Information
|
Required
by/when
|
Public
Announcements/Press
|
The
Stock Exchange,
London
|
Announcement
Interim
results for the six months ended 31
December
2009.
(11
February 2010)
|
Form 20-F x
|
Form
40-F ¨
|
Yes ¨
|
No
x
|
Diageo
plc
|
||
(Registrant)
|
||
Date
11 February 2010
|
By
|
/s/
C. Kynaston
|
Name:
|
Claire
Kynaston
|
|
Title:
|
Senior
Company Secretarial Assistant
|
Half
year results, six months ended 31 December
2009
|
First half
F’10
|
First half1
F’09
|
Organic
movement
|
Reported
movement
|
||||||||||||||||
Volume
in millions of equivalent units
|
76.8 | 78.2 | (2 | )% | (2 | )% | |||||||||||||
Net
sales
|
£
million
|
5,207 | 5,068 | (2 | )% | 3 | % | ||||||||||||
Operating
profit before exceptional items
|
£
million
|
1,631 | 1,643 | (3 | )% | (1 | )% | ||||||||||||
Operating
profit
|
£
million
|
1,536 | 1,630 | (6 | )% | ||||||||||||||
Profit
attributable to parent company’s equity shareholders 2
|
£
million
|
1,016 | 1,133 | (10 | )% | ||||||||||||||
Basic
eps 2
|
pence
|
40.9 | 45.5 | (10 | )% | ||||||||||||||
Eps
pre exceptionals and discontinued operations
|
pence
|
44.2 | 41.9 | 5 | % | ||||||||||||||
Free
cash flow
|
£
million
|
904 | 387 |
·
|
Marketing
investment reduced 5% primarily as a result of the reduction in spend in
Europe
|
·
|
Associate
income was £94 million, down £26 million from the prior
period
|
·
|
Exceptional
operating costs were £95 million
|
·
|
Finance
charges were £237 million. Net interest was £197 million. Net other
finance charges were £40 million including £25 million in respect of post
employment plans
|
·
|
Interim
dividend per share increased by 5% to 14.60
pence
|
·
|
Volume
down 4%
|
·
|
Net
sales down 6%
|
·
|
Marketing
spend down 5%
|
·
|
Operating
profit down 2%
|
·
|
Volume
down 2%
|
·
|
Net
sales down 5%
|
·
|
Marketing
spend down 14%
|
·
|
Operating
profit down 3%
|
·
|
Volume
up 2%
|
·
|
Net
sales up 8%
|
·
|
Marketing
spend up 9%
|
·
|
Operating
profit up 16%
|
·
|
Volume
down 1%
|
·
|
Net
sales down 1%
|
·
|
Marketing
spend down 2%
|
·
|
Operating
profit up 5%
|
Volume
movement*
%
|
Organic
net sales
movement
%
|
Reported
net sales
movement
%
|
||||||||||
Global
priority brands
|
(4 | ) | (5 | ) | (1 | ) | ||||||
Other
brands
|
- | 2 | 7 | |||||||||
Total
|
(2 | ) | (2 | ) | 3 | |||||||
Global
priority brands**:
|
||||||||||||
Smirnoff
|
(5 | ) | (8 | ) | (4 | ) | ||||||
Johnnie
Walker
|
3 | (3 | ) | 4 | ||||||||
Captain
Morgan
|
- | (2 | ) | 1 | ||||||||
Baileys
|
(8 | ) | (11 | ) | (7 | ) | ||||||
JεB
|
(12 | ) | (14 | ) | (7 | ) | ||||||
Jose
Cuervo
|
(11 | ) | (14 | ) | (12 | ) | ||||||
Tanqueray
|
(3 | ) | (5 | ) | (2 | ) | ||||||
Guinness
|
(2 | ) | 2 | 1 |
Volume
movement
%
|
Organic
net sales
movement
%
|
Reported
net sales
movement
%
|
||||||||||
Spirits
|
(3 | ) | (4 | ) | 2 | |||||||
Beer
|
2 | 5 | 4 | |||||||||
Wine
|
11 | 3 | 7 | |||||||||
Ready
to drink
|
(5 | ) | - | 8 | ||||||||
Total
|
(2 | ) | (2 | ) | 3 | |||||||
Marketing spend
|
Operating profit
|
|||||||||||||||
As
previously
reported
|
Restated
|
As
previously
reported
|
Restated
|
|||||||||||||
£
million
|
£
million
|
£
million
|
£
million
|
|||||||||||||
North
America
|
237 | 235 | 682 | 670 | ||||||||||||
Europe
|
248 | 256 | 547 | 529 | ||||||||||||
International
|
135 | 135 | 420 | 412 | ||||||||||||
Asia
Pacific
|
112 | 109 | 93 | 91 | ||||||||||||
Corporate
|
- | - | (93 | ) | (59 | ) | ||||||||||
732 | 735 | 1,649 | 1,643 |
·
|
The
decision to reduce US spirits shipments strengthened the long term
business outlook but negatively impacted performance in the
half
|
·
|
Focus
remained on priority brands in US spirits and Diageo was the only one of
the full line spirits companies to grow retail sales in the
period
|
·
|
Diageo’s
beer brands outpaced the imported beer segment and gained 0.2 percentage
points of share
|
·
|
Innovation
and growth in Sterling Vineyards at the $7+ per bottle wine range drove
0.2 percentage points of share gain
|
·
|
Canada
net sales declined 7% impacted by economic softness, de-stocking and
consumer down-trading
|
·
|
Continued
media deflation and realised efficiencies reduced marketing spend but
focus was maintained on priority
brands
|
|
First half
F’10
|
First half
F’09
|
Organic
movement
|
Reported
movement
|
||||||||||||
£
million
|
£
million
|
%
|
%
|
|||||||||||||
Volume
|
27.6 | 28.9 | (4 | ) | (4 | ) | ||||||||||
Net
sales
|
1,695 | 1,755 | (6 | ) | (3 | ) | ||||||||||
Marketing
spend
|
228 | 235 | (5 | ) | (3 | ) | ||||||||||
Operating
profit before exceptional items
|
667 | 670 | (2 | ) | - | |||||||||||
Operating
profit
|
661 | 670 | (2 | ) | (1 | ) |
|
Volume
movement
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|||||||||
%
|
%
|
%
|
||||||||||
Global
priority brands
|
(6 | ) | (8 | ) | (6 | ) | ||||||
Other
brands
|
(3 | ) | (3 | ) | (1 | ) | ||||||
Total
|
(4 | ) | (6 | ) | (3 | ) | ||||||
Key
spirits brands*:
|
||||||||||||
Smirnoff
|
(5 | ) | (10 | ) | (8 | ) | ||||||
Johnnie
Walker
|
- | (2 | ) | - | ||||||||
Captain
Morgan
|
(4 | ) | (5 | ) | (3 | ) | ||||||
Baileys
|
(15 | ) | (18 | ) | (15 | ) | ||||||
Jose
Cuervo
|
(13 | ) | (16 | ) | (15 | ) | ||||||
Tanqueray
|
(5 | ) | (8 | ) | (7 | ) | ||||||
Crown
Royal
|
(7 | ) | (8 | ) | (6 | ) | ||||||
Guinness
|
4 | 5 | 8 | |||||||||
Ready
to drink
|
(4 | ) | (5 | ) | - |
·
|
Share
gains in key markets and on key brands were not enough to offset continued
industry declines in Ireland, Spain and Eastern Europe and net sales
declined 5%
|
·
|
Strong
performance in Great Britain, volume up 6% and net sales up 5%. Increased
share across total spirits, beer and
wine
|
·
|
Guinness
again grew share of beer in Ireland and Great
Britain
|
·
|
In
Spain, overall industry decline and a consumer shift from the on-trade to
the off-trade led to a net sales decline of
11%
|
·
|
Brand
range was expanded and smaller bottle sizes introduced in Russia to
capture new volume growth opportunities as consumers traded down to lower
price points
|
·
|
The
economic environment in Eastern Europe continued to be very challenging
leading to consumer down-trading and further stock reductions with
customers
|
·
|
Southern
Europe delivered net sales growth in the first half, led by Greece and
Turkey
|
|
First half
F’10
|
First half
F’09
|
Organic
movement
|
Reported
movement
|
||||||||||||
£
million
|
£
million
|
%
|
%
|
|||||||||||||
Volume
|
22.0 | 22.5 | (2 | ) | (2 | ) | ||||||||||
Net
sales
|
1,547 | 1,560 | (5 | ) | (1 | ) | ||||||||||
Marketing
spend
|
229 | 256 | (14 | ) | (11 | ) | ||||||||||
Operating
profit before exceptional items
|
528 | 529 | (3 | ) | - | |||||||||||
Operating
profit
|
522 | 529 | (3 | ) | (1 | ) |
|
Volume
movement
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|||||||||
%
|
%
|
%
|
||||||||||
Global
priority brands
|
(5 | ) | (7 | ) | (4 | ) | ||||||
Other
brands
|
4 | (1 | ) | 4 | ||||||||
Total
|
(2 | ) | (5 | ) | (1 | ) | ||||||
Key
spirits brands*:
|
||||||||||||
Smirnoff
|
(5 | ) | (9 | ) | (7 | ) | ||||||
Johnnie
Walker
|
(10 | ) | (12 | ) | (10 | ) | ||||||
Baileys
|
(2 | ) | (7 | ) | (4 | ) | ||||||
JεB
|
(12 | ) | (14 | ) | (7 | ) | ||||||
Guinness
|
(3 | ) | (1 | ) | 3 | |||||||
Ready
to drink
|
(12 | ) | (6 | ) | (4 | ) |
·
|
Strong
performance of beer brands in Africa and scotch in Latin America and
Global Travel and Middle East
|
·
|
Guinness,
Malta Guinness, Harp and Tusker drove net sales growth in
Africa
|
·
|
An
increase in promotional activity and selective price reductions delivered
strong net sales growth of Johnnie Walker in Latin America and Global
Travel and Middle East
|
·
|
Increased
marketing spend on beer in Africa and rum in Latin America led to a 9%
increase across the region
|
|
First half
F’10
£ million
|
First half
F’09
£ million
|
Organic
movement
%
|
Reported
movement
%
|
||||||||||||
Volume
|
20.8 | 20.3 | 2 | 2 | ||||||||||||
Net
sales
|
1,402 | 1,237 | 8 | 13 | ||||||||||||
Marketing
spend
|
150 | 135 | 9 | 11 | ||||||||||||
Operating
profit before exceptional items
|
460 | 412 | 16 | 12 | ||||||||||||
Operating
profit
|
457 | 412 | 16 | 11 |
|
Volume
movement
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|||||||||
%
|
%
|
%
|
||||||||||
Global
priority brands
|
1 | 3 | 7 | |||||||||
Other
brands
|
2 | 14 | 20 | |||||||||
Total
|
2 | 8 | 13 | |||||||||
Key
spirits brands*:
|
||||||||||||
Johnnie
Walker
|
12 | 6 | 18 | |||||||||
Smirnoff
|
(2 | ) | (1 | ) | 11 | |||||||
Baileys
|
(10 | ) | (9 | ) | (2 | ) | ||||||
Buchanan’s
|
(9 | ) | - | 15 | ||||||||
Guinness
|
(3 | ) | 2 | (10 | ) | |||||||
Ready
to drink
|
(7 | ) | 10 | 17 |
·
|
Australia
returned to net sales growth due to stabilisation of the ready to drink
segment, growth on core spirits and a strong contribution from
innovation
|
·
|
Windsor
net sales grew in Korea but the overall market declined due to de-stocking
on other brands
|
·
|
Double-digit
net sales growth in South East Asia with strong performances from Guinness
and Johnnie Walker
|
·
|
Significant
volume and net sales declines in India arising from inappropriately high
shipments in the comparable period
|
·
|
Diageo’s
scotch brands gained share in China although overall performance was
impacted by de-stocking
|
·
|
Marketing
spend remained constant as a percentage of net sales. Reductions in India
and China were offset by significant increases in Korea, Australia and
South East Asia
|
·
|
Operating
profit growth due to gross margin improvement, marketing reductions and
overhead cost savings
|
|
First half
F’10
|
First half
F’09
|
Organic
movement
|
Reported
movement
|
||||||||||||
£
million
|
£
million
|
%
|
%
|
|||||||||||||
Volume
|
6.4 | 6.5 | (1 | ) | (1 | ) | ||||||||||
Net
sales
|
523 | 477 | (1 | ) | 10 | |||||||||||
Marketing
spend
|
118 | 109 | (2 | ) | 8 | |||||||||||
Operating
profit before exceptional items
|
103 | 91 | 5 | 13 | ||||||||||||
Operating
profit
|
98 | 91 | 5 | 8 |
|
Volume
movement
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|||||||||
%
|
%
|
%
|
||||||||||
Global
priority brands
|
(2 | ) | (3 | ) | 8 | |||||||
Other
brands
|
- | 1 | 12 | |||||||||
Total
|
(1 | ) | (1 | ) | 10 | |||||||
Key
spirits brands*:
|
||||||||||||
Smirnoff
|
(10 | ) | (2 | ) | 11 | |||||||
Johnnie
Walker
|
4 | (7 | ) | 1 | ||||||||
Bundaberg
|
(2 | ) | 11 | 11 | ||||||||
Windsor
|
4 | 4 | 9 | |||||||||
Guinness
|
1 | 12 | 26 | |||||||||
Ready
to drink
|
2 | 3 | 24 |
Six months ended
31 December 2009
|
Six months ended
31 December 2008
|
|||||||
£
million
|
(restated)
£
million
|
|||||||
Sales
|
6,928 | 6,691 | ||||||
Excise
duties
|
(1,721 | ) | (1,623 | ) | ||||
Net
sales
|
5,207 | 5,068 | ||||||
Operating
costs before exceptional items
|
(3,576 | ) | (3,425 | ) | ||||
Operating
profit before exceptional items
|
1,631 | 1,643 | ||||||
Exceptional
operating items
|
(95 | ) | (13 | ) | ||||
Operating
profit
|
1,536 | 1,630 | ||||||
Net
finance charges
|
(237 | ) | (344 | ) | ||||
Share
of associates’ profits after tax
|
94 | 120 | ||||||
Profit
before taxation
|
1,393 | 1,406 | ||||||
Taxation
|
(310 | ) | (210 | ) | ||||
Profit
from continuing operations
|
1,083 | 1,196 | ||||||
Discontinued
operations
|
(10 | ) | - | |||||
Profit
for the period
|
1,073 | 1,196 | ||||||
Attributable
to:
|
||||||||
Equity
shareholders of the parent company
|
1,016 | 1,133 | ||||||
Non-controlling
interests
|
57 | 63 | ||||||
1,073 | 1,196 |
Gains/(losses)
£ million
|
||||||||
Operating
profit before exceptional items
|
||||||||
Translation
impact
|
35 | |||||||
Transaction
impact
|
53 | |||||||
Impact
of IAS 21 on operating profit
|
(45 | ) | ||||||
Total
exchange effect on operating profit
|
43 | |||||||
Interest
and other finance charges
|
||||||||
Net
finance charges – translation impact
|
13 | |||||||
Exchange
– in respect of IAS 21 and IAS 39
|
8 | |||||||
Mark
to market impact of IAS 39 on interest expense
|
28 | |||||||
Associates
– translation impact
|
8 | |||||||
Total
exchange effect on PBET
|
100 | |||||||
Six
months ended
31
December 2009
|
Six
months ended
31
December 2008
|
|||||||
Exchange
rates
|
||||||||
Translation
US$/£ rate
|
1.64 | 1.66 | ||||||
Transaction
US$/£ rate
|
1.74 | 2.25 | ||||||
Translation
€/£ rate
|
1.12 | 1.21 | ||||||
Transaction
€/£ rate
|
1.30 | 1.36 |
|
Six months ended
31 December 2009
|
Six months ended
31 December 2008
|
||||||
£ million
|
(restated)
£ million
|
|||||||
Cash
generated from operations before exceptional costs
|
1,645 | 986 | ||||||
Exceptional
restructuring costs paid
|
(76 | ) | (2 | ) | ||||
Cash
generated from operations
|
1,569 | 984 | ||||||
Interest
paid (net)
|
(217 | ) | (199 | ) | ||||
Dividends
paid to equity minority interests
|
(55 | ) | (69 | ) | ||||
Taxation
paid
|
(198 | ) | (137 | ) | ||||
Net
capital expenditure
|
(150 | ) | (181 | ) | ||||
Net
increase in other investments
|
(45 | ) | (11 | ) | ||||
Free
cash flow
|
904 | 387 |
Six months ended
31 December 2009
|
Six months ended
31 December 2008
|
|||||||||||
Notes
|
£ million
|
(restated)
£
million
|
||||||||||
Sales
|
2 | 6,928 | 6,691 | |||||||||
Excise
duties
|
(1,721 | ) | (1,623 | ) | ||||||||
Net
sales
|
2 | 5,207 | 5,068 | |||||||||
Cost
of sales
|
(2,123 | ) | (2,009 | ) | ||||||||
Gross
profit
|
3,084 | 3,059 | ||||||||||
Marketing
expenses
|
(725 | ) | (735 | ) | ||||||||
Other
operating expenses
|
(823 | ) | (694 | ) | ||||||||
Operating
profit
|
2, 3 | 1,536 | 1,630 | |||||||||
Net
interest payable
|
4 | (197 | ) | (297 | ) | |||||||
Net
other finance charges
|
4 | (40 | ) | (47 | ) | |||||||
Share
of associates' profits after tax
|
94 | 120 | ||||||||||
Profit
before taxation
|
1,393 | 1,406 | ||||||||||
Taxation
|
5 | (310 | ) | (210 | ) | |||||||
Profit
from continuing operations
|
1,083 | 1,196 | ||||||||||
Discontinued
operations
|
6 | (10 | ) | - | ||||||||
Profit
for the period
|
1,073 | 1,196 | ||||||||||
Attributable
to:
|
||||||||||||
Equity
shareholders of the parent company
|
1,016 | 1,133 | ||||||||||
Non-controlling
interests
|
57 | 63 | ||||||||||
1,073 | 1,196 | |||||||||||
Pence
per share
|
||||||||||||
Basic
earnings
|
40.9 | p | 45.5 | p | ||||||||
Diluted
earnings
|
40.8 | p | 45.4 | p | ||||||||
Average
shares
|
2,482 | m | 2,492 | m |
Six months ended
31 December 2009
|
Six months ended
31 December 2008
|
|||||||
£
million
|
(restated)
£million
|
|||||||
Exchange
differences on translation of foreign operations excluding
borrowings
|
302 | 1,900 | ||||||
Exchange
differences on borrowings and derivative net investment
hedges
|
(201 | ) | (1,466 | ) | ||||
Effective
portion of changes in fair value of cash flow hedges
|
||||||||
- Net
losses taken to equity
|
(69 | ) | (92 | ) | ||||
- Transferred
to income statement
|
36 | (158 | ) | |||||
Fair
value movement on available-for-sale investments
|
- | 5 | ||||||
Net
actuarial gain on post employment plans
|
176 | 15 | ||||||
Tax
on items taken directly to equity
|
(56 | ) | 13 | |||||
Other
comprehensive income for the period
|
188 | 217 | ||||||
Profit
for the period
|
1,073 | 1,196 | ||||||
Total
comprehensive income for the period
|
1,261 | 1,413 | ||||||
Attributable
to:
|
||||||||
Equity
shareholders of the parent company
|
1,187 | 1,149 | ||||||
Non-controlling
interests
|
74 | 264 | ||||||
1,261 | 1,413 |
31 December 2009
|
30 June 2009
(restated)
|
31 December 2008
(restated)
|
||||||||||||||||||||||||||
Notes
|
£ million
|
£ million
|
£ million
|
£ million
|
£ million
|
£ million
|
||||||||||||||||||||||
Non-current
assets
|
||||||||||||||||||||||||||||
Intangible
assets
|
6,355 | 6,215 | 6,878 | |||||||||||||||||||||||||
Property,
plant and equipment
|
2,390 | 2,326 | 2,496 | |||||||||||||||||||||||||
Biological
assets
|
38 | 37 | 29 | |||||||||||||||||||||||||
Investments
in associates
|
2,226 | 2,041 | 2,334 | |||||||||||||||||||||||||
Other
investments
|
130 | 231 | 166 | |||||||||||||||||||||||||
Other
receivables
|
18 | 18 | 15 | |||||||||||||||||||||||||
Other
financial assets
|
261 | 364 | 622 | |||||||||||||||||||||||||
Deferred
tax assets
|
594 | 678 | 593 | |||||||||||||||||||||||||
Post
employment benefit assets
|
45 | 41 | 258 | |||||||||||||||||||||||||
12,057 | 11,951 | 13,391 | ||||||||||||||||||||||||||
Current
assets
|
||||||||||||||||||||||||||||
Other
investments
|
- | - | 8 | |||||||||||||||||||||||||
Inventories
|
7 | 3,279 | 3,078 | 3,264 | ||||||||||||||||||||||||
Trade
and other receivables
|
2,596 | 1,977 | 2,947 | |||||||||||||||||||||||||
Other
financial assets
|
105 | 98 | 277 | |||||||||||||||||||||||||
Cash
and cash equivalents
|
8 | 1,589 | 914 | 2,088 | ||||||||||||||||||||||||
7,569 | 6,067 | 8,584 | ||||||||||||||||||||||||||
Total
assets
|
19,626 | 18,018 | 21,975 | |||||||||||||||||||||||||
Current
liabilities
|
||||||||||||||||||||||||||||
Borrowings
and bank overdrafts
|
8 | (891 | ) | (890 | ) | (1,892 | ) | |||||||||||||||||||||
Other
financial liabilities
|
(154 | ) | (220 | ) | (547 | ) | ||||||||||||||||||||||
Trade
and other payables
|
(2,738 | ) | (2,172 | ) | (2,564 | ) | ||||||||||||||||||||||
Corporate
tax payable
|
(604 | ) | (532 | ) | (750 | ) | ||||||||||||||||||||||
Provisions
|
(196 | ) | (172 | ) | (82 | ) | ||||||||||||||||||||||
(4,583 | ) | (3,986 | ) | (5,835 | ) | |||||||||||||||||||||||
Non-current
liabilities
|
||||||||||||||||||||||||||||
Borrowings
|
8 | (8,202 | ) | (7,685 | ) | (9,223 | ) | |||||||||||||||||||||
Other
financial liabilities
|
(97 | ) | (99 | ) | (260 | ) | ||||||||||||||||||||||
Other
payables
|
(26 | ) | (30 | ) | (31 | ) | ||||||||||||||||||||||
Provisions
|
(355 | ) | (314 | ) | (380 | ) | ||||||||||||||||||||||
Deferred
tax liabilities
|
(672 | ) | (606 | ) | (948 | ) | ||||||||||||||||||||||
Post
employment benefit liabilities
|
(1,100 | ) | (1,424 | ) | (735 | ) | ||||||||||||||||||||||
(10,452 | ) | (10,158 | ) | (11,577 | ) | |||||||||||||||||||||||
Total
liabilities
|
(15,035 | ) | (14,144 | ) | (17,412 | ) | ||||||||||||||||||||||
Net
assets
|
4,591 | 3,874 | 4,563 | |||||||||||||||||||||||||
Equity
|
||||||||||||||||||||||||||||
Called
up share capital
|
797 | 797 | 797 | |||||||||||||||||||||||||
Share
premium
|
1,342 | 1,342 | 1,342 | |||||||||||||||||||||||||
Other
reserves
|
3,331 | 3,279 | 3,221 | |||||||||||||||||||||||||
Retained
deficit
|
(1,603 | ) | (2,249 | ) | (1,662 | ) | ||||||||||||||||||||||
Equity
attributable to equity shareholders of the parent company
|
3,867 | 3,169 | 3,698 | |||||||||||||||||||||||||
Non-controlling
interests
|
724 | 705 | 865 | |||||||||||||||||||||||||
Total
equity
|
10 | 4,591 | 3,874 | 4,563 |
Retained earnings/(deficit)
|
Equity
attributable
to parent
|
|||||||||||||||||||||||||||||||||||
Share
capital
£ million
|
Share
premium
£ million
|
Other
reserves
£ million
|
Own
shares
£ million
|
Other
retained
earnings
£ million
|
Total
£ million
|
company
share-
holders £ million
|
Non-controlling
interests
£ million
|
Total
equity
£ million
|
||||||||||||||||||||||||||||
At
30 June 2009 as previously reported
|
797 | 1,342 | 3,282 | (2,342 | ) | 142 | (2,200 | ) | 3,221 | 715 | 3,936 | |||||||||||||||||||||||||
Prior year adjustments (see note 1) | ||||||||||||||||||||||||||||||||||||
- Adoption
of amendment to IAS 38
|
- | - | (4 | ) | - | (42 | ) | (42 | ) | (46 | ) | - | (46 | ) | ||||||||||||||||||||||
- Returnables
|
- | - | 1 |
-
|
(7)
|
(7)
|
(6)
|
(10)
|
(16)
|
|||||||||||||||||||||||||||
At
30 June 2009 as restated
|
797 | 1,342 | 3,279 | (2,342 | ) | 93 | (2,249 | ) | 3,169 | 705 | 3,874 | |||||||||||||||||||||||||
Total
comprehensive income
|
- | - | 52 | - | 1,135 | 1,135 | 1,187 | 74 | 1,261 | |||||||||||||||||||||||||||
Share
trust arrangements
|
- | - | - | 44 | (1 | ) | 43 | 43 | - | 43 | ||||||||||||||||||||||||||
Share-based
incentive plans
|
- | - | - | - | 16 | 16 | 16 | - | 16 | |||||||||||||||||||||||||||
Tax
on share-based incentive plans
|
- | - | - | - | 3 | 3 | 3 | - | 3 | |||||||||||||||||||||||||||
Dividends
paid
|
- | - | - | - | (551 | ) | (551 | ) | (551 | ) | (55 | ) | (606 | ) | ||||||||||||||||||||||
At
31 December 2009
|
797 | 1,342 | 3,331 | (2,298 | ) | 695 | (1,603 | ) | 3,867 | 724 | 4,591 | |||||||||||||||||||||||||
At
30 June 2008 as previously reported
|
816 | 1,342 | 3,163 | (2,559 | ) | 736 | (1,823 | ) | 3,498 | 677 | 4,175 | |||||||||||||||||||||||||
Prior year adjustments (see note 1) | ||||||||||||||||||||||||||||||||||||
- Adoption
of amendment to IAS 38
|
- | - | (2 | ) | - | (30 | ) | (30 | ) | (32 | ) | - | (32 | ) | ||||||||||||||||||||||
- Returnables
|
- | - | - | - | (3 | ) | (3 | ) | (3 | ) |
(7)
|
(10)
|
||||||||||||||||||||||||
At
30 June 2008 as restated
|
816 | 1,342 | 3,161 | (2,559 | ) | 703 | (1,856 | ) | 3,463 | 670 | 4,133 | |||||||||||||||||||||||||
Total
comprehensive income
|
- | - | 41 | - | 1,108 | 1,108 | 1,149 | 264 | 1,413 | |||||||||||||||||||||||||||
Share
trust arrangements
|
- | - | - | (42 | ) | (2 | ) | (44 | ) | (44 | ) | - | (44 | ) | ||||||||||||||||||||||
Share-based
incentive plans
|
- | - | - | - | 14 | 14 | 14 | - | 14 | |||||||||||||||||||||||||||
Tax
on share-based incentive plans
|
- | - | - | - | (3 | ) | (3 | ) | (3 | ) | - | (3 | ) | |||||||||||||||||||||||
Own
shares repurchased
|
(19 | ) | - | 19 | - | (354 | ) | (354 | ) | (354 | ) | - | (354 | ) | ||||||||||||||||||||||
Own
shares cancelled
|
- | - | - | 247 | (247 | ) | - | - | - | - | ||||||||||||||||||||||||||
Dividends
paid
|
- | - | - | - | (527 | ) | (527 | ) | (527 | ) | (69 | ) | (596 | ) | ||||||||||||||||||||||
At
31 December 2008
|
797 | 1,342 | 3,221 | (2,354 | ) | 692 | (1,662 | ) | 3,698 | 865 | 4,563 |
Six months ended
31 December 2009
|
Six months ended
31 December 2008
|
|||||||||||||||
(restated)
|
||||||||||||||||
£
million
|
£
million
|
£
million
|
£
million
|
|||||||||||||
Cash
flows from operating activities
|
||||||||||||||||
Cash
generated from operations (see note 11)
|
1,569 | 984 | ||||||||||||||
Interest
received
|
156 | 26 | ||||||||||||||
Interest
paid
|
(373 | ) | (225 | ) | ||||||||||||
Dividends
paid to equity non-controlling interests
|
(55 | ) | (69 | ) | ||||||||||||
Taxation
paid
|
(198 | ) | (137 | ) | ||||||||||||
Net
cash inflow from operating activities
|
1,099 | 579 | ||||||||||||||
Cash
flows from investing activities
|
||||||||||||||||
Disposal
of property, plant and equipment and computer software
|
3 | 1 | ||||||||||||||
Purchase
of property, plant and equipment and computer software
|
(153 | ) | (182 | ) | ||||||||||||
Net
increase in other investments
|
(45 | ) | (11 | ) | ||||||||||||
Disposal
of businesses
|
1 | 1 | ||||||||||||||
Purchase
of businesses
|
(12 | ) | (64 | ) | ||||||||||||
Net
cash outflow from investing activities
|
(206 | ) | (255 | ) | ||||||||||||
Cash
flows from financing activities
|
||||||||||||||||
Net
sale/(purchase) of own shares for share schemes
|
41 | (46 | ) | |||||||||||||
Own
shares repurchased
|
- | (354 | ) | |||||||||||||
Net
increase in loans
|
299 | 1,802 | ||||||||||||||
Equity
dividends paid
|
(551 | ) | (527 | ) | ||||||||||||
Net
cash inflow/(outflow) from financing activities
|
(211 | ) | 875 | |||||||||||||
Net
increase in net cash and cash equivalents
|
682 | 1,199 | ||||||||||||||
Exchange
differences
|
(1 | ) | 81 | |||||||||||||
Net
cash and cash equivalents at beginning of the period
|
846 | 683 | ||||||||||||||
Net
cash and cash equivalents at end of the period
|
1,527 | 1,963 | ||||||||||||||
Net
cash and cash equivalents consist of:
|
||||||||||||||||
Cash
and cash equivalents
|
1,589 | 2,088 | ||||||||||||||
Bank
overdrafts
|
(62 | ) | (125 | ) | ||||||||||||
1,527 | 1,963 |
North
America
£million
|
Europe
£million
|
Inter-
national
£million
|
Asia
Pacific
£million
|
Global
Supply
£million
|
Eliminate
inter-
segment
sales
£million
|
Total
operating
segments
£million
|
Corporate
and
other
£million
|
Total
£million
|
||||||||||||||||||||||||||||
Six
months ended
31
December 2009
|
||||||||||||||||||||||||||||||||||||
Sales
|
1,969 | 2,456 | 1,726 | 737 | 1,391 | (1,391 | ) | 6,888 | 40 | 6,928 | ||||||||||||||||||||||||||
Net
sales
|
||||||||||||||||||||||||||||||||||||
At
budgeted exchange rates*
|
1,622 | 1,409 | 1,327 | 490 | 1,375 | (1,319 | ) | 4,904 | 38 | 4,942 | ||||||||||||||||||||||||||
Retranslation
to actual exchange rates
|
64 | 107 | 66 | 26 | 72 | (72 | ) | 263 | 2 | 265 | ||||||||||||||||||||||||||
Global
supply allocation
|
9 | 31 | 9 | 7 | (56 | ) | - | - | - | - | ||||||||||||||||||||||||||
Net
sales
|
1,695 | 1,547 | 1,402 | 523 | 1,391 | (1,391 | ) | 5,167 | 40 | 5,207 | ||||||||||||||||||||||||||
Operating
profit/(loss)
|
||||||||||||||||||||||||||||||||||||
At
budgeted exchange rates*
|
613 | 471 | 458 | 95 | 65 | - | 1,702 | (95 | ) | 1,607 | ||||||||||||||||||||||||||
Retranslation
to actual exchange rates
|
24 | 24 | (4 | ) | 7 | 5 | - | 56 | (32 | ) | 24 | |||||||||||||||||||||||||
At
actual exchange rates
|
637 | 495 | 454 | 102 | 70 | - | 1,758 | (127 | ) | 1,631 | ||||||||||||||||||||||||||
Global
supply allocation
|
30 | 33 | 6 | 1 | (70 | ) | - | - | - | - | ||||||||||||||||||||||||||
Operating
profit/(loss) before exceptional items
|
667 | 528 | 460 | 103 | - | - | 1,758 | (127 | ) | 1,631 | ||||||||||||||||||||||||||
Exceptional
restructuring costs
|
(6 | ) | (6 | ) | (3 | ) | (5 | ) | (74 | ) | - | (94 | ) | (1 | ) | (95 | ) | |||||||||||||||||||
Operating
profit/(loss)
|
661 | 522 | 457 | 98 | (74 | ) | - | 1,664 | (128 | ) | 1,536 | |||||||||||||||||||||||||
Net
finance charges
|
(237 | ) | ||||||||||||||||||||||||||||||||||
Share
of associates’ profits after tax
|
||||||||||||||||||||||||||||||||||||
-
Moët Hennessy
|
90 | |||||||||||||||||||||||||||||||||||
-
Other associates
|
4 | |||||||||||||||||||||||||||||||||||
Profit
before taxation
|
1,393 |
North
America
£million
|
Europe
£million
|
Inter-
national
£million
|
Asia
Pacific
£million
|
Global
Supply
£million
|
Eliminate
inter-
segment
sales
£million
|
Total
operating
segments
£million
|
Corporate
and
other
£million
|
Total
£million
|
||||||||||||||||||||||||||||
Six
months ended
31
December 2008 (restated)
|
||||||||||||||||||||||||||||||||||||
Sales
|
2,043 | 2,431 | 1,517 | 661 | 1,235 | (1,235 | ) | 6,652 | 39 | 6,691 | ||||||||||||||||||||||||||
Net
sales
|
||||||||||||||||||||||||||||||||||||
At
budgeted exchange rates*
|
1,474 | 1,394 | 1,082 | 447 | 1,189 | (1,134 | ) | 4,452 | 37 | 4,489 | ||||||||||||||||||||||||||
Retranslation
to actual exchange
rates
|
270 | 137 | 146 | 23 | 102 | (101 | ) | 577 | 2 | 579 | ||||||||||||||||||||||||||
Global
supply allocation
|
11 | 29 | 9 | 7 | (56 | ) | - | - | - | - | ||||||||||||||||||||||||||
Net
sales
|
1,755 | 1,560 | 1,237 | 477 | 1,235 | (1,235 | ) | 5,029 | 39 | 5,068 | ||||||||||||||||||||||||||
Operating
profit/(loss)
|
||||||||||||||||||||||||||||||||||||
At
budgeted exchange rates*
|
563 | 476 | 377 | 93 | 39 | - | 1,548 | (44 | ) | 1,504 | ||||||||||||||||||||||||||
Retranslation
to actual exchange
rates
|
88 | 34 | 30 | (2 | ) | 4 | - | 154 | (15 | ) | 139 | |||||||||||||||||||||||||
At
actual exchange rates
|
651 | 510 | 407 | 91 | 43 | - | 1,702 | (59 | ) | 1,643 | ||||||||||||||||||||||||||
Global
supply allocation
|
19 | 19 | 5 | - | (43 | ) | - | - | - | - | ||||||||||||||||||||||||||
Operating
profit/(loss)before
exceptional items
|
670 | 529 | 412 | 91 | - | - | 1,702 | (59 | ) | 1,643 | ||||||||||||||||||||||||||
Exceptional
restructuring costs
|
- | - | - | - | (13 | ) | - | (13 | ) | - | (13 | ) | ||||||||||||||||||||||||
Operating
profit/(loss)
|
670 | 529 | 412 | 91 | (13 | ) | - | 1,689 | (59 | ) | 1,630 | |||||||||||||||||||||||||
Net
finance charges
|
(344 | ) | ||||||||||||||||||||||||||||||||||
Share
of associates’ profits after
tax
|
||||||||||||||||||||||||||||||||||||
-
Moët Hennessy
|
112 | |||||||||||||||||||||||||||||||||||
-
Other associates
|
8 | |||||||||||||||||||||||||||||||||||
Profit
before taxation
|
1,406 |
3.
|
Exceptional
items
|
Six months ended
31 December 2009
|
Six months ended
31 December 2008
|
|||||||
£
million
|
£
million
|
|||||||
Global
restructuring programme
|
(21 | ) | - | |||||
Restructuring
of global supply operations
|
(69 | ) | - | |||||
Restructuring
of Irish brewing operations
|
(5 | ) | (13 | ) | ||||
(95 | ) | (13 | ) | |||||
Charged
to:
|
||||||||
Cost
of sales
|
22 | 13 | ||||||
Other
operating expenses
|
73 | - | ||||||
95 | 13 |
4.
|
Net
interest and other finance charges
|
Six months ended
31 December 2009
|
Six months ended
31 December 2008
|
|||||||
£
million
|
£
million
|
|||||||
Interest
payable
|
(284 | ) | (311 | ) | ||||
Interest
receivable
|
139 | 45 | ||||||
Market
value movements on interest rate instruments
|
(52 | ) | (31 | ) | ||||
Net
interest payable
|
(197 | ) | (297 | ) | ||||
Net
finance charge in respect of post employment plans
|
(25 | ) | - | |||||
Unwinding
of discounts
|
(7 | ) | (11 | ) | ||||
Other
finance income/(charges)
|
3 | (17 | ) | |||||
(29 | ) | (28 | ) | |||||
Net
exchange movements on certain financial instruments
|
(11 | ) | (19 | ) | ||||
Net
other finance charges
|
(40 | ) | (47 | ) |
5.
|
Taxation
|
7.
|
Inventories
|
31 December
2009
|
30 June
2009
(restated)
|
31 December
2008
(restated)
|
||||||||||
£
million
|
£
million
|
£
million
|
||||||||||
Raw
materials and consumables
|
311 | 270 | 312 | |||||||||
Work
in progress
|
25 | 25 | 25 | |||||||||
Maturing
inventories
|
2,413 | 2,274 | 2,240 | |||||||||
Finished
goods and goods for resale
|
530 | 509 | 687 | |||||||||
3,279 | 3,078 | 3,264 |
8.
|
Net
borrowings
|
31 December
2009
|
30 June
2009
|
31 December
2008
|
||||||||||
£
million
|
£
million
|
£
million
|
||||||||||
Borrowings
due within one year and bank overdrafts
|
(891 | ) | (890 | ) | (1,892 | ) | ||||||
Borrowings
due after one year
|
(8,202 | ) | (7,685 | ) | (9,223 | ) | ||||||
Fair
value of interest rate hedging instruments
|
64 | 93 | 172 | |||||||||
Fair
value of foreign currency swaps and forwards
|
154 | 170 | 448 | |||||||||
Finance
lease liabilities
|
(18 | ) | (21 | ) | (9 | ) | ||||||
(8,893 | ) | (8,333 | ) | (10,504 | ) | |||||||
Cash
and cash equivalents
|
1,589 | 914 | 2,088 | |||||||||
(7,304 | ) | (7,419 | ) | (8,416 | ) |
9.
|
Reconciliation
of movement in net borrowings
|
Six months ended
31 December 2009
|
Six months ended
31 December 2008
|
|||||||
£
million
|
£
million
|
|||||||
Increase
in net cash and cash equivalents before exchange
|
682 | 1,199 | ||||||
Cash
flow from change in loans
|
(299 | ) | (1,802 | ) | ||||
Change
in net borrowings from cash flows
|
383 | (603 | ) | |||||
Exchange
differences
|
(201 | ) | (1,470 | ) | ||||
Other
non-cash items
|
(67 | ) | 104 | |||||
Net
borrowings at beginning of the period
|
(7,419 | ) | (6,447 | ) | ||||
Net
borrowings at end of the period
|
(7,304 | ) | (8,416 | ) |
10.
|
Dividends
|
Six months ended
31 December 2009
£ million
|
Six months ended
31 December 2008
£ million
|
|||||||
Amounts
recognised as distributions to equity shareholders in the
period
|
||||||||
Final
dividend paid for the year ended 30 June 2009 of 22.20 pence per share
(2008 - 21.15 pence)
|
551 | 527 |
11.
|
Cash
generated from operations
|
Six months ended
31 December 2009
|
Six months ended
31 December 2008
(restated)
|
|||||||||||||||
£
million
|
£
million
|
£
million
|
£
million
|
|||||||||||||
Profit
for the period
|
1,073 | 1,196 | ||||||||||||||
Discontinued
operations
|
10 | - | ||||||||||||||
Taxation
|
310 | 210 | ||||||||||||||
Share
of associates’ profits after tax
|
(94 | ) | (120 | ) | ||||||||||||
Net
interest and net other finance charges
|
237 | 344 | ||||||||||||||
Operating
profit
|
1,536 | 1,630 | ||||||||||||||
Increase
in inventories
|
(128 | ) | (264 | ) | ||||||||||||
Increase
in trade and other receivables
|
(488 | ) | (583 | ) | ||||||||||||
Increase
in trade and other payables
|
544 | 6 | ||||||||||||||
Net
movement in working capital
|
(72 | ) | (841 | ) | ||||||||||||
Depreciation
and amortisation
|
159 | 144 | ||||||||||||||
Dividend
income
|
6 | 9 | ||||||||||||||
Other
items
|
(60 | ) | 42 | |||||||||||||
Cash
generated from operations
|
1,569 | 984 |
12.
|
Contingent
liabilities and legal proceedings
|
13.
|
Related
party transactions
|
|
·
|
the
condensed set of financial statements has been prepared in accordance with
IAS 34 Interim Financial
Reporting as issued by the IASB and endorsed and adopted by the
EU;
|
|
·
|
the
interim management report includes a fair review of the information
required by:
|
|
(a)
|
DTR
4.2.7R of the Disclosure
and Transparency Rules of the UK’s Financial Services Authority,
being an indication of important events that have occurred during the
first six months of the financial year and their impact on the condensed
set of financial statements; and a description of the principal risks and
uncertainties for the remaining six months of the year;
and
|
|
(b)
|
DTR
4.2.8R of the Disclosure
and Transparency Rules of the UK’s Financial Services Authority,
being related party transactions that have taken place in the first six
months of the current financial year and that have materially affected the
financial position or performance of the group during that period; and any
changes in the related party transactions described in the 2009 Annual
Report that could have a material effect on the financial position or
performance of the group in the first six months of the current financial
year.
|
1.
|
Organic
movements
|
Volume
|
2008
Reported
units
million
|
Acquisitions
and
disposals(2)
units
million
|
Organic
movement
units
million
|
2009
Reported
units
million
|
Organic
movement
%
|
|||||||||||||||
North
America
|
28.9 | - | (1.3 | ) | 27.6 | (4 | ) | |||||||||||||
Europe
|
22.5 | - | (0.5 | ) | 22.0 | (2 | ) | |||||||||||||
International
|
20.3 | * | - | 0.5 | 20.8 | 2 | ||||||||||||||
Asia
Pacific
|
6.5 | - | (0.1 | ) | 6.4 | (1 | ) | |||||||||||||
Total
volume
|
78.2 | * | - | (1.4 | ) | 76.8 | (2 | ) | ||||||||||||
*Decreased
by 0.3 million equivalent units from the figures reported for the six
months ended 31 December 2008.
|
Sales
|
2008
Reported
£ million
|
Exchange(1)
£ million
|
Acquisitions
and
disposals(2)
£ million
|
Organic
movement
£ million
|
2009
Reported
£ million
|
Organic
movement
%
|
||||||||||||||||||
North
America
|
2,043 | 37 | 9 | (120 | ) | 1,969 | (6 | ) | ||||||||||||||||
Europe
|
2,431 | 84 | 6 | (65 | ) | 2,456 | (3 | ) | ||||||||||||||||
International
|
1,517 | 64 | - | 145 | 1,726 | 9 | ||||||||||||||||||
Asia
Pacific
|
661 | 77 | - | (1 | ) | 737 | - | |||||||||||||||||
Corporate
|
39 | 1 | - | - | 40 | |||||||||||||||||||
Total
sales
|
6,691 | 263 | 15 | (41 | ) | 6,928 | (1 | ) |
Net sales
|
2008
Reported
£ million
|
Exchange(1)
£ million
|
Acquisitions
and
disposals(2)
£ million
|
Organic
movement
£ million
|
2009
Reported
£ million
|
Organic
movement
%
|
||||||||||||||||||
North
America
|
1,755 | 34 | 9 | (103 | ) | 1,695 | (6 | ) | ||||||||||||||||
Europe
|
1,560 | 61 | 5 | (79 | ) | 1,547 | (5 | ) | ||||||||||||||||
International
|
1,237 | 58 | - | 107 | 1,402 | 8 | ||||||||||||||||||
Asia
Pacific
|
477 | 53 | - | (7 | ) | 523 | (1 | ) | ||||||||||||||||
Corporate
|
39 | 1 | - | - | 40 | |||||||||||||||||||
Total
net sales
|
5,068 | 207 | 14 | (82 | ) | 5,207 | (2 | ) | ||||||||||||||||
Excise
duties
|
1,623 | 1,721 | ||||||||||||||||||||||
Total
sales
|
6,691 | 6,928 |
Operating
profit
|
2008
Reported*
£million
|
Exchange(1)
£
million
|
Acquisitions
and disposals(2)
£
million
|
Organic
movement
£
million
|
2009
Reported
£
million
|
Organic
movement
%
|
||||||||||||||||||
North
America
|
670 | 13 | (5 | ) | (11 | ) | 667 | (2 | ) | |||||||||||||||
Europe
|
529 | 17 | - | (18 | ) | 528 | (3 | ) | ||||||||||||||||
International
|
412 | (15 | ) | - | 63 | 460 | 16 | |||||||||||||||||
Asia
Pacific
|
91 | 7 | - | 5 | 103 | 5 | ||||||||||||||||||
Corporate
|
(59 | ) | 21 | - | (89 | ) | (127 | ) | ||||||||||||||||
Total
operating profit before exceptional items
|
1,643 | 43 | (5 | ) | (50 | ) | 1,631 | (3 | ) | |||||||||||||||
Exceptