |                        | 133.9                  |     
|Write-down of inventories to net realizable value                                                             |                        | 2.8                    |     
|Depreciation of property, plant and equipmentnote 14                                                          |                        |                        |     
|                                                                                                              | Owned assets           |                        | 22.3
|                                                                                                              | Under finance leases   |                        | 0.3 
|Loss/(profit) on disposal of property, plant and equipment                                                    |                        |                       |     
|Operating leases                                                                                              |                        |                        |     
|                                                                                                              | Minimum lease payments |                        | 8.5 
|                                                                                                              | Sublease income        |                        | 1.4 
|Advertising costs                                                                                             |                        | 5.8                    |     
|Product development costs                                                                                     |                        | 62.8                   |     
|Net foreign exchange credit                                                                                   |                        | (0.1                   | )   
|                                                                                                              |                        |                        |     
|Services provided to all of the operations of the Group by the auditor, Ernst & Young LLP, and its associates |                        |                        |     
|Audit services                                                                                                |                        |                        |     
|Statutory audit                                                                                               |                        | 1.0                    |     
|                                                                                                              |                        |                        |     
|Non-audit services                                                                                            |                        |                        |     
|Further assurance services                                                                                    |                        | 0.5                    |     
|Tax services                                                                                                  |                        | 0.3                    |     
|                                                                                                              |                        |                        |     
|                                                                                                              |                        | 0.8                    |     
|                                                                                                              |                        |                        |     
|                                                                                                              |                        | 1.8                    |     
|                                                                                                              |                        |                        |     

Fees
for further assurance services principally comprise amounts in respect of SEC Compliance, the IFRS conversion project, the disposal of the HellermannTyton Division and other advice.

For
2005 Ernst and Young LLP were not the auditors of the Group's pension schemes. In 2004 Ernst and Young LLP received fees of £15,740 for the audit of the Group's pension
schemes. A description of the work of the Audit Committee is set out in the Directors' statement on corporate governance and includes an explanation of how auditor objectivity and independence is
safeguarded when non-audit services are provided by the auditors.

F-28

---





6. Discontinued Operations

On September 19, 2005, Spirent Communications plc announced that it had commenced a formal process that was expected to result in the disposal of all of
the HellermannTyton Division. This decision was consistent with the stated strategy of focusing on growing the Communications group. This process has progressed and on December 15, 2005 the
Board accepted a formal offer from funds controlled by Doughty Hanson & Co Limited for this division for £288.9 million at a cash free/debt free equivalent value. This
transaction was subject to shareholder approval at an Extraordinary General Meeting held on January 24, 2006 on which date the disposal was approved. The disposal was completed on
February 15, 2006. At December 31, 2005 the HellermannTyton Division was classified as a disposal group and was held for sale.

The
results for discontinued operations are presented below:

|                                                     |  | At December 31 |  
|---------------------------------------------------- |  | -------------- | -
|
|
|Revenue                                              |  | 205.5          |  
|Cost of sales                                        |  | (120.7         | )
|                                                     |  |                |  
|Gross profit                                         |  | 84.8           |  
|Expenses                                             |  | (60.4          | )
|                                                     |  |                |  
|Operating profit                                     |  | 24.4           |  
|Share of profit of associatesnote 17                 |  | 2.7            |  
|Expenses incurred in relation to the disposalnote 35 |  | (6.7           | )
|Finance incomenote 8                                 |  | 0.1            |  
|Finance costsnote 9                                  |  | (1.2           | )
|                                                     |  |                |  
|Profit before tax from discontinued operations       |  | 19.3           |  
|Taxnote 11                                           |  | (6.1           | )
|                                                     |  |                |  
|Profit for the year from discontinued operations     |  | 13.2           |  
|                                                     |  |                |  

Expenses
include £0.4 million (2004 and 2003 nil) in respect of material one-time items for restructuring.

F-29

---



The
major classes of assets and liabilities of the discontinued operations measured at the lower of carrying amount and fair value less costs to sell are as follows:

|                                                                                      |  | At December 31
|------------------------------------------------------------------------------------- |  | --------------
|
|
|Assets                                                                                |  |               
|Goodwillnote 13                                                                       |  | 5.5           
|Property, plant and equipmentnote 14                                                  |  | 70.9          
|Investment in associatesnote 17                                                       |  | 16.1          
|Inventories                                                                           |  | 33.7          
|Trade and other receivables                                                           |  | 37.9          
|                                                                                      |  |               
|Assets held in disposal group held for sale                                           |  | 164.1         
|                                                                                      |  |               
|Liabilities                                                                           |  |               
|Trade and other payables                                                              |  | (35.2         
|Current tax                                                                           |  | (1.9          
|Short term borrowingsfinance lease obligations                                       |  | (0.9          
|Long term borrowingsfinance lease obligations £8.1 million, other loans £0.7 million |  | (8.8          
|Deferred tax                                                                          |  | (1.9          
|                                                                                      |  |               
|Liabilities included in disposal group held for sale                                  |  | (48.7         
|                                                                                      |  |               
|Net assets attributable to discontinued operations                                    |  | 115.4         
|                                                                                      |  |               

The
net cash flows after tax of the Network Products group are as follows:

|                |  | Year ended December 31 |  
|--------------- |  | ---------------------- | -
|
|
|Operating       |  | 31.2                   |  
|Investing       |  | (15.1                  | )
|Financing       |  | (2.4                   | )
|                |  |                        |  
|Net cash inflow |  | 13.7                   |  
|                |  |                        |  

F-30

---



7. Material One-Time Items

|                                                                                                 |  | Year ended December 31
|------------------------------------------------------------------------------------------------ |  | ----------------------
|
|
|Finance renegotiation costs                                                                      |  |                      
|Inventory provisions                                                                             |  | 1.4                   
|Restructuring costs (including impairment of property, plant and equipment and lease provisions) |  | 6.9                   
|Exit from joint venture                                                                          |  | 0.1                   
|                                                                                                 |  |                       
|                                                                                                 |  | 8.4                   
|                                                                                                 |  |                       

The
Group defines material one-time items as those items which, by their size or nature, would distort the comparability of the Group's result from year to year.

Restructuring
costs include the costs of redundancy and lease provisions for vacated properties. These costs are primarily within the Communications Group.

Material
one-time items relating to discontinued operations are shown in note 6.

8. Finance Income

|                              |  | Year ended December 31
|----------------------------- |  | ----------------------
|
|
|Continuing operations         |  |                       
|Bank interest receivable      |  | 1.5                   
|Discontinued operationsnote 6 |  |                       
|Bank interest receivable      |  | 0.1                   
|                              |  |                       
|                              |  | 1.6                   
|                              |  |                       

F-31

---



9. Finance Costs

|                                                                            |  | Year ended December 31
|--------------------------------------------------------------------------- |  | ----------------------
|
|
|Continuing operations                                                       |  |                       
|Bank loans and overdrafts                                                   |  | 0.1                   
|Senior unsecured loan notes                                                 |  | 6.6                   
|Defined benefit pension schemes                                             |  | 1.1                   
|Leasehold provisions discount adjustment                                    |  | 0.3                   
|                                                                            |  |                       
|Finance cost before costs associated with the part prepayment of loan notes |  | 8.1                   
|Costs associated with the part prepayment of loan notes                     |  |                      
|                                                                            |  |                       
|                                                                            |  | 8.1                   
|Discontinued operationsnote 6                                               |  |                       
|Bank loans and overdrafts                                                   |  | 0.4                   
|Finance leases                                                              |  | 0.5                   
|Other                                                                       |  | 0.3                   
|                                                                            |  |                       
|                                                                            |  | 9.3                   
|                                                                            |  |                       

The
costs associated with the part prepayment of loan notes in the amount of £0.5 million in 2004 and £16.1 million in 2003 comprised the make whole
amount payable to the senior unsecured loan note holders, due on early repayment.

10. Employees

The average number of people employed by the Group during the year was:

|                         |  | Year ended December 31
|------------------------ |  | ----------------------
|
|
|Manufacturing            |  | 2,504                 
|Selling and distribution |  | 1,436                 
|Administration           |  | 438                   
|                         |  |                       
|                         |  | 4,378                 
|                         |  |                       

F-32

---



Employee
benefit costs were:

|                                      |  | Year ended December 31
|------------------------------------- |  | ----------------------
|
|
|Remuneration                          |  | 148.1                 
|Social security costs                 |  | 16.9                  
|Pension and other related costs       |  | 6.1                   
|Expense of share-based paymentnote 32 |  | 5.6                   
|                                      |  |                       
|                                      |  | 176.7                 
|                                      |  |                       

Employee
numbers and costs include discontinued operations.

(i)    Directors' Remuneration

|                        |  | Salary  |  | Fees(1) |  | Taxable
benefits(2) |  | Bonus(3) |  | Total
2005(4) |  | Total
2004(4) |  | Total
2003(4)
|----------------------- |  | ------- |  | ------- |  | ------------------- |  | -------- |  | ------------- |  | ------------- |  | -------------
|
|Executive Directors     |  |         |  |         |  |                     |  |          |  |               |  |               |  |              
|N Brookes               |  |        |  |        |  |                    |  |         |  |              |  | 295.5         |  | 744.7        
|M Chung(5)              |  |        |  |        |  |                    |  |         |  |              |  | 443.9         |  | 275.3        
|A Gustafsson            |  | 460.0   |  |        |  | 104.7               |  | 115.0    |  | 679.7         |  | 583.6         |  |             
|E Hutchinson(6)         |  | 283.5   |  | 0.5     |  | 20.7                |  | 70.9     |  | 375.6         |  | 585.7         |  | 398.7        
|Non-executive Directors |  |         |  |         |  |                     |  |          |  |               |  |               |  |              
|M Beresford             |  |        |  | 40.0    |  |                    |  |         |  | 40.0          |  | 37.0          |  | 37.0         
|F D'Alessio             |  |        |  | 38.0    |  |                    |  |         |  | 38.0          |  | 32.6          |  |             
|G Ennerfelt             |  |        |  | 33.0    |  |                    |  |         |  | 33.0          |  | 30.0          |  | 30.0         
|A Given                 |  |        |  | 40.0    |  |                    |  |         |  | 40.0          |  | 37.0          |  | 8.5          
|K Hellström             |  |        |  | 33.0    |  |                    |  |         |  | 33.0          |  | 1.9           |  |             
|R Moley                 |  |        |  | 13.0    |  |                    |  |         |  | 13.0          |  | 35.0          |  | 35.0         
|J Weston                |  |        |  | 150.0   |  |                    |  |         |  | 150.0         |  | 150.0         |  | 150.0        
|J Wyness                |  |        |  | 40.0    |  |                    |  |         |  | 40.0          |  | 37.0          |  | 37.0         
|P. Cheng                |  |        |  |        |  |                    |  |         |  |              |  |              |  | 35.0         
|                        |  |         |  |         |  |                     |  |          |  |               |  |               |  |              
|Total 2005              |  | 743.5   |  | 387.5   |  | 125.4               |  | 185.9    |  | 1,442.3       |  | 2,269.2       |  | 1,751.2      
|                        |  |         |  |         |  |                     |  |          |  |               |  |               |  |              
|Total 2004              |  | 1,040.3 |  | 361.1   |  | 176.3               |  | 691.5    |  | 2,269.2       |  |               |  |              
|                        |  |         |  |         |  |                     |  |          |  |               |  |               |  |              
|Total 2003              |  | 963.4   |  | 334.0   |  | 86.1                |  | 367.7    |  | 1,751.2       |  |               |  |              
|                        |  |         |  |         |  |                     |  |          |  |               |  |               |  |              

---

F-33

---





The
pensions earned from the non-contributory defined benefit arrangements in place for the participating executive directors during 2005 were as follows:

|             |  |    |  |    |  |     |  |     |  | Accumulated total
accrued pension
|------------ |  | -- |  | -- |  | --- |  | --- |  | ---------------------------------
|
|
|
|E Hutchinson |  | 50 |  | 20 |  | 9.0 |  | 5.0 |  | 189.0                            

F-34

---



|             |  |       |  |      |  | Total transfer
value of pension(2) |  |       |  |    
|------------ |  | ----- |  | ---- |  | ---------------------------------- |  | ----- |  | ---
|
|
|
|
|E Hutchinson |  | 125.5 |  | 70.0 |  | 2,635                              |  | 2,213 |  | 422

---

|                                                                   |  | Year ended December 31
|------------------------------------------------------------------ |  | ----------------------
|
|
|Total emoluments of all directors                                  |  | 1,442                 
|Gains made on exercise of share options(2)                         |  |                      
|Company contribution to 401(k) Retirement and Profit Share Plan(2) |  |                      
|Company contribution to the Cash Plan in respect of pensions(3)    |  | 23                    
|Ex gratia pension to former director(4)                            |  | 5                     
|                                                                   |  |                       
|                                                                   |  | 1,470                 
|                                                                   |  |                       

---

F-35

---



(ii)    Directors' Interests(1)

The
beneficial and non-beneficial interests of the directors (and their immediate families and any connected persons) in the Ordinary share capital of the Company at the beginning and
end of the year are set out below. The Company's statutory register of directors' interests contains full details of directors' shareholdings and options over shares and is available for inspection at
the registered office during normal business hours on any business day.

|                        |  | At December 31, 2005 |  | At January 1, 2005
|----------------------- |  | -------------------- |  | ------------------
|
|Executive directors(3)  |  |                      |  |                   
|A Gustafsson(4)         |  | 50,000               |  | 180,180           
|E Hutchinson            |  | 753,707              |  |                  
|Non-executive directors |  |                      |  |                   
|M Beresford             |  | 65,225               |  |                  
|F D'Alessio             |  | 28,000               |  |                  
|G Ennerfelt(5)          |  | 120,000,000          |  |                  
|A Given                 |  |                     |  |                  
|K Hellström             |  |                     |  |                  
|J Weston                |  | 1,662,000            |  |                  
|J Wyness                |  | 346,037              |  |                  

---

F-36

---



|             |  | Plan
type(1) |  | At
December 31,
2005 |  | Exercised/
lapsed
during
the year |     | Granted
during
the year |  | At
January 1,
2005 |  | Date of
grant |  | Exercise
price
per share
pence |     | Market
value on
date of
grant
pence |  | Date first
exercisable |  | Expiry
date
|------------ |  | ------------ |  | -------------------- |  | --------------------------------- | --- | ----------------------- |  | ------------------ |  | ------------- |  | ------------------------------ | --- | ----------------------------------- |  | ---------------------- |  | -----------
|A Gustafsson |  | ESOS         |  | 1,800,000            |  |                                  |     |                        |  | 1,800,000          |  | Aug 05 04     |  | 56                             |     | 56                                  |  | Aug 05 07              |  | Aug 04 14  
|             |  | EIP          |  | 1,128,300            |  |                                  |     | 1,128,300               |  |                   |  | Aug 25 05     |  | 53                             |     | 53                                  |  | Aug 25 08              |  | Aug 24 15  
|             |  | EIP          |  | 303,700              |  |                                  |     | 303,700                 |  |                   |  | Aug 25 05     |  | nil                            | (2) | 53                                  |  | Aug 25 08              |  | Aug 25 08  
|E Hutchinson |  | ESOS         |  |                     |  | 17,652                            | (3) |                        |  | 17,652             |  | Apr 27 95     |  | 108                            |     | 108                                 |  | Apr 27 98              |  | Apr 26 05  
|             |  | ESOS         |  | 42,928               |  |                                  |     |                        |  | 42,928             |  | Apr 29 96     |  | 140                            |     | 140                                 |  | Apr 29 99              |  | Apr 28 06  
|             |  | ESOS         |  | 33,786               |  |                                  |     |                        |  | 33,786             |  | Apr 23 97     |  | 118                            |     | 118                                 |  | Apr 23 00              |  | Apr 22 07  
|             |  | ESOS         |  | 29,586               |  |                                  |     |                        |  | 29,586             |  | Apr 27 98     |  | 152                            |     | 152                                 |  | Apr 27 01              |  | Apr 26 08  
|             |  | SRSOS        |  | 12,363               |  |                                  |     |                        |  | 12,363             |  | Oct 22 98     |  | 83                             |     | 83                                  |  | Jan 01 06              |  | Jun 30 06  
|             |  | ESOS         |  | 75,156               |  |                                  |     |                        |  | 75,156             |  | Apr 01 99     |  | 133                            |     | 133                                 |  | Apr 01 02              |  | Mar 31 09  
|             |  | ESOS         |  |                     |  | 55,562                            | (3) |                        |  | 55,562             |  | May 11 00     |  | 334                            |     | 334                                 |  | May 11 03              |  | May 10 05  
|             |  | ESOS         |  | 105,000              |  |                                  |     |                        |  | 105,000            |  | Apr 09 01     |  | 305                            |     | 305                                 |  | Apr 09 04              |  | Apr 08 11  
|             |  | SRSOS        |  | 8,693                |  |                                  |     |                        |  | 8,693              |  | Oct 05 01     |  | 93                             |     | 93                                  |  | Dec 01 08              |  | May 31 09  
|             |  | ESOS         |  | 234,000              |  |                                  |     |                        |  | 234,000            |  | Apr 02 02     |  | 134                            |     | 134                                 |  | Apr 02 05              |  | Apr 01 12  
|             |  | ESOS         |  | 387,000              |  |                                  |     |                        |  | 387,000            |  | May 02 02     |  | 113                            |     | 113                                 |  | May 02 05              |  | May 01 12  
|             |  | ESOS         |  | 1,128,000            |  |                                  |     |                        |  | 1,128,000          |  | Mar 25 03     |  | 16                             |     | 16                                  |  | Mar 25 06              |  | Mar 24 13  
|             |  | SRSOS        |  | 24,721               |  |                                  |     |                        |  | 24,721             |  | Sep 26 03     |  | 38                             |     | 38                                  |  | Dec 01 10              |  | May 31 11  
|             |  | ESOS         |  | 1,128,000            |  |                                  |     |                        |  | 1,128,000          |  | Aug 05 04     |  | 56                             |     | 56                                  |  | Aug 05 07              |  | Aug 04 14  
|             |  | EIP          |  | 695,300              |  |                                  |     | 695,300                 |  |                   |  | Aug 25 05     |  | 53                             |     | 53                                  |  | Aug 25 08              |  | Aug 24 15  
|             |  | EIP          |  | 187,200              |  |                                  |     | 187,200                 |  |                   |  | Aug 25 05     |  | nil                            | (2) | 53                                  |  | Aug 25 08              |  | Aug 25 08  

---

The middle market price of an Ordinary share on January 4, 2005 (being the first day the London Stock Exchange was open for trading in
2005) and December 31, 2005 was 51.5 pence and 49.5 pence, respectively, and during that period ranged between a high of 73.5 pence and a low of 41.25 pence.

Save
as disclosed, there have been no changes between the year end and February 23, 2006 (the date on which the financial statements have been signed) in the directors' beneficial
or non-beneficial interests in the Ordinary share or loan capital of the Company or any subsidiary.

(iii)    Pensions

Defined benefit schemes

The only significant defined benefit pension schemes are in the United Kingdom and comprise the Staff Pension Plan and the Retirement Cash Plan. These schemes
have been combined for the purposes of the following disclosures.

F-37

---



The
most recent actuarial valuation of schemes' assets and the present value of the defined benefit schemes' obligations using the projected unit credit method at April 1, 2003
have been used and updated by our independent actuaries.

a)
The key financial assumptions used were:

|                                                                          |  | UK defined benefit plans at December 31
|------------------------------------------------------------------------- |  | ---------------------------------------
|
|
|Inflation                                                                 |  | 2.9                                    
|Rate of increase in pensionable salaries                                  |  | 3.6                                    
|Rate of increase for pensions in payment pre 2001 service                 |  | 3.5                                    
|Rate of increase for pensions in payment post 2001 pre April 2005 service |  | 2.8                                    
|Rate of increase for pensions post April 2005 service                     |  | 2.1                                    
|Rate of increase in deferred pensions                                     |  | 2.9                                    
|Rate used to discount scheme liabilities                                  |  | 4.7                                    
|Expected rate of return on scheme assets                                  |  | 6.4                                    

The
expected long-term rate of return on assets has been set reflecting the price inflation expectation, the expected real return on each major asset class and the long-term asset
allocation strategy adopted for the schemes.

The
demographic assumptions are as follows:



F-38

---







10. Employees (Continued)

b)    The
assets and the liabilities in the schemes were as follows:

|                                                              |  | Long-term
rate of return
expected |  | At
December 31,
2005 |   | Long-term
rate of return
expected |  | At
December 31,
2004 |   | Long-term
rate of return
expected |  | At
December 31,
2003 |  
|------------------------------------------------------------- |  | --------------------------------- |  | -------------------- | - | --------------------------------- |  | -------------------- | - | --------------------------------- |  | -------------------- | -
|
|Equities                                                      |  | 7.6                               |  | 77.2                 |   | 7.5                               |  | 62.2                 |   | 7.8                               |  | 61.3                 |  
|Government bonds                                              |  | 4.1                               |  | 22.1                 |   | 4.5                               |  | 11.9                 |   | 4.8                               |  | 15.3                 |  
|Corporate bonds                                               |  | 4.5                               |  | 13.4                 |   | 5.0                               |  | 18.8                 |   | 5.1                               |  | 9.6                  |  
|Cash                                                          |  | 4.8                               |  | 2.1                  |   | 5.0                               |  | 2.6                  |   | 4.3                               |  | 4.5                  |  
|Property                                                      |  | 6.6                               |  | 5.5                  |   | 6.5                               |  | 4.6                  |   | 6.8                               |  | 1.8                  |  
|Other                                                         |  | 5.2                               |  | 8.5                  |   | 5.6                               |  | 6.8                  |   | 5.6                               |  | 6.3                  |  
|                                                              |  |                                   |  |                      |   |                                   |  |                      |   |                                   |  |                      |  
|Fair value of schemes' assets                                 |  | 6.4                               |  | 128.8                |   | 6.5                               |  | 106.9                |   | 6.8                               |  | 98.8                 |  
|Present value of defined benefit pension schemes' obligations |  |                                   |  | (179.6               | ) |                                   |  | (144.2               | ) |                                   |  | (142.2               | )
|                                                              |  |                                   |  |                      |   |                                   |  |                      |   |                                   |  |                      |  
|Net deficit in the schemes                                    |  |                                   |  | (50.8                | ) |                                   |  | (37.3                | ) |                                   |  | (43.4                | )
|Present value of unfunded obligations                         |  |                                   |  | (0.7                 | ) |                                   |  | (0.8                 | ) |                                   |  | (4.8                 | )
|                                                              |  |                                   |  |                      |   |                                   |  |                      |   |                                   |  |                      |  
|Defined benefit pension plan deficit                          |  |                                   |  | (51.5                | ) |                                   |  | (38.1                | ) |                                   |  | (48.2                | )
|                                                              |  |                                   |  |                      |   |                                   |  |                      |   |                                   |  |                      |  

No
deferred tax asset has been recognized (2004 £11.1 million; 2003 £13.0 million) in respect of the net deficit in the schemes. The schemes are
prohibited from investing in Spirent's own financial instruments.

c)     Analysis
of the amounts charged to the income statement:

|                                               |                                            | Year ended December 31 |     
|---------------------------------------------- | ------------------------------------------ | ---------------------- | ----
|
|
|Analysis of amount charged to operating costs: |                                            |                        |     
|                                               | Current service cost                       |                        | 2.0 
|                                               |                                            |                        |     
|Total operating charge                         |                                            | 2.0                    |     
|                                               |                                            |                        |     
|Analysis of amount charged to finance costs:   |                                            |                        |     
|                                               | Expected return on pension schemes' assets |                        | (6.5
|                                               | Interest on pension schemes' liabilities   |                        | 7.6 
|                                               |                                            |                        |     
|Finance costs                                  |                                            | 1.1                    |     
|                                               |                                            |                        |     
|Net charge                                     |                                            | 3.1                    |     
|                                               |                                            |                        |     

F-39

---



d)    Analysis
of amount recognized directly in the statement of recognized income and expense:

|                                                                                |  | Year ended December 31 |  
|------------------------------------------------------------------------------- |  | ---------------------- | -
|
|
|Actual return on pension schemes' assets                                        |  | 21.1                   |  
|Expected return on pension schemes' assets                                      |  | (6.5                   | )
|                                                                                |  |                        |  
|Experience gains on the schemes' assets                                         |  | 14.6                   |  
|Experience gains arising on the schemes' liabilities                            |  | 4.8                    |  
|Changes in assumptions underlying the present value of the schemes' liabilities |  | (35.5                  | )
|                                                                                |  |                        |  
|Actuarial (loss)/gain recognized directly in equity                             |  | (16.1                  | )
|                                                                                |  |                        |  

The
cumulative amount of actuarial gains and losses recognized since January 1, 2003 in the Group's statement of recognized income and expense is £12.8 million
loss (2004 £3.3 million gain; 2003 £0.3 million gain). The directors are unable to determine how much of the pension scheme deficit recognized on
January 1, 2003 and taken directly to equity of £41.9 million in the Group is attributable to actuarial gains and losses since inception of those pension schemes.
Consequently, the directors are unable to determine the amount of
actuarial gains and losses that would have been recognized in the Group's statement of recognized income and expense before January 1, 2003.

e)    Movements
in the present value of defined benefit obligations in the current period were as follows:

|                                                              |  | Year ended December 31 |  
|------------------------------------------------------------- |  | ---------------------- | -
|
|
|At 1 January                                                  |  | 144.2                  |  
|Current service cost                                          |  | 2.0                    |  
|Interest cost                                                 |  | 7.6                    |  
|Employee contributions                                        |  | 0.6                    |  
|Benefit payments                                              |  | (5.5                   | )
|Actuarial loss                                                |  | 30.7                   |  
|                                                              |  |                        |  
|Present value of defined benefit pension schemes' obligations |  | 179.6                  |  
|                                                              |  |                        |  

F-40

---



f)     Movements
in the present value of fair value of schemes' assets in the current period were as follows:

|                                   |  | Year ended December 31 |  
|---------------------------------- |  | ---------------------- | -
|
|
|At 1 January                       |  | 106.9                  |  
|Expected return on schemes' assets |  | 6.5                    |  
|Employer contributions             |  | 5.7                    |  
|Employee contributions             |  | 0.6                    |  
|Benefit payments                   |  | (5.5                   | )
|Actuarial gain                     |  | 14.6                   |  
|                                   |  |                        |  
|Fair value of schemes' assets      |  | 128.8                  |  
|                                   |  |                        |  

g)     History
of experience gains and losses

|                                                              |  | 2005   |   | 2004   |   | 2003   |   | 2002   |  
|------------------------------------------------------------- |  | ------ | - | ------ | - | ------ | - | ------ | -
|
|Present value of defined benefit pension schemes' obligations |  | (179.6 | ) | (144.2 | ) | (142.2 | ) | (130.9 | )
|Fair value of schemes' assets                                 |  | 128.8  |   | 106.9  |   | 98.8   |   | 89.0   |  
|                                                              |  |        |   |        |   |        |   |        |  
|Net deficit in schemes                                        |  | (50.8  | ) | (37.3  | ) | (43.4  | ) | (41.9  | )
|                                                              |  |        |   |        |   |        |   |        |  
|Experience gains and losses on schemes' liabilities           |  |        |   |        |   |        |   |        |  
|Amount (£ million)                                            |  | 4.8    |   | 2.4    |   | 6.8    |   | (0.9   | )
|Percentage of schemes' liabilities (%)                        |  | 2.7    |   | 1.7    |   | 4.8    |   | (0.7   | )
|                                                              |  |        |   |        |   |        |   |        |  
|Experience gains and losses on schemes' assets                |  |        |   |        |   |        |   |        |  
|Amount (£ million)                                            |  | 14.6   |   | 3.6    |   | 6.6    |   | (20.3  | )
|Percentage of schemes' assets (%)                             |  | 11.3   |   | 3.4    |   | 6.7    |   | (22.8  | )
|                                                              |  |        |   |        |   |        |   |        |  

The
above schemes are funded and have full UK HM Revenue & Customs tax-exempt approval by which benefits are limited due to the statutory earnings cap (a HM Revenue & Customs limit on
the amount of earnings that can be made pensionable under the schemes for members who joined after May 1989). Certain members, whose salaries are in excess of this cap, have had their benefits
increased through unapproved, unfunded arrangements, to the level that would otherwise have applied in respect of the basic salary only. The Group has contractually agreed to pay the additional
retirement benefits itself and a provision is made in respect of this obligation in the balance sheet at 31 December 2005 of £0.7 million (2004
£0.8 million; 2003 £4.8 million). This represents the actuarial value as confirmed by the Group's pension advisers, of the unapproved benefit entitlements accrued
at that date. The value is assessed and reviewed on a Market Value basis in line with the Main Plan Valuation and adjusted each year by the charge for the year (equivalent to a contribution to a
funded scheme) of £0.1 million (2004 £0.1 million; 2003 £0.2 million) and interest of nil on the unfunded liability (2004 nil; 2003
£0.3 million). The additional death-in-service benefits over the statutory cap are separately insured by the Group under an unapproved scheme.

On
July 1, 2004, Nicholas Brookes was paid a lump sum of £3.7 million to commute all of his unfunded unapproved pension entitlement which stood at
£4.5 million at December 31, 2003.

F-41

---



The
Group contributed £47.0 million to its UK final salary scheme in February 2006 from the proceeds of the sale of the HellermannTyton Division (see note 38).

Defined contribution schemes

United Kingdom

The Group maintains defined contribution pension schemes for employees in the United Kingdom. These schemes are known as "Cash Builder", "Pension Builder" and
"Executive Section". Employer contributions into these schemes for 2005 were £0.3 million (2004 £0.1 million; 2003 £0.1 million).

United States

The Group maintains defined contribution pension benefit schemes for employees of its US subsidiaries. These schemes, also known as 401(k) Plans, allow employees
to defer a percentage of their salary for retirement. There are four different 401(k) Plans within the US businesses and each of these schemes has different features regarding Group contributions,
maximum deferral percentages and investment choices. The investment choices offered are among a selection of diversified mutual funds offering a broad mix of investment return potential with varying
levels of risk.

In
aggregate, the Group contributions to the various US schemes totalled $4.6 million for 2005 (2004 $4.6 million; 2003 $4.4 million). Total assets in the defined
contribution schemes at the end of 2005 were $129.2 million (2004 $116.8 million; 2003 $103.1 million). There were no defined benefit schemes in the United States as at
December 31, 2005, 2004 or 2003.

Other jurisdictions

Outside the United Kingdom and the United States employees are provided with pension arrangements determined in accordance with approved local practice and
regulations and these arrangements are defined contribution schemes. Total contributions for 2005, in respect of these schemes amounted to £0.3 million (2004
£0.3 million; 2003 £0.2 million).

Total
contributions to defined contribution schemes were £3.1 million (2004 £2.9 million; 2003 £3.0 million).

F-42

---



11. Tax

|                                                                      |                                                      | Year ended December 31 |     
|--------------------------------------------------------------------- | ---------------------------------------------------- | ---------------------- | ----
|
|
|Tax charge in the income statement                                    |                                                      |                        |     
|Current income tax                                                    |                                                      |                        |     
|Foreign tax                                                           |                                                      |                        |     
|                                                                      | continuing operations                                |                        | 1.9 
|                                                                      | discontinued operations                              |                        | 6.5 
|                                                                      |                                                      |                        |     
|Current income tax charge                                             |                                                      | 8.4                    |     
|Amounts overprovided in previous years                                |                                                      |                        |     
|                                                                      | UK tax                                               |                        | (1.6
|                                                                      | Foreign tax                                          |                        | (4.3
|                                                                      |                                                      |                        |     
|Total current income tax                                              |                                                      | 2.5                    |     
|                                                                      |                                                      |                        |     
|Deferred tax                                                          |                                                      |                        |     
|Origination and reversal of timing differences                        |                                                      | (0.4                   | )   
|Reversal of deferred tax assets                                       |                                                      |                       |     
|                                                                      |                                                      |                        |     
|Total deferred tax                                                    |                                                      | (0.4                   | )   
|                                                                      |                                                      |                        |     
|Tax charge in the income statement                                    |                                                      | 2.1                    |     
|                                                                      |                                                      |                        |     
|The tax charge in the income statement is disclosed as follows:       |                                                      |                        |     
|                                                                      | Income tax (credit)/expense on continuing operations |                        | (4.0
|                                                                      | Income tax expense on discontinued operationsnote 6  |                        | 6.1 
|                                                                      |                                                      |                        |     
|                                                                      |                                                      | 2.1                    |     
|                                                                      |                                                      |                        |     
|Tax relating to items charged or credited to equity                   |                                                      |                        |     
|Deferred tax                                                          |                                                      |                        |     
|Actuarial gains and losses on defined benefit pension plans           |                                                      |                       |     
|(Write off)/reinstatement of deferred tax asset on pension liability  |                                                      | (11.1                  | )   
|Tax on exchange differences                                           |                                                      |                       |     
|                                                                      |                                                      |                        |     
|Tax (charge)/credit in the statement of recognized income and expense |                                                      | (11.1                  | )   
|                                                                      |                                                      |                        |     

There
was no tax effect in respect of material one-time items (2004 and 2003 nil).

A
deferred tax asset has not been recognized in relation to the defined benefit pension fund deficit in 2005 as its future recovery is uncertain (2004 £11.1 million
asset; 2003 £13.0 million asset). This results in a charge of £11.1 million to the statement of recognized income and expense (2004 nil; 2003
£12.6 million credit).

(Loss)/profit
before taxation is analyzed as follows:

|               |  | Year ended December 31 |  
|-------------- |  | ---------------------- | -
|
|
|United Kingdom |  | (3.2                   | )
|Overseas       |  | (38.5                  | )
|               |  |                        |  
|               |  | (41.7                  | )
|               |  |                        |  

F-43

---





11. Tax (Continued)

The
tax expense in the income statement for the year is higher than the standard rate of corporation tax in the United Kingdom of 30% (2004 and 2003 30%).

The
differences are reconciled below:

|                                                                                                          |  | Year ended December 31 |  
|--------------------------------------------------------------------------------------------------------- |  | ---------------------- | -
|
|
|(Loss)/profit before tax from continuing operations                                                       |  | (41.7                  | )
|Profit before tax from discontinued operationsnote 6                                                      |  | 19.3                   |  
|                                                                                                          |  |                        |  
|Accounting (loss)/profit before tax                                                                       |  | (22.4                  | )
|                                                                                                          |  |                        |  
|Accounting (loss)/profit multiplied by the UK standard rate of corporation tax of 30% (2004 and 2003 30%) |  | (6.7                   | )
|Expenses not deductible for tax purposes:                                                                 |  |                        |  
|Material one-time items not given credit                                                                  |  | 2.6                    |  
|Intangible assets                                                                                         |  | 10.6                   |  
|Tax relief on share-based payment                                                                         |  | 1.2                    |  
|Disposals                                                                                                 |  | 0.8                    |  
|Differences in overseas rates and other adjustments                                                       |  | 0.2                    |  
|Tax overprovided in previous years                                                                        |  | (5.9                   | )
|Other                                                                                                     |  | (0.7                   | )
|                                                                                                          |  |                        |  
|Total tax expense/(credit) reported in the income statement                                               |  | 2.1                    |  
|                                                                                                          |  |                        |  

12. (Loss)/Earnings per Share

|                                                             |  | Year ended December 31 |  
|------------------------------------------------------------ |  | ---------------------- | -
|
|
|Basic (loss)/earnings per share                              |  | (2.62                  | )
|Basic (loss)/earnings per share from continuing operations   |  | (3.97                  | )
|Basic earnings per share from discontinued operations        |  | 1.35                   |  
|Diluted (loss)/earnings per share                            |  | (2.62                  | )
|Diluted (loss)/earnings per share from continuing operations |  | (3.97                  | )
|Diluted earnings per share from discontinued operations      |  | 1.33                   |  
|Adjusted earnings per share                                  |  | 2.30                   |  
|Adjusted earnings per share from continuing operations       |  | 0.32                   |  
|Adjusted earnings per share from discontinued operations     |  | 1.98                   |  

The
Group discloses adjusted earnings per share attributable to equity shareholders in order to provide a measure to enable period-on-period comparisons to be made of its performance.

F-44

---



(Loss)/earnings
per share is calculated by reference to the (loss)/profit for the year and the number of Ordinary shares in issue during the year as follows:

|                                                                    |  | Year ended December 31, 2005 |  
|------------------------------------------------------------------- |  | ---------------------------- | -
|
|
|(Loss)/profit for the year                                          |  | (37.7                        | )
|Less: minority shareholders' interests                              |  |                             |  
|                                                                    |  |                              |  
|(Loss)/profit for the year attributable to equity holders of parent |  | (37.7                        | )
|Material one-time items                                             |  | 8.4                          |  
|Goodwill impairment                                                 |  | 37.0                         |  
|Share-based payment                                                 |  | 5.1                          |  
|(Profit)/loss on the disposal of operations                         |  | (3.9                         | )
|Prior year tax credit                                               |  | (5.9                         | )
|Prior year tax credit on associate                                  |  |                             |  
|                                                                    |  |                              |  
|Adjusted earnings attributable to equity holders of parent          |  | 3.0                          |  
|                                                                    |  |                              |  

|                                                             |  | Year ended December 31, 2004 |  
|------------------------------------------------------------ |  | ---------------------------- | -
|
|
|Profit for the year                                          |  | 9.2                          |  
|Less: minority shareholders' interests                       |  |                             |  
|                                                             |  |                              |  
|Profit for the year attributable to equity holders of parent |  | 9.2                          |  
|Material one-time items                                      |  | 2.9                          |  
|Share-based payment                                          |  | 4.8                          |  
|Profit on the disposal of operations                         |  | (4.0                         | )
|Costs associated with the part prepayment of loan notes      |  | 0.5                          |  
|Prior year tax credit                                        |  | (1.3                         | )
|                                                             |  |                              |  
|Adjusted earnings attributable to equity holders of parent   |  | 12.1                         |  
|                                                             |  |                              |  

F-45

---



|                                                                    |  | Year ended December 31, 2003 |  
|------------------------------------------------------------------- |  | ---------------------------- | -
|
|
|Profit/(loss) for the year                                          |  | (0.4                         | )
|Less: minority shareholders' interests                              |  |                             |  
|                                                                    |  |                              |  
|Profit/(loss) for the year attributable to equity holders of parent |  | (0.4                         | )
|Material one-time items                                             |  | 7.5                          |  
|Share-based payment                                                 |  | 0.9                          |  
|Profit on the disposal of operations                                |  | (8.6                         | )
|Costs associated with the part prepayment of loan notes             |  | 16.1                         |  
|Attributable tax on material one-time items                         |  | (1.7                         | )
|Prior year tax credit                                               |  | (6.0                         | )
|                                                                    |  |                              |  
|Adjusted earnings attributable to equity holders of parent          |  | 7.8                          |  
|                                                                    |  |                              |  

|                                                              |  | Year ended December 31
|------------------------------------------------------------- |  | ----------------------
|
|
|Weighted average number of shares in issuebasic and adjusted |  | 950.4                 
|Dilutive potential of employee share options                  |  | 10.2                  
|                                                              |  |                       
|Weighted average number of shares in issuediluted            |  | 960.6                 
|                                                              |  |                       

The
shares in issue used to calculate basic and adjusted (loss)/earnings per share exclude the shares held by Spirent Sharesave Trust and the Employee Share Ownership Trust in accordance
with IAS 33 "Earnings per Share".

F-46

---



13. Goodwill

|                                             |  | (£ millions) |  
|-------------------------------------------- |  | ------------ | -
|Cost net of accumulated impairment losses    |  |              |  
|At 1 January 2003                            |  | 113.6        |  
|Increase during the year                     |  | 2.7          |  
|Disposal of operationsnote 35                |  | (0.6         | )
|Exchange adjustment                          |  | (4.8         | )
|                                             |  |              |  
|At 31 December 2003                          |  | 110.9        |  
|Exchange adjustment                          |  | (4.4         | )
|                                             |  |              |  
|At 31 December 2004                          |  | 106.5        |  
|Attributable to discontinued operationnote 6 |  | (5.5         | )
|Impairment                                   |  | (37.0        | )
|Exchange adjustment                          |  | 7.5          |  
|                                             |  |              |  
|At 31 December 2005                          |  | 71.5         |  
|                                             |  |              |  
|At 31 December 2003                          |  |              |  
|Cost (gross carrying amount)                 |  | 1,785.5      |  
|Accumulated impairment losses                |  | (1,674.6     | )
|                                             |  |              |  
|Net carrying amount                          |  | 110.9        |  
|                                             |  |              |  
|At 31 December 2004                          |  |              |  
|Cost (gross carrying amount)                 |  | 1,745.3      |  
|Accumulated impairment losses                |  | (1,638.8     | )
|                                             |  |              |  
|Net carrying amount                          |  | 106.5        |  
|                                             |  |              |  
|At 31 December 2005                          |  |              |  
|Cost (gross carrying amount)                 |  | 1,777.3      |  
|Accumulated impairment losses                |  | (1,705.8     | )
|                                             |  |              |  
|Net carrying amount                          |  | 71.5         |  
|                                             |  |              |  

Goodwill
acquired through business combinations has been allocated for impairment testing purposes to two cash-generating units, Performance Analysis which is also a reportable segment
and the Service Assurance Broadband business unit, which together with the Field Test business unit, constitutes the Service Assurance reportable segment.

The
carrying amounts of goodwill at December 31, 2005 by cash-generating unit are as follows:

|              |  | Performance
Analysis |  | Service
Assurance
Broadband |  | Total
|------------- |  | -------------------- |  | --------------------------- |  | -----
|
|Europe        |  | 5.5                  |  |                            |  | 5.5  
|North America |  | 45.4                 |  | 20.6                        |  | 66.0 
|              |  |                      |  |                             |  |      
|              |  | 50.9                 |  | 20.6                        |  | 71.5 
|              |  |                      |  |                             |  |      

F-47

---





13. Goodwill (Continued)

Impairment of Service Assurance Broadband

IAS 36 "Impairment of Assets" requires that a cash-generating unit to which goodwill has been allocated should be tested whenever there is an indication that the
unit may be impaired. As a result of the substantial drop in activity levels in Service Assurance Broadband during the first half of 2005 this unit was tested for impairment. The recoverable amount of
this unit was determined based on a value in use calculation using a pre-tax discount rate of 14.5%. Following the impairment test, a goodwill charge of £37.0 million was recognized
through administration expenses in the first half of 2005.

Annual impairment test

The recoverable amounts of the Performance Analysis and Service Assurance Broadband cash-generating units at November 30, 2005, the annual
impairment testing date, have been calculated based on a value in use calculation using cash flow projections over a five year period. These were based on financial budgets approved by the Board for
the next year and on approved strategic plans for the following two years. Cash flows in years four and five have been extrapolated using a 4.0% growth rate which approximates to the average long-term
growth rate for the industries in which these units operate. The cash flows were discounted using a pre-tax discount rate of 15.9% (2004 16.9%; 2003 18.4%) and 17.2% (2004 15.6%; 2003 15.0%)
respectively. In both cases the recoverable amounts of these units were in excess of their carrying values and no further impairment arose in the second half of 2005.

The
key assumptions in these value in use calculations were:



Revenue
growth rates used in the budget and strategic plans are based on management's estimate of growth in the markets served, taking into account products yet to be launched and which
are in the development pipeline. They are consistent with external sources of information including comparable companies operating in the same markets and analysts' forecasts.

Gross
margins are based on historical values achieved by the respective cash-generating units.

Operating
expenses are based upon historical levels suitably adjusted for increases in activity levels over the term of the cash flow projections.

The
discount rates are based on the Group's weighted average cost of capital adjusted to reflect management's estimate of the specific risk profile associated with the cash flow
projections for each cash-generating unit.

Long-term
growth rates are based upon industry analysis and are consistent with analysts' forecasts.

F-48

---



Sensitivity to changes in assumptions

With regard to the assessment of value in use of the Performance Analysis unit, management believes that no reasonable possible change in any of the above key
assumptions would cause the carrying value of the unit to exceed its recoverable amount.

For
the Service Assurance Broadband unit, there are reasonable possible changes in key assumptions which would cause the carrying value of the unit to exceed its recoverable amount. In
particular, the revenue growth assumptions in the strategic plan are based upon the successful execution of a new strategy for growth to meet the needs of service providers for their new triple play
networks and services. The strategic plan assumes a significant increase in revenues in 2007, being the full year effect of new products expected to be launched in the second half of 2006. Should
management fail to execute this strategy, such that the anticipated increase in revenue is not realized by 50% or more in that year, and assuming growth is maintained at planned rates thereafter,
albeit off a lower base, then value in use would be reduced to a value equal to the carrying amount for this unit.

F-49

---



14. Property, Plant and Equipment

|                                                                 |               | Land and
buildings |     | Plant and
machinery |      | Fixtures
fittings and
equipment |      | Total  |     
|---------------------------------------------------------------- | ------------- | ------------------ | --- | ------------------- | ---- | ------------------------------- | ---- | ------ | ----
|
|Cost, net of accumulated depreciation and accumulated impairment |               |                    |     |                     |      |                                 |      |        |     
|At January 1, 2003                                               |               | 43.4               |     | 37.0                |      | 29.6                            |      | 110.0  |     
|Additions                                                        |               |                    |     |                     |      |                                 |      |        |     
|                                                                 | owned assets  |                    | 0.5 |                     | 11.6 |                                 | 4.6  |        | 16.7
|                                                                 | leased assets |                    |    |                     |     |                                 | 0.3  |        | 0.3 
|Disposals                                                        |               | (0.2               | )   | (0.4                | )    | (0.2                            | )    | (0.8   | )   
|Disposal of operationsnote 35                                    |               | (0.4               | )   | (0.1                | )    | (0.2                            | )    | (0.7   | )   
|Impairment of property, plant and equipment                      |               | (3.2               | )   |                    |      |                                |      | (3.2   | )   
|Depreciation charge for the year                                 |               | (2.7               | )   | (14.6               | )    | (12.0                           | )    | (29.3  | )   
|Exchange adjustment                                              |               | (0.8               | )   | (1.3                | )    | (0.7                            | )    | (2.8   | )   
|                                                                 |               |                    |     |                     |      |                                 |      |        |     
|At December 31, 2003                                             |               | 36.6               |     | 32.2                |      | 21.4                            |      | 90.2   |     
|Additions                                                        |               |                    |     |                     |      |                                 |      |        |     
|                                                                 | owned assets  |                    | 0.8 |                     | 16.5 |                                 | 8.0  |        | 25.3
|                                                                 | leased assets |                    |    |                     |     |                                 | 0.3  |        | 0.3 
|Inter-class transfers                                            |               |                   |     | (0.3                | )    | 0.3                             |      |       |     
|Disposals                                                        |               |                   |     | (0.6                | )    | (0.3                            | )    | (0.9   | )   
|Disposal of operationsnote 35                                    |               |                   |     |                    |      | (0.1                            | )    | (0.1   | )   
|Impairment of property, plant and equipment                      |               | (0.5               | )   |                    |      | (0.1                            | )    | (0.6   | )   
|Depreciation charge for the year                                 |               | (2.3               | )   | (14.0               | )    | (9.1                            | )    | (25.4  | )   
|Exchange adjustment                                              |               | (0.8               | )   | (1.1                | )    | (0.6                            | )    | (2.5   | )   
|                                                                 |               |                    |     |                     |      |                                 |      |        |     
|At December 31, 2004                                             |               | 33.8               |     | 32.7                |      | 19.8                            |      | 86.3   |     
|Additions                                                        |               |                    |     |                     |      |                                 |      |        |     
|                                                                 | owned assets  |                    | 1.7 |                     | 16.3 |                                 | 12.5 |        | 30.5
|                                                                 | leased assets |                    | 2.2 |                     |     |                                 | 0.3  |        | 2.5 
|Inter-class transfers                                            |               | 0.2                |     | (0.8                | )    | 0.6                             |      |       |     
|Disposals                                                        |               |                   |     |                    |      | (0.6                            | )    | (0.6   | )   
|Attributable to discontinued operationnote 6                     |               | (31.0              | )   | (27.3               | )    | (12.6                           | )    | (70.9  | )   
|Depreciation charge for the year                                 |               | (2.1               | )   | (12.3               | )    | (8.2                            | )    | (22.6  | )   
|Exchange adjustment                                              |               | 1.4                |     | 2.4                 |      | 1.1                             |      | 4.9    |     
|                                                                 |               |                    |     |                     |      |                                 |      |        |     
|At December 31, 2005                                             |               | 6.2                |     | 11.0                |      | 12.9                            |      | 30.1   |     
|                                                                 |               |                    |     |                     |      |                                 |      |        |     
|At December 31, 2003                                             |               |                    |     |                     |      |                                 |      |        |     
|Cost                                                             |               | 49.8               |     | 120.7               |      | 66.6                            |      | 237.1  |     
|Accumulated depreciation and accumulated impairment              |               | (13.2              | )   | (88.5               | )    | (45.2                           | )    | (146.9 | )   
|                                                                 |               |                    |     |                     |      |                                 |      |        |     
|Net carrying amount                                              |               | 36.6               |     | 32.2                |      | 21.4                            |      | 90.2   |     
|                                                                 |               |                    |     |                     |      |                                 |      |        |     
|At December 31, 2004                                             |               |                    |     |                     |      |                                 |      |        |     
|Cost                                                             |               | 48.8               |     | 129.3               |      | 65.9                            |      | 244.0  |     
|Accumulated depreciation and accumulated impairment              |               | (15.0              | )   | (96.6               | )    | (46.1                           | )    | (157.7 | )   
|                                                                 |               |                    |     |                     |      |                                 |      |        |     
|Net carrying amount                                              |               | 33.8               |     | 32.7                |      | 19.8                            |      | 86.3   |     
|                                                                 |               |                    |     |                     |      |                                 |      |        |     
|At December 31, 2005                                             |               |                    |     |                     |      |                                 |      |        |     
|Cost                                                             |               | 16.7               |     | 41.0                |      | 50.0                            |      | 107.7  |     
|Accumulated depreciation and accumulated impairment              |               | (10.5              | )   | (30.0               | )    | (37.1                           | )    | (77.6  | )   
|                                                                 |               |                    |     |                     |      |                                 |      |        |     
|Net carrying amount                                              |               | 6.2                |     | 11.0                |      | 12.9                            |      | 30.1   |     
|                                                                 |               |                    |     |                     |      |                                 |      |        |     

F-50

---



Property,
plant and equipment include assets held under finance leases as follows:

|                                    |  | Plant and
machinery |  | Fixtures
fittings and
equipment |  | Total
|----------------------------------- |  | ------------------- |  | ------------------------------- |  | -----
|
|Net book value at December 31, 2003 |  | 0.4                 |  | 0.6                             |  | 1.0  
|Net book value at December 31, 2004 |  | 0.3                 |  | 0.5                             |  | 0.8  
|Net book value at December 31, 2005 |  | 0.3                 |  |                                |  | 0.3  

15. Capital Commitments and Contingent Liabilities

|                                 |  | At December 31
|-------------------------------- |  | --------------
|
|
|Capital expenditure commitments: |  |               
|Contracted but not provided      |  | 0.4           
|                                 |  |               

For
2005 capital expenditure commitments are for the continuing Group.

The
Group has provided indemnities of £1.0 million (2004 £0.5 million; 2003 £1.0 million) for certain ongoing business
obligations under letters of credit for subsidiary companies.

F-51

---



16. Subsidiaries

A list of the significant investments in subsidiaries, including the name, country of incorporation and proportion of ownership interest is shown below.

|                                                                                                                                 |  | % held at
December 31, 2005
|-------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------
|Communications                                                                                                                   |  |                            
|Communications performance analysis and service assurance systems                                                               
|Spirent Communications IncCalabasas, California, USA
Eatontown, New Jersey, USA
Honolulu, Hawaii, USA
Sunnyvale, California, USA |  | 100                        
|Spirent Communications of Ottawa Ltd                                                                                             |  | 100                        
|Nepean, Ontario, Canada                                                                                                          |  |                            
|Spirent Communications (SW) Ltd*                                                                                                 |  | 100                        
|Paignton, Devon, UK                                                                                                              |  |                            
|Spirent Communications of Rockville, Inc.                                                                                        |  | 100                        
|Rockville, Maryland, USA                                                                                                         |  |                            
|Spirent Communications (Scotland) Ltd*                                                                                           |  | 100                        
|Hamilton, Glasgow, UK                                                                                                            |  |                            
|Spirent Communications (International) Ltd*                                                                                      |  | 100                        
|Crawley, West Sussex, UK                                                                                                         |  |                            
|Spirent Communications (India) Pvt Limited                                                                                       |  | 100                        
|Bangalore, India                                                                                                                 |  |                            
|Spirent Communications (Asia) Limited                                                                                            |  | 100                        
|Hong Kong                                                                                                                        |  |                            
|Spirent Communication Technology (Beijing) Limited*                                                                              |  | 100                        
|Beijing, PRC                                                                                                                     |  |                            
|                                                                                                                                
|Systems                                                                                                                          |  |                            
|Control systems for the mobility and industrial markets                                                                          |  |                            
|PG Drives Technology Ltd                                                                                                         |  | 100                        
|Christchurch, Dorset, UK                                                                                                         |  |                            
|PG Drives Technology Inc                                                                                                         |  | 100                        
|Anaheim, California, USA                                                                                                         |  |                            
|                                                                                                                                
|Network Products#                                                                                                                |  |                            
|Electrical and data network cable management and connectivity products and systems                                              
|Trading divisions of Spirent Communications plc                                                                                  |  |                            
|HellermannTytonAldridge, West Midlands, UK
Plymouth, Devon, UK
Wythenshawe, Manchester, UK                                       |  | 100                        
|HellermannTyton (Pty) Ltd                                                                                                        |  | 100                        
|Johannesburg, South Africa                                                                                                       |  |                            
|HellermannTyton SA                                                                                                               |  | 100                        
|Trappes, France                                                                                                                  |  |                            
|HellermannTyton AB                                                                                                               |  | 100                        
|Järfälla, Sweden                                                                                                                 |  |                            
|HellermannTyton GmbH                                                                                                             |  | 100                        
|Vienna, Austria                                                                                                                  |  |                            
|HellermannTyton GmbH                                                                                                             |  | 100                        
|Tomesch, Germany                                                                                                                 |  |                            
|HellermannTyton Ltda                                                                                                             |  | 100                        
|Jundaí, Brazil                                                                                                                   |  |                            
|HellermannTyton Pte Ltd                                                                                                          |  | 75                         
|Yishun, Singapore                                                                                                                |  |                            
|HellermannTyton Data Ltd*                                                                                                        |  | 100                        
|Northampton, UK                                                                                                                  |  |                            
|HellermannTyton Corporation                                                                                                      |  | 100                        
|Milwaukee, Wisconsin, USA                                                                                                        |  |                            
|Tyton Company of Japan Ltd*                                                                                                     |  | 49                         
|Tokyo, Japan                                                                                                                     |  |                            
|                                                                                                                                

The above companies operate and are incorporated in the countries listed. All shareholdings in the companies are held
indirectly by Spirent Communications plc, except where indicated by an asterisk (*) where the shareholding is held directly by Spirent Communications plc. The activity mentioned is indicative and not
comprehensive.

The
percentage held reflects the proportion of shares controlled and not the beneficial interest.

Associate.

#On
February 15, 2006 Spirent Communications plc disposed of the HellermannTyton Division which included all the companies and divisions listed in this section.

F-52

---



17. Investments in Joint Venture and Associates

|                                                  |  | At December 31 | 
|------------------------------------------------- |  | -------------- | 
|
|
|Investments in associates                         |  |               | 
|Investment in joint venture                       |  |               | 
|                                                  |  |                | 
|Investments accounted for using the equity method |  |               | 
|                                                  |  |                | 
|Joint venture                                     |  |                | 
|At January 1                                      |  |               | 
|Share of retained (loss)/profit                   |  |               | 
|Additions                                         |  |               | 
|Disposal                                          |  |               | 
|Exchange adjustment                               |  |               | 
|Accrued contribution to joint venture             |  |               | 
|                                                  |  |                | 
|At December 31                                    |  |               | 
|                                                  |  |                | 
|Share of joint venture's revenue and profit       |  |                | 
|Revenue                                           |  |               | 
|Expenses                                          |  |               | 
|                                                  |  |                | 
|(Loss)/profit before tax                          |  |               | 
|Tax                                               |  |               | 
|                                                  |  |                | 
|Share of results from joint ventures after tax    |  |               | 
|                                                  |  |                | 

The
joint venture company as at December 31, 2004 and 2003 was:

Location

% holding

Nature of businessSpirent DM Ltd

China

40%

Communications


During
2004, the Group exited from the Spirent DM joint venture. Until exit, the Group accounted for its interests in the joint venture using the equity method.

F-53

---



Associates

|                                                              |  | 2005  |   | 2004 |   | 2003 |  
|------------------------------------------------------------- |  | ----- | - | ---- | - | ---- | -
|
|At January 1                                                  |  | 14.3  |   | 13.1 |   | 11.9 |  
|Exchange adjustment                                           |  | (0.7  | ) | (0.5 | ) | 0.2  |  
|Share of associates' net profitdiscontinued operationsnote 6 |  | 2.7   |   | 1.8  |   | 1.1  |  
|Dividend                                                      |  | (0.2  | ) | (0.1 | ) | (0.1 | )
|Attributable to discontinued operationsnote 6                 |  | (16.1 | ) |     |   |     |  
|                                                              |  |       |   |      |   |      |  
|At December 31                                                |  |      |   | 14.3 |   | 13.1 |  
|                                                              |  |       |   |      |   |      |  
|Gross assets                                                  |  |      |   | 16.2 |   | 14.7 |  
|Gross liabilities                                             |  |      |   | (1.9 | ) | (1.6 | )
|                                                              |  |       |   |      |   |      |  
|                                                              |  |      |   | 14.3 |   | 13.1 |  
|                                                              |  |       |   |      |   |      |  

Gross
assets and gross liabilities of the associates are estimated based on the latest audited financial statements.

The
share of associates net profit includes a prior year tax credit of £1.5 million in 2005 in respect of tax on the unremitted earnings.

The
associated companies at December 31, 2005, 2004 and 2003 were as follows:

% holding

Nature of businessTyton Company of Japan

49

Cable management products3M/ECC

20

Cable management products


Tyton
Company of Japan has a reporting date of March 31, being the date of preparation of statutory financial statements.

At
December 31, 2005, the investment in associates has been included in assets held in disposal group held for sale, as these investments form part of the HellermannTyton Division
(note 6).

18. Inventories

|                 |  | At December 31
|---------------- |  | --------------
|
|
|Raw materials    |  | 5.8           
|Work in progress |  | 2.2           
|Finished goods   |  | 19.0          
|                 |  |               
|                 |  | 27.0          
|                 |  |               

An
expense of £2.8 million (2004 £0.4 million; 2003 £0.1 million) has been recognized in the period for inventory write-downs.

F-54

---





19. Trade and Other Receivables

|                               |  | At December 31
|------------------------------ |  | --------------
|
|
|Non-current assets             |  |               
|Other receivables              |  |              
|Prepayments                    |  | 1.7           
|                               |  |               
|                               |  | 1.7           
|                               |  |               
|Current assets                 |  |               
|Trade receivables              |  | 45.8          
|Owed by associates             |  |              
|Other receivables              |  | 2.3           
|Prepayments and accrued income |  | 8.2           
|                               |  |               
|                               |  | 56.3          
|                               |  |               
|                               |  | 58.0          
|                               |  |               

Trade and other receivables relating to discontinued operations are disclosed in note 6 for 2005.

Trade
and other receivables are non-interest bearing and are generally on 60 day settlement terms. Trade receivables are presented net of allowances for estimated irrecoverable
amounts of £0.5 million (2004 £1.3 million; 2003 £1.6 million), which have been estimated by the Group's management based on prior experience
and their assessment of the current economic environment. Other receivables are non-interest bearing.

The
directors consider that the carrying amount of trade and other receivables approximates to their fair value.

The
Group's credit risk is primarily attributable to its trade receivables, although the Group has no significant concentration of credit risk with exposure spread over a large number of
customers.

20. Cash and Cash Equivalents

|                         |  | At December 31
|------------------------ |  | --------------
|
|
|Cash at bank and in hand |  | 22.3          
|Short-term bank deposits |  | 26.9          
|                         |  |               
|                         |  | 49.2          
|                         |  |               

F-55

---



21. Trade and Other Payables  Current

|                                      |  | At December 31
|------------------------------------- |  | --------------
|
|
|Trade payables                        |  | 11.1          
|Payments received on account          |  | 6.9           
|Owed to associates                    |  |              
|Other taxes and social security costs |  | 2.7           
|Other payables                        |  | 4.4           
|Accruals and deferred income          |  | 37.8          
|                                      |  |               
|                                      |  | 62.9          
|                                      |  |               

Trade and other payables relating to discontinued operations are disclosed in note 6 for 2005.

Trade
payables are non-interest bearing and are normally settled on 60 day terms. Other payables are non-interest bearing.

The
directors consider that the carrying amount of trade payables approximates to their fair value.

22. Short-term Borrowings and Overdrafts

|                                                     |  | At December 31
|---------------------------------------------------- |  | --------------
|
|
|Senior unsecured loan notesnote 27                   |  | 3.2           
|Bank overdrafts (secured)                            |  | 0.4           
|Bank loans due within one year                       |  | 0.2           
|Finance lease obligations due within one yearnote 26 |  | 0.1           
|                                                     |  |               
|                                                     |  | 3.9           
|                                                     |  |               

Bank overdrafts are repayable on demand. Overdrafts are secured either by mortgages on the freehold properties or by floating charges on the assets of the
borrowing subsidiaries.

F-56

---



23. Deferred Tax

The movement in the deferred tax liabilities are as follows:

|                                            |  | Accelerated tax
depreciation |   | Other short
term temporary
differences |   | Total |  
|------------------------------------------- |  | ---------------------------- | - | -------------------------------------- | - | ----- | -
|
|At January 1, 2003                          |  | 1.7                          |   | 1.1                                    |   | 2.8   |  
|Exchange adjustment                         |  |                             |   | (0.2                                   | ) | (0.2  | )
|Movement in respect of pension liability    |  |                             |   | 0.5                                    |   | 0.5   |  
|Charge for the yearnote 11                  |  | (0.3                         | ) | 0.1                                    |   | (0.2  | )
|                                            |  |                              |   |                                        |   |       |  
|At December 31, 2003                        |  | 1.4                          |   | 1.5                                    |   | 2.9   |  
|Movement in respect of pension liability    |  |                             |   | (1.0                                   | ) | (1.0  | )
|Charge for the yearnote 11                  |  |                             |   | 0.6                                    |   | 0.6   |  
|                                            |  |                              |   |                                        |   |       |  
|At December 31, 2004                        |  | 1.4                          |   | 1.1                                    |   | 2.5   |  
|Attributed to discontinued operationsnote 6 |  | (1.3                         | ) | (0.6                                   | ) | (1.9  | )
|Exchange adjustment                         |  |                             |   | (0.4                                   | ) | (0.4  | )
|Charge during the yearnote 11               |  | 0.7                          |   | (0.1                                   | ) | 0.6   |  
|                                            |  |                              |   |                                        |   |       |  
|At December 31, 2005                        |  | 0.8                          |   |                                       |   | 0.8   |  
|                                            |  |                              |   |                                        |   |       |  

The movement in the deferred tax assets are as follows:

|                                                             |  | Other |  | Retirement benefit obligations |   | Total |  
|------------------------------------------------------------ |  | ----- |  | ------------------------------ | - | ----- | -
|
|At January 1, 2003                                           |  |      |  |                               |   |      |  
|Movement in respect of pension liability                     |  |      |  | 0.5                            |   | 0.5   |  
|Reinstatement of deferred tax asset on pension schemenote 11 |  |      |  | 12.6                           |   | 12.6  |  
|Tax on actuarial gainnote 11                                 |  |      |  | (0.1                           | ) | (0.1  | )
|                                                             |  |       |  |                                |   |       |  
|At December 31, 2003                                         |  |      |  | 13.0                           |   | 13.0  |  
|Tax on actuarial gainnote 11                                 |  |      |  | (0.9                           | ) | (0.9  | )
|Movement in respect of pension liability                     |  |      |  | (1.0                           | ) | (1.0  | )
|                                                             |  |       |  |                                |   |       |  
|At December 31, 2004                                         |  |      |  | 11.1                           |   | 11.1  |  
|Write off of deferred tax assetnote 11                       |  |      |  | (11.1                          | ) | (11.1 | )
|Recognized during the yearnote 11                            |  | 1.0   |  |                               |   | 1.0   |  
|                                                             |  |       |  |                                |   |       |  
|At December 31, 2005                                         |  | 1.0   |  |                               |   | 1.0   |  
|                                                             |  |       |  |                                |   |       |  

Deferred tax assets of £13.3 million (2004 £13.3 million; 2003 £18.3 million) arising principally on
timing differences in the US and UK have not been recognized. These assets can only be realized when they reverse against suitable taxable profits. Although the directors ultimately expect to realize
these assets, there is currently insufficient evidence under IAS 12 "Income Taxes" to recognize a deferred tax asset in respect of these timing differences.

A
deferred tax asset of £15.2 million in respect of the UK final salary pension scheme has not been recognized in 2005. In 2004 and 2003 an asset was recognized.

F-57

---



In
addition, the Group has tax losses arising in the United States of £79.6 million (2004 £70.6 million; 2003 £70.1 million) and in the
United Kingdom £42.2 million (2004 £39.6 million; 2003 £24.8 million) that are available for offset against future taxable profits. A deferred
tax asset has not been recognized in respect of these losses as their future recovery is uncertain. United States tax losses can be carried forward for 20 years and United Kingdom losses can be
carried forward indefinitely.

In
total deferred taxes assets amounting to £74.2 million (2004 £52.6 million; 2003 £50.3 million) have not been recognized on
unutilised losses and timing differences.

£0.1 million
of deferred tax (2004 £2.1 million; 2003 £2.1 million) is recognized on the unremitted earnings of overseas
subsidiaries, associates and the joint venture.

No
deferred tax asset has been recognized in respect of the tax deduction which may be available on the future exercise of stock options.

Temporary
differences arising in connection with interests in associates and joint ventures are insignificant.

24. Trade and Other Payables  Non-Current

|                |  | At December 31
|--------------- |  | --------------
|
|
|Other payables  |  | 0.2           
|Deferred income |  | 0.4           
|Pension         |  | 0.1           
|                |  |               
|                |  | 0.7           
|                |  |               

F-58

---



25. Provisions and Other Liabilities

|                                                         |  | Year ended
December 31 |  
|-------------------------------------------------------- |  | ---------------------- | -
|
|
|Other provisions                                         |  |                        |  
|Lease provisions                                         |  |                        |  
|At January 1                                             |  | 12.5                   |  
|Charged during the year                                  |  | 3.0                    |  
|Released during the year                                 |  |                       |  
|Transfers out                                            |  |                       |  
|Released in the year in relation to prior year disposals |  |                       |  
|Discount on unwind of lease provision                    |  | 0.3                    |  
|Utilized during the year                                 |  | (3.0                   | )
|Exchange adjustment                                      |  | 0.9                    |  
|                                                         |  |                        |  
|At December 31                                           |  | 13.7                   |  
|                                                         |  |                        |  
|Restructuring costs                                      |  |                        |  
|At January 1                                             |  | 1.3                    |  
|Charged during the year                                  |  | 4.0                    |  
|Utilized in the year                                     |  | (4.9                   | )
|Exchange adjustment                                      |  | 0.1                    |  
|                                                         |  |                        |  
|At December 31                                           |  | 0.5                    |  
|                                                         |  |                        |  
|Total other provisions                                   |  | 14.2                   |  
|                                                         |  |                        |  
|Current                                                  |  | 4.1                    |  
|Non-current                                              |  | 10.1                   |  
|                                                         |  |                        |  
|Total other provisions                                   |  | 14.2                   |  
|                                                         |  |                        |  

The
lease provisions are for the continuing obligations under leases in respect of properties which have been vacated by the Group. Where material, lease obligations are discounted. The
Group expects these provisions to be utilised over the next ten years.

The
restructuring costs relate to our exit from the Spirent DM joint venture.

26. Long-term Borrowings

|                                   |  | At December 31
|---------------------------------- |  | --------------
|
|
|Senior unsecured loan notesnote 27 |  | 67.7          
|Bank loans                         |  | 2.2           
|Other loans                        |  |              
|Finance lease obligations          |  | 1.3           
|                                   |  |               
|                                   |  | 71.2          
|                                   |  |               

F-59

---





26. Long-term Borrowings (Continued)

Finance lease obligations

|                                                  |                            | At December 31
|------------------------------------------------- | -------------------------- | --------------
|
|
|
|Amounts payable under finance leases:             |                            |               
|                                                  | Within one year            |               
|                                                  | Between one and five years |               
|                                                  | After five years           |               
|                                                  |                            |               
|                                                  |                            | 1.9           
|                                                  |                            |               
|Less: amounts representing future finance charges |                            | (0.5          
|                                                  |                            |               
|Present value of lease obligations                |                            | 1.4           
|                                                  |                            |               

All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments. The Group's obligations under finance leases
are secured by the lessors' charges over the leased assets.

Repayment
schedules for loans and finance leases at December 31, 2005 are as follows:

|                             |  |     |  | Finance Leases |  |    
|---------------------------- |  | --- |  | -------------- |  | ---
|
|
|Due within one year          |  | 0.2 |  | 0.1            |  | 0.1
|Between one and two years    |  | 0.2 |  | 0.1            |  | 0.1
|Between two and three years  |  | 2.0 |  | 0.1            |  | 0.1
|Between three and four years |  |    |  | 0.1            |  | 0.1
|Between four and five years  |  |    |  | 0.1            |  |   
|After five years             |  |    |  | 0.9            |  | 0.1
|                             |  |     |  |                |  |    
|                             |  | 2.4 |  | 1.4            |  | 0.5
|                             |  |     |  |                |  |    

27. Senior Unsecured Loan Notes

|                                    |                                  | At December 31
|----------------------------------- | -------------------------------- | --------------
|
|
|Due within one yearnote 22          |                                  |               
|                                    | Senior unsecured loan notes 2006 |               
|                                    |                                  |               
|Due after more than one yearnote 26 |                                  |               
|                                    | Senior unsecured loan notes 2006 |               
|                                    | Senior unsecured loan notes 2009 |               
|                                    |                                  |               
|                                    |                                  | 67.7          
|                                    |                                  |               
|                                    |                                  | 70.9          
|                                    |                                  |               

F-60

---



At December 31, 2005,2004 and 2003, the following loan notes were in issue:



Loan
notes are repayable:



The
loan note agreement provides for half yearly covenant ratio testing. The covenants ratios are as follows:



Covenant
ratios are calculated using UK GAAP as applied at December 31, 2002. As the loan notes were repaid in February 2006 covenant testing is not required for December 31, 2005.

If
the Group repaid at its option the total principal amount of the loan notes at December 31, 2005, a make whole amount of $14.3 million (£8.3 million)
would become payable.

On
February 15, 2006 the loan notes were repaid out of the proceeds of sale of the HellermannTyton Division. A make whole amount of $13.9 million (£7.4 million)
was also paid (see note 38).

28. Financial Risk Management

The Group's principal financial instruments, other than derivatives, comprise trade receivables, trade payables, bank and other loans, loan notes, finance leases,
bank overdrafts, cash and short-term deposits. The main purpose of these financial instruments, other than trade receivables and trade payables, is to raise finance for the Group's operations.

The
Group enters into derivative transactions, principally interest rate swaps and forward foreign exchange contracts, for the management of the Group's interest rate and currency risks
and other exposures when deemed appropriate.

F-61

---



The
key objective of the Group Treasury department is to manage the financial risks of the business and to ensure that sufficient liquidity is available to the Group. All treasury
activity operates within a formal control framework. The Board has approved treasury policies and guidelines and periodically reviews treasury activities. Additionally, it is the Group's policy that
speculative treasury transactions are expressly forbidden.

Interest rate risk

The Group's exposure to market risk for changes in interest rates relates primarily to the Group's long term debt obligations. The objective of the Group's
interest rate management policy is to reduce the volatility of the interest charge. Interest rate exposure is managed through an optimum mix of fixed and floating rate debt and the use of interest
rate swaps. At December 31, 2005, after taking into account the effect of interest rate swaps, approximately 42% (2004 51%; 2003 57%) of the Group's borrowings are at a fixed rate of interest.
As discussed in note 38, Post balance sheet events, the Group's senior unsecured loan notes were repaid in February 2006.

Foreign currency risk

Currency exposures arise from trading transactions undertaken by the Group in foreign currencies and on the translation of the operating results and net assets of
overseas subsidiaries. As a result of the Group having significant operations in the United States, its results can be affected significantly by movements in the US dollar exchange rate. During the
year, sterling weakened against the US dollar.

Group
Treasury, by means of forward foreign exchange contracts, carries out the majority of the transaction hedging activity. The Group does not enter into instruments to hedge the
translation exposure of the operating results or net assets of its overseas subsidiaries since these are accounting and not cash exposures. However, to provide a partial hedge, net investment hedges
are entered into to match, as far as possible, the currency of borrowings with the currency profile of the operating results and net assets.

Credit risk

The Group has no significant concentrations of credit risk. The Group has implemented policies that require appropriate credit checks on potential customers
before sales commence. Financial instrument counterparties are subject to pre-approval by the Group Audit Committee and such approval is limited to financial institutions with a rating of
Standard & Poors A or Moodys A-2 or better. The amount of exposure to any individual counterparty is subject to a limit.

Liquidity risk

The Group's objective is to ensure that there are sufficient sources of funding to meet projected requirements. Its operations are financed through a combination
of retained earnings and external financing. Financing is raised principally by the the parent Company and lent to subsidiaries on commercial terms. Debt is largely sourced from the syndicated bank
market and the US private placement market.

F-62

---



29. Financial Instruments

(a)   Interest Rate Risk

The interest rate profile of the Group's financial assets and liabilities at December 31, was as follows:

|          |  | At December 31, 2005
|--------- |  | --------------------
|
|
|Sterling  |  | 21.4                
|US dollar |  | 10.6                
|Euro      |  | 4.4                 
|Other     |  | 5.5                 
|          |  |                     
|          |  | 41.9                
|          |  |                     

Trade receivables for the continuing and discontinued operations have been excluded from the above table as they are all due in less than one year and are
non-interest bearing.

|          |  | At December 31, 2004
|--------- |  | --------------------
|
|
|Sterling  |  | 29.1                
|US dollar |  | 9.1                 
|Euro      |  | 5.8                 
|Other     |  | 4.3                 
|          |  |                     
|          |  | 48.3                
|          |  |                     
|
|
|
|Sterling  |  | 8.5                 
|US dollar |  | 17.2                
|Euro      |  | 4.0                 
|Other     |  | 4.3                 
|          |  |                     
|          |  | 34.0                
|          |  |                     

F-63

---



The financial assets of the Group comprise:

|                                                                        |  | At December 31
|----------------------------------------------------------------------- |  | --------------
|
|
|Receivables due after more than one year (excluding prepayments)note 19 |  |              
|Cash and cash equivalentsnote 20                                        |  | 49.2          
|Derivative financial instrumentssee below                               |  | 2.6           
|                                                                        |  |               
|                                                                        |  | 51.8          
|                                                                        |  |               

Floating rate financial assets comprise cash deposits at call, seven day and monthly rates.

|          |  | At December 31, 2005
|--------- |  | --------------------
|
|
|Sterling  |  |                    
|US dollar |  | 31.4                
|Euro      |  | 1.4                 
|Other     |  |                    
|          |  |                     
|          |  | 32.8                
|          |  |                     

Trade payables for the continuing and discontinued operations have been excluded from the above table as they are all due in less than one year and are
non-interest bearing.

|          |  | At December 31, 2004
|--------- |  | --------------------
|
|
|Sterling  |  |                    
|US dollar |  | 30.2                
|Euro      |  | 9.7                 
|Other     |  |                    
|          |  |                     
|          |  | 39.9                
|          |  |                     
|
|
|
|Sterling  |  |                    
|US dollar |  | 43.7                
|Euro      |  | 10.0                
|Other     |  | 0.2                 
|          |  |                     
|          |  | 53.9                
|          |  |                     

F-64

---



The financial liabilities of the Group comprise:

|                                                           |  | At December 31
|---------------------------------------------------------- |  | --------------
|
|
|Short-term borrowings and overdraftsnote 22                |  | 3.9           
|Long-term senior unsecured loan notesnote 26               |  | 67.7          
|Long-term bank loansnote 26                                |  | 2.2           
|Long-term other loans and finance lease obligationsnote 26 |  | 1.3           
|Non-current other payablesnote 24                          |  | 0.2           
|Provisionsnote 25                                          |  | 14.2          
|Derivative financial instruments see below                 |  | 2.7           
|                                                           |  |               
|                                                           |  | 92.2          
|                                                           |  |               

The floating rate liabilities at December 31, 2005 comprise primarily $72.1 million (2004 and 2003 $72.1 million) of the senior unsecured loan notes
for which an interest rate swap is in place. Other floating rate liabilities bear interest at various rates set with reference to the prevailing LIBOR or equivalent for the time period and country.

Finance
lease obligations of the discontinued operations of £9.0 million and other loans of £0.7 million have not been included in the tables for
2005, see note 6.

The
interest rate risk profile at December 31, 2005 of financial assets and liabilities is as follows:

|                                                             |  | At December 31, 2005 |  
|------------------------------------------------------------ |  | -------------------- | -
|
|
|Fixed rate                                                   |  |                      |  
|Senior unsecured loan notes                                  |  | (3.2                 | )
|Obligations under finance leases and hire purchase contracts |  | (0.1                 | )
|US dollar bank loan $4.2 million at 7% interest              |  | (0.2                 | )
|                                                             |  |                      |  
|                                                             |  | (3.5                 | )
|                                                             |  |                      |  
|Floating rate                                                |  |                      |  
|Cash at bank and in hand                                     |  | 39.3                 |  
|Bank overdrafts                                              |  | (0.4                 | )
|Senior unsecured loan notes                                  |  |                     |  
|Interest rate swap (see 29(e) below)                         |  |                     |  
|Foreign currency contracts                                   |  | 1.9                  |  
|                                                             |  |                      |  
|                                                             |  | 40.8                 |  
|                                                             |  |                      |  

F-65

---





29. Financial Instruments (Continued)

Interest
on financial instruments classified as floating rate is repriced at intervals of less than one year. Interest on financial instruments classified as fixed rate is fixed until
the maturity of the instrument. The other financial instruments of the Group that are not included in the above tables are non-interest bearing and are therefore not subject to interest rate risk.

|                      |  |     |  |      |  |     |  | At December 31, 2003
|--------------------- |  | --- |  | ---- |  | --- |  | --------------------
|
|
|
|Financial liabilities |  |     |  |      |  |     |  |                     
|Sterling              |  |    |  |     |  | 5.0 |  | 11.5                
|US dollar             |  | 9.2 |  | 4.6  |  | 2.9 |  | 9.2                 
|Euro                  |  | 4.9 |  | 12.1 |  | 8.4 |  | 5.7                 
|Other                 |  |    |  |     |  |    |  | 11.2                
|Group                 |  | 8.1 |  | 6.4  |  | 3.6 |  | 8.6                 

(b)   Undrawn committed borrowing facilities

The undrawn committed borrowing facilities at December 31, were as follows:

|                             |  | At December 31
|---------------------------- |  | --------------
|
|
|Expiring in one year or less |  | 30.1          
|                             |  |               

The committed borrowing facilities at December 31, 2005 comprise primarily of a £30 million working capital facility. This facility was
cancelled in February 2006 on completion of the sale of the HellermannTyton Division.

(c)   Currency exposure of financial assets and liabilities

The table shows the net unhedged monetary assets and liabilities of the Group at December 31. These monetary assets and liabilities are not denominated in
their functional currency and therefore give rise to exchange gains and losses in the income statement.

|                                       |  | At December 31, 2005 |  
|-------------------------------------- |  | -------------------- | -
|
|
|
|Functional currency of Group operation |  |                      |  
|Sterling                               |  |                     |  
|US dollar                              |  | (0.6                 | )
|Euro                                   |  | (0.5                 | )
|Other                                  |  | (0.5                 | )
|                                       |  |                      |  
|                                       |  | (1.6                 | )
|                                       |  |                      |  
|                                       |  |                      |  

F-66

---



|                                       |  | At December 31, 2004 |  
|-------------------------------------- |  | -------------------- | -
|
|
|
|Functional currency of Group operation |  |                      |  
|Sterling                               |  |                     |  
|US dollar                              |  | (0.7                 | )
|Euro                                   |  | (0.6                 | )
|Other                                  |  | (0.5                 | )
|                                       |  |                      |  
|                                       |  | (1.8                 | )
|                                       |  |                      |  
|
|
|
|
|Functional currency of Group operation |  |                      |  
|Sterling                               |  |                     |  
|US dollar                              |  | (0.3                 | )
|Euro                                   |  | (0.8                 | )
|Other                                  |  | (1.9                 | )
|                                       |  |                      |  
|                                       |  | (3.0                 | )
|                                       |  |                      |  

(d)   Fair value of financial instruments

Set out below is a comparison by category of the carrying amounts and fair values of all of the Group's financial assets and liabilities (other than current trade
and other receivables and current trade

F-67

---



and
other payables that approximate fair value) that are carried in the financial statements at other than fair values.

|                                             |  | At December 31 |  
|-------------------------------------------- |  | -------------- | -
|
|
|
|Financial assets                             |  |                |  
|Cash and cash equivalentsnote 20             |  | 49.2           |  
|Other debtorsnote 19                         |  |               |  
|Financial liabilities                        |  |                |  
|Short-term borrowings and overdraftsnote 22  |  | (3.9           | )
|Other financial liabilitiesnote 24           |  | (0.2           | )
|Long-term senior unsecured loan notesnote 26 |  | (67.7          | )
|Other long-term borrowingsnote 26            |  | (3.5           | )
|Provisions and other liabilitiesnote 25      |  | (14.2          | )
|                                             |  |                |  
|                                             |  | (40.3          | )
|                                             |  |                |  
|Interest rate swaps                          |  | (2.0           | )
|Currency derivatives                         |  | 1.9            |  
|                                             |  |                |  
|                                             |  | (40.4          | )
|                                             |  |                |  

Market values have been used to determine the fair value of the long-term senior unsecured loan notes. The fair value of derivatives and borrowings has been
calculated by discounting the expected future cash flows at prevailing interest rates.

(e)   Derivative financial instruments

The fair value of the derivative financial instruments at December 31, 2005 is as follows:

|                     |  | Assets |  | Liabilities |  
|-------------------- |  | ------ |  | ----------- | -
|
|Interest rate swaps  |  |       |  | (2.0        | )
|Currency derivatives |  | 2.6    |  | (0.7        | )
|                     |  |        |  |             |  
|                     |  | 2.6    |  | (2.7        | )
|                     |  |        |  |             |  

The derivative financial instruments are as follows:

Interest rate swaps

Fixed to floating interest rate swaps were entered into on May 23, 2003 on $72.1 million of the senior unsecured loan notes. The swaps terminate on
November 23, 2009 and can be cancelled at the bank's option at six monthly intervals. The swaps have been transacted with two banks and are split $48.0 million and $24.1 million
between them. The terms of the $48.0 million swap allow for either

F-68

---



party
to exercise a break on November 23, 2008. Should a break take place a mark to market settlement would be due at fair value.

The
interest rate swaps have been designated as hedges and following the adoption of IAS 39 on January 1, 2005 are included in the balance sheet as derivative financial
instruments non-current liabilities at their fair value with movements in fair value being reflected through the income statement.

Currency derivatives

The Group uses forward foreign exchange contracts in the management of transactional exchange rate exposures. These contracts are designated where possible as
hedging instruments.

At
December 31, 2005, the Group held foreign exchange contracts designated as hedges in respect of the forward purchase of dollars to establish the sterling value of the
anticipated repayment of senior unsecured loan notes associated with the disposal of the HellermannTyton Division. The terms of this contract are as follows:

|                           |  | Maturity         |  | Exchange rate
|-------------------------- |  | ---------------- |  | -------------
|Buy US dollars 140,000,000 |  | January 26, 2006 |  | 1.77028      

At December 31, 2005, the Group held foreign exchange contracts designated as hedges in respect of the forward purchase of Yen to establish the sterling
value of the acquisition of the majority interest in the Tyton Company of Japan associated with the disposal of HellermannTyton Division. The terms of this contract are as follows:

|                      |  | Maturity         |  | Exchange rate
|--------------------- |  | ---------------- |  | -------------
|Buy Yen 5,252,360,000 |  | January 26, 2006 |  | 204.59       

At December 31, 2005 the Group held various foreign exchange contracts designated as hedges in respect of the forward sale of US dollars and euro on
trading transactions. These contracts total £30.6 million, are for various maturity dates over the period to December 2006 and are at exchange rates in the range 1.72 to 1.80 for US
dollar contracts and 1.45 to 1.46 for euro contracts.

Hedge of net investment in foreign entities

As at December 31, 2005 senior unsecured loan notes of $124.8 million (2004 $124.8 million; 2003 $144.2 million) have been designated
as a hedge of the net investments in the United States and are being used to reduce the exposure of the foreign exchange risk. Gains or losses on the retranslation of this borrowing are transferred to
equity to offset any gains or losses on translation of the net investments in subsidiaries.

F-69

---



Unrealized
gains and losses on instruments used for hedging are as follows:

|                                                                           |                     | Year ended December 31 |    
|-------------------------------------------------------------------------- | ------------------- | ---------------------- | ---
|
|
|
|Unrealized gains/(losses) at January 1                                     |                     | 0.5                    |    
|Gains/(losses) arising in previous years realized in the year              |                     | (0.5                   | )  
|                                                                           |                     |                        |    
|Gains/(losses) arising before January 1 that were not realized in the year |                     |                       |    
|Gains/(losses) arising in the year that were not realized                  |                     | 2.6                    |    
|                                                                           |                     |                        |    
|Unrealized gains/(losses) on hedges at  December 31                        |                     | 2.6                    |    
|                                                                           |                     |                        |    
|Expected to be realized:                                                   |                     |                        |    
|                                                                           | In one year or less |                        | 2.6
|                                                                           | In later years      |                        |   
|                                                                           |                     |                        |    
|                                                                           |                     | 2.6                    |    
|                                                                           |                     |                        |    

30. Operating Lease Commitments

At December 31, the Group had outstanding commitments for future minimum lease payments under non-cancelable operating leases, which fall due as follows:

|                             |  | At December 31
|---------------------------- |  | --------------
|
|
|Continuing operations        |  |               
|Within one year              |  | 7.6           
|In the second to fifth years |  | 17.1          
|Over five years              |  | 5.4           
|                             |  |               
|                             |  | 30.1          
|                             |  |               
|Discontinued operations      |  |               
|Within one year              |  | 1.6           
|In the second to fifth years |  | 4.2           
|Over five years              |  | 9.0           
|                             |  |               
|                             |  | 14.8          
|                             |  |               
|                             |  | 44.9          
|                             |  |               

F-70

---





30. Operating Lease Commitments (Continued)

The Group leases certain land and buildings under non-cancelable operating lease agreements with a variety of terms. The Group also leases certain plant and
equipment under non-cancelable operating lease agreements. Total future sub-lease payments receivable relating to the above leases amounted to £5.4 million (2004 £7.0 million;
2003 £8.0 million).

The
aggregate payments, for which there are commitments under operating leases at December 31, 2005 fall due as follows:

|                             |  | Land and
Buildings |  | Plant and
Equipment |  | Total
|---------------------------- |  | ------------------ |  | ------------------- |  | -----
|
|Continuing operations        |  |                    |  |                     |  |      
|Due within one year          |  | 7.4                |  | 0.2                 |  | 7.6  
|Between one and two years    |  | 6.4                |  | 0.1                 |  | 6.5  
|Between two and three years  |  | 4.6                |  |                    |  | 4.6  
|Between three and four years |  | 3.8                |  |                    |  | 3.8  
|Between four and five years  |  | 2.2                |  |                    |  | 2.2  
|After five years             |  | 5.4                |  |                    |  | 5.4  
|                             |  |                    |  |                     |  |      
|                             |  | 29.8               |  | 0.3                 |  | 30.1 
|                             |  |                    |  |                     |  |      
|Discontinued operations      |  |                    |  |                     |  |      
|Due within one year          |  | 1.3                |  | 0.3                 |  | 1.6  
|Between one and two years    |  | 1.2                |  | 0.1                 |  | 1.3  
|Between two and three years  |  | 0.9                |  | 0.1                 |  | 1.0  
|Between three and four years |  | 0.9                |  | 0.1                 |  | 1.0  
|Between four and five years  |  | 0.9                |  |                    |  | 0.9  
|After five years             |  | 9.0                |  |                    |  | 9.0  
|                             |  |                    |  |                     |  |      
|                             |  | 14.2               |  | 0.6                 |  | 14.8 
|                             |  |                    |  |                     |  |      
|                             |  | 44.0               |  | 0.9                 |  | 44.9 
|                             |  |                    |  |                     |  |      

31. Share Options

Description of employee share schemes

(a) 1995 Executive Share Option Scheme ("ESOS")

The ESOS is now closed (however outstanding options may still be exercised) and has been replaced by the Employee Incentive Plan referred to in (b) below.

The
HM Revenue & Customs ("HMRC") approved ESOS incorporates the guidelines issued by the Association of British Insurers ("ABI") at that time. It was subsequently amended by the Board
to facilitate the award of unapproved share options both in the UK and overseas.

Awards
under the ESOS, normally determined annually, were at the sole discretion of the Remuneration Committee after considering recommendations made to it by the Chief Executive. No
price was payable on the grant of an option and no options have been, or could be, granted at a discount to the market price.

The
normal exercise period for options granted under the ESOS is between the third and tenth anniversary of the date of grant. Options awarded under the ESOS are subject to the
achievement of

F-71

---



an
earnings per share ("EPS") performance condition before they can be exercised. The condition is that over a period of three consecutive financial years, there has been an increase in the Company's
adjusted EPS which is at least 6% more than the increase in the Retail Price Index over the same period. The performance condition is tested on the third anniversary of grant and, if it has not been
met at that time, at each subsequent anniversary of grant until the option expires (ie on the tenth anniversary of grant in normal circumstances).

All
ESOS grants made after May 11, 2000 to executive directors are subject to enhanced performance conditions on exercise. The performance conditions require the Company's adjusted EPS
to increase over a period of three consecutive financial years within a range of 9% (minimum performance for 25% option vesting) and 15% (for 100% option vesting), with a sliding scale between these
points. In addition, performance testing over the ten year option term is measured from a base point fixed at the date of grant. Performance will be tested on the third anniversary of grant and, if
the target conditions at that time have not yet been met in full, performance will be tested again on the fourth and fifth anniversaries of grant only, with the performance hurdle being increased in
proportion to the extended period.

(b) 2005 Employee Incentive Plan ("EIP")

On May 4, 2005, Spirent shareholders approved the EIP to replace the now closed ESOS. The EIP is currently available for selected employees (including executive
directors) on a similar discretionary basis as the ESOS and any awards will be subject to prior satisfactory individual performance. No price is payable on the grant of an award and no award has been
granted at a discount to the market price. The Company is able to grant share options, including HMRC approved options, share settled stock appreciation rights ("SARs") and performance shares under
the EIP.

In
normal circumstances, options or SARs under the EIP will vest three years following grant provided the Company's EPS growth targets (after excluding inflation) have been met over a
three year performance period. The growth targets in respect of the initial award require that the Company's EPS increases within a range of 6% per annum (for 25% vesting) and 15% per annum (for 100%
vesting) over the performance period, with a sliding scale between these points.

In
normal circumstances, performance shares under the EIP will vest three years following grant provided the Company's total shareholder return ("TSR") targets have been met over a three
year performance period. The performance conditions require Spirent's TSR to be between the median of a comparator group (for 30% vesting) and the upper quartile of a comparator group (for 100%
vesting) over the performance period, with a sliding scale between these points. The comparator group consists of the 30 largest companies by market capitalisation in the FTSE TechMARK 100 Index,
excluding those TechMARK companies who are also constituents of the FTSE100 Index at the commencement of the performance period.

All
EIP awards will be tested once on or shortly following the third anniversary of grant. Any part of an award which does not vest shall lapse (ie there is no opportunity for
retesting).

SARs
granted under the EIP will deliver the appreciation value (ie the aggregated increase in market value of an Ordinary share over the base price of the SAR) in the form of new issue
Ordinary shares. This SARs approach, which is also being utilised for the Spirent Stock Incentive Plan (see note (c) below) will help the Company manage its dilution headroom more efficiently as only
the SAR gain

F-72

---



and
not the entire share value needs to be funded. Using a SARs based approach, it is not possible to determine the precise level of dilution until the SARs are exercised. 2.2 million SARs with a base
price of 53 pence were outstanding in respect of the EIP as at December 31, 2005, however, no SARs have been exercised.

Options
and SARs granted under the EIP expire on the tenth anniversary of their grant unless they have previously lapsed or been exercised.

(c) Spirent Stock Incentive Plan ("SSIP")

The SSIP (formerly the Spirent Stock Option Plan) was introduced in 2000. This discretionary plan is primarily targeted at selected employees in the
Communications group with grants normally determined annually by reference to the seniority and contribution of the individual, together with the performance
of the relevant business and prevailing local market practice. Under the SSIP, grants are also permitted to selected newly hired and promoted employees on a monthly basis.

Following
an Extraordinary General Meeting held in June 2004, shareholders approved the renewal of the SSIP until the Company's 2007 Annual General Meeting along with several amendments
including the ability to award SARs as well as stock options. The Company is mindful of the need to continue to manage shareholder dilution in a responsible manner. The current shareholder approved
mandate regarding annual dilution rates includes an annual allowance of 2.5% of shares outstanding for the SSIP and 0.6% of shares outstanding for the EIP (see (b) above). The Remuneration Committee
does not propose any change to the aggregate of 3.1% of shares outstanding that could be granted annually under both the SSIP and EIP, but believes it would be helpful to allow flexibility in the mix
to reflect future operational requirements. 38.5 million SARs with a base price of between 42 pence and 71 pence were outstanding in respect of the SSIP at December 31, 2005, however, no SARs
have been exercised.

Awards
made pursuant to the SSIP normally vest over four years, provided that the employee remains in employment. Awards normally become 25% exercisable on the first anniversary of the
date of grant and thereafter in equal proportions on a monthly basis over a further 36 months. Any award not exercised by the seventh anniversary of grant will lapse.

SSIP
awards granted from June 2004 to certain senior managers will only become exercisable subject to the achievement of applicable EPS performance conditions.

No
price is payable on the grant of options or SARs and no options or SARs have been, or can be, granted at a discount to the market price.

(d) Netcom Amended and Restated Stock Option Plan ("NARSOP")

Spirent completed the acquisition of Netcom Systems, Inc. ("Netcom") in 1999. $44.5 million of the total consideration was satisfied through the roll-over of
outstanding options over Netcom shares, primarily held by Netcom employees, into options over approximately 23.8 million Ordinary shares (as adjusted) on substantially similar terms as previously
existed under the NARSOP. All remaining outstanding options are fully vested and exercisable until they expire.

F-73

---



(e) Zarak Amended and Restated Stock Option Plan ("ZARSOP")

Out of a total consideration of approximately 44.9 million Ordinary shares issued for the acquisition of Zarak Systems Corporation ("Zarak") in 2000,
approximately 3.8 million shares arose in connection with the roll-over of outstanding options over Zarak shares into options over Spirent Ordinary shares on substantially similar terms as previously
existed under the ZARSOP. These options are primarily held by Zarak employees and have either a five or ten year life from the original date of grant.

Unvested
rolled-over options were capable of immediate exercise (ie prior to their respective vesting date) and any shares arising from such an event were held in the ESOT until the
relevant vesting date. The option holder was entitled to the beneficial (but not legal) interest in the shares whilst they were held in trust but they remained subject to forfeiture (with the original
option exercise prices being refunded to the participant) if the participant's employment was terminated prior to the vesting date. All ZARSOP options and resulting shares held in the ESOT have now
fully vested.

(f) Caw Amended and Restated Stock Plan ("CARSP")

Out of a total initial consideration for the acquisition of Caw Networks, Inc. ("Caw") in 2002 of $49 million, approximately $4 million was in respect of Spirent
Ordinary shares and options which arose on the roll-over of outstanding options and shares under the previous Caw employee stock plan. The options and shares will vest over a period expiring in 2006
on substantially similar terms as previously existed under the CARSP. The options are held by Caw employees and have a ten year life from the original date of grant. Pursuant to the terms of the
Merger Agreement for Caw, an additional cash payment of 78.8 US cents was payable as each share vested or upon the exercise of a vested option.

Any
Ordinary shares issued under the CARSP are restricted until they have vested or are not at risk from forfeiture under the plan rules. Unvested rolled-over options are capable of
immediate exercise (ie prior to their respective vesting date) and any shares arising from such an event are held in the ESOT until the relevant vesting date. The option holder is entitled to the
beneficial (but not legal) interest in the shares whilst they are held in the ESOT but they remain subject to forfeiture (with the original option exercise prices being refunded to the participant) if
the participant's employment is terminated prior to the vesting date.

In
accordance with the original terms for acquiring Caw, in March 2004, Spirent allotted 4.3 million Ordinary shares and issued 75,000 options following the achievement by Caw of certain
technical and financial earn out targets. Participation in the CARSP entitled the participants to a share in the earn out. Any earn out payment for an outstanding CARSP option was made by increasing
the number of shares subject to the option and decreasing the per share exercise price so as to preserve the existing aggregate total exercise price. Of the 4.3 million shares, 54,000 shares were
issued to the ESOT in respect of unvested restricted shares, which remained subject to forfeiture prior to vesting. As a result
of the earn out, the additional cash payment referred to above was adjusted to 66.9 US cents as each share vests or upon the exercise of a vested option.

The
Ordinary shares subject to rolled-over options from the acquisition of Netcom, Zarak and Caw, or granted under the SSIP, do not count toward ABI scheme limits. The plans mentioned in

F-74

---



(a) and
(d) to (f) above are closed to new entrants and no further awards of options can be made under them.

(g) UK Savings Related Share Option Scheme ("SRSOS") and 2005 Sharesave Scheme

The SRSOS closed in 2005 and was replaced by the 2005 Sharesave Scheme. SRSOS options which remain outstanding may still be exercised prior to expiry, however no
further grants can be made. Both schemes operate as HMRC approved Save-As-You-Earn schemes and are open to all UK employees, subject to a qualifying service period. Any future sharesave invitations
will be made under the 2005 Sharesave Scheme, which is broadly similar to the SRSOS.

The
employee enters into a Save-As-You-Earn contract with the Company's savings carrier to save a regular sum of between £5 and £250 per month for a fixed period
of either three or five years.

No
price is payable on the grant of an option. The option exercise price is calculated by reference to the middle market price of an Ordinary share on the business day prior to the
beginning of the invitation period, discounted by up to 20%, at the Board's discretion. Options are normally exercisable within six months of the third, fifth or seventh anniversary of the contract
commencement date, as elected by the option holder at the start of the contract.

The
Company operates the SST to honour the contractual commitment to deliver Ordinary shares against the valid exercise of outstanding options under the SRSOS. The SST, a wholly-owned
subsidiary of Spirent Communications plc, acts as sole trustee. During the year, 276,196 shares were transferred to participants. SST has waived all rights to receive dividends payable on its
registered shareholding except for 0.01 pence per annum in aggregate and accordingly such shareholding is not included in the Company's EPS calculation as referred to in note 12.

(h) US Employee Stock Purchase Plan ("ESPP")

The ESPP operates on a broadly similar basis to the Sharesave Scheme. It enables the Company to grant eligible US employees the right to acquire Spirent American
Depositary Shares using proceeds of a savings contract. When joining the ESPP, participants enter into a contract to save up to 15% of basic salary (gross), subject to an individual maximum of $1,000
(net) per month, over a contract period of 12 months by way of regular payroll deductions.

No
price is payable on the grant of a purchase right. The purchase price will be based on the market value of an Ordinary share either on the first day of the offering period or on the
last day of the offering period, whichever price is lower, less a 15% discount or, where shares are to be subscribed, their nominal value (if greater).

(i) Global All Employee Share Purchase Plan ("GAESPP")

The GAESPP was approved by shareholders in 2001 and offers employees in countries other than the UK or US an opportunity to share in the Company's performance
through share ownership. The GAESPP was implemented in Canada in January 2002 and operates on similar terms to the ESPP above, with participants entering into a 12 month contract to save up to 15% of
basic salary (gross), subject to an individual maximum of Cdn $1,000 (net) per month.

F-75

---



(j) UK Employee Share Purchase Plan ("UK ESPP")

On May 4, 2005, shareholders approved the UK ESPP, which is an HMRC approved share incentive plan, available to all UK employees (subject to a qualifying service
period). The UK ESPP offers three ways to provide Ordinary shares to employees: free shares, partnership shares and matching shares. The UK ESPP will operate in conjunction with a trust, which will
hold the shares on the behalf of participants.

Each
year awards of free shares may be made to eligible employees up to a value of £3,000. Awards may be made subject to performance targets determined by the directors.
In normal circumstances, free shares must be held in trust for between three and five years and normally become free of income tax and national insurance if held for five years.

Employees
may be offered the opportunity to purchase partnership shares out of monthly contributions taken from pre-tax salary (up to £1,500 or 10% of salary, if less). The
directors determine a savings period of between one and 12 months following which the shares are purchased. Where the savings period is longer than one month, the purchase price will be the lesser of
the price at the beginning of the accumulation period or the price at the end. Participants can withdraw partnership shares from the trust at anytime, however, doing so before five years may trigger a
tax liability.

If
partnership shares have been offered to employees, the Company may also offer matching shares up to a maximum of two matching shares for each partnership share. In normal
circumstances, matching shares must be held in trust for a period of at least three years and may be subject to forfeiture if the participant leaves employment prior to the end of this period.

No
awards have been made so far under this plan.

(k) Stock Appreciation Rights Plan ("SARP")

The SARP was introduced in September 1999 as an interim incentive arrangement for the employees of Netcom following the closure of the NARSOP described in (d)
above and subsequently for certain other employees in the Communications group. Under the SARP, recruitment, promotion and recognition awards over Ordinary shares have been made in line with historic
and local competitive market practice on a quarterly basis at the discretion of a committee of senior executives. The operation of the SARP reflects as far as practicable the now closed NARSOP.
Accordingly, rights under the SARP vest over four years, 25% vesting one year after the date of grant and the remainder vesting on a monthly basis over a further 36 months. Rights granted are not
subject to the fulfilment of any pre-exercise performance conditions.

The
SARP will deliver the appreciation value (ie the aggregated increase in the market value of an Ordinary share over the rights price) in the form of existing Ordinary shares which
have been purchased in the market by the Company's ESOT. The maximum number of shares over which SARP awards can be made is 5.25 million.

F-76

---





31. Share Options (Continued)

At December 31, 2005, the following rights were outstanding under the SARP:

|Rights exercise dates |  | Rights price |  | Number of
rights
outstanding
|--------------------- |  | ------------ |  | ----------------------------
|
|09.10.00-06.29.10     |  | 182-400      |  | 2.4                         

A
reconciliation of movements in share incentives over the three years to December 31, 2005 is shown below:

|                                         |  | Executive Share
Option Schemes(1) |   | 2005 Employee
Incentive Plan(2) |  | Spirent Stock
Incentive Plan(3) |  | Acquisition
Plans(4) |  | UK Sharesave
Schemes(5) |   | Employee Stock
Purchase Plans(6)
|---------------------------------------- |  | --------------------------------- | - | ------------------------------- |  | ------------------------------- |  | -------------------- |  | ----------------------- | - | --------------------------------
|
|
|Options outstanding at January 1, 2003   |  | 18.0                              |   | 180                             |  |                                |  |                     |  | 79.6                    |   | 215                             
|Granted                                  |  | 7.6                               |   | 16                              |  |                                |  |                     |  | 21.1                    |   | 57                              
|Exercised                                |  |                                  |   |                                |  |                                |  |                     |  | (0.4                    | ) | 16                              
|Forfeited                                |  | (0.3                              | ) | 220                             |  |                                |  |                     |  | (33.4                   | ) | 309                             
|Expired                                  |  | (2.7                              | ) | 180                             |  |                                |  |                     |  | (4.2                    | ) | 289                             
|                                         |  |                                   |   |                                 |  |                                 |  |                      |  |                         |   |                                 
|Options outstanding at December 31, 2003 |  | 22.6                              |   | 125                             |  |                                |  |                     |  | 62.7                    |   | 108                             
|Granted                                  |  | 6.2                               |   | 61                              |  |                                |  |                     |  | 25.0                    |   | 68                              
|Exercised                                |  | (0.1                              | ) | 29                              |  |                                |  |                     |  | (2.6                    | ) | 24                              
|Forfeited                                |  | (0.1                              | ) | 156                             |  |                                |  |                     |  | (5.9                    | ) | 85                              
|Expired                                  |  | (1.5                              | ) | 184                             |  |                                |  |                     |  | (2.5                    | ) | 284                             
|                                         |  |                                   |   |                                 |  |                                 |  |                      |  |                         |   |                                 
|Options outstanding at December 31, 2004 |  | 27.1                              |   | 107                             |  |                                |  |                     |  | 76.7                    |   | 94                              
|Granted                                  |  |                                  |   |                                |  | 3.2                             |  | 40                   |  | 24.3                    |   | 54                              
|Exercised                                |  | (2.1                              | ) | 16                              |  |                                |  |                     |  | (4.2                    | ) | 20                              
|Forfeited                                |  | (0.5                              | ) | 141                             |  |                                |  |                     |  | (7.9                    | ) | 67                              
|Expired                                  |  | (3.3                              | ) | 175                             |  |                                |  |                     |  | (7.3                    | ) | 177                             
|                                         |  |                                   |   |                                 |  |                                 |  |                      |  |                         |   |                                 
|Options outstanding at December 31, 2005 |  | 21.2                              |   | 105                             |  | 3.2                             |  | 40                   |  | 81.6                    |   | 81                              
|                                         |  |                                   |   |                                 |  |                                 |  |                      |  |                         |   |                                 
|Options exercisable                      |  |                                   |   |                                 |  |                                 |  |                      |  |                         |   |                                 
|At December 31, 2003                     |  | 5.7                               |   | 152                             |  |                                |  |                     |  | 25.4                    |   | 118                             
|At December 31, 2004                     |  | 8.2                               |   | 124                             |  |                                |  |                     |  | 36.3                    |   | 118                             
|At December 31, 2005                     |  | 4.0                               |   | 152                             |  |                                |  |                     |  | 39.5                    |   | 103                             

---

F-77

---



The following information relates to the outstanding share options:

|                                  |  |       |  |                                                                                                                                                                   |  |                                                       |     | 2005                          |  | 2004                                  |  | 2003                               
|--------------------------------- |  | ----- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------------------------- | --- | ----------------------------- |  | ------------------------------------- |  | -----------------------------------
|
|
|Executive Share Option Schemes(1) |  | a     |  | 03.25.06-03.24.13
10.03.04-08.04.14
04.11.98-05.01.12
05.11.03-04.08.11                                                                                           |  | 16
56-72
91-163
305-598                               |     | 16
62
125
318                 |  | 5.2
6.8
6.6
2.6                       |  | 7.2
8.2
4.6
4.9                    
|Employee Incentive Plan           |  | b     |  | 08.25.08-08.24.15                                                                                                                                                 |  | 0-53                                                  | (2) | 40                            |  | 3.2                                   |  | 8.0                                
|Spirent Stock Incentive Plan      |  | c     |  | 10.10.03-10.09.09
11.14.03-04.09.10
05.08.04-05.07.10
09.12.03-12.07.12
10.03.02-04.06.12
08.30.02-06.12.09
06.21.02-03.13.09
05.11.01-06.06.08
09.07.01-02.14.08 |  | 6
13-18
22
38-56
61-87
94-140
141-190
270-400
488-617 |     | 6
17
22
52
67
115
143
319
583 |  | 0.2
6.5
0.1
22.6
39.4
1.5
8.3
1.7
1.3 |  | 3.8
4.0
4.3
6.5
4.9
3.1
3.2
2.0
2.0
|Acquisition Plans                 |  | d,e,f |  | 08.15.02-06.25.12
07.23.99-11.12.07
07.23.99-01.18.08
11.14.00-03.22.08
11.14.00-10.12.10
05.17.00-07.19.09
11.14.00-11.12.10                                     |  | 8-11
15-18
24-36
54-79
90-127
151
350-572             | (3) | 9
18
24
54
103
151
523        |  | 0.1
2.9
2.2
0.1
2.9
0.4
0.1           |  | 6.0
1.4
1.9
2.2
3.2
3.5
4.8        
|Sharesave Schemes                 |  | g     |  | 12.01.05-05.31.11
01.01.06-05.31.09
12.01.05-11.30.08                                                                                                             |  | 38-41
83-103
142-518                                  |     | 39
89
314                     |  | 4.4
0.1
0.1                           |  | 2.2
1.4
1.0                        
|Employee Stock Purchase Plans     |  | h,i,j |  |                                                                                                                                                                  |  |                                                      |     |                              |  |                                      |  |                                   
|                                  |  |       |  |                                                                                                                                                                   |  |                                                       |     |                               |  |                                       |  |                                    
|Total                             |  |       |  |                                                                                                                                                                   |  |                                                       |     |                               |  | 119.3                                 |  |                                    
|                                  |  |       |  |                                                                                                                                                                   |  |                                                       |     |                               |  |                                       |  |                                    

---

F-78

---



In accordance with the rules of the following share schemes, options and purchase rights were exercised during the three years in the period ended
December 31, 2005 which resulted in new ordinary shares being allotted by the Company or existing shares being transferred from Spirent Sharesave Trust ("SST") as shown below:

|                               |  | Number of Ordinary shares year ended
December 31 |  | Total consideration received year ended
December 31
|------------------------------ |  | ------------------------------------------------ |  | ---------------------------------------------------
|
|
|Executive Share Option Schemes |  | 2.1                                              |  | 0.1                                                
|Spirent Stock Incentive Plan   |  | 4.2                                              |  | 2.6                                                
|Acquisition plans(1)           |  | 0.6                                              |  | 1.8                                                
|All Employee Share Schemes     |  | 3.1                                              |  | 3.4                                                
|                               |  |                                                  |  |                                                    
|                               |  | 10.0                                             |  | 7.9                                                
|                               |  |                                                  |  |                                                    

---

During
the year 276,196 shares were transferred from the SST to satisfy options exercised under the UK all employee share schemes, and 195,756 shares were transferred from the Employee
Share Ownership Trust ("ESOT") to satisfy options exercised under the Spirent Stock Incentive Plan.

There
has been no material increase in the issued share capital, whether by exercise of options, purchase rights or otherwise, between the end of the year and February 23, 2006,
the date on which these financial statements have been signed.

F-79

---



Potential dilution of issued share capital arising from employee share schemes

In accordance with guidelines issued by the Association of British Insurers, the following information is provided in respect of possible future dilution of the
Company's issued share capital arising from the exercise of awards under the Group's employee share schemes. The issued share capital at December 31, 2005 was 965.8 million. The closing
price for a Spirent Ordinary share was 49.5 pence.

|                                       |  | At December 31, 2005
|-------------------------------------- |  | --------------------
|
|
|Discretionary share options            |  | 37.4                
|Options arising from Acquisition Plans |  | 8.7                 
|Stock appreciation rights(6)           |  | 6.2                 
|Conditional shares                     |  |                    
|Stock purchase rights                  |  |                    
|Sharesave options                      |  | 0.8                 
|                                       |  |                     
|Total                                  |  | 53.1                
|                                       |  |                     

---

F-80

---



32. Share-Based Payment

The total charge for the year relating to employee share-based payment plans is as follows:

|                        |                                    | Year ended December 31
|----------------------- | ---------------------------------- | ----------------------
|
|
|Continuing operations   |                                    |                       
|                        | 1995 Executive Share Option Scheme |                       
|                        | 2005 Employee Incentive Plan       |                       
|                        | Spirent Stock Incentive Plan       |                       
|                        | Acquisition Plans                  |                       
|                        | Employee Sharesave Schemes         |                       
|                        |                                    |                       
|                        |                                    | 5.1                   
|                        |                                    |                       
|Discontinued operations |                                    |                       
|                        | 1995 Executive Share Option Scheme |                       
|                        | Employee Sharesave Schemes         |                       
|                        |                                    |                       
|                        |                                    | 0.5                   
|                        |                                    |                       
|                        |                                    | 5.6                   
|                        |                                    |                       

The
fair value of the options and purchase rights over Ordinary shares is estimated as at the date of grant using a binomial model. The following table gives the assumptions made in
arriving at the share-based payments charge:

|                                     |  | Year ended December 31
|------------------------------------ |  | ----------------------
|
|Weighted average share price (pence) |  | 53                    
|Weighted average fair value (pence)  |  | 24                    
|Expected volatility (%)              |  | 50-55                 
|Expected life (years)                |  | 4.5                   
|Risk free rate (%)                   |  | 4.2                   
|Dividend yield (%)                   |  | nil-1.0               

The
expected volatility was determined by calculating the historical volatility of the Company's share price over the previous two years which management considers to be the period which
is likely to be most representative of future volatility. The expected life used in the model has been adjusted, based on management's best estimate for the effects of non-transferability, exercise
restrictions and behavioral considerations. For performance shares granted under the 2005 Employee Incentive Plan, which have a market based performance condition, it has been assumed that there will
be 50% vesting for valuation purposes.

Under
Statement of Financial Accounting Standards ("SFAS") No. 123 "Accounting for Stock Based Compensation" ("SFAS 123") the fair value of each option is estimated on the date of grant

F-81

---



using
a binomial option-pricing model for 2005 and the Black-Scholes option-pricing model for 2004 and 2003 with the following assumptions:

|                        |  | Year ended December 31
|----------------------- |  | ----------------------
|
|Dividend yield          |  | nil                   
|Expected volatility     |  | 51%                   
|Risk free interest rate |  | 4.2%                  
|Expected life           |  | 4.5 years             

The
weighted average fair values of options granted are as follows:

|                                                                           |  | Year ended December 31
|-------------------------------------------------------------------------- |  | ----------------------
|
|Options granted at market value of the underlying shares                   |  | 24p                   
|Options granted at a discount to the market value of the underlying shares |  |                      

F-82

---





33. Reconciliation of Operating (Loss)/Profit to Cash Generated from Operations

|                                                    |                                                         | Year ended December 31 |      
|--------------------------------------------------- | ------------------------------------------------------- | ---------------------- | -----
|
|
|Continuing operations                               |                                                         |                        |      
|Operating (loss)/profit                             |                                                         | (39.0                  | )    
|Adjustments for:                                    |                                                         |                        |      
|                                                    | Goodwill impairment                                     |                        | 37.0 
|                                                    | Depreciation of property, plant and equipment           |                        | 11.4 
|                                                    | Loss on the disposal of property, plant and equipment   |                        | 0.1  
|                                                    | Impairment of property, plant and equipment             |                        |     
|                                                    | Share-based payment                                     |                        | 5.1  
|Changes in working capital:                         |                                                         |                        |      
|                                                    | Deferred income received                                |                        | 5.8  
|                                                    | Decrease/(increase) in receivables                      |                        | 0.4  
|                                                    | (Increase)/decrease in inventories                      |                        | (0.4 
|                                                    | (Decrease)/increase in payables                         |                        | (16.8
|                                                    | Decrease in provisions                                  |                        | (0.9 
|                                                    | Defined benefit pension plan                            |                        | (3.8 
|                                                    |                                                         |                        |      
|Cash (outflow)/generated from continuing operations |                                                         | (1.1                   | )    
|                                                    |                                                         |                        |      
|Discontinued operations                             |                                                         |                        |      
|Operating profit                                    |                                                         | 24.4                   |      
|Adjustments for:                                    |                                                         |                        |      
|                                                    | Depreciation of property, plant and equipment           |                        | 11.2 
|                                                    | Profit on the disposal of property, plant and equipment |                        | (0.1 
|                                                    | Share-based payment                                     |                        | 0.5  
|Changes in working capital:                         |                                                         |                        |      
|                                                    | Increase in receivables                                 |                        | (1.7 
|                                                    | (Increase)/decrease in inventories                      |                        | (3.0 
|                                                    | Increase in payables                                    |                        | 3.8  
|                                                    |                                                         |                        |      
|Cash generated from discontinued operations         |                                                         | 35.1                   |      
|                                                    |                                                         |                        |      
|Cash generated from operations                      |                                                         | 34.0                   |      
|                                                    |                                                         |                        |      

F-83

---



34. Acquisition of Subsidiaries

All
acquisitions have been accounted for under the purchase method of accounting. The results of the acquired businesses have been included in the consolidated financial statements since
the respective acquisition date.

For
accounting purposes an allocation of the purchase price has been made using estimated fair values of the assets acquired and the liabilities assumed at the date of acquisition.

|                                                                             |  | Year ended December 31 | 
|---------------------------------------------------------------------------- |  | ---------------------- | 
|
|
|Net assetsminority interest acquired                                        |  |                       | 
|Goodwill                                                                     |  |                       | 
|                                                                             |  |                        | 
|                                                                             |  |                       | 
|                                                                             |  |                        | 
|Consideration                                                                |  |                        | 
|Issue of Ordinary sharesCaw Networks, Inc.                                  |  |                       | 
|Cash (including expenses)                                                    |  |                       | 
|Adjustment to considerationprior year acquisitions                          |  |                       | 
|                                                                             |  |                        | 
|                                                                             |  |                       | 
|                                                                             |  |                        | 
|The cash flows in respect of the acquisition of subsidiaries are as follows: |  |                        | 
|Cash (including expenses)                                                    |  |                       | 
|Cash (accrued in prior years)                                                |  |                       | 
|                                                                             |  |                        | 
|Net cash outflow on acquisitions                                             |  |                       | 
|                                                                             |  |                        | 

The
issue of Ordinary shares related to deferred consideration pursuant to the acquisition agreement with Caw Networks, Inc. 4.3 million Ordinary shares were issued on March 31,
2004 when the Spirent Ordinary share price was 75.5 pence. The consideration had been estimated in 2003 and provided at £2.7 million and adjusted in 2004 when the actual share price
and exchange rate were known.

During
2004, the minority shareholdings in two of the Network Products group's subsidiaries were acquired for a cash consideration of £1.1 million.

F-84

---



35. Disposal of Operations

|                                              |                                      | Year ended December 31 |  
|--------------------------------------------- | ------------------------------------ | ---------------------- | -
|
|
|Net assets disposed of                        |                                      |                        |  
|                                              | Goodwillnote 13                      |                        | 
|                                              | Property, plant and equipmentnote 14 |                        | 
|                                              | Inventories                          |                        | 
|                                              | Trade and other receivables          |                        | 
|                                              | Trade and other payables             |                        | 
|                                              | Provisions                           |                        | 
|                                              | Investment in joint venture          |                        | 
|                                              |                                      |                        |  
|Net (liabilities)/assets                      |                                      |                       |  
|Exchange gain transferred to profit on sale   |                                      |                       |  
|Profit on disposal of operations              |                                      | 3.9                    |  
|Disposal costsHellermannTyton Divisionnote 6 |                                      | (6.7                   | )
|                                              |                                      |                        |  
|                                              |                                      | (2.8                   | )
|                                              |                                      |                        |  

During
2005, the Group disposed of certain non-trading companies for £3.9 million and incurred costs amounting to £6.7 million in relation to the disposal
of the HellermannTyton Division. The sale of the HellermannTyton Division was completed on February 15, 2006.

During
2004, the Group disposed of its aerospace maintenance, repair and overhaul software business from within the Systems group.

During
2003, the Group disposed of its Aviation Information Solutions businesses from within the Systems group and its interests in the WAGO joint venture.

Cash
flows in respect of the disposal of operations are as follows:

|                                                                   |  | Year ended December 31
|------------------------------------------------------------------ |  | ----------------------
|
|
|Cash received on disposal of operations                            |  | 3.9                   
|Cash expenses paid on the disposal of the HellermannTyton Division |  | (1.5                  
|                                                                   |  |                       
|Net cash flow                                                      |  | 2.4                   
|Expenses accrued on the disposal of the HellermannTyton Division   |  | (5.2                  
|                                                                   |  |                       
|                                                                   |  | (2.8                  
|                                                                   |  |                       

36. Related Party Transactions

Transactions between the Company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note.
Transactions between the Group and its associates are disclosed below.

F-85

---



Trading transactions

During the year, Group companies entered into the following transactions with related parties who are not members of the Group:

|           |  | Year ended December 31 |  | At December 31
|---------- |  | ---------------------- |  | --------------
|
|
|
|Associates |  | 1.2                    |  | 1.3           
|           |  |                        |  |               

Sales
to and purchases from related parties are made at normal market prices.

The
amounts outstanding are unsecured and will be settled in cash. No guarantees have been given or received. No provisions have been made in respect of the amounts owed by related
parties. The amounts owed by and to related parties for 2005 are included in discontinued operations.

Remuneration of key management personnel

The remuneration of the executive directors, who are the key management personnel of the Group, is set out below in aggregate for each of the categories specified
in IAS 24 'Related Party Disclosures'.

|                             |  | Year ended December 31
|---------------------------- |  | ----------------------
|
|
|Short-term employee benefits |  | 1,078                 
|Share-based payment          |  | 504                   
|                             |  |                       
|                             |  | 1,582                 
|                             |  |                       

37. Transition to IFRS

For all periods up to and including the year ended December 31, 2004, the Group prepared its financial statements in accordance with UK Generally Accepted
Accounting Practice ("UK GAAP"). As
described in notes 1 and 2 above, these financial statements, for the year ended December 31, 2005, are the first the Group is required to prepare in accordance with International
Financial Reporting Standards ("IFRS") as adopted by the European Union ("EU").

Accordingly,
the Group has prepared financial statements which comply with IFRS applicable for periods beginning on or after January 1, 2005 and the significant accounting
policies meeting those requirements are described in note 2. In preparing these financial statements, the Group has started from an opening balance sheet as at January 1, 2003, the
Group's date of transition to IFRS, and made those changes in accounting policies and other restatements required by IFRS 1 for the first-time adoption of IFRS. This note explains the
principal adjustments made by the Group in restating its UK GAAP balance sheet as at January 1, 2003 and its previously published UK GAAP financial statements for the two years
ended December 31, 2003 and December 31, 2004.

F-86

---





37. Transition to IFRS (Continued)

Exemptions applied

IFRS 1 allows first-time adopters certain exemptions from the general requirement to apply IFRS as effective for December 2005 year ends
retrospectively. The Group has taken the following exemptions:



Accounting policies applied in the two years ended December 31, 2003 and December 31, 2004

As noted above, the Group adopted IAS 32 and IAS 39 with effect from January 1, 2005 and as permitted under IFRS 1 the Group has not
restated comparative information. The new accounting policies as applied for the year ended December 31, 2005 are set out in note 2. For accounting periods up to the year ended
December 31, 2004 the following accounting policies were applied in respect of financial instruments in the financial statements of Group:

Derivative instruments

The Group uses forward foreign currency contracts to reduce exposure to foreign exchange rates. The Group also uses interest rate swaps to adjust interest rate
exposures.

The
Group considers its derivative instruments qualify for hedge accounting when certain criteria are met.

Forward foreign currency contracts

The rates under such contracts are used to record the hedged item. As a result, gains and losses are offset against the foreign exchange gains and losses on the
related financial assets and liabilities, or

F-87

---



where
the instrument is used to hedge a committed future transaction, the gains and losses are not recognized until the transaction occurs.

Interest rate swaps

Interest differentials are recognized by accruing with net interest payable. Interest rate swaps are not revalued to fair value or shown on the Group balance
sheet at the year end. If they are terminated early, the gain or loss is spread over the remaining maturity of the original instrument.

Nature of the main adjustments to comply with IAS 32 and IAS 39

Had IAS 32 and IAS 39 been applied from January 1, 2003 all the Group's derivative instruments would have been brought onto the balance sheet
at fair value.

Available-for-sale
investments and investments held at fair value through profit and loss would have been carried at fair value rather than at cost.

Following
adoption of IAS 32 and 39 by the Group, forward currency contracts with a positive fair value of £0.5 million and interest rate swaps with negative fair
value of £1.0 million have been recognized in the Group balance sheet at January 1, 2005.

Restatement on the first-time application of IAS 32 and IAS 39

|                                              |  | (£ millions) |  
|--------------------------------------------- |  | ------------ | -
|Current assetsFinancial assets               |  | 0.5          |  
|Non-current liabilitiesFinancial liabilities |  | (1.0         | )
|Long term borrowings                          |  | 0.4          |  
|                                              |  |              |  
|Total change in equity                        |  | (0.1         | )
|                                              |  |              |  

Explanation of IFRS adjustments to the income statements and balance sheets

The most significant adjustments arising from the Group's transition to IFRS are described below and their financial effect is set out in the following
reconciliations.

(a)   IFRS 2 "Share-based Payment"

IFRS 2 requires an expense to be recognized where the Group buys goods or services in exchange for shares or rights over shares (equity-settled
transactions), or in exchange for other assets equivalent in value to a given number of shares or rights over shares (cash-settled transactions). The main impact of IFRS 2 on the Group is the
measurement of the expense for employees' and directors' share options and other share-based incentives by using an option-pricing model.

Effect on the income statement

This change has resulted in an increase in the reported charge for share-based payment of £4.6 million for 2004 and £0.4 million for 2003.

F-88

---



The
effect of this revised policy on the basic and diluted EPS is as follows:



Effect on equity

There is no net effect on equity.

(b)   IAS 19 "Employee Benefits"

IAS 19 permits two different approaches for the recognition of actuarial gains and losses. The Group is adopting the approach which is similar to the UK
Standard, Financial Reporting Standard ("FRS") 17 "Retirement Benefits". Spirent adopted FRS 17 for UK GAAP reporting in 2003 and restated the consolidated balance sheet at
January 1, 2003 for the adoption of this standard. The implementation of IAS 19 in respect of defined benefit pension schemes has had no effect on the reported results of the Group
compared with the results reported under UK GAAP.

Under
UK GAAP a deferred tax asset arose in respect of the retirement benefit obligation on the defined benefit pension schemes and this was set off against the obligation for
disclosure purposes. IAS 19 requires that the deferred tax asset be separately disclosed as a non-current asset.

IAS 19
also requires companies to make an accrual for holiday pay; under UK GAAP this was not mandatory.

Effect on the income statement

The requirement to accrue holiday pay has resulted in a credit to the income statement of £0.8 million for 2004 and no adjustment for 2003.

The
effect of this revised policy in respect of the requirement to accrue holiday pay on the basic and diluted EPS is as follows:



Effect on equity

At December 31, 2004, a deferred tax asset of £11.1 million has been reclassified from the defined benefit pension plan deficit to non-current
assets. A similar reclassification was made of £13.0 million at December 31, 2003. No deferred tax asset was recognized at the transition date January 1, 2003.

An
additional accrual of £0.2 million for holiday pay has been reported and included in trade and other payables at December 31, 2004. A similar adjustment of
£1.0 million was made at December 31, 2003 and £1.0 million at January 1, 2003.

F-89

---



(c)   IFRS 3 "Business Combinations"

(i)    Goodwill amortization

The Group made no acquisitions in 2003 or 2004 and has elected not to restate business combinations prior to the transition date of January 1, 2003. The
effect of the adoption of IFRS 3 on the Group's accounting policies has therefore had no impact on the book value of assets and liabilities acquired for prior period acquisitions.

The
adoption of IFRS 3 and IAS 36 "Impairment of Assets" has resulted in the Group ceasing annual goodwill amortization from January 1, 2003 and introduced the
requirement to test for impairment annually at the level of the cash-generating unit or cash-generating units to which goodwill has been allocated (unless an event occurs during the year which
requires the goodwill to be tested more frequently).

In
addition, the reversal of goodwill amortization has resulted in a higher goodwill balance denominated in foreign currencies and hence has adjusted the exchange difference on
retranslation of goodwill into sterling at each reporting date.

Effect on the income statement

Goodwill amortization of £9.1 million charged in 2004 and £9.7 million charged in 2003 under UK GAAP has been reversed in the
restatements under IFRS.

The
effect of this revised policy due to the adoption of IFRS 3 on the basic and diluted EPS is as follows:



Effect on equity

A cumulative exchange difference of £1.1 million arises on the retranslation of the adjusted goodwill balance at December 31, 2004. The
equivalent cumulative exchange difference was £0.4 million at December 31, 2003.

The
reversal of the cumulative goodwill amortization from transition date together with the exchange effects outlined above have increased the carrying value of goodwill at
December 31, 2004 by £17.7 million. The cumulative adjustment at December 31, 2003 was £9.3 million.

(ii)   Profit or loss on disposal

Goodwill written off to reserves under UK GAAP prior to 1998 has not been reinstated and will not be included in the calculation of any profit or loss on
any subsequent disposal under IFRS.

Effect on the income statement

Goodwill written off to reserves arising prior to 1998 and reinstated under UK GAAP on the disposal of operations has been reversed in the amount of
£4.9 million and £2.6 million in 2004 and 2003, respectively.

F-90

---





37. Transition to IFRS (Continued)

The effect of this revised policy due to the adoption of IFRS 3 on the basic and diluted EPS is as follows:



Effect on equity

There is no net effect on equity.

(d)   IAS 12 "Income Taxes"

IAS 12 requires that deferred tax liabilities are recognized for taxable temporary differences arising on investments in subsidiaries, associates and joint
ventures, except where the Group is able to control the reversal of the temporary difference and it is probable that the temporary difference will not reverse in the foreseeable future. These deferred
tax liabilities were not required to be recognized under UK GAAP.

Effect on the income statement

The tax charge for the Group has increased by £0.1 million and that for the associate by £0.1 million for 2003 under IFRS.
There is no effect on the income statement in 2004 and therefore there is no effect on basic or diluted earnings per share (2003 basic and diluted 0.02 pence decrease).

Effect on equity

Under IFRS additional deferred tax liabilities for subsidiaries have been recognized of £0.6 million and for associates of
£1.5 million at December 31, 2004 and at December 31, 2003. At the transition date, January 1, 2003, tax liabilities of £0.4 million for
subsidiaries and £1.4 million for associates have been recognized under IFRS.

(e)   IAS 28 "Investments in Associates" and IAS 31 "Interests in Joint Ventures"

IAS 28 and IAS 31 require that the Group's share of the associates' or joint ventures' net profit or loss be disclosed in the income statement as
one line after charging or crediting the Group's share of the associates' or joint ventures' interest and tax. Under UK GAAP the Group's share of interest and tax of the associates and joint
ventures were disclosed within the interest or tax lines in the income statement.

Effect on the income statement

An amount of £1.0 million of tax has been reclassified to the associates' result from the tax charge in 2004 under IFRS. In 2003,
£0.2 million of interest and £1.1 million of tax have been reclassified to the joint ventures' result and £0.9 million of tax to the
associates' result.

Effect on equity

There is no effect on equity.

F-91

---



(f)    IAS 21 "The Effects of Changes in Foreign Exchange Rates"

The Group has elected to adopt IAS 21 from the transition date, January 1, 2003. As a result any goodwill arising on the acquisition of a foreign
subsidiary and any fair value adjustments to the carrying amounts of assets and liabilities arising on the acquisition are now treated as assets and liabilities of the foreign operation and translated
at the closing rate. Goodwill acquired prior to January 1, 2003 that has been treated as an asset of the parent is reported in pounds sterling at the date of transition.

Exchange
differences arising from the retranslation of opening net assets of overseas subsidiaries and exchange adjustments arising from the translation of the results of overseas
subsidiaries, joint ventures and associates, are classified as equity and transferred to the Group's translation reserve. Such translation differences are recognized as part of the profit or loss on
disposal should an operation be disposed of. The Group has elected to apply the exemption that allows the cumulative translation differences for all foreign operations to be deemed to be zero at the
date of transition to IFRS, January 1, 2003. The Group has similarly elected that the gain or loss on the subsequent disposal of any foreign operation shall exclude translation differences that
arose before the transition date.

For
disposals in 2003 and 2004 that occurred after the transition date, the profit or loss on disposal has been restated so as to include the effect of any post-transition translation
differences.

Effect on the income statement

There is no effect on the income statement in 2004. In 2003, exchange gains of £2.4 million on foreign operations disposed of have been
credited to the income statement.

The
effect of this revised policy on the basic and diluted earnings per share is as follows:



Effect on equity

At December 31, 2004, cumulative translation adjustments of £2.8 million have been transferred to a separate translation reserve in
accordance with IAS 21. These, together with the translation effects of other IFRS adjustments, result in a closing balance of £1.6 million on the translation reserve at this
date. The translation reserve at December 31, 2003 was a credit balance of £3.0 million.

(g)   Reclassifications

Some reclassifications are required in the restatements under IFRS.

Effect on the income statement

For the defined benefit pension schemes a credit for the expected return on the schemes' assets and a charge for the increase during the period in the present
value of the schemes' liabilities, because the benefits are one year closer to settlement, were included in other finance expense or income in the income statement under UK GAAP. Under IFRS
this charge or credit has been reclassified as finance costs.

F-92

---



Effect on equity

Under IFRS it is necessary to classify provisions into short-term provisions and non-current provisions.

Under
IFRS the investment in own shares has been reclassified to retained earnings in the transition date balance sheet and at December 31, 2003. The investment in own shares was
deducted from retained earnings at December 31, 2004 for UK GAAP so no adjustment is required.

For
UK GAAP purposes in the following reconciliations the defined benefit pension plan deficit has been reclassified as a non-current liability.

Other

The Group has applied IAS 39 prospectively, that is with effect from January 1, 2005, and hence no adjustments for financial instruments are
required in the income statement restatements for 2003 or 2004.

Reconciliation of equity at January 1, 2003

|                              |  | Notes |  | UK GAAP |  | Effect of transition to IFRS |   | IFRS  | 
|----------------------------- |  | ----- |  | ------- |  | ---------------------------- | - | ----- | 
|
|Non-current assets            |  |       |  |         |  |                              |   |       | 
|Goodwill                      |  |       |  | 113.6   |  |                             |   | 113.6 | 
|Property, plant and equipment |  |       |  | 110.0   |  |                             |   | 110.0 | 
|Investment in joint venture   |  |       |  | 50.1    |  |                             |   | 50.1  | 
|Investment in associates      |  | a     |  | 13.3    |  | (1.4                         | ) | 11.9  | 
|Trade and other receivables   |  |       |  | 2.0     |  |                             |   | 2.0   | 
|                              |  |       |  |         |  |                              |   |       | 
|                              |  |       |  | 289.0   |  | (1.4                         | ) | 287.6 | 
|                              |  |       |  |         |  |                              |   |       | 
|Current assets                |  |       |  |         |  |                              |   |       | 
|Inventories                   |  |       |  | 61.5    |  |                             |   | 61.5  | 
|Trade and other receivables   |  |       |  | 95.3    |  |                             |   | 95.3  | 
|Cash and cash equivalents     |  |       |  | 83.6    |  |                             |   | 83.6  | 
|                              |  |       |  |         |  |                              |   |       | 
|                              |  |       |  | 240.4   |  |                             |   | 240.4 | 
|                              |  |       |  |         |  |                              |   |       | 
|Total assets                  |  |       |  | 529.4   |  | (1.4                         | ) | 528.0 | 
|                              |  |       |  |         |  |                              |   |       | 
|                              |  |       |  |         |  |                              |   |       | 

F-93

---



|Current liabilities                  |  |   |  |        |   |      |   |        |  
|------------------------------------ |  | - |  | ------ | - | ---- | - | ------ | -
|Trade and other payables             |  | c |  | (88.0  | ) | (1.0 | ) | (89.0  | )
|Current tax                          |  |   |  | (19.5  | ) |     |   | (19.5  | )
|Short-term borrowings and overdrafts |  |   |  | (1.8   | ) |     |   | (1.8   | )
|Provisions and other liabilities     |  | d |  |       |   | (5.7 | ) | (5.7   | )
|                                     |  |   |  |        |   |      |   |        |  
|                                     |  |   |  | (109.3 | ) | (6.7 | ) | (116.0 | )
|                                     |  |   |  |        |   |      |   |        |  
|Non-current liabilities              |  |   |  |        |   |      |   |        |  
|Trade and other payables             |  |   |  | (4.7   | ) |     |   | (4.7   | )
|Long-term borrowings                 |  |   |  | (243.6 | ) |     |   | (243.6 | )
|Defined benefit pension plan deficit |  |   |  | (46.2  | ) |     |   | (46.2  | )
|Deferred tax                         |  | e |  | (2.4   | ) | (0.4 | ) | (2.8   | )
|Provisions and other liabilities     |  | d |  | (26.0  | ) | 5.7  |   | (20.3  | )
|                                     |  |   |  |        |   |      |   |        |  
|                                     |  |   |  | (322.9 | ) | 5.3  |   | (317.6 | )
|                                     |  |   |  |        |   |      |   |        |  
|Total liabilities                    |  |   |  | (432.2 | ) | (1.4 | ) | (433.6 | )
|                                     |  |   |  |        |   |      |   |        |  
|Net assets                           |  |   |  | 97.2   |   | (2.8 | ) | 94.4   |  
|                                     |  |   |  |        |   |      |   |        |  
|Share capital                        |  |   |  | 31.3   |   |     |   | 31.3   |  
|Share premium account                |  |   |  | 696.1  |   |     |   | 696.1  |  
|Capital reserve                      |  |   |  | 17.6   |   |     |   | 17.6   |  
|Capital redemption reserve           |  |   |  | 0.7    |   |     |   | 0.7    |  
|Retained loss                        |  | f |  | (648.5 | ) | (4.9 | ) | (653.4 | )
|Investment in own shares             |  | b |  | (2.1   | ) | 2.1  |   |       |  
|Minority interests                   |  |   |  | 2.1    |   |     |   | 2.1    |  
|                                     |  |   |  |        |   |      |   |        |  
|Total equity                         |  |   |  | 97.2   |   | (2.8 | ) | 94.4   |  
|                                     |  |   |  |        |   |      |   |        |  

---

Notes to the reconciliation of equity at January 1, 2003

F-94

---



Reconciliation of equity at December 31, 2003

|                                     |  | Notes |  | UK GAAP |   | Effect of transition to IFRS |   | IFRS   |  
|------------------------------------ |  | ----- |  | ------- | - | ---------------------------- | - | ------ | -
|
|Non-current assets                   |  |       |  |         |   |                              |   |        |  
|Goodwill                             |  | a     |  | 101.6   |   | 9.3                          |   | 110.9  |  
|Property, plant and equipment        |  |       |  | 90.2    |   |                             |   | 90.2   |  
|Investment in joint venture          |  |       |  | 0.3     |   |                             |   | 0.3    |  
|Investment in associates             |  | b     |  | 14.6    |   | (1.5                         | ) | 13.1   |  
|Trade and other receivables          |  |       |  | 1.7     |   |                             |   | 1.7    |  
|Deferred tax                         |  | c     |  |        |   | 13.0                         |   | 13.0   |  
|                                     |  |       |  |         |   |                              |   |        |  
|                                     |  |       |  | 208.4   |   | 20.8                         |   | 229.2  |  
|                                     |  |       |  |         |   |                              |   |        |  
|Current assets                       |  |       |  |         |   |                              |   |        |  
|Inventories                          |  |       |  | 55.0    |   |                             |   | 55.0   |  
|Trade and other receivables          |  |       |  | 85.2    |   |                             |   | 85.2   |  
|Cash and cash equivalents            |  |       |  | 37.6    |   |                             |   | 37.6   |  
|                                     |  |       |  |         |   |                              |   |        |  
|                                     |  |       |  | 177.8   |   |                             |   | 177.8  |  
|                                     |  |       |  |         |   |                              |   |        |  
|Total assets                         |  |       |  | 386.2   |   | 20.8                         |   | 407.0  |  
|                                     |  |       |  |         |   |                              |   |        |  
|Current liabilities                  |  |       |  |         |   |                              |   |        |  
|Trade and other payables             |  | d     |  | (86.6   | ) | (1.0                         | ) | (87.6  | )
|Current tax                          |  |       |  | (24.7   | ) |                             |   | (24.7  | )
|Short-term borrowings and overdrafts |  |       |  | (1.8    | ) |                             |   | (1.8   | )
|Provisions and other liabilities     |  | e     |  |        |   | (4.6                         | ) | (4.6   | )
|                                     |  |       |  |         |   |                              |   |        |  
|                                     |  |       |  | (113.1  | ) | (5.6                         | ) | (118.7 | )
|                                     |  |       |  |         |   |                              |   |        |  
|Non-current liabilities              |  |       |  |         |   |                              |   |        |  
|Trade and other payables             |  |       |  | (2.3    | ) |                             |   | (2.3   | )
|Long-term borrowings                 |  |       |  | (93.3   | ) |                             |   | (93.3  | )
|Defined benefit pension plan deficit |  | c     |  | (35.2   | ) | (13.0                        | ) | (48.2  | )
|Deferred tax                         |  | f     |  | (2.3    | ) | (0.6                         | ) | (2.9   | )
|Provisions and other liabilities     |  | e     |  | (17.9   | ) | 4.6                          |   | (13.3  | )
|                                     |  |       |  |         |   |                              |   |        |  
|                                     |  |       |  | (151.0  | ) | (9.0                         | ) | (160.0 | )
|                                     |  |       |  |         |   |                              |   |        |  
|Total liabilities                    |  |       |  | (264.1  | ) | (14.6                        | ) | (278.7 | )
|                                     |  |       |  |         |   |                              |   |        |  
|Net assets                           |  |       |  | 122.1   |   | 6.2                          |   | 128.3  |  
|                                     |  |       |  |         |   |                              |   |        |  
|                                     |  |       |  |         |   |                              |   |        |  

F-95

---



|Share capital              |  |   |  | 31.5   |   |    |  | 31.5   |  
|-------------------------- |  | - |  | ------ | - | --- |  | ------ | -
|Share premium account      |  |   |  | 697.5  |   |    |  | 697.5  |  
|Capital reserve            |  |   |  | 17.7   |   |    |  | 17.7   |  
|Capital redemption reserve |  |   |  | 0.7    |   |    |  | 0.7    |  
|Translation reserve        |  | g |  |       |   | 3.0 |  | 3.0    |  
|Investment in own shares   |  | h |  | (2.6   | ) | 2.6 |  |       |  
|Retained loss              |  | i |  | (624.9 | ) | 0.6 |  | (624.3 | )
|Minority interests         |  |   |  | 2.2    |   |    |  | 2.2    |  
|                           |  |   |  |        |   |     |  |        |  
|Total equity               |  |   |  | 122.1  |   | 6.2 |  | 128.3  |  
|                           |  |   |  |        |   |     |  |        |  

---

Notes to the reconciliation of equity at December 31, 2003

F-96

---





37. Transition to IFRS (Continued)

Reconciliation of equity at December 31, 2004

|                                     |  | Notes |  | UK GAAP |   | Effect of transition to IFRS |   | IFRS   |  
|------------------------------------ |  | ----- |  | ------- | - | ---------------------------- | - | ------ | -
|
|Non-current assets                   |  |       |  |         |   |                              |   |        |  
|Goodwill                             |  | a     |  | 88.8    |   | 17.7                         |   | 106.5  |  
|Property, plant and equipment        |  |       |  | 86.3    |   |                             |   | 86.3   |  
|Investment in associates             |  |       |  | 15.8    |   | (1.5                         | ) | 14.3   |  
|Trade and other receivables          |  |       |  | 1.5     |   |                             |   | 1.5    |  
|Deferred tax                         |  | b     |  |        |   | 11.1                         |   | 11.1   |  
|                                     |  |       |  |         |   |                              |   |        |  
|                                     |  |       |  | 192.4   |   | 27.3                         |   | 219.7  |  
|                                     |  |       |  |         |   |                              |   |        |  
|Current assets                       |  |       |  |         |   |                              |   |        |  
|Inventories                          |  |       |  | 54.0    |   |                             |   | 54.0   |  
|Trade and other receivables          |  |       |  | 88.4    |   |                             |   | 88.4   |  
|Cash and cash equivalents            |  |       |  | 51.7    |   |                             |   | 51.7   |  
|                                     |  |       |  |         |   |                              |   |        |  
|                                     |  |       |  | 194.1   |   |                             |   | 194.1  |  
|                                     |  |       |  |         |   |                              |   |        |  
|Total assets                         |  |       |  | 386.5   |   | 27.3                         |   | 413.8  |  
|                                     |  |       |  |         |   |                              |   |        |  
|Current liabilities                  |  |       |  |         |   |                              |   |        |  
|Trade and other payables             |  | c     |  | (90.6   | ) | (0.2                         | ) | (90.8  | )
|Current tax                          |  |       |  | (26.2   | ) |                             |   | (26.2  | )
|Short-term borrowings and overdrafts |  |       |  | (1.8    | ) |                             |   | (1.8   | )
|Provisions and other liabilities     |  | e     |  |        |   | (4.2                         | ) | (4.2   | )
|                                     |  |       |  |         |   |                              |   |        |  
|                                     |  |       |  | (118.6  | ) | (4.4                         | ) | (123.0 | )
|                                     |  |       |  |         |   |                              |   |        |  
|Non-current liabilities              |  |       |  |         |   |                              |   |        |  
|Trade and other payables             |  |       |  | (3.9    | ) |                             |   | (3.9   | )
|Long-term borrowings                 |  |       |  | (76.3   | ) |                             |   | (76.3  | )
|Defined benefit pension plan deficit |  | b     |  | (27.0   | ) | (11.1                        | ) | (38.1  | )
|Deferred tax                         |  | d     |  | (1.9    | ) | (0.6                         | ) | (2.5   | )
|Provisions and other liabilities     |  | e     |  | (13.8   | ) | 4.2                          |   | (9.6   | )
|                                     |  |       |  |         |   |                              |   |        |  
|                                     |  |       |  | (122.9  | ) | (7.5                         | ) | (130.4 | )
|                                     |  |       |  |         |   |                              |   |        |  
|Total liabilities                    |  |       |  | (241.5  | ) | (11.9                        | ) | (253.4 | )
|                                     |  |       |  |         |   |                              |   |        |  
|Net assets                           |  |       |  | 145.0   |   | 15.4                         |   | 160.4  |  
|                                     |  |       |  |         |   |                              |   |        |  
|                                     |  |       |  |         |   |                              |   |        |  

F-97

---



|Share capital              |  |   |  | 31.9  |  |     |  | 31.9  | 
|-------------------------- |  | - |  | ----- |  | ---- |  | ----- | 
|Share premium account      |  |   |  | 1.3   |  |     |  | 1.3   | 
|Capital reserve            |  |   |  | 10.9  |  |     |  | 10.9  | 
|Capital redemption reserve |  |   |  |      |  |     |  |      | 
|Translation reserve        |  | f |  |      |  | 1.6  |  | 1.6   | 
|Retained earnings          |  | g |  | 99.6  |  | 13.8 |  | 113.4 | 
|Minority interests         |  |   |  | 1.3   |  |     |  | 1.3   | 
|                           |  |   |  |       |  |      |  |       | 
|Total equity               |  |   |  | 145.0 |  | 15.4 |  | 160.4 | 
|                           |  |   |  |       |  |      |  |       | 

---

Notes to the reconciliation of equity at December 31, 2004

Reconciliation of the income statement for 2003

|                      |  | Notes |  | UK GAAP |   | Effect of transition to IFRS |  | Effect of proposed disposal of HellermannTytong |   | IFRS   |  
|--------------------- |  | ----- |  | ------- | - | ---------------------------- |  | ----------------------------------------------- | - | ------ | -
|
|Continuing operations |  |       |  |         |   |                              |  |                                                 |   |        |  
|Revenue               |  |       |  | 466.2   |   |                             |  | (174.4                                          | ) | 291.8  |  
|Cost of sales         |  |       |  | (279.8  | ) |                             |  | 105.5                                           |   | (174.3 | )
|                      |  |       |  |         |   |                              |  |                                                 |   |        |  
|Gross profit          |  |       |  | 186.4   |   |                             |  | (68.9                                           | ) | 117.5  |  
|Operating expenses    |  | a     |  | (167.6  | ) | 9.3                          |  | 52.1                                            |   | (106.2 | )
|                      |  |       |  |         |   |                              |  |                                                 |   |        |  
|                      |  |       |  |         |   |                              |  |                                                 |   |        |  

F-98

---



|Operating profit                                            |                                                          |   |  | 18.8  |      | 9.3  |      | (16.8 | ) | 11.3  |     
|----------------------------------------------------------- | -------------------------------------------------------- | - |  | ----- | ---- | ---- | ---- | ----- | - | ----- | ----
|Profit from interests in joint ventures                     |                                                          | b |  | 2.7   |      | (1.3 | )    |      |   | 1.4   |     
|Share of profit of associates                               |                                                          | c |  | 2.1   |      | (1.0 | )    | (1.1  | ) |      |     
|                                                            |                                                          |   |  |       |      |      |      |       |   |       |     
|Operating profit of the Group, joint venture and associates |                                                          |   |  | 23.6  |      | 7.0  |      | (17.9 | ) | 12.7  |     
|Profit on the disposal of operations                        |                                                          | d |  | 3.6   |      | 5.0  |      |      |   | 8.6   |     
|                                                            |                                                          |   |  |       |      |      |      |       |   |       |     
|Profit before interest                                      |                                                          |   |  | 27.2  |      | 12.0 |      | (17.9 | ) | 21.3  |     
|Finance income                                              |                                                          |   |  | 3.1   |      |     |      | (0.2  | ) | 2.9   |     
|Finance costs                                               |                                                          | e |  | (28.5 | )    | (1.3 | )    | 1.0   |   | (28.8 | )   
|Other finance expense                                       |                                                          | e |  | (1.5  | )    | 1.5  |      |      |   |      |     
|                                                            |                                                          |   |  |       |      |      |      |       |   |       |     
|Profit/(loss) before tax                                    |                                                          |   |  | 0.3   |      | 12.2 |      | (17.1 | ) | (4.6  | )   
|Tax                                                         |                                                          | f |  | (0.6  | )    | 1.9  |      | 2.9   |   | 4.2   |     
|                                                            |                                                          |   |  |       |      |      |      |       |   |       |     
|Loss for the year from continuing operations after tax      |                                                          |   |  | (0.3  | )    | 14.1 |      | (14.2 | ) | (0.4  | )   
|Discontinued operations                                     |                                                          |   |  |       |      |      |      |       |   |       |     
|Profit for the year from discontinued operations            |                                                          | g |  |      |      |     |      | 14.2  |   | 14.2  |     
|                                                            |                                                          |   |  |       |      |      |      |       |   |       |     
|(Loss)/profit for the year                                  |                                                          |   |  | (0.3  | )    | 14.1 |      |      |   | 13.8  |     
|                                                            |                                                          |   |  |       |      |      |      |       |   |       |     
|Attributable to                                             |                                                          |   |  |       |      |      |      |       |   |       |     
|                                                            | Equity holders of the parent                             |   |  |       | (0.5 | )    | 14.1 |       |  |       | 13.6
|                                                            | Minority shareholders' interestsdiscontinued operations |   |  |       | 0.2  |      |     |       |  |       | 0.2 
|                                                            |                                                          |   |  |       |      |      |      |       |   |       |     
|(Loss)/profit for the year                                  |                                                          |   |  | (0.3  | )    | 14.1 |      |      |   | 13.8  |     
|                                                            |                                                          |   |  |       |      |      |      |       |   |       |     

---

Notes to the reconciliation of the consolidated income statement for 2003

|                                                   |  | £ million |  
|-------------------------------------------------- |  | --------- | -
|Reversal of UK GAAP goodwill amortization charge   |  | 9.7       |  
|Additional share-based payment charge under IFRS 2 |  | (0.4      | )
|                                                   |  |           |  
|                                                   |  | 9.3       |  
|                                                   |  |           |  

F-99

---



Reconciliation of the income statement for 2004

|                                                            |  | Notes |  | UK GAAP |   | Effect of transition to IFRS |   | Effect of proposed disposal of HellermannTytonf |   | IFRS   |  
|----------------------------------------------------------- |  | ----- |  | ------- | - | ---------------------------- | - | ----------------------------------------------- | - | ------ | -
|
|Continuing operations                                       |  |       |  |         |   |                              |   |                                                 |   |        |  
|Revenue                                                     |  |       |  | 475.0   |   |                             |   | (187.8                                          | ) | 287.2  |  
|Cost of sales                                               |  |       |  | (274.9  | ) |                             |   | 109.7                                           |   | (165.2 | )
|                                                            |  |       |  |         |   |                              |   |                                                 |   |        |  
|Gross profit                                                |  |       |  | 200.1   |   |                             |   | (78.1                                           | ) | 122.0  |  
|Operating expenses                                          |  | a     |  | (169.3  | ) | 5.3                          |   | 57.2                                            |   | (106.8 | )
|                                                            |  |       |  |         |   |                              |   |                                                 |   |        |  
|Operating profit                                            |  |       |  | 30.8    |   | 5.3                          |   | (20.9                                           | ) | 15.2   |  
|(Loss) from interest in joint venture                       |  |       |  | (0.7    | ) |                             |   |                                                |   | (0.7   | )
|Share of profit of associates                               |  | b     |  | 2.8     |   | (1.0                         | ) | (1.8                                            | ) |       |  
|                                                            |  |       |  |         |   |                              |   |                                                 |   |        |  
|Operating profit of the Group, joint venture and associates |  |       |  | 32.9    |   | 4.3                          |   | (22.7                                           | ) | 14.5   |  
|(Loss)/profit on the disposal of operations                 |  | c     |  | (0.9    | ) | 4.9                          |   |                                                |   | 4.0    |  
|                                                            |  |       |  |         |   |                              |   |                                                 |   |        |  
|Profit before interest                                      |  |       |  | 32.0    |   | 9.2                          |   | (22.7                                           | ) | 18.5   |  
|Finance income                                              |  |       |  | 1.6     |   |                             |   | (0.2                                            | ) | 1.4    |  
|Finance costs                                               |  | d     |  | (8.9    | ) | (0.7                         | ) | 0.9                                             |   | (8.7   | )
|Other finance expense                                       |  | d     |  | (0.7    | ) | 0.7                          |   |                                                |   |       |  
|                                                            |  |       |  |         |   |                              |   |                                                 |   |        |  
|Profit before tax                                           |  |       |  | 24.0    |   | 9.2                          |   | (22.0                                           | ) | 11.2   |  
|Tax                                                         |  | e     |  | (7.7    | ) | 1.0                          |   | 4.7                                             |   | (2.0   | )
|                                                            |  |       |  |         |   |                              |   |                                                 |   |        |  
|Profit for the year from continuing operations after tax    |  |       |  | 16.3    |   | 10.2                         |   | (17.3                                           | ) | 9.2    |  
|                                                            |  |       |  |         |   |                              |   |                                                 |   |        |  

F-100

---



|Discontinued operations                          |                                                          |   |  |      |      |      |      |      |   |      |     
|------------------------------------------------ | -------------------------------------------------------- | - |  | ---- | ---- | ---- | ---- | ---- | - | ---- | ----
|Profit for the year from discontinued operations |                                                          | f |  |     |      |     |      | 17.3 |   | 17.3 |     
|                                                 |                                                          |   |  |      |      |      |      |      |   |      |     
|Profit for the year                              |                                                          |   |  | 16.3 |      | 10.2 |      |     |   | 26.5 |     
|                                                 |                                                          |   |  |      |      |      |      |      |   |      |     
|Attributable to                                  |                                                          |   |  |      |      |      |      |      |   |      |     
|                                                 | Equity holders of the parent                             |   |  |      | 16.0 |      | 10.2 |      |  |      | 26.2
|                                                 | Minority shareholders' interestsdiscontinued operations |   |  |      | 0.3  |      |     |      |  |      | 0.3 
|                                                 |                                                          |   |  |      |      |      |      |      |   |      |     
|Profit for the year                              |                                                          |   |  | 16.3 |      | 10.2 |      |     |   | 26.5 |     
|                                                 |                                                          |   |  |      |      |      |      |      |   |      |     

---

Notes to the reconciliation of the consolidated income statement for 2004

|                                                   |  | (£ millions) |  
|-------------------------------------------------- |  | ------------ | -
|Reversal of UK GAAP goodwill amortization charge   |  | 9.1          |  
|Decrease in vacation accrual                       |  | 0.8          |  
|Additional share-based payment charge under IFRS 2 |  | (4.6         | )
|                                                   |  |              |  
|                                                   |  | 5.3          |  
|                                                   |  |              |  

Explanation of material adjustments to the cash flow statement for 2004 and 2003

Income taxes of £3.1 million paid during 2004 (2003 received £8.9 million) are classified as operating cash flows under
IFRS, but were included in a separate category of tax cash flows under UK GAAP. There are no other material differences between the cash flow statements presented under IFRS and the cash flow
statements presented under UK GAAP.

F-101

---



38. Post Balance Sheet Events

On January 23, 2006 the Group announced that it had entered into an agreement to acquire SwissQual Holding AG ("SwissQual") for an initial consideration of
CHF 62.5 million (£27.7 million). The initial consideration was paid in cash on completion on January 23, 2006 out of cash resources and utilisation of a new
bank facility that was set up specifically for the purpose. A further CHF 28.0 million (£12.4 million) is payable in 2007 depending on revenue growth and various
technical milestones.

On
February 13, 2006 the Group announced the acquisition of QuadTex Systems, Inc for $7.5 million (£4.2 million) payable in cash on completion with a
further $1.5 million (£0.9 million) payable depending on certain technical milestones and the retention of key employees.

These
acquisitions are in line with Spirent's stated strategy to make selective acquisitions as it focuses on its communications activities.

SwissQual
will enhance Spirent's wireless market presence principally by bringing it into a new market "Subscriber Experience Management" for wireless networks and enable Spirent's entry
into the video
intensive handset applications testing market through access to new technology whilst broadening its geographic coverage and expanding its customer base.

QuadTex
is a US based provider of innovative and leading test tools for internet protocol multimedia subsystem ("IMS") and voice over IP ("VoIP") testing. IMS, which is being driven by
fixed mobile convergence ("FMC"), requires comprehensive and flexible protocol testing tools. Unlike existing tools, QuadTex provides highly flexible and easy to use protocol test systems allowing
users to test the functionality and interoperability of IMS systems. The need for testing new protocols or modified versions of existing protocols for FMC and IMS deployment is a market that Spirent
has identified as a key area of focus.

The
disposal of The HellermannTyton Division was completed on February 15, 2006 when proceeds of £288.9 million were received at a cash free/debt free
equivalent value. These proceeds have been applied as follows:



Taking
these transactions into account the pro forma cash balance is approximately £150 million, of this, £50 million has been earmarked to fund the
on-market share repurchase programme. The programme is expected to begin in the
second quarter, following the completion of certain actions: establishing distributable reserves in the parent Company, clearance from the Pension Regulator and the approval from shareholders to make
on-market share repurchases of up to 14.99 per cent of the Company's issued share capital.

Following
the disposal of the HellermannTyton Division the Company issued notices of cancellation in respect of all its borrowing facilities.

F-102

---





SPIRENT COMMUNICATIONS plc        NOTES TO THE FINANCIAL STATEMENTS

39. Differences between International Financial Reporting Standards and United States Generally Accepted Accounting Principles

The
Group's consolidated financial statements are prepared in accordance with IFRS, which differ in certain respects from those accounting principles generally accepted in the United
States ("US GAAP"). The following are the main differences between IFRS and US GAAP that are relevant to the Group's net income and shareholders' equity for 2005.

(a)   Revenue recognition

Under
IFRS, multiple-element arrangements with hardware, software and post contract support ("PCS") components are accounted for as two or more separate transactions only where the
commercial substance is that the individual components operate independently of each other because they are capable of being provided separately from one another and it is possible to attribute
reliable fair values to every component. To the extent that a separate component comprises a product sale of hardware or software, revenue is recognized at the time of delivery and acceptance and when
there are no significant vendor obligations remaining. Terms of acceptance are dependent upon the specific contractual arrangement agreed with the customer. Revenue is recognized on other components
as the Group fulfills its contractual obligations and to the extent that it has earned the right to consideration.

Under
US GAAP, the rules for revenue recognition under multiple-element arrangements are detailed and prescriptive. These rules include the requirement that revenues be allocated to the
respective elements of such an arrangement on the basis of Vendor Specific Objective Evidence ("VSOE") for each element. Statement of Position ("SOP") 97-2 'Software Revenue Recognition' sets out
precise requirements for establishing VSOE for valuing elements of a multiple-element arrangement. When VSOE for individual elements of an arrangement cannot be established in accordance with SOP
97-2, revenue is generally deferred and recognized over the term of the final element.

Under
US GAAP, the Group does not have VSOE for certain elements of certain multiple-element arrangements with customers in the Service Assurance division of our Communications group.
The terms of these arrangements with customers include, among other terms, PCS for hardware and software and the provision of product roadmaps, which contain expected release dates of planned updates
and enhancements. The existence of a particular item on the roadmap does not, in itself, create a contractual obligation to deliver that item; however, under US GAAP an implied obligation is deemed to
exist. As a consequence of the terms of these arrangements revenue is deferred under US GAAP and does not start to be recognized until delivery or discharge of the obligation in respect of the final
element of the arrangement for which VSOE is not determinable. If this final element is PCS, then revenue is recognized over the remaining term of the PCS contract. The Service Assurance division has
a number of multi-year contracts for PCS and this has the effect of extending the period over which revenue is recognized for US GAAP.

Direct
costs of the delivered products for which revenue recognition is deferred are also deferred.

The
above gives rise to an IFRS to US GAAP difference in respect of revenue recognition in the reconciliations of both net income and shareholders' equity.

F-103

---



(b)   Goodwill and Other Intangible Assets

(i)    Impairment of Goodwill and Long-lived assets

Under
US GAAP the carrying value of goodwill is lower than under IFRS. This is primarily because the acquisition of subsidiaries made prior to the transition to IFRS on
1 January 2003 gave rise to other intangible assets under US GAAP which were not separately identified from goodwill under UK GAAP. On the adoption of IFRS the Company has elected not to
apply IFRS 3 to acquisitions prior to 1 January 2003. These intangible assets are being amortized over their individually determined estimated useful economic lives, subject to Financial
Accounting Standard (FAS) 144 "Accounting for the Impairment or Disposal of Long-lived assets", which requires review for impairment if events or changes in circumstances indicate
the carrying value may not be recoverable. Under IFRS these intangible asset balances arising on acquisitions prior to 1 January 2003 are included in goodwill.

Goodwill
is not amortized under IFRS or US GAAP but is subject to an annual review for impairment and is also tested when events or changes in circumstances indicate that its
carrying value may not be recoverable. As a result of the substantial drop in activity levels in the Service Assurance division in the first quarter of 2005 we undertook an independent valuation of
this division as we considered these conditions to have been met. This resulted in a goodwill impairment charge of £37.0 million under IFRS, as we wrote the carrying value down to
the fair value determined by the independent valuation. The US GAAP carrying value of this division was, however, already lower than its fair value, as a result of the amortisation of other
intangible assets, so no impairment was recorded under US GAAP.

Under
US GAAP, SFAS No. 142 "Goodwill and Other Intangible Assets" requires that goodwill is subject to periodic review for impairment on a reporting unit basis.

SFAS
No. 142 specifies that the test for goodwill impairment is a two-step approach. Step 1 is a comparison of the fair value of a reporting unit to its
carrying value. If the fair value of the reporting unit is less than its carrying amount, the amount of the impairment loss must be measured. Step 2 states that the amount of the impairment
loss, if any, is measured by comparing the implied fair value of goodwill to its carrying amount.

Having
identified its reporting units the Group obtained independent valuations for SFAS No. 142 purposes at November 30, 2003, 2004 and 2005 for Service Assurance,
Performance Analysis and
Network Products. These step 1 results did not indicate impairment in any of the Group's reporting units at these dates.

Under
US GAAP, SFAS No. 144 requires long-lived assets to be tested for impairment if events or changes in circumstances indicate the carrying value may not be
recoverable. SFAS No. 144 does not apply to goodwill or intangible assets with an indefinite life. The Group did not consider the criteria necessitating an impairment review to have been met at
November 30, 2003, 2004 or 2005.

Prior
to the transition to IFRS on 1 January 2003, impairment charges on goodwill and other intangible assets were recorded as an increase in accumulated amortization. Under
US GAAP, impairment charges are recorded as a reduction in cost. This classification difference is reflected in the goodwill balance arising on transition to IFRS and hence in the presentation
of goodwill and intangible assets within the reconciliation of shareholders' equity.

F-104

---



(ii)   Amortization of other intangible assets

Under IFRS, the Group does not have any other intangible assets arising on the acquisition of subsidiaries. This is because the group has made no acquisition
since the date of transition to IFRS on 1 January 2003 and as of that date no intangible assets existed under UK GAAP.

Under
US GAAP, other intangible assets arising on acquisitions are being amortized over their useful economic lives.

(iii) Additional disclosures

The changes during 2004 and 2005 in the US GAAP carrying value of goodwill per segment are presented in the table below:

|                                |  | Performance
Analysis |   | Service
Assurance |   | Network
Products |  | Systems |  | Total |  
|------------------------------- |  | -------------------- | - | ----------------- | - | ---------------- |  | ------- |  | ----- | -
|
|Balance as of January 1, 2004   |  | 2.3                  |   | 12.3              |   | 28.1             |  | 1.2     |  | 43.9  |  
|Currency translation adjustment |  | (0.2                 | ) | (0.9              | ) |                 |  |        |  | (1.1  | )
|                                |  |                      |   |                   |   |                  |  |         |  |       |  
|Balance as of January 1, 2005   |  | 2.1                  |   | 11.4              |   | 28.1             |  | 1.2     |  | 42.8  |  
|Currency translation adjustment |  | 0.4                  |   | 1.3               |   |                 |  |        |  | 1.7   |  
|                                |  |                      |   |                   |   |                  |  |         |  |       |  
|Balance as of December 31, 2005 |  | 2.5                  |   | 12.7              |   | 28.1             |  | 1.2     |  | 44.5  |  
|                                |  |                      |   |                   |   |                  |  |         |  |       |  

Intangible
assets subject to amortization by major class, which constitute more than 5% of total assets, are as follows:

|                                             |  | Developed
Technology |   | Other |   | Total |  
|-------------------------------------------- |  | -------------------- | - | ----- | - | ----- | -
|
|As at December 31, 2004                      |  |                      |   |       |   |       |  
|Gross carrying amount                        |  | 52.6                 |   | 25.9  |   | 78.5  |  
|Accumulated amortization                     |  | (34.9                | ) | (19.0 | ) | (53.9 | )
|                                             |  |                      |   |       |   |       |  
|Carrying amount                              |  | 17.7                 |   | 6.9   |   | 24.6  |  
|                                             |  |                      |   |       |   |       |  
|As at December 31, 2005                      |  |                      |   |       |   |       |  
|Gross carrying amount                        |  | 58.7                 |   | 28.3  |   | 87.0  |  
|Accumulated amortization                     |  | (44.8                | ) | (23.9 | ) | (68.7 | )
|                                             |  |                      |   |       |   |       |  
|Carrying amount                              |  | 13.9                 |   | 4.4   |   | 18.3  |  
|                                             |  |                      |   |       |   |       |  
|Weighted average amortization period (years) |  | 6.4                  |   | 6.5   |   | 6.4   |  

The
amortization expense for the year ended December 31, 2005 is £8.4 million (2004 £8.7 million, 2003 £10.4 million).
Amortization expense for intangible assets is expected to be £8.4 million in 2006, £7.5 million in 2007, £2.4 million in 2008, and nil in 2009
and thereafter.

F-105

---



(c)   Stock-based Compensation

Under IFRS, where employees of the Group receive remuneration for services rendered in the form of shares or rights over shares the cost is measured by reference
to the fair value at the date at which they were granted. The fair value is determined using a binomial model. The cost of these equity-settled transactions is recognized over the period in which the
performance conditions are fulfilled, ending on the date at which the employee becomes fully entitled to the award (vesting date). No expense is recognized for awards that do not ultimately vest,
except for awards where vesting is conditional upon a market condition. The Group has taken advantage of the transitional provisions of IFRS 1 in respect of equity-settled awards and has
applied IFRS 2 only to equity-settled awards granted after November 7, 2002, which were unvested at January 1, 2005.

For
the purposes of the reconciliations below, the Group has elected to use the intrinsic value basis as set forth in Accounting Principles Board Opinion No. 25 "Accounting for
Stock Issued to Employees" ("APB 25") in determining any compensation expense under US GAAP. The compensation expense arising in respect of variable schemes under US GAAP is
determined by reference to the market price of the Company's shares at each period end compared with the option price and is charged to income over the vesting period.

Under
US GAAP, the following accounting results for each stock option scheme:

(i)    1995 Executive Share Option Scheme

The presence of earnings per share performance criteria in the vesting terms results in no measurement date arising until the conditions are resolved.
Accordingly, under APB 25, the scheme is deemed to be a variable scheme.

(ii)   2005 Employee Incentive Plan

Under APB 25 this scheme is accounted for as a variable scheme due to the presence of performance criteria in the vesting terms of awards.

(iii) UK Savings Related Share Option Scheme and 2005 Sharesave Scheme.

These schemes are accounted for as fixed schemes; however, in accordance with Financial Accounting Standards Board Interpretation No. 44 "Accounting for
Certain Transactions Involving Stock CompensationAn Interpretation of APB Opinion No. 25" ("FIN 44") a compensation charge arises under the Group's
Save-As-You-Earn schemes as the discount of 20% exceeds the maximum discount permitted of 15%.

(iv)  Netcom Amended and Restated Stock Option Plan

This scheme is accounted for as a fixed scheme under APB 25 as a measurement date arises at the date of grant and no performance criteria exist. As at
December 31, 2005, all options were fully vested and no further grants have been made under this scheme.

F-106

---



(v)   Zarak Amended and Restated Stock Option Plan

This scheme qualifies as a fixed scheme under APB 25; however, in accordance with FIN 44, a portion of the intrinsic value of the unvested awards at
the date of acquisition is allocated to unearned compensation and recognized by the Company as compensation cost over the remaining future vesting period. The amount allocated to unearned compensation
cost is based on the portion of the intrinsic value at the consummation date related to the future vesting period. This amount is calculated as the intrinsic value of the replacement awards at the
consummation date multiplied by the fraction that is the remaining future vesting period divided by the total vesting period. As at December 31, 2005, all options issued under this scheme were fully
vested.

(vi)  CAW Amended and Restated Stock Plan

This scheme is accounted for in the same way as the Zarak Amended and Restated Stock Option Plan as set out above.

(vii) Spirent Stock Incentive Plan

Where options with no performance criteria are granted under this scheme it is accounted for as a fixed scheme under APB 25 as a measurement date arises on
the date of grant. Variable scheme accounting is adopted for grants of options with performance criteria and for stock appreciation rights granted under this scheme.

For
those options subject to the option exchange program completed in September 2003 variable scheme accounting has been adopted.

(viii) US Employee Stock Purchase Plan

This scheme is accounted for as a fixed scheme under APB 25. No compensation expense arises under this scheme as the discount of 15% is within the
permitted range under US GAAP.

(ix)  Global All Employee Share Purchase Plan

This scheme operates on similar terms to the US Employee Stock Purchase Plan above and is accounted for in the same way.

(x)   Stock Appreciation Rights Plan

This scheme provides stock appreciation rights and, accordingly, is accounted for as a variable scheme under APB 25.

F-107

---



The
compensation (credit)/expense arising under US GAAP for the above schemes is summarized as follows:

|                                                                    |  | Year ended
December 31
|------------------------------------------------------------------- |  | ----------------------
|
|
|
|1995 Executive Share Option Scheme and 2005 Employee Incentive Plan |  | (0.3                  
|Spirent Stock Incentive Plan                                        |  | (0.1                  
|CAW Amended and Restated Stock Plan                                 |  |                      
|Other                                                               |  | 0.1                   
|                                                                    |  |                       
|                                                                    |  | (0.3                  
|                                                                    |  |                       

(d)   Pensions

Under IFRS, in accordance with IAS 19 "Employee Benefits", the assets of the Group's significant defined benefit schemes are measured at their market value
at the balance sheet date and the liabilities of the schemes measured using the projected unit credit method. The extent to which the schemes' assets exceed/fall short of the schemes' liabilities is
shown as a surplus/deficit in the balance sheet.

The
regular service cost of providing retirement benefits to employees in defined benefit schemes is charged to operating profit in the year together with the cost of providing benefit
improvements in respect of past service and gains or losses arising on settlements and curtailments. A credit for the expected return on the schemes' assets and a charge for the increase during the
period in the present value of the schemes' liabilities are included in finance costs in the income statement. Differences arising between the actual and expected returns on the schemes' assets
together with changes in the actuarial assumptions are included in the Statement of recognized income and expense.

Under
US GAAP, the projected benefit obligation (pension liability) is matched against the fair value of the pension scheme's assets and adjusted to reflect any unrecognized obligations
or assets in determining the pension cost or credit for the year. Recognition of an additional minimum liability is required if an unfunded accumulated benefit obligation exists (i.e. the accumulated
benefit obligation exceeds the fair value of scheme assets), and an asset has been recognized as prepaid pension cost. The excess of any additional liability over any unrecognized prior service cost
is reported as a separate component within other comprehensive income, net of tax benefits from timing differences.

For
the purposes of the reconciliations, the Group adopted the provisions of SFAS No. 87 "Employers Accounting for Pensions" with respect to its UK defined benefit schemes from
January 1, 1997. The Company has not implemented SFAS No. 87 as of its effective date for non-US schemes (fiscal years beginning after December 15, 1988) due to the
unavailability of actuarial data. Accordingly, a portion of the transition asset at January 1, 1997 has been allocated to shareholders' equity based on a ratio of 8:15, being the number of
years elapsed between the effective date of SFAS No. 87 (the Group's fiscal year beginning January 1, 1989) and January 1, 1997, over the 15-year period being used to
amortize the transition asset.

F-108

---



(e)   Disposal of Operations

The use of different goodwill amortization periods prior to the adoption of SFAS No. 142 and the transition to IFRS, together with the amortization of
intangible assets arising on acquisitions made prior to 1 January 2003 under US GAAP, results in adjustments to the profit or loss on disposal of businesses as the determination of the
profit or loss on disposal takes into account the unamortized balance of goodwill and other intangible assets released. In addition, differences between IFRS and US GAAP as described in this
note (including stock-based compensation and derivative financial instruments) may also affect the carrying value of the disposed subsidiary, resulting in a different profit or loss on disposal. The
profit or loss on disposal is also stated net of any related cumulative currency retranslation differences under both US GAAP and IFRS, but under IFRS these are only calculated from the date of
transition.

(f)    Derivative Financial Instruments

At December 31, 2005, the Group has in place fixed to floating interest rate swaps on $72.1 million of the senior unsecured loan notes. The swaps
terminate on November 23, 2009 and can be cancelled at the bank's option at six monthly intervals. The fair value of these financial instruments at December 31, 2005 has been determined
as £2.0 million liability.

Under
IFRS, these meet the definition for hedge accounting and any gain or loss from remeasuring the interest rate swaps is recognized in the income statement and any gain or loss on the
senior loan notes is adjusted against there carrying amount and also recognized in the income statement.

Under
US GAAP, as these interest rate swaps were not designated hedges at there inception, in accordance with SFAS No. 133, "Accounting for Derivative Instruments and
Hedging Activities" changes in the fair value must be reported through net income. In these circumstances there is no hedged item so no adjustment is made to the carrying value of the senior notes
with no offsetting entry to the income statement arising from the change in the fair value.

For
the year ended December 31, 2005 the Group has recorded a £0.8 million loss (2004 £0.4 million gain) related to the changes in the fair
value of derivative instruments, which do not meet the requirements of hedge accounting under US GAAP.

(g)   Share of Profit of Associates

Under IFRS, the investment in joint venture and associates is shown net of deferred tax liabilities arising in respect of taxable temporary differences and the
share of profits or losses of joint venture and associates are stated after charging or crediting any movement in the deferred tax liabilities during
the period. Under US GAAP, no deferred tax liabilities are recognized in respect of taxable temporary differences arising on investments in joint venture and associates.

(h)   Deferred Taxation

Under IFRS, the Company provides for deferred tax in accordance with IAS 12 "Income Taxes" on differences between the carrying value of assets and
liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally

F-109

---



recognized
for all taxable temporary differences and deferred tax assets are recognized to the extent it is probable that taxable profits will be available against which the temporary differences can
be utilized. The write off of the deferred tax asset on the pension liability has been made through the Statement of recognized income and expense, which is consistent with the recognition of the
original asset.

Deferred
tax liabilities are recognized for taxable temporary differences arising on investments in subsidiaries, associates and joint ventures, except where the Group is able to control
the reversal of the temporary difference and it is probable that the temporary difference will not reverse in the foreseeable future. To the extent that a deferred tax liability arises in respect of
an investment in associates and/or joint venture the investment is shown net of this liability on the balance sheet and share of income of associates and/or joint venture is shown net of any movement.

Under
US GAAP, deferred tax is provided on a full liability basis on all temporary differences between the book and tax bases of the Group's assets and liabilities which will
result in taxable or tax deductible amounts arising in future years. Deferred tax assets are recognized in full and a valuation allowance is made to the extent that it is considered more likely than
not that they will be realized. In accordance with SFAS No. 109 "Accounting for Income Taxes" the write off of the deferred tax asset on the pension liability is included in income as it
results from a change in circumstances that causes a change in judgement about the realizability of the deferred tax asset. No liabilities are recognized for taxable temporary differences arising on
investments in subsidiaries, associates and joint ventures.

(i)    Unamortized Debt Issue Costs

Under IFRS, debt issue costs are shown as a reduction in the associated capital proceeds and amortized over the life of the related debt. Under US GAAP,
these costs are disclosed as a separate
asset and similarly amortized. Accordingly, a reclassification has been made to show these costs in current assets for US GAAP disclosure purposes.

(j)    Discontinued Operations

On December 15, 2005 Spirent announced that it had entered into an agreement to dispose of the HellermannTyton Division and in accordance with IFRS
No. 5 "Non-current Assets Held for Sale and Discontinued Operations", this business has been treated as a discontinued operation. The assets of the HellermannTyton Division are
classified as assets held in the disposal group held for sale and shown separately as a single line in the IFRS balance sheet, similarly the liabilities of this division are grouped together and shown
as a single line in the liabilities section of the balance sheet.

Under
US GAAP, the HellermannTyton Division does not meet the criteria set out in SFAS No. 144 to be treated as a discontinued operation. Specifically, shareholder approval
for the sale was not obtained by management until after the balance sheet date. The IFRS balances in relation to the assets held in the disposal group held for sale and the liabilities included in the
disposal group held for sale have been reclassified in the US GAAP reconciliation across the main balance sheet headings such that they fall to be treated as continuing operations. Similarly
US GAAP income for 2005 is all classified as arising from continuing operations.

Disposals
in the years ended December 31, 2004 and 2003 did not qualify to be treated as discontinued operations under either IFRS or US GAAP.

F-110

---



Net Income under US GAAP

The following is a summary of the adjustments to (loss)/profit attributable to equity holders of parent which would be required if US GAAP were to be
applied instead of the IFRS:

|                                                                               |                                       |                       |                                                       |                |       | Year ended December 31 |     
|------------------------------------------------------------------------------ | ------------------------------------- | --------------------- | ----------------------------------------------------- | -------------- | ----- | ---------------------- | ----
|
|
|(Loss)/profit attributable to equity holders of parent in accordance with IFRS |                                       | (24.9                 | )                                                     | 26.2           |       | 13.6                   |     
|                                                                               |                                       |                       |                                                       |                |       |                        |     
|Adjustments:                                                                   |                                       |                       |                                                       |                |       |                        |     
|(a)                                                                            | Revenue recognition                   | deferred revenue     |                                                       | 30.9           |       | 9.9                    |     
|                                                                               |                                       |                       |                                                       | deferred cost |       | (7.6                   | )   
|                                                                               |                                       |                       |                                                       |                |       |                        |     
|                                                                               |                                       |                       |                                                       |                |       | 23.3                   |     
|(b)                                                                            | Goodwill and other intangible assets: |                       |                                                       |                |       |                        |     
|                                                                               | (i)                                   | Impairment            |                                                       | 37.0           |       |                       |     
|                                                                               | (ii)                                  | Amortization          |                                                       | (8.4           | )     | (8.7                   | )   
|                                                                               |                                       |                       |                                                       |                |       |                        |     
|                                                                               |                                       |                       |                                                       |                |       | 28.6                   |     
|(c)                                                                            | Stock-based compensation              |                       | 5.9                                                   |                | 2.0   |                        | (0.5
|(d)                                                                            | Pension costs                         |                       | (0.9                                                  | )              | (0.6  | )                      | 2.2 
|(e)                                                                            | Disposal of operations                |                       |                                                      |                | 0.1   |                        | (6.0
|(f)                                                                            | Derivative financial instruments      |                       | (1.1                                                  | )              | 0.4   |                        | (1.9
|(g)                                                                            | Share of profit of associates         |                       | (1.5                                                  | )              |      |                        | 0.1 
|(h)                                                                            | Deferred tax                          | on above adjustments |                                                       | (6.7           | )     | 2.6                    |     
|                                                                               |                                       |                       | write off of deferred tax asset on pension liability |                | (11.0 | )                      |    
|                                                                               |                                       |                       | methodology                                          |                | (0.5  | )                      |    
|                                                                               |                                       |                       |                                                       |                |       |                        |     
|Total adjustments                                                              |                                       | 36.1                  |                                                       | (1.3           | )     | (7.9                   | )   
|                                                                               |                                       |                       |                                                       |                |       |                        |     
|Net income as adjusted to accord with US GAAP                                  |                                       | 11.2                  |                                                       | 24.9           |       | 5.7                    |     
|                                                                               |                                       |                       |                                                       |                |       |                        |     
|Earnings per share (pence)                                                     |                                       |                       |                                                       |                |       |                        |     
|Basic                                                                          |                                       | 1.18                  |                                                       | 2.65           |       | 0.61                   |     
|Diluted                                                                        |                                       | 1.17                  |                                                       | 2.60           |       | 0.60                   |     
|Earnings per ADS (pence)                                                       |                                       |                       |                                                       |                |       |                        |     
|Basic                                                                          |                                       | 4.72                  |                                                       | 10.60          |       | 2.44                   |     
|Diluted                                                                        |                                       | 4.68                  |                                                       | 10.40          |       | 2.40                   |     

F-111

---



Consolidated Statement of Income Under US GAAP

|                                                             |  | Year ended December 31 |  
|------------------------------------------------------------ |  | ---------------------- | -
|
|
|Net sales                                                    |  | 495.7                  |  
|Cost of goods sold                                           |  | (281.4                 | )
|                                                             |  |                        |  
|Gross profit                                                 |  | 214.3                  |  
|Other operating income                                       |  |                       |  
|Selling, general and administrative expenses                 |  | (179.8                 | )
|Share of income from associated companies and joint ventures |  | 2.4                    |  
|Gain on disposal and closure of operations                   |  | 3.9                    |  
|                                                             |  |                        |  
|Operating income                                             |  | 40.8                   |  
|Interest expense                                             |  | (7.7                   | )
|                                                             |  |                        |  
|Income before taxes and minority interest                    |  | 33.1                   |  
|Taxes                                                        |  | (21.5                  | )
|Minority interest                                            |  | (0.4                   | )
|                                                             |  |                        |  
|Net income                                                   |  | 11.2                   |  
|                                                             |  |                        |  
|                                                             |  | (pence)                |  
|Net income per share:                                        |  |                        |  
|Basic                                                        |  | 1.18                   |  
|Diluted                                                      |  | 1.17                   |  
|                                                             |  |                        |  

Statement of Comprehensive (Loss)/Income

|                                                                                            |  | Year ended
December 31
|------------------------------------------------------------------------------------------- |  | ----------------------
|
|
|Net income as adjusted to accord with US GAAP                                               |  | 11.2                  
|Other comprehensive income:                                                                 |  |                       
|Minimum pension liability adjustment net of nil tax (2004 £1.9 million; 2003 £12.9 million) |  | (14.9                 
|Currency translation differences net of nil tax in all years                                |  | (2.1                  
|Gains on cash flow hedges (tax nil)                                                         |  | 1.4                   
|                                                                                            |  |                       
|Comprehensive (loss)/income in accordance with US GAAP                                      |  | (4.4                  
|                                                                                            |  |                       

F-112

---





39. Differences between International Financial Reporting Standards and United States Generally Accepted Accounting Principles (Continued)

Movements in other comprehensive (loss)/income amounts are as follows:

|                     |  | Currency
translation
differences |   | Minimum pension
liability
adjustment |  
|-------------------- |  | -------------------------------- | - | ------------------------------------ | -
|
|At January 1, 2003   |  | (60.2                            | ) | (48.5                                | )
|Movement in the year |  | 10.3                             |   | 10.5                                 |  
|                     |  |                                  |   |                                      |  
|At December 31, 2003 |  | (49.9                            | ) | (38.0                                | )
|Movement in the year |  | 3.1                              |   | 1.9                                  |  
|                     |  |                                  |   |                                      |  
|At December 31, 2004 |  | (46.8                            | ) | (36.1                                | )
|Movement in the year |  | (2.1                             | ) | (25.9                                | )
|                     |  |                                  |   |                                      |  
|At December 31, 2005 |  | (48.9                            | ) | (62.0                                | )
|                     |  |                                  |   |                                      |  

Of
the £25.9 million movement in the minimum pension liability in 2005, £11.0 million has been charged in arriving at net income, being the
write-off of the deferred tax asset, with the balance of £14.9 million being recognized through comprehensive (loss)/income.

The
amount of cumulative translation adjustment transferred in respect of disposals was nil (2004 £0.1 million gain; 2003 £0.3 million loss).

F-113

---



Shareholders' Equity under US GAAP

The following is a summary of the adjustments to shareholders' equity, which would be required if US GAAP were to be applied instead of IFRS:

|                                             |  |                                                                                 |  | Year ended December 31 |  
|-------------------------------------------- |  | ------------------------------------------------------------------------------- |  | ---------------------- | -
|
|
|Shareholders' equity in accordance with IFRS |  | 120.3                                                                           |  | 159.1                  |  
|Adjustments:                                 |  |                                                                                 |  |                        |  
|b)                                           |  | Intangible assets                                                               |  |                        |  
|                                             |  | Goodwillcost                                                                   |  | (1,761.2               | )
|                                             |  | accumulated amortisation                                                       |  | 1,728.7                |  
|                                             |  | Reclassification from assets held in disposal group held for sale               |  | 5.5                    |  
|                                             |  |                                                                                 |  |                        |  
|                                             |  |                                                                                 |  | (27.0                  | )
|                                             |  |                                                                                 |  |                        |  
|b)                                           |  | Other intangible assetscost                                                    |  | 87.0                   |  
|                                             |  | 1;accumulated amortisation                                                      |  | (68.7                  | )
|                                             |  |                                                                                 |  |                        |  
|                                             |  |                                                                                 |  | 18.3                   |  
|                                             |  |                                                                                 |  |                        |  
|j)                                           |  | Property, plant and equipment                                                   |  |                        |  
|                                             |  | Reclassification from assets held in disposal group held for sale               |  | 70.9                   |  
|                                             |  |                                                                                 |  |                        |  
|                                             |  | Investment in joint venture and associates                                      |  |                        |  
|g)                                           |  | Investment in associates                                                        |  |                       |  
|j)                                           |  | Reclassification from assets held in disposal group held for sale               |  | 16.1                   |  
|                                             |  |                                                                                 |  |                        |  
|                                             |  |                                                                                 |  | 16.1                   |  
|                                             |  |                                                                                 |  |                        |  
|                                             |  | Other non-current assets                                                        |  |                        |  
|a)                                           |  | Deferred costs                                                                  |  | 5.0                    |  
|h)                                           |  | Deferred tax on adjustments                                                     |  | 8.9                    |  
|j)                                           |  | Reclassification from assets held in disposal group held for sale               |  | 0.3                    |  
|                                             |  |                                                                                 |  |                        |  
|                                             |  |                                                                                 |  | 14.2                   |  
|                                             |  |                                                                                 |  |                        |  
|                                             |  | Current assets                                                                  |  |                        |  
|i)                                           |  | Trade and other receivablesunamortized debt issue costs                        |  | 0.1                    |  
|j)                                           |  | reclassification from assets held in disposal group held for sale              |  | 37.6                   |  
|                                             |  |                                                                                 |  |                        |  
|                                             |  |                                                                                 |  | 37.7                   |  
|                                             |  |                                                                                 |  |                        |  
|                                             |  | Other current assets                                                            |  |                        |  
|a)                                           |  | Deferred costs                                                                  |  | 9.3                    |  
|h)                                           |  | Deferred tax on adjustments                                                     |  | 7.6                    |  
|j)                                           |  | Reclassification from assets held in disposal group held for
  saleinventories |  | 33.7                   |  
|                                             |  |                                                                                 |  |                        |  
|                                             |  |                                                                                 |  | 50.6                   |  
|                                             |  |                                                                                 |  |                        |  
|j)                                           |  | Reclassification from assets held in disposal group held for sale               |  | (164.1                 | )
|                                             |  |                                                                                 |  |                        |  
|                                             |  |                                                                                 |  |                        |  

F-114

---



|                                                        |  | Current liabilities                                                                                   |   |       |   |       |   |       |  
|------------------------------------------------------- |  | ----------------------------------------------------------------------------------------------------- | - | ----- | - | ----- | - | ----- | -
|a)                                                      |  | Deferred revenues                                                                                     |   | (29.4 | ) | (20.3 | ) | (71.1 | )
|f)                                                      |  | Derivative financial instruments                                                                      |   |      |   | (0.5  | ) | (0.9  | )
|j)                                                      |  | Reclassification from liabilities included in disposal group held
  for saletrade and other payables |   | (35.0 | ) |      |   |      |  
|                                                        |  | current tax                                                                                          |   | (1.9  | ) |      |   |      |  
|                                                        |  | short term borrowings                                                                                |   | (0.9  | ) |      |   |      |  
|                                                        |  |                                                                                                       |   |       |   |       |   |       |  
|                                                        |  |                                                                                                       |   | (67.2 | ) | (20.8 | ) | (72.0 | )
|                                                        |  |                                                                                                       |   |       |   |       |   |       |  
|                                                        |  | Non-current liabilities                                                                               |   |       |   |       |   |       |  
|f)                                                      |  | Long-term borrowingsfair value adjustment to senior notes                                            |   | (1.6  | ) |      |   |      |  
|i)                                                      |  | unamortized debt issue costs                                                                         |   | (0.1  | ) | (0.2  | ) | (0.2  | )
|j)                                                      |  | Reclassification from liabilities included in disposal group held
  for sale                          |   | (8.8  | ) |      |   |      |  
|                                                        |  |                                                                                                       |   |       |   |       |   |       |  
|                                                        |  |                                                                                                       |   | (10.5 | ) | (0.2  | ) | (0.2  | )
|                                                        |  |                                                                                                       |   |       |   |       |   |       |  
|h)                                                      |  | Deferred taxon adjustments                                                                           |   | (5.4  | ) | (9.0  | ) | (11.7 | )
|                                                        |  | methodology                                                                                          |   | 0.1   |   | 0.6   |   | 0.6   |  
|                                                        |  | reclassification from liabilities included in disposal
group held for sale                           |   | (1.9  | ) |      |   |      |  
|                                                        |  |                                                                                                       |   |       |   |       |   |       |  
|                                                        |  |                                                                                                       |   | (7.2  | ) | (8.4  | ) | (11.1 | )
|                                                        |  |                                                                                                       |   |       |   |       |   |       |  
|                                                        |  | Other non-current liabilities                                                                         |   |       |   |       |   |       |  
|a)                                                      |  | Deferred revenues                                                                                     |   | (28.5 | ) | (60.9 | ) | (26.7 | )
|d)                                                      |  | Pension                                                                                               |   | 0.7   |   | 0.5   |   | 0.3   |  
|j)                                                      |  | Reclassification from liabilities included in disposal group held for saletrade and other payables   |   | (0.2  | ) |      |   |      |  
|                                                        |  |                                                                                                       |   |       |   |       |   |       |  
|                                                        |  |                                                                                                       |   | (28.0 | ) | (60.4 | ) | (26.4 | )
|                                                        |  |                                                                                                       |   |       |   |       |   |       |  
|j)                                                      |  | Reclassification from liabilities included in disposal group held for sale                            |   | 48.7  |   |      |   |      |  
|                                                        |  |                                                                                                       |   |       |   |       |   |       |  
|Total adjustments                                       |  | (47.5                                                                                                 | ) | (84.1 | ) | (85.0 | )
|                                                        |  |                                                                                                       |   |       |   |       |   |       |  
|Shareholders' equity as adjusted to accord with US GAAP |  | 72.8                                                                                                  |   | 75.0  |   | 41.1  |  
|                                                        |  |                                                                                                       |   |       |   |       |   |       |  

F-115

---



Movements
in shareholders' equity as adjusted to accord with US GAAP for the years ended December 31, 2005 and 2004 are as follows:

|                                                                  |  | Year ended December 31 |  
|----------------------------------------------------------------- |  | ---------------------- | -
|
|
|Shareholders' equity at January 1                                 |  | 75.0                   |  
|Exchange adjustment on subsidiaries, joint venture and associates |  | (2.1                   | )
|New shares issued                                                 |  | 2.7                    |  
|New shares issuedCaw Networks, Inc.                              |  |                       |  
|Stock compensation                                                |  | (0.5                   | )
|Profit for the year                                               |  | 11.2                   |  
|Actuarial (loss)/gain recognized on pension schemes               |  | (14.9                  | )
|Taxation on actuarial gain                                        |  |                       |  
|Gains on cash flow hedges taken to equity                         |  | 1.4                    |  
|Other                                                             |  |                       |  
|                                                                  |  |                        |  
|At December 31                                                    |  | 72.8                   |  
|                                                                  |  |                        |  

Cash Flow Statement under US GAAP

The consolidated statement of cash flows prepared under IFRS presents substantially the same information as that required under US GAAP but may differ with regard
to classification of items within the statement. Under IFRS, bank overdrafts are included in the definition of cash and cash equivalents. Under US GAAP, this definition does not include bank
overdrafts.

In
addition, there are presentational differences for a cash flow statement prepared in accordance with US GAAP. The main differences in classification under US GAAP are as follows:



F-116

---





The
categories of cash flow activity under US GAAP are summarized below:

|                                                             |  | Year ended December 31 |  
|------------------------------------------------------------ |  | ---------------------- | -
|
|
|Cash inflow from operating activities                        |  | 22.8                   |  
|Cash (outflow)/inflow on investing activities                |  | (27.5                  | )
|Cash inflow/(outflow) from financing activities              |  | 1.1                    |  
|                                                             |  |                        |  
|(Decrease)/increase in cash and cash equivalents             |  | (3.6                   | )
|Effect of exchange rate changes on cash and cash equivalents |  | 1.1                    |  
|Cash and cash equivalents at beginning of year               |  | 51.7                   |  
|                                                             |  |                        |  
|Cash and cash equivalents at end of year                     |  | 49.2                   |  
|                                                             |  |                        |  

Additional information required by US GAAP in respect of earnings per share

The numerators and denominators used in the computation of basic and diluted earnings per share are as follows:

|                                                                                                   |  | Year ended December 31
|-------------------------------------------------------------------------------------------------- |  | ----------------------
|
|
|Earnings                                                                                           |  |                       
|Net income as adjusted to accord with US GAAP used to compute basic and diluted earnings per share |  | 11.2                  
|                                                                                                   |  |                       
|Weighted average number of shares in issue (millions)                                              |  |                       
|Basic                                                                                              |  | 950.4                 
|Dilutive potential of employee share options                                                       |  | 10.2                  
|                                                                                                   |  |                       
|Diluted                                                                                            |  | 960.6                 
|                                                                                                   |  |                       

Additional information required in respect of business combinations

There were no acquisitions in the year ended December 31, 2005.

During
the year ended December 31, 2004, the minority shareholdings in two subsidiaries within Network Products were acquired for a total cash consideration of
£1.1 million.

There
were no acquisitions in the year ended December 31, 2003.

F-117

---



Additional information required by US GAAP in respect of pensions

The cost of the Group's defined benefit pension schemes computed in accordance with US GAAP is summarized as follows:

|                                      |  | Year ended December 31 |  
|------------------------------------- |  | ---------------------- | -
|
|
|Service cost                          |  | 1.9                    |  
|Interest cost                         |  | 7.5                    |  
|Expected return on scheme assets      |  | (7.4                   | )
|Amortization of transition asset      |  |                       |  
|Amortization of unrecognized net loss |  | 2.0                    |  
|                                      |  |                        |  
|Net periodic pension cost             |  | 4.0                    |  
|                                      |  |                        |  

The
major assumptions used in computing the net periodic pension cost are:

|                                                   |  | Year ended
December 31
|-------------------------------------------------- |  | ----------------------
|
|
|Assumed discount rate                              |  | 4.70                  
|Rate of compensation increase                      |  | 3.60                  
|Expected long-term rate of return on scheme assets |  | 6.50                  

The
funding of the Company's defined benefit pension schemes is as follows:

|                                                        |  | At December 31 |  
|------------------------------------------------------- |  | -------------- | -
|
|Fair value of scheme assets                             |  | 128.8          |  
|Projected benefit obligation                            |  | (179.6         | )
|                                                        |  |                |  
|Projected benefit obligation in excess of scheme assets |  | (50.8          | )
|Unrecognized net loss                                   |  | 62.7           |  
|Recognition of additional minimum liability             |  | (62.0          | )
|                                                        |  |                |  
|Net amount recognized in the balance sheet              |  | (50.1          | )
|                                                        |  |                |  

The
measurement date is December 31.

The
projected benefit obligation, the accumulated benefit obligation (ABO) and fair value of scheme assets for pension schemes with ABOs in excess of scheme assets at December 31,
2005 were £179.6 million (2004 £144.2 million), £178.9 million (2004 £143.7 million) and £128.8 million
(2004 £106.9 million), respectively.

In
2005 the amount recognized in the balance sheet for accrued benefit liability and accumulated other comprehensive (loss)/income is £62.0 million.

F-118

---



The
assets of the Group's UK defined benefit pension schemes mostly comprise UK and other listed equities, property investments, bank deposits, UK Government index-linked stocks and
insurance policies.

The
following table sets out the asset allocation for the Spirent Staff Plan, together with the target allocation for 2006:

|         |  |     |  | Percentage
of plan
assets at
December 31
|-------- |  | --- |  | ----------------------------------------
|
|
|
|
|Equities |  | 67  |  | 64                                      
|Gilts    |  | 15  |  | 18                                      
|Bonds    |  | 13  |  | 11                                      
|Cash     |  |    |  | 2                                       
|Property |  | 5   |  | 5                                       
|         |  |     |  |                                         
|         |  | 100 |  | 100                                     
|         |  |     |  |                                         

The
Retirement Cash Plan assets of £8.5 million (2004 £6.8 million) are held within unitized managed funds whose underlying asset allocations are
not disclosed.

The
expected long-term rate of return on assets has been set reflecting the price inflation expectation, the expected real return on each major asset class and the
long-term asset allocation strategy adopted for the schemes. The expected real returns on specific asset classes reflect historical returns, investment yields on the measurement date and
general future return expectations, and have been set after taking advice from the schemes' actuary.

The
long-term investment strategy for the schemes is under review following the special contribution of £47.0 million made by the Company in 2006.

The
schemes are not permitted to have a direct shareholding in Spirent Communications plc.

F-119

---



Movements
in the fair value of the schemes' assets and projected benefit obligations are as follows:

|                                           |  | Year ended December 31 |  
|------------------------------------------ |  | ---------------------- | -
|
|
|Movements in Fair Value of Plan Assets     |  |                        |  
|At January 1                               |  | 106.9                  |  
|Employer contributions                     |  | 5.7                    |  
|Employee contributions                     |  | 0.6                    |  
|Benefit payments                           |  | (5.8                   | )
|Actual return on assets                    |  | 21.4                   |  
|                                           |  |                        |  
|At December 31                             |  | 128.8                  |  
|                                           |  |                        |  
|Movements in Projected Benefit Obligations |  |                        |  
|At January 1                               |  | 144.2                  |  
|Service cost                               |  | 1.9                    |  
|Employee contributions                     |  | 0.6                    |  
|Interest cost                              |  | 7.5                    |  
|Benefit payments                           |  | (5.8                   | )
|Actuarial loss                             |  | 31.2                   |  
|                                           |  |                        |  
|At December 31                             |  | 179.6                  |  
|                                           |  |                        |  

Cash Flows

Contributions

The Group expects to contribute £48.5 million to its UK defined benefit schemes in 2006. This includes a special contribution of
£47.0 million following the completion of the divestment of the HellermannTyton Division.

The
following pension benefit payments, which reflect expected future service, as appropriate, are expected to be paid:

|          |  | (£ millions)
|--------- |  | ------------
|2006      |  | 6.1         
|2007      |  | 6.3         
|2008      |  | 6.5         
|2009      |  | 6.9         
|2010      |  | 7.7         
|2011-2015 |  | 45.9        

F-120

---



Additional pro forma information required by US GAAP in respect of stock-based compensation

If compensation expense had been determined under the fair value methodology of SFAS No. 123, net income/(loss) and the related per Ordinary share amounts
adjusted to accord with US GAAP would have been as follows:

|                                                                                                              |  | Year ended
December 31 |  
|------------------------------------------------------------------------------------------------------------- |  | ---------------------- | -
|
|
|Net income as reported under US GAAP                                                                          |  | 11.2                   |  
|Stock-based employee compensation (income)/expense included in reported net income, net of tax                |  | (0.3                   | )
|Stock-based employee compensation expense determined under fair value based method for all awards, net of tax |  | (9.2                   | )
|                                                                                                              |  |                        |  
|Pro forma net income under US GAAP                                                                            |  | 1.7                    |  
|                                                                                                              |  |                        |  

|                    |  |      |  | (pence) |  |       |  
|------------------- |  | ---- |  | ------- |  | ----- | -
|Per Ordinary share: |  |      |  |         |  |       |  
|Basic               |  | 0.18 |  | 2.21    |  | (0.30 | )
|Diluted             |  | 0.18 |  | 2.17    |  | (0.30 | )
|                    |  |      |  |         |  |       |  

F-121

---



Additional information required by US GAAP in respect of deferred taxation

The analysis of the US GAAP net deferred tax asset is as follows:

|                                                     |  | At December 31 |  
|---------------------------------------------------- |  | -------------- | -
|
|
|Deferred taxation liabilities                        |  |                |  
|Liability arising on acquired identified intangibles |  | (5.4           | )
|Capital allowances in excess of depreciation         |  | (2.1           | )
|Short-term timing differences                        |  | (0.5           | )
|                                                     |  |                |  
|                                                     |  | (8.0           | )
|                                                     |  |                |  
|Deferred taxation assets                             |  |                |  
|Pension liability                                    |  |               |  
|Deferred income                                      |  | 16.5           |  
|Other temporary differences                          |  | 1.0            |  
|                                                     |  |                |  
|                                                     |  | 17.5           |  
|                                                     |  |                |  
|Net deferred tax asset                               |  | 9.5            |  
|                                                     |  |                |  
|Of which:                                            |  |                |  
|Current                                              |  | 8.1            |  
|Non-current                                          |  | 1.4            |  
|                                                     |  |                |  
|                                                     |  | 9.5            |  
|                                                     |  |                |  

F-122

---



Additional information required by US GAAP in respect of Associated Companies

The following information relates to our associated company Tyton Company of Japan, Limited and is prepared in accordance with accounting principles generally
accepted in Japan:

|                                               |  | Year ended
March 31
|---------------------------------------------- |  | -------------------
|
|
|Statements of income                           |  |                    
|Net sales                                      |  | 5,705              
|Cost of sales                                  |  | 2,674              
|Income before income taxes                     |  | 1,149              
|Balance Sheets                                 |  |                    
|Property, plant and equipment and other assets |  | 3,566              
|Current assets                                 |  | 4,221              
|                                               |  |                    
|Total assets                                   |  | 7,787              
|                                               |  |                    
|Current liabilities                            |  | 813                
|Other liabilities                              |  | 613                
|                                               |  |                    
|Total liabilities                              |  | 1,426              
|                                               |  |                    
|Total shareholders' equity                     |  | 6,361              
|                                               |  |                    

Concentration of credit risk

Potential concentration of credit risk consists of cash, investments, and accounts receivable. The company is exposed to credit-related losses in the event of
non-performance by counterparties to certain financial instruments. The Group does not generally seek collateral or other security from counter-parties. At December 31, 2005, the
Group did not consider there to be any significant concentration of credit risk.

Impact of Recently Issued Accounting Standards Not Yet Adopted

SFAS No. 123(R), "Share-Based Payment"

In December 2004, the Financial Accounting Standards Board ("FASB") issued SFAS No. 123 (revised 2004) "Share-Based Payment", which is a revision of
SFAS No. 123 "Accounting for Stock-Based Compensation". SFAS No. 123(R) supercedes APB Opinion No. 25, "Accounting for Stock Issued to Employees" and amends SFAS No. 95
"Statement of Cash Flows". Generally the approach in SFAS No. 123(R) is similar to SFAS No. 123 in that they both require all share-based payments to employees to be recognized in the
income statement based on their fair values. The pro-forma disclosure and the use of intrinsic values allowed by SFAS No. 123 are no longer alternatives. SFAS No. 123(R) also
requires that the benefits of tax deductions in excess of recognized compensation cost be reported as a financing cash flow, rather than an operating cash flow.

F-123

---



SFAS
No. 123(R) must be adopted no later than January 1, 2006. The impact of applying this standard is not expected to be materially different from the disclosures provided
in Note 39 of Notes to the Financial Statements in respect of SFAS No. 123.

SFAS No. 153, "Exchanges of Non-monetary Assets"

In December 2004, the FASB issued SFAS No. 153, "Exchanges of Non-monetary Assets," an amendment of APB No. 29, "Accounting for Non-monetary
Transactions." APB No. 29 is based on the principle that the exchanges of non-monetary assets should be measured based on the fair value of the assets exchanged. The guidance in APB
No. 29, however, included certain exceptions to that principle. SFAS No. 153 amends APB No. 29 to eliminate the exception for non-monetary exchanges of similar productive assets
and replaces it with a general exception for exchanges of non-monetary assets that do not have commercial substances, that is, if the future cash flows of the entity are not expected to change
significantly as a result of the exchange. The provisions of this statement are effective for non-monetary asset exchanges occurring in fiscal periods beginning after June 15, 2005. We
anticipate that SFAS No. 153 will not have an impact on our financial statements.

SFAS No. 154, "Accounting Changes and Error Corrections"

In May 2005, the FASB issued SFAS No. 154, "Accounting Changes and Error Corrections" which replaces Accounting Principles Board Opinions No. 20
"Accounting Changes" and SFAS No. 3, "Reporting Accounting Changes in Interim Financial StatementsAn Amendment of
APB Opinion No. 28." SFAS No. 154 provides guidance on the accounting for and reporting of accounting changes and error corrections. It establishes retrospective application, or the
latest practicable date, as the required method for reporting a change in accounting principle and the reporting of a correction of an error. SFAS No. 154 is effective for accounting changes
and correction of errors made in fiscal years beginning after December 15, 2005 and is required to be adopted by us in January 2006. We anticipate that SFAS No. 154 will not have an
impact on our consolidated results of operations or financial condition.

F-124

---





REPORT OF INDEPENDENT AUDITORS

The
Board of Directors
WAGO Kontakttechnik GmbH,
WAGO Contact S.A. and Affiliates
Minden, Germany

We
have audited the accompanying Combined Statement of Operations of WAGO Kontakttechnik GmbH, WAGO Contact S.A. and their affiliates (the "Company") for the short period from
January 1, 2003 through April 4, 2003. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial
statements based on our audits.

We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our opinion.

In
our opinion, the combined financial statements referred to above present fairly, in all material respects, the combined result of WAGO Kontakttechnik GmbH, WAGO Contact S.A.
and their affiliates for the short period ended April 4, 2003 in conformity with accounting principles generally accepted in the United States of America.

Hamburg,
Germany
February 25, 2004

Allrevision
Dornhof Kloss und Partner GmbH
Wirtschaftsprüfungsgesellschaft
Steuerberatungsgesellschaft

F-125

---



INDEPENDENT AUDITORS' CONSENT

We consent to the incorporation by reference in the registration statements on Form S-8 No. 333-98607 (Spirent Stock Option
Plan, U.S. Stock Purchase Plan,et al) and No. 333-127832 (Spirent Stock Incentive Plan) of Spirent Communications plc of our
report dated February 25, 2004, relating to the combined result of WAGO Kontakttechnik GmbH and WAGO Contact S.A. and affiliates for the period January 1, 2003 through
April 4, 2003 which report appears in the December 31, 2005 annual report on Form 20-F of Spirent Communications plc.

Allrevision
Dornhof Kloss und Partner GmbH
Wirtschaftsprüfungsgesellschaft
Steuerberatungsgesellschaft
Hamburg, Germany
June 26, 2006

F-126

---





WAGO KONTAKTTECHNIK GmbH, WAGO CONTACT S.A. AND AFFILIATES        Combined Statement of Operations

|                                                 |                                     | Period ended
April 4,
2003 |       
|------------------------------------------------ | ----------------------------------- | -------------------------- | ------
|
|Net sales                                        |                                     | 63,526                     |       
|Cost of goods sold                               |                                     | (34,172                    | )     
|                                                 |                                     |                            |       
|Gross profit                                     |                                     | 29,354                     |       
|Operating expenses                               |                                     |                            |       
|                                                 | Selling, general and administrative |                            | 18,484
|                                                 | Research and development            |                            | 3,161 
|                                                 |                                     |                            |       
|                                                 |                                     | (21,645                    | )     
|                                                 |                                     |                            |       
|Income from operations                           |                                     | 7,709                      |       
|                                                 |                                     |                            |       
|Other income (expense)                           |                                     |                            |       
|                                                 | Interest income                     |                            | 93    
|                                                 | Interest expense                    |                            | (521  
|                                                 | Other                               |                            | 210   
|                                                 |                                     |                            |       
|                                                 |                                     | (218                       | )     
|                                                 |                                     |                            |       
|Income before income taxes and minority interest |                                     | 7,491                      |       
|Provision for income taxes                       |                                     | (2,559                     | )     
|                                                 |                                     |                            |       
|Income before minority interest                  |                                     | 4,932                      |       
|Minority interest                                |                                     | (207                       | )     
|                                                 |                                     |                            |       
|Net income                                       |                                     | 4,725                      |       
|                                                 |                                     |                            |       

See
notes to combined financial statements.

F-127

---





WAGO KONTAKTTECHNIK GmbH, WAGO CONTACT S.A. AND AFFILIATES        Notes to Combined Financial Statements        April 4, 2003

Note 1Nature of operations

The WAGO Group ("Group") comprises the combination of WAGO Kontakttechnik GmbH and WAGO Contact S.A. These operations are legally independent, but have a common
ownership structure.

WAGO
Kontakttechnik GmbH, ("WAGOGermany"), is a limited liability company, organized under the laws of the Federal Republic of Germany, and was incorporated in 1951.

WAGO
Contact S.A., ("WAGOSwitzerland"), is a joint stock corporation, incorporated in 1977, and organized under the laws of the Federal Republic of Switzerland.

Both
Companies are engaged in the production of an extensive range of wiring products and electric modules for the distributed control of automated processes. The products are marketed
globally under the WAGO brand name. The Companies' world-wide headquarters are located in Minden, Germany. Principal manufacturing sites are located in Minden, Germany; Sondershausen,
Germany; and Domdidier, Switzerland.

Affiliated companies

The subsidiaries, owned directly or indirectly, by WAGOGermany or WAGOSwitzerland are:

|Name of Company                         |  | Ownership Percentage
April 4, 2003
|--------------------------------------- |  | ----------------------------------
|WAGO Contact S.A., France               |  | 85                                
|WAGO Kontakttechnik Ges. mbH, Austria   |  | 100                               
|WAGO Corporation, USA                   |  | 97                                
|WAGO Limited, Great Britain             |  | 100                               
|WAGO Company of Japan Ltd., Japan       |  | 51                                
|WAGO Elektro spol.s.r.o. Czech Republic |  | 100                               
|WAGO & Controls (India) Ltd., India     |  | 51                                
|WAGO Electronic Pte. Ltd., Singapore    |  | 100                               
|WAGO Elwag Sp. z.o.o., Poland           |  | 98                                
|WAGO Electric (Tianjin) Ltd., China     |  | 100                               
|WAGO Elettronica SRL, Italy             |  | 100                               
|WAGO Elektro spol.s.r.o., Slovakia      |  | 90                                

Major shareowners

Share ownership of WAGO Germany and WAGO Switzerland until April 4, 2003 was as follows:

Spirent plc

51
%Members of the Hohorst family

49
%


However,
the management contracts between the Hohorst family and Spirent plc have the effect of establishing joint rather than sole control.

Effective
April 4, 2003 Spirent sold its 51% interests in WAGO Germany and WAGO Switzerland to entities controlled by the Hohorst family.

F-128

---



Note 2Summary of significant accounting policies

Basis of accounting

The combined financial statements of the Group have been prepared in accordance with accounting principles generally accepted in the United States
(US-GAAP).

Principles of combination

The accompanying financial statements present the financial position of WAGO Kontakttechnik, GmbH and its majority- and wholly-owned subsidiaries, and WAGO
Contact S.A.

WAGO
Kontakttechnik, GmbH and WAGO Contact S.A. are related through common ownership. Significant intercompany transactions and balances have been eliminated in combination.

Use of estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make certain
estimates and assumptions that affect the reported amounts of assets, liabilities and the disclosure of contingent assets and liabilities in the financial statements. Actual results could differ from
those estimates.

Cash and cash equivalents

The Group considers all highly liquid investments purchased with a maturity of three months or less to be cash equivalents.

Accounts receivable

Accounts receivable consist of trade accounts receivable and are stated at cost less an allowance for doubtful accounts. Credit is extended to customers after an
evaluation of the customer's financial condition, and generally collateral is not required. Management's determination of the allowance for doubtful accounts is based on an evaluation of the accounts
receivable, past experience, current economic conditions, and other risks inherent in the accounts receivable portfolio.

Inventory

Inventory is stated at the lower cost or market, with cost determined on the first-in, first-out (FIFO) basis. The Company records a
provision for excess or obsolete inventory as required.

Property and equipment

Property and equipment are stated at cost. Alterations and major overhauls which increase the capacity of assets are capitalized. Repairs and maintenance are
expensed as incurred.

F-129

---



Depreciation
of owned assets and amortization of assets under capital leases are provided on the straight-line method over the useful lives of the related assets, or the
lease term for assets under capital leases, as follows:

Buildings

25 to 40 yearsMachinery and equipment

3 to 5 yearsFixtures and fittings

3 to 20 years


Goodwill

In June 2001, the Financial Accounting Standards Board issued two Statements of Financial Accounting Standards, No. 141, Business
Combinations(SFAS No. 141), and No. 142,Goodwill and Other Intangible Assets(SFAS No. 142). SFAS No. 141 addresses financial accounting and reporting for business combinations and supersedes APB Opinion No. 16,Business
Combinations, and FASB Statement No. 38,Accounting for Pre-acquisition Contingencies of Purchased
Enterprises.All business combinations in the scope of SFAS No. 141 are to be accounted for using one method, the purchase method. The provisions of SFAS No. 141
apply to all business combinations initiated after June 30, 2001. Use of the pooling-of-interests method for those business combinations is prohibited. The provisions of
SFAS No. 141 also apply to all business combinations accounted for by the purchase method for which the date of acquisition is July 1, 2001, or later. During 2002 the Company acquired
additional interests from the minority shareholder of WAGO Contact S.A., France; the purchase of those interests were accounted for in accordance with the provisions of SFAS No. 141.

SFAS
No. 142 addresses financial accounting and reporting for acquired goodwill and other intangible assets and supersedes APB Opinion No. 17, Intangible Assets. It addresses how intangible assets
that are acquired individually or with a group of other assets (but not those acquired in a
business combination) should be accounted for in financial statements upon their acquisition. SFAS No. 142 also addresses how goodwill and other intangible assets should be accounted for after
they have been initially recognized in the financial statements. Under SFAS No. 142, goodwill and intangible assets that have indefinite useful lives are not amortized but rather tested at
least annually for impairment. Intangible assets that have finite useful lives will continue to be amortized over their useful lives, but without the constraint of the 40-year maximum life
required by APBO No. 17. The Company adopted the provisions of SFAS No. 142 effective January 1, 2002. See Note 5.

Long-lived assets

Long-lived assets held and used by the Group are reviewed for impairment whenever changes in circumstances indicate that the carrying value of an
asset may not be recoverable.

Revenue recognition

Revenue is recognized when products are shipped, net of estimated allowances for product returns.

F-130

---



Foreign currency translation

The assets and liabilities of WAGO Kontakttechnik GmbH's foreign subsidiaries and affiliates are translated to EURO at exchange rates existing at the balance-
sheet date, and revenues and expenses are translated at average exchange rates for the year. Resulting translation adjustments are reflected as a component of other comprehensive income.

Transaction
gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the results of
operations as incurred, except those that operate as a hedge of an identifiable foreign currency commitment.

Derivatives and hedging activities

In June 1998 the Financial Accounting Standards Board issued Statement No. 133,Accounting for Derivative Instruments and
Hedging Activities, and related Statements 137, 138, and 149 in June 1999, June 2000, and April 2003, respectively. The Statement requires the Company to
recognize all derivatives on the balance sheet at fair value. Derivatives that are not hedges must be adjusted to fair value through income. If the derivative is a hedge, depending on the nature of
the hedge, changes in the fair value of derivatives are either set off against the change in fair value of assets, liabilities, or firm
commitments through earnings or recognized in other comprehensive income until the hedged item is recognized in earnings.

The
ineffective portions of a derivative's change in fair value will be immediately recognized in earnings. The adoption of Statement No. 133, as amended, on January 01, 2001,
resulted in the cumulative effect of an accounting change of €1,233 thousand, net of taxes of €762 thousand, being recognized as other comprehensive
income.

Forward
exchange contracts are used to hedge foreign exchange exposures arising from anticipated receipts and payments in foreign countries. Gains and losses on foreign currency
contracts are offset against the foreign exchange gains and losses on the related financial assets and liabilities. Prior to the adoption of SFAS No. 133, where the contract was a hedge against
anticipated transactions, gains and losses were deferred until the transaction occurs. In 2001 such gains and losses are recognized in the balance sheet net of taxes. The cumulative effect of the
change in the accounting principles for Derivatives and Hedging Activities is recognized separately within the Combined Statement of Shareowners' Equity.

Warranty

The Group provides for the estimated cost to fulfill customer warranty claims based upon the recognition of the related revenue. Such reserves are determined
based upon actual warranty cost experience and management's industry experience.

Income taxes

The provision for income taxes is determined in accordance with SFAS No. 109Accounting for Income Taxes("SFAS No. 109"), which requires the use of the asset and liability approach. Under this approach, deferred taxes represent the expected future tax consequences of temporary differences

F-131

---



between
the carrying amounts and tax bases of assets and liabilities using the enacted tax rates in effect in the years in which differences are expected to reverse. The effect of a change in tax
rates on deferred tax assets and liabilities is recognized in the period that the rate change is enacted.

Concentration of credit risk

The Group performs ongoing credit evaluations of its customers and generally does not require collateral from its customers. The Group maintains an allowance for
potential losses when identified.

Advertising costs

It is the Company's policy to expense all advertising costs as incurred. Advertising expense incurred until April 4, 2003 amounted to
€1,925 thousand.

Research and development costs

The cost of research, development and product improvement costs are charged to expense as they are incurred.

Recently issued accounting pronouncements

In June 2002, the FASB issued SFAS No. 146,Accounting for Costs Associated with Exit or Disposal
Activities. SFAS No. 146 addresses financial accounting and reporting for costs associated with exit or disposal activities and nullifies Emerging Issues Task Force
(EITF) Issue No. 94-3, "Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring)."
The adoption of the provisions of SFAS No. 146, effective for exit or disposal activities initiated after December 31, 2002, did not not have a material impact on the financial position
or results of operations of the Company.

In
2002, the FASB issued Interpretation No. 45,Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of
Indebtedness of Others. FIN 45 elaborates on the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under certain
guarantees that it has issued. It also clarifies that a guarantor is required to recognize, at the inception of a guarantee, a liability for the fair value of the obligation undertaken in issuing the
guarantee. The initial recognition and initial measurement provisions of this Interpretation are applicable on a prospective basis to guarantees issued or modified after December 31, 2002,
irrespective of the guarantor's fiscal year-end. The disclosure requirements in this Interpretation are effective for financial statements of interim or annual periods ending after
December 15, 2002. The
adoption of the provisions of FIN 45 did not have a material impact on the financial position or results of operations of the Company.

In
January 2003, the FASB issued Interpretation No. 46,Consolidation of Variable Interest Entities(FIN 46) and in
December 2003, issued Interpretation No. 46 (R), which revised FIN 46. FIN 46 (R) is an interpretation of ARB No. 51,Consolidated Financial
Statements, and addresses consolidation by business enterprises of variable interest entities, as defined in that interpretation. As of April 4, 2003, the Group had not
completed its evaluation of arrangements that may be subject to the provisions of FIN 46 or FIN 46 (R). The Group leases facilities from entities that may be considered variable

F-132

---



interest
entities under the provisions of the Interpretations, and upon completion of the analysis, the Group may be determined to be the primary beneficiary under one or more of the arrangements.
However, the leases with the entities have been accounted for as capital leases, and the application of FIN 46 (R) to these arrangements is not expected to have a significant impact on the
financial position or results of operations.

In
May 2003, the FASB issued SFAS No. 150,Accounting for Certain Financial Instruments with Characteristics of both Liabilities and
Equity. SFAS No. 150 establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity.
Certain provisions of SFAS No. 150 are to be applied effective at the beginning of the first interim period beginning after June 15, 2003. The company believes it currently has no
financial instruments within the scope of SFAS No. 150, and, accordingly, does not expect the adoption of the provisions to have a material impact on the financial position or results of
operations of the company.

There
were no other recently issued accounting pronouncements with delayed effective dates that would as of April 4, 2003 have a material impact on the Company's consolidated
financial position and results of operations.

Note 3Goodwill

The Company has goodwill recorded in connection with the acquisition of two of its subsidiaries, WAGO Elektro spol.s.r.o. Czech Republic, and WAGO Elwag Sp.
Z.o.o., Poland. Goodwill is evaluated
for impairment for each subsidiary as of the beginning of the fiscal year. For the period ended April 4, 2003, the results of the evaluations indicated no impairment of goodwill.

Note 4Retirement plan

The Company has a defined benefit pension plan that covers substantially all of its employees. The plan calls for benefits to be paid to eligible employees at
retirement based primarily upon years of service with the Company. The plan is funded on a pay-as-you-go basis. The Company consults with an actuary for determining
any estimates.

Note 5Share-based compensation

Certain Group executives have been granted options to purchase Spirent plc Ordinary shares by Spirent plc. The Group does not incur any liability to Spirent plc
in connection with the stock option awards.

Historically
under US GAAP, Spirent plc had elected to apply the recognition and measurement principles of APB 25,Accounting for Stock Issued to
Employeesto these stock option awards. Due to the performance criteria in the plans under which the stock options were granted, these plans were deemed to be variable plans
under US GAAP.

Following
the introduction of FASB Interpretation No. 44,Accounting for Certain Transactions Involving Stock Compensation, which
was effective from July 1, 2000, Spirent plc has accounted for unvested stock option awards granted after December 15, 1998, and any awards subsequent to July 1, 2000 under the
fair value method of SFAS No. 123Accounting for Stock-Based Compensation. The

F-133

---



Group
follows the same accounting for options as Spirent plc. As the Group does not incur any liability with respect to the options, amounts recognized as expense are reflected as contributed capital.

Compensation
expense/(benefit) recognized in the Group's financial statements for the period ended April 4, 2003 for stock option awards to WAGO employees were
€2 thousand.

If
compensation cost for stock options had been determined based on fair value at the date of grant, net income for the periods ended April 4, 2003 would have been
€4,725 thousand.

The
normal exercise period for stock options is between the third and tenth anniversary of the date of grant, subject to certain performance targets.

The
fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions for grants issued in
2001 and 2000, respectively, no options were granted in 2002 or 2003; dividend yields of 1.6% and 2.5%, expected volatility of 68% and 49%, risk-free interest rates of 4.5% and 5.2%; and
expected lives of 3.4 and 5.6 years. The weighted average fair value per share of options granted was (Great Britain pence) 142.0p, and 138.0p.

A
summary of stock option activity follows (as restated to reflect Spirent plc share dividend and rights offering):

|                                           |  | Shares  |  | Period ended April 4, 2003
Weighted average exercise price
|------------------------------------------ |  | ------- |  | ----------------------------------------------------------
|
|Outstanding at beginning and end of period |  | 587,510 |  | 183.34                                                    

In
accordance with the terms of the option agreements, the option holders have one year from the date of the disposal by Spirent of its interest in the Group to exercise any options.
Accordingly, all unexercised options will expire on April 4, 2004.

Note 6Income taxes

The provision for income taxes follows.

|                   |  | April 4, 2003 |  
|------------------ |  | ------------- | -
|
|Current provision  |  |               |  
|Germany            |  | 1,791         |  
|Foreign            |  | 894           |  
|                   |  |               |  
|                   |  | 2,685         |  
|                   |  |               |  
|Deferred provision |  |               |  
|Germany            |  | (75           | )
|Foreign            |  | (51           | )
|                   |  |               |  
|                   |  | (126          | )
|                   |  |               |  
|                   |  | 2,559         |  
|                   |  |               |  

F-134

---



Deferred
income taxes were provided for temporary differences in basis of assets and liabilities for financial statement and income tax purposes. These temporary differences consist
principally of the recognition of bad debts, the recognition of obsolete inventory, the calculation of depreciation expense, the elimination of intercompany profits in inventory, the recognition of
certain production expenses, the determination of pension expense, and unrealized gains and losses on foreign exchange contracts.

Note 7Related party transactions

In the customary course of business, the Company leases certain land and buildings from shareowners and related interests. All of these properties are located in
Minden, Germany. These lease agreements will expire on December 31, 2006 at which time certain lease extension provisions may be exercised. These lease agreements contain monthly lease charges
amounting to €20 thousand. Lease expense recognized under these related party leases amounted to €60 thousand through April 4, 2003.

Group
sales to Spirent plc were made in the ordinary course of business and amounted to €815 thousand through April 4, 2003.

Note 8Commitments and contingencies

A summary of the various commitments which the Company has entered into in the ordinary course of business follows:

Operating leases

Total expense under operating leases expense of €1,267 thousand as incurred through April 4, 2003.

Under
the terms of the Group's operating and capital lease agreements, future minimum lease payments for leases with terms greater than one year are as follows:

|Year ended December 31,      |  | Operating |  | Capital |  
|---------------------------- |  | --------- |  | ------- | -
|
|2003                         |  | 2,928     |  | 1,837   |  
|2004                         |  | 2,338     |  | 1,837   |  
|2005                         |  | 1,601     |  | 1,837   |  
|2006                         |  | 1,176     |  | 1,529   |  
|2007                         |  | 759       |  | 1,529   |  
|2008 and thereafter          |  | 959       |  | 19,747  |  
|                             |  |           |  |         |  
|                             |  | 9,761     |  | 28,316  |  
|                             |  |           |  |         |  
|Amount representing interest |  |           |  | (10,607 | )
|                             |  |           |  |         |  
|                             |  |           |  | 17,709  |  
|                             |  |           |  |         |  

The
Company acquired certain operating facilities under the provisions of long-term leases. The economic substance of the leases are to finance the acquisition of the
facilities. Accordingly, these leases have been accounted for as capital leases

Note 9Change in control

On April 4, 2003 Spirent plc sold its 51% interests in WAGO Germany and WAGO Switzerland to entities controlled by the Hohorst family.

F-135

---





REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Directors and Shareholders
Tyton Company of Japan, Limited

We
have audited the accompanying statements of income and shareholders' equity of Tyton Company of Japan, Limited for the year ended March 31, 2004. These financial statements are
the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.

We
conducted our audit in accordance with Japanese auditing standards and the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we
plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In
our opinion, the financial statements referred to above present fairly, in all material respects, the results of operations of Tyton Company of Japan, Limited for the year ended
March 31, 2004, in conformity with accounting principles generally accepted in Japan which differ in certain respects from those generally accepted in the United States of America (see
Note 10 of the Notes to the Financial Statements).

| |  | /s/ Ernst & Young ShinNihon
| |  | ---------------------------

Tokyo,
Japan
May 28, 2004

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We consent to the incorporation by reference in the Registration Statements (Form S-8 No. 333-98607 and
No. 333-127832) pertaining to the Spirent Stock Incentive Plan of Spirent Communications plc (formerly Spirent plc) of our report dated May 28, 2004, with respect to the financial
statements of Tyton Company of Japan, Limited included in the Annual Report (Form 20-F) of Spirent Communications plc for the year ended December 31, 2005.

| |  | /s/ Ernst & Young ShinNihon
| |  | ---------------------------

Tokyo,
Japan
June 29, 2006

F-136

---





TYTON COMPANY OF JAPAN, LIMITED    BALANCE SHEETS

|                                                                         |                                     | March 31,  |          
|------------------------------------------------------------------------ | ----------------------------------- | ---------- | ---------
|
|
|
|Assets                                                                   |                                     |            |          
|Current assets:                                                          |                                     |            |          
|Cash and cash equivalents                                                |                                     | ¥1,690,379 |          
|Notes and accounts receivable:                                           |                                     |            |          
|                                                                         | Trade and otheraffiliates (Note 3) |            | 110,377  
|                                                                         | Trade                               |            | 2,051,018
|                                                                         | Allowance for doubtful accounts     |            | (4,834   
|                                                                         |                                     |            |          
|                                                                         |                                     | 2,156,781  |          
|Inventories                                                              |                                     | 706,471    |          
|Deferred income taxes (Note 6)                                           |                                     | 60,887     |          
|Other current assets                                                     |                                     | 34,955     |          
|                                                                         |                                     |            |          
|Total current assets                                                     |                                     | 4,649,473  |          
|Property, plant and equipment:                                           |                                     |            |          
|Land                                                                     |                                     | 370,341    |          
|Buildings and improvements                                               |                                     | 1,309,759  |          
|Machinery and equipment                                                  |                                     | 4,334,912  |          
|Motor and vehicles                                                       |                                     | 35,538     |          
|Construction in progress                                                 |                                     |           |          
|                                                                         |                                     |            |          
|                                                                         |                                     | 6,050,550  |          
|Accumulated depreciation                                                 |                                     | (4,176,908 | )        
|                                                                         |                                     |            |          
|                                                                         |                                     | 1,873,642  |          
|Other assets:                                                            |                                     |            |          
|Software                                                                 |                                     | 417,803    |          
|Deferred income taxes (Note 6)                                           |                                     | 263,458    |          
|Loans to employees and directors, with interest rate at 3.875% per annum |                                     | 17,893     |          
|Investments in affiliated companies (Note 2)                             |                                     | 664,604    |          
|Marketable equity securities (Note 4)                                    |                                     | 36,739     |          
|Lease deposits and other assets                                          |                                     | 506,133    |          
|                                                                         |                                     |            |          
|                                                                         |                                     | 1,906,630  |          
|                                                                         |                                     |            |          
|Total assets                                                             |                                     | ¥8,429,745 |          
|                                                                         |                                     |            |          

See
accompanying notes to financial statements.

F-137

---



|                                                |                                                                                                      | March 31, 
|----------------------------------------------- | ---------------------------------------------------------------------------------------------------- | ----------
|
|
|
|Liabilities and shareholders' equity            |                                                                                                      |           
|Current liabilities:                            |                                                                                                      |           
|Notes and accounts payable:                     |                                                                                                      |           
|                                                | Affiliates (Note 3)                                                                                  |           
|                                                | Trade and other                                                                                      |           
|                                                |                                                                                                      |           
|                                                |                                                                                                      | 301,858   
|Accrued income taxes                            |                                                                                                      | 237,329   
|Accrued consumption tax                         |                                                                                                      | 15,175    
|Other accrued liabilities                       |                                                                                                      | 275,152   
|                                                |                                                                                                      |           
|Total current liabilities                       |                                                                                                      | 829,514   
|Severance and retirement benefits (Note 5)      |                                                                                                      | 684,189   
|Deposit received                                |                                                                                                      | 36,791    
|                                                |                                                                                                      |           
|Total liabilities                               |                                                                                                      | 1,550,494 
|Shareholders' equity:                           |                                                                                                      |           
|Common stock, without par value:                |                                                                                                      |           
|                                                | Authorized: 24,000 shares at March 31, 2006 (unaudited) and
at March 31, 2005 (unaudited)            |           
|                                                | Issued and outstanding: 6,000 shares at March 31, 2006 (unaudited) and at March 31, 2005 (unaudited) |           
|Legal reserve (Note 9)                          |                                                                                                      | 75,000    
|Retained earnings (Note 9)                      |                                                                                                      | 6,488,306 
|Unrealized holding gains on securities (Note 4) |                                                                                                      | 15,945    
|                                                |                                                                                                      |           
|Total shareholders' equity                      |                                                                                                      | 6,879,251 
|                                                |                                                                                                      |           
|Total liabilities and shareholders' equity      |                                                                                                      | ¥8,429,745
|                                                |                                                                                                      |           

See
accompanying notes to financial statements.

F-138

---



TYTON COMPANY OF JAPAN, LIMITED        STATEMENTS OF INCOME

|                                                             |  | Year ended March 31, |  
|------------------------------------------------------------ |  | -------------------- | -
|
|
|
|Net sales (Note 3)                                           |  | ¥6,024,664           |  
|Costs and expenses (Note 5):                                 |  |                      |  
|Cost of sales (Note 3)                                       |  | 2,963,799            |  
|Selling, general and administrative expenses (Notes 7 and 8) |  | 2,067,378            |  
|                                                             |  |                      |  
|                                                             |  | 5,031,177            |  
|                                                             |  |                      |  
|Operating income                                             |  | 993,487              |  
|Other income:                                                |  |                      |  
|Interest income                                              |  | 820                  |  
|Other, net                                                   |  | 79,607               |  
|                                                             |  |                      |  
|                                                             |  | 80,427               |  
|                                                             |  |                      |  
|Income before income taxes                                   |  | 1,073,914            |  
|Income taxes (Note 6):                                       |  |                      |  
|Current                                                      |  | 485,000              |  
|Deferred                                                     |  | (43,000              | )
|                                                             |  |                      |  
|                                                             |  | 442,000              |  
|                                                             |  |                      |  
|Net income                                                   |  | ¥631,914             |  
|                                                             |  |                      |  

See
accompanying notes to financial statements.

F-139

---



TYTON COMPANY OF JAPAN, LIMITED        STATEMENTS OF SHAREHOLDERS' EQUITY

|                                                                                             |  | Total      |   | Common
stock |  | Legal
Reserve |  | Retained
earnings |   | Unrealized
holding
gains on
securities
|-------------------------------------------------------------------------------------------- |  | ---------- | - | ------------ |  | ------------- |  | ----------------- | - | --------------------------------------
|
|Balance at April 1, 2003 (unaudited)                                                         |  | 5,328,590  |   | 200,000      |  | 50,000        |  | 5,077,312         |   | 1,278                                 
|Net income                                                                                   |  | 508,393    |   |             |  |              |  | 508,393           |   |                                      
|Change in fair value of available-for-sale securities (net of income tax of ¥1,624 thousand) |  | 2,517      |   |             |  |              |  |                  |   | 2,517                                 
|Bonuses to directors and statutory auditors                                                  |  | (20,000    | ) |             |  |              |  | (20,000           | ) |                                      
|                                                                                             |  |            |   |              |  |               |  |                   |   |                                       
|Total comprehensive income                                                                   |  | 490,910    |   |              |  |               |  |                   |   |                                       
|Dividends¥15,000 per share                                                                  |  | (60,000    | ) |             |  |              |  | (60,000           | ) |                                      
|                                                                                             |  |            |   |              |  |               |  |                   |   |                                       
|Balance at March 31, 2004                                                                    |  | 5,759,500  |   | 200,000      |  | 50,000        |  | 5,505,705         |   | 3,795                                 
|                                                                                             |  |            |   |              |  |               |  |                   |   |                                       
|Net income                                                                                   |  | 680,687    |   |             |  |              |  | 680,687           |   |                                      
|Share issue                                                                                  |  |           |   | 100,000      |  |              |  | (100,000          | ) |                                      
|Increase in legal reserve                                                                    |  |           |   |             |  | 25,000        |  | (25,000           | ) |                                      
|Change in fair value of available-for-sale securities                                        |  | 5,471      |   |              |  |               |  |                   |   | 5,471                                 
|Bonuses to directors and statutory auditors                                                  |  | (25,000    | ) |             |  |              |  | (25,000           | ) |                                      
|                                                                                             |  |            |   |              |  |               |  |                   |   |                                       
|Total comprehensive income                                                                   |  | 661,158    |   |              |  |               |  |                   |   |                                       
|Dividends¥15,000 per share                                                                  |  | (60,000    | ) |             |  |              |  | (60,000           | ) |                                      
|                                                                                             |  |            |   |              |  |               |  |                   |   |                                       
|Balance at March 31, 2005 (unaudited)                                                        |  | ¥6,360,658 |   | ¥300,000     |  | ¥75,000       |  | ¥5,976,392        |   | ¥9,266                                
|                                                                                             |  |            |   |              |  |               |  |                   |   |                                       
|Net income                                                                                   |  | 631,914    |   |             |  |              |  | 631,914           |   |                                      
|Change in fair value of available-for-sale securities                                        |  | 6,679      |   |             |  |              |  |                  |   | 6,679                                 
|Bonuses to directors and statutory auditors                                                  |  | (30,000    | ) |             |  |              |  | (30,000           | ) |                                      
|                                                                                             |  |            |   |              |  |               |  |                   |   |                                       
|Total comprehensive income                                                                   |  | 608,593    |   |              |  |               |  |                   |   |                                       
|Dividends¥15,000 per share                                                                  |  | (90,000    | ) |             |  |              |  | (90,000           | ) |                                      
|                                                                                             |  |            |   |              |  |               |  |                   |   |                                       
|Balance at March 31, 2006 (unaudited)                                                        |  | ¥6,879,251 |   | ¥300,000     |  | ¥75,000       |  | ¥6,488,306        |   | ¥15,945                               
|                                                                                             |  |            |   |              |  |               |  |                   |   |                                       

See
accompanying notes to financial statements.

F-140

---





TYTON COMPANY OF JAPAN, LIMITED        NOTES TO FINANCIAL STATEMENTS        (Information with respect to the years ended March 31, 2006 and 2005 is unaudited)

1. General and Significant Accounting Policies

Description of Business

Tyton Company of Japan, Limited (the "Company") was 49%-owned by Spirent Communications plc (a UK company), 30%-owned by Kyoritsu Electric Industries Company
Limited and 21%-owned by Sansei Bussan Company Limited until February 15, 2006 at which time it was acquired by Harwich Holdings Y.K., whose ultimate parent company is Hellermann Tyton
Beta Sarl.

The
Company was incorporated under the Commercial Code of Japan on October 29, 1970 for the purpose of manufacturing and selling cable accessories, tools and other related
products mainly to Japanese customers.

Basis of Presentation

The Company maintains its accounting records and prepares their financial statements in accordance with accounting principles generally accepted in Japan. The
accompanying financial statements of the Company are prepared on this basis in accordance with accounting principles generally accepted in Japan, which are different in certain respects as to
application and disclosure requirements of International Financial Reporting Standards and from accounting principles generally accepted in the United States of America.

Use of Estimates

The preparation of the Company's financial statements in conformity with generally accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of the assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts
of revenues and expenses during the reporting period. The actual results could differ from those estimated.

Inventories

Inventories are stated at the lower of cost or market, cost being determined mainly by the average cost method.

Property, Plant and Equipment and Depreciation

Property, plant and equipment are stated at cost. Maintenance and repairs are charged to expense as incurred. Depreciation of property, plant and equipment is
computed by the declining-balance method over the estimated useful lives of the respective assets, which are as follows:

|Buildings and improvements |  | 3-50 years
|-------------------------- |  | ----------
|Machinery and equipment    |  | 2-15 years
|Motor and vehicles         |  | 2-6 years 

Software

Software is stated at cost and amortized by the straight-line method over its estimated useful life of 5 years.

F-141

---



Investments in Affiliated Companies

Investments in affiliated companies are accounted for using the cost method.

Severance and Retirement Benefits

The Company has defined benefit plans, which are either funded or unfunded plans, covering substantially all employees who are entitled to lump-sum or
annuity benefit payments, the amounts of which are determined by reference to their ability-based grade, length of service, and the conditions under which the termination occurs.

In
addition, directors are customarily entitled to lump-sum payments under the directors' retirement plan. Provision for the retirement allowances for directors has been
estimated.

Income Taxes

Deferred income taxes are provided for the temporary differences between the financial reporting basis and tax basis of the Company's assets and liabilities
measured using the enacted tax rates. Transactions subject to consumption tax are recorded at amounts exclusive of consumption tax.

Foreign Currency Transactions

Certain assets and liabilities denominated in foreign currencies are translated into Japanese yen at the current exchange rate as of the balance sheet date. All
revenues and expenses associated with foreign currencies are translated at the exchange rates prevailing when such transactions are made. The resulting exchange gains and losses are credited or
charged to income.

Revenue Recognition

The Company recognizes revenue when goods are shipped.

Allowance for Doubtful Accounts

Allowance for doubtful receivables, including both trade and notes receivable, is the Company's best estimate of the amount of probable credit losses in their
existing receivables. The allowance is determined based on, but not limited to, historical collection experience adjusted for the effects of the current economic environment and the financial
performance of debtors. Write-offs of accounts receivable historically have been within management's expectations.

2. Investments in Affiliated Companies

The Company owns a 49% interest in both Wago Company of Japan, Ltd ("Wago Japan"), a joint venture with Wago Kontakttechnik GmbH, and Hellermann Asian
Private Limited ("Hellerman"), a joint venture with Hellermann Tyton Beta Sarl.

Wago
Japan and Hellermann have carrying values of ¥39,200 thousand and ¥625,404 thousand, respectively. These joint ventures have fiscal years that
differ from March 31 by 91 days or less.

F-142

---



3. Balances and Transactions with Affiliated Companies

Balances with affiliated companies at March 31, 2006 (unaudited) and 2005 (unaudited) are summarized as follows:

|                                             |  | March 31,
|-------------------------------------------- |  | ---------
|
|
|Receivables from:                            |  |          
|Kyoritsu Electric Industries Company Limited |  | ¥       
|Sansei Bussan Company Limited                |  |         
|Hellermann Tyton USA                         |  | 41,105   
|Hellermann Asian Private Limited             |  | 65,935   
|Hellermann Tyton UK                          |  |         
|Other                                        |  | 3,557    
|                                             |  |          
|                                             |  | ¥110,597 
|                                             |  |          
|Payables to:                                 |  |          
|Sansei Bussan Company Limited                |  | ¥       
|Hellermann Tyton USA                         |  | 44,797   
|Hellermann Asian Private Limited             |  | 26,571   
|Other                                        |  | 23,753   
|                                             |  |          
|                                             |  | ¥95,121  
|                                             |  |          

Transactions
with affiliated companies for the years ended March 31, 2006, 2005 and 2004 are summarized as follows:

|                                             |  | Year ended March 31,
|-------------------------------------------- |  | --------------------
|
|
|Sales to:                                    |  |                     
|Kyoritsu Electric Industries Company Limited |  | ¥476,999            
|Sansei Bussan Company Limited                |  | 13,881              
|Hellermann Tyton USA                         |  | 90,549              
|Hellermann Asian Private Limited             |  | 145,471             
|Hellermann Tyton UK                          |  |                    
|Other                                        |  | 14,198              
|                                             |  |                     
|                                             |  | ¥741,098            
|                                             |  |                     
|Purchases from:                              |  |                     
|Sansei Bussan Company Limited                |  | ¥529,790            
|Hellermann Tyton USA                         |  | 58,229              
|Hellermann Asian Private Limited             |  | 145,924             
|Hellermann Tyton UK                          |  | 56,103              
|Other                                        |  | 20,642              
|                                             |  |                     
|                                             |  | ¥810,688            
|                                             |  |                     

F-143

---



4. Investments in Securities

The Company classifies its investments in marketable equity securities, which all have a readily determinable fair value, as available for sale. Management does
not intend to sell its equity securities within the next twelve months. Investments in equity securities have a cost of ¥10,182 thousand and ¥9,928 thousand and gross
unrealized holding gains of ¥26,557 thousand and ¥15,433 thousand at March 31, 2006 and 2005. The Company did not realize any gains in the three-year
period ended March 31, 2006.

5. Severance and Retirement Benefits

The components of net periodic benefit cost for the years ended March 31, 2006, 2005 and 2004, and reconciliation of the beginning and ending balances of
the benefit obligation and the fair value of the plan assets, the funded status and the amounts recognized in the balance sheet for the Company's defined benefit plans as of March 31, 2006,
2005 and 2004 are outlined as follows:

|                                         |  | March 31, 2006 |  
|---------------------------------------- |  | -------------- | -
|
|
|Components of net periodic benefit cost: |  |                |  
|Service cost                             |  | ¥43,296        |  
|Interest cost                            |  | 12,492         |  
|Expected return on plan assets           |  | (6,003         | )
|Amortization of actuarial loss           |  | 3,880          |  
|Amortization of prior service cost       |  | 587            |  
|                                         |  |                |  
|Net periodic benefit cost                |  | ¥54,252        |  
|                                         |  |                |  

|                                         |  | March 31, 2005 |  
|---------------------------------------- |  | -------------- | -
|
|
|Components of net periodic benefit cost: |  |                |  
|Service cost                             |  | ¥42,388        |  
|Interest cost                            |  | 11,259         |  
|Expected return on plan assets           |  | (5,542         | )
|Amortization of actuarial loss           |  | 6,300          |  
|Amortization of prior service cost       |  | 587            |  
|                                         |  |                |  
|Net periodic benefit cost                |  | ¥54,992        |  
|                                         |  |                |  

F-144

---



|                                         |  | March 31, 2004 |  
|---------------------------------------- |  | -------------- | -
|
|
|Components of net periodic benefit cost: |  |                |  
|Service cost                             |  | ¥41,273        |  
|Interest cost                            |  | 12,352         |  
|Expected return on plan assets           |  | (4,931         | )
|Recognized net actuarial loss            |  | 4,496          |  
|Amortization of prior service cost       |  | 587            |  
|                                         |  |                |  
|Net periodic benefit cost                |  | ¥53,777        |  
|                                         |  |                |  

Actuarial
gain or loss is being amortized by the straight-line method over 10 years.

Prior
service cost is being amortized by the straight-line method over 10 years.

|                                               |  | March 31, 2006 |  
|---------------------------------------------- |  | -------------- | -
|
|
|Changes in benefit obligation:                 |  |                |  
|Benefit obligation at beginning of year        |  | ¥624,606       |  
|Service cost                                   |  | 43,296         |  
|Interest cost                                  |  | 12,492         |  
|Actuarial loss                                 |  | 52,265         |  
|Prior service cost                             |  | 587            |  
|Benefits paid                                  |  | (7,729         | )
|                                               |  |                |  
|Benefit obligation at end of year              |  | 725,517        |  
|                                               |  |                |  
|Changes in plan assets:                        |  |                |  
|Fair value of plan assets at beginning of year |  | 200,095        |  
|Actual return on plan assets                   |  | 22,729         |  
|Employer contribution                          |  | 36,274         |  
|                                               |  |                |  
|Fair value of plan assets at end of year       |  | 259,098        |  
|                                               |  |                |  
|Funded status                                  |  | (466,419       | )
|Unrecognized actuarial gain or loss            |  | 50,306         |  
|Unrecognized prior service cost                |  | 3,524          |  
|                                               |  |                |  
|Accrued severance and pension costs            |  | ¥(412,589      | )
|                                               |  |                |  

F-145

---



|                                               |  | March 31, 2005 |  
|---------------------------------------------- |  | -------------- | -
|
|
|Changes in benefit obligation:                 |  |                |  
|Benefit obligation at beginning of year        |  | ¥562,942       |  
|Service cost                                   |  | 42,388         |  
|Interest cost                                  |  | 11,259         |  
|Actuarial loss                                 |  | 8,831          |  
|Prior service cost                             |  | 587            |  
|Benefits paid                                  |  | (1,401         | )
|                                               |  |                |  
|Benefit obligation at end of year              |  | 624,606        |  
|                                               |  |                |  
|Changes in plan assets:                        |  |                |  
|Fair value of plan assets at beginning of year |  | 184,748        |  
|Actual return on plan assets                   |  | 2,537          |  
|Employer contribution                          |  | 12,810         |  
|                                               |  |                |  
|Fair value of plan assets at end of year       |  | 200,095        |  
|                                               |  |                |  
|Funded status                                  |  | (424,511       | )
|Unrecognized actuarial gain or loss            |  | 62,063         |  
|Unrecognized prior service cost                |  | 4,111          |  
|                                               |  |                |  
|Accrued severance and pension costs            |  | ¥(358,337      | )
|                                               |  |                |  

The
key actuarial assumptions used in the accounting for the plans as of March 31, 2006, 2005 and 2004 are as follows:

|                                                 |  | March 31,
|------------------------------------------------ |  | ---------
|
|
|Discount rate                                    |  | 2.0      
|Expected long-term rate of return on plan assets |  | 3.0      

F-146

---



6. Income Taxes

The Company pays corporation, inhabitants' and enterprise income taxes, which, in the aggregate, resulted in a statutory tax rate of 39.96% in 2006, 2005 and
2004.

Significant
components of the Company's deferred tax assets and liabilities as of March 31, 2006 and 2005 were as follows:

|                                                    |  | March 31, 2006
|--------------------------------------------------- |  | --------------
|
|
|Deferred tax assets:                                |  |               
|Severance and retirement benefits                   |  | ¥            
|Depreciation and amortization                       |  |              
|Other accrued liabilities                           |  | 40,179        
|Allowance for doubtful accounts                     |  | 1,932         
|Enterprise tax                                      |  | 19,681        
|Other                                               |  |              
|                                                    |  |               
|                                                    |  | 61,792        
|Deferred tax liabilities:                           |  |               
|Net unrealized gain on marketable equity securities |  |              
|Depreciation and amortization                       |  |              
|Other                                               |  | 905           
|                                                    |  |               
|                                                    |  | 905           
|                                                    |  |               
|Net deferred tax assets                             |  | ¥60,887       
|                                                    |  |               

|                                                    |  | March 31, 2005
|--------------------------------------------------- |  | --------------
|
|
|Deferred tax assets:                                |  |               
|Severance and retirement benefits                   |  | ¥             
|Depreciation and amortization                       |  |               
|Other accrued liabilities                           |  |               
|Allowance for doubtful accounts                     |  |               
|Enterprise tax                                      |  |               
|Other                                               |  |               
|                                                    |  |               
|                                                    |  |               
|Deferred tax liabilities:                           |  |               
|Net unrealized gain on marketable equity securities |  |               
|Depreciation and amortization                       |  |               
|Other                                               |  |               
|                                                    |  |               
|                                                    |  |               
|                                                    |  |               
|Net deferred tax assets                             |  |               
|                                                    |  |               

F-147

---



7. Leases

The following pro forma amounts represent the acquisition costs, accumulated depreciation and net book value of the leased assets at March 31, 2006 and
2005, which would have been reflected in the balance sheets if finance leases of equipment currently accounted for as operating leases had been capitalized.

|                         |  | Year ended March 31, |       
|------------------------ |  | -------------------- | ------
|
|
|Acquisition costs        |  | ¥                    | 8,058 
|Accumulated depreciation |  |                      | (7,127
|                         |  |                      |       
|Net book value           |  | ¥                    | 931   
|                         |  |                      |       

Future
minimum lease payments for the above leased assets under capital lease agreements at March 31, 2006 were ¥1,833 thousand, less amounts representing
interest of ¥52 thousand, due in the year ended June 30, 2008.

Operating
leases are mainly for office space and office equipment. Total rental expense of such operating leases for the year ended March 31, 2006, 2005 and 2004 were
¥22,636 thousand, ¥24,876 thousand and ¥125,056 thousand, respectively.

8. Research and Development Expenses and Advertising Expenses

Research and development expenses and advertising expenses included in selling, general and administrative expenses for the years ended March 31, 2006,
2005 and 2004 were as follows:

|                                  |  | March 31,
|--------------------------------- |  | ---------
|
|
|Research and development expenses |  | ¥20,631  
|Advertising costs                 |  | 67,302   

9. Legal Reserve and Retained Earnings

The Commercial Code of Japan (the "Code") provides that an amount equal to at least 10% of the amounts to be disbursed as distributions of earnings be
appropriated to the legal reserve until the sum of the legal reserve and additional paid-in capital equals 25% of the common stock account. The Code also stipulates that if the sum of the
additional paid-in capital account and the legal reserve exceeds 25% of the common stock account, the excess may be available for appropriation either as a return of capital or as
dividends by resolution of the shareholders.

The
legal reserve is not available for dividends but may be used to eliminate or reduce a deficit by resolution of the shareholders or may be capitalized by resolution of the Board of
Directors.

Legal
reserve of ¥75,000 thousands is included in retained earnings.

The
amount of retained earnings available for dividends under the Code is based on the amount recorded in the Company's books maintained in accordance with Japanese accounting practices.
The

F-148

---



maximum
amount of retained earnings of the Company available for cash dividends at March 31, 2006 totaled ¥5,976,392 thousand.

10. Reconciliation to Accounting Principles Generally Accepted in the United States

The Company's financial statements have been prepared in accordance with accounting principles generally accepted in Japan (JGAAP). JGAAP varies in certain
significant respects from accounting principles generally accepted in the United States (U.S. GAAP). Differences, which have significant consequences on the Company's results of operations and
shareholders' equity, are summarized as follows:

Equity method investments

In Japan, companies are permitted to issue stand-alone financial information accounted for under JGAAP that do not record consolidating entries, as defined under
the Japanese Commercial Code (JCC). Consolidating entries include increases to the carrying value of investments accounted for under the equity method for the investor's share of the investee's
operating results.

Under
U.S. GAAP, Accounting Principles Board (APB) Opinion No. 18,The Equity Method of Accounting for Investments in Common Stock,
requires that the investor's share of the investee's earnings or losses be included in net income with the carrying value of the investment adjusted accordingly. APB 18 also requires the elimination
of intercompany profit until such transactions are realized and dividends received. If financial statements of an investee are not sufficiently timely for an investor to apply the equity method
currently, the investor ordinarily should record its share of the earnings (losses) of an investee from the most recent financial statements available. The lag in reporting should be consistent from
period to period (i.e. differ less than 93 days from March 31).

Revenue recognition

Under JGAAP, revenue can be recognized upon either shipment or delivery. After initial selection, the revenue recognition policy must be consistently applied. The
Company's accounting policy is to recognize revenue upon shipment.

U.S.
GAAP requires that revenues be recognized upon the culmination of the earnings process, which occurs when persuasive evidence of an arrangement exists, delivery has occurred, the
sales price is fixed and determinable and collection is reasonably assured. Typically, the Company enters into sales contracts whereby title and risk of loss transfer to the buyer upon delivery. For
certain distributors, the Company provides extended payment terms (typically, 120 days after delivery) and accepts a note receivable evidencing such terms. In addition, the Company provides a
price concession, in the form of a purchase discount when the aforementioned note is received. Under U.S. GAAP, the selling price is not fixed and determinable upon delivery and, as such, revenue
recognition occurs as the notes are received, generally 30 days after shipment. The reversal of sales and related costs of goods sold decreased revenues by ¥13,957 thousand
and cost of goods sold by ¥6,254 thousand for the year ended March 31, 2004.

F-149

---



Statement of cash flows

Under JGAAP, a statement of cash flows is not required when reporting on a stand-alone basis.

U.S.
GAAP requires the presentation of a statement of cash flows prepared in accordance with Statement of Financial Accounting Standard (FAS) No. 95, Statement of Cash Flows.

Accrued vacation

Under JGAAP, an employee's accumulated right to take vacation earned as a result of services rendered is expensed when taken.

U.S.
GAAP Statement of Financial Accounting Standard (FAS) No. 43,Accounting for Compensated Absences, requires the accrual of
compensated future absences such as vacation if the employer's obligation relates to services already rendered, the obligation relates to rights that vest or accumulate, payment is probable, and the
amount can be reasonably estimated.

Cash surrender value of life insurance policies

Under JGAAP, life insurance premiums paid are capitalized and expensed in the period that the eligible individual retires.

Under
U.S. GAAP, life insurance premiums are expensed in the period incurred. In addition, Financial Accounting Standard Board Technical Bulletin (FTB) No. 85-4, Accounting for Purchases of Life Insurance, requires that the amount that could be realized under the insurance contract, such as cash surrender value
as of the date of the statement of financial position, should be reported as an asset and changes in the cash surrender value should be an adjustment to the income statement.

Asset retirement obligations

In Japan, the provisions of lease agreements typically require the lessee to restore lease office space to its original condition. Such costs may include
painting, carpeting, cleaning and repairing minor damages to the building that result from modifications made during the lease term. JGAAP requires these costs to be expensed as incurred.

Under
U.S. GAAP, FAS 143,Accounting for Asset Retirement Obligations, applies to legal obligations that arise from written
contracts, including lease agreements that obligate the lessee to remove leasehold improvements. Statement 143 requires that the initial liability and corresponding asset be measured at fair value
based on expected cash flows taking into consideration current market and credit rate risks. The Company would have adopted FAS 143 in the current year resulting in a cumulative effect
adjustment.

Directors' bonuses and statutory auditors' bonuses

JGAAP requires that bonuses paid to directors and statutory auditors represent a reduction of retained earnings upon payment.

Under
U.S. GAAP, bonuses are expensed as incurred and recognized in the income statement.

F-150

---



Reconciliation
of net income for the year ended March 31, 2004:

|                                   |  |                                                                                                  |  | (Thousands of yen) |  
|---------------------------------- |  | ------------------------------------------------------------------------------------------------ |  | ------------------ | -
|Net income as reported under JGAAP |  | ¥508,393                                                                                         | 
|U.S. GAAP adjustments:             |  |                                                                                                  | 
|(a)                                |  | Equity earnings of affiliated companies, net of dividends and elimination of intercompany profit |  | 107,866            |  
|(b)                                |  | Recognition of cash surrender value of life insurance policies                                   |  | 2,176              |  
|(c)                                |  | Compensated absences                                                                             |  | (8,395             | )
|(d)                                |  | Asset retirement obligation, cumulative effect on an accounting change                           |  | (5,794             | )
|(e)                                |  | Amortization of asset retirement costs capitalized                                               |  | (849               | )
|(f)                                |  | Accretion of asset retirement obligation interest                                                |  | (331               | )
|(g)                                |  | Accrued bonuses                                                                                  |  | (25,000            | )
|(h)                                |  | Difference in revenue recognition principles                                                     |  | (7,703             | )
|(i)                                |  | Income tax effect of adjustments                                                                 |  | (33,224            | )
|                                   |  |                                                                                                  |  |                    |  
|Net income under U.S. GAAP         |  | ¥537,139                                                                                         | 
|                                   |  |                                                                                                  |  |                    |  

Reconciliation
of shareholders' equity at March 31, 2004:

|                                             |  |                                                                                                  |  | (Thousands of yen) |  
|-------------------------------------------- |  | ------------------------------------------------------------------------------------------------ |  | ------------------ | -
|Shareholders' equity as reported under JGAAP |  | ¥5,759,500                                                                                       | 
|U.S. GAAP adjustments:                       |  |                                                                                                  | 
|(a)                                          |  | Equity earnings of affiliated companies, net of dividends and elimination of intercompany profit |  | 461,451            |  
|(b)                                          |  | Recognition of cash surrender value of life insurance policies                                   |  | (37,172            | )
|(c)                                          |  | Compensated absences                                                                             |  | (46,904            | )
|(d)                                          |  | Asset retirement obligation, cumulative effect on an accounting change                           |  | (5,794             | )
|(e)                                          |  | Amortization of asset retirement costs capitalized                                               |  | (849               | )
|(f)                                          |  | Accretion of asset retirement obligation interest                                                |  | (331               | )
|(g)                                          |  | Accrued bonuses                                                                                  |  | (25,000            | )
|(h)                                          |  | Difference in revenue recognition principles                                                     |  | (82,574            | )
|(i)                                          |  | Deferred income taxation above adjustments                                                       |  | (115,152           | )
|(j)                                          |  | Foreign currency translation adjustment of affiliated companynet of taxes of ¥36,600 thousand   |  | (54,991            | )
|                                             |  |                                                                                                  |  |                    |  
|Shareholders' equity under U.S. GAAP         |  | ¥5,852,184                                                                                       | 
|                                             |  |                                                                                                  |  |                    |  

F-151

---



A
reconciliation of the significant balance sheet accounts under JGAAP to the amounts determined under U.S. GAAP is as follows:

|                                                |                                                                                                  | March 31, 2004 |          
|----------------------------------------------- | ------------------------------------------------------------------------------------------------ | -------------- | ---------
|
|Investments in affiliated companies:            |                                                                                                  |                |          
|                                                | As reported under JGAAP                                                                          |                | ¥664,604 
|                                                | Equity earnings of affiliated companies, net of dividends and elimination of intercompany profit |                | 369,860  
|                                                |                                                                                                  |                |          
|                                                | As adjusted under U.S. GAAP                                                                      |                | 1,034,464
|                                                |                                                                                                  |                |          
|Other accrued liabilities:                      |                                                                                                  |                |          
|                                                | As reported under JGAAP                                                                          |                | 273,050  
|                                                | Compensated absences                                                                             |                | 46,904   
|                                                | Accrued bonuses                                                                                  |                | 25,000   
|                                                |                                                                                                  |                |          
|                                                | As adjusted under U.S. GAAP                                                                      |                | 344,954  
|                                                |                                                                                                  |                |          
|Lease deposits and other assets:                |                                                                                                  |                |          
|                                                | As reported under JGAAP                                                                          |                | 415,214  
|                                                | Recognition of cash surrender value of life insurance policies                                   |                | (37,172  
|                                                | Asset retirement costs capitalized                                                               |                | 12,739   
|                                                | Accumulated amortizationasset retirement costs capitalized                                      |                | (5,095   
|                                                |                                                                                                  |                |          
|                                                | As adjusted under U.S. GAAP                                                                      |                | 385,686  
|                                                |                                                                                                  |                |          
|Deferred income taxes (current and noncurrent): |                                                                                                  |                |          
|                                                | As reported under JGAAP                                                                          |                | 255,431  
|                                                | Adjustments for GAAP differences                                                                 |                | (78,550  
|                                                |                                                                                                  |                |          
|                                                | As adjusted under U.S. GAAP                                                                      |                | 176,881  
|                                                |                                                                                                  |                |          
|Asset retirement obligation                     |                                                                                                  | ¥14,618        |          
|                                                |                                                                                                  |                |          
|Inventories:                                    |                                                                                                  |                |          
|                                                | As reported under JGAAP                                                                          |                | 528,495  
|                                                | Adjustment for revenue recognition principles                                                    |                | 52,924   
|                                                |                                                                                                  |                |          
|                                                | As adjusted under U.S. GAAP                                                                      |                | 581,419  
|                                                |                                                                                                  |                |          
|Deferred revenue                                |                                                                                                  | ¥111,009       |          
|                                                |                                                                                                  |                |          

F-152

---



Statement
of cash flows prepared in accordance with FAS 95 using the indirect method for the year ended March 31, 2004, is shown below:

|                                                                                  |                                       | Year ended
March 31, 2004 |         
|--------------------------------------------------------------------------------- | ------------------------------------- | ------------------------- | --------
|
|Operating activities                                                              |                                       |                           |         
|Net Income                                                                        |                                       | ¥537,139                  |         
|Adjustments to reconcile net income to net cash provided by operating activities: |                                       |                           |         
|Cumulative effect of change in accounting principle                               |                                       | 3,476                     |         
|Depreciation and amortization                                                     |                                       | 346,859                   |         
|Deferred income taxes                                                             |                                       | 13,168                    |         
|Equity earnings of affiliated company, net of dividends                           |                                       | (107,866                  | )       
|Provision for doubtful accounts                                                   |                                       | 1,360                     |         
|Reserve of severance and retirement benefits                                      |                                       | 54,830                    |         
|Loss on sale (disposal) of property, plant and equipment                          |                                       | 3,351                     |         
|Unrealized gain on investment securities                                          |                                       | (1,624                    | )       
|Unrealized loss on director's retirement insurance fund                           |                                       | (2,176                    | )       
|Changes in operating assets and liabilities:                                      |                                       |                           |         
|                                                                                  | Account receivable                    |                           | (178,909
|                                                                                  | Inventories                           |                           | (59,065 
|                                                                                  | Other current assets                  |                           | (36,777 
|                                                                                  | Account payable                       |                           | 84,032  
|                                                                                  | Income tax payable                    |                           | (153,155
|                                                                                  | Consumption tax payable               |                           | (19,408 
|                                                                                  | Accrued expenses and deferred revenue |                           | 116,714 
|                                                                                  |                                       |                           |         
|Net cash provided by operating activities                                         |                                       | 601,949                   |         
|                                                                                  |                                       |                           |         
|Investing activities                                                              |                                       |                           |         
|Purchases of property, plant and equipments                                       |                                       | (609,758                  | )       
|Purchases of intangible assets                                                    |                                       | (11,949                   | )       
|Purchase of investment securities                                                 |                                       | (200                      | )       
|Repayment of loan to employees and directors, net                                 |                                       | 5,759                     |         
|Proceeds from sales of property, plant and equipment                              |                                       | 16,553                    |         
|Payment (receipt) for lease deposits and other assets                             |                                       | (42,719                   | )       
|Other liabilities                                                                 |                                       | 1,730                     |         
|                                                                                  |                                       |                           |         
|Net cash used in investing activities                                             |                                       | (640,584                  | )       
|                                                                                  |                                       |                           |         
|                                                                                  |                                       |                           |         

F-153

---



|Financing activities                               |  |            |  
|-------------------------------------------------- |  | ---------- | -
|Payments on capital lease obligations              |  | ¥(5,816    | )
|Cash dividend paid                                 |  | (60,000    | )
|                                                   |  |            |  
|Net cash used in financing activities              |  | (65,816    | )
|                                                   |  |            |  
|Net (decrease) increase in cash                    |  | (104,451   | )
|Cash and cash equivalents at beginning of year     |  | 1,348,997  |  
|                                                   |  |            |  
|Cash and cash equivalents at end of year           |  | ¥1,244,546 |  
|                                                   |  |            |  
|Supplemental disclosures of cash flow information: |  |            |  
|Cash paid during the year for:                     |  |            |  
|Interest                                           |  | ¥         |  
|Income taxes                                       |  | ¥543,870   |  

Additional U.S. GAAP Disclosures

Investments in affiliated companies

Summarized combined financial information relating to affiliated companies accounted for under the equity method at March 31, 2004 and for the year then
ended:

|                                            |  | (Thousands of yen)
|------------------------------------------- |  | ------------------
|As of and for the year ended March 31, 2004 |  |                   
|Current assets                              |  | ¥3,114,874        
|Noncurrent assets                           |  | 648,007           
|Current liabilities                         |  | 1,585,674         
|Noncurrent liabilities                      |  | 66,054            
|Revenues                                    |  | 4,330,087         
|Net income                                  |  | 235,131           

Concentration of credit risk

The Company performs ongoing credit evaluations of its customers' financial condition, but does not require collateral to support customer receivables. The
Company accepts notes receivables from its customers, which is a general business practice in Japan. Potential credit-related losses could occur in the event of non-performance by
counterparties to certain financial instruments.

F-154

---





SCHEDULE II

SPIRENT PLC        VALUATION AND QUALIFYING ACCOUNTS

|Description                          |  | Balance at
beginning
of year |  | Additions
charged to
Profit and
Loss |   | Exchange
Differences |   | Deductions |   | Balance
at end
of year
|------------------------------------ |  | ---------------------------- |  | ------------------------------------ | - | -------------------- | - | ---------- | - | ----------------------
|
|Year ended December 31, 2003         |  |                              |  |                                      |   |                      |   |            |   |                       
|Provision for bad and doubtful debts |  | 7.1                          |  | (1.8                                 | ) | (0.5                 | ) | (3.2       | ) | 1.6                   
|Year ended December 31, 2004         |  |                              |  |                                      |   |                      |   |            |   |                       
|Provision for bad and doubtful debts |  | 1.6                          |  |                                     |   | 0.2                  |   | (0.5       | ) | 1.3                   
|Year ended December 31, 2005         |  |                              |  |                                      |   |                      |   |            |   |                       
|Provision for bad and doubtful debts |  | 1.3                          |  | 0.4                                  |   |                     |   | (0.7       | ) | 1.0                   

S-1

---



SIGNATURES

The Registrant hereby certifies that it meets all of the requirements for filing on Form 20-F and that it has duly caused and authorized the
undersigned to sign this annual report on its behalf.

|June 29, 2006 |  |                            |                                          
|------------- |  | -------------------------- | -----------------------------------------
|              |  | SPIRENT COMMUNICATIONS PLC
|              |  | By:                        | /s/ANDERS GUSTAFSSON                     
|              |  |                            | Anders Gustafsson Chief Executive Officer

S-

---



QuickLinks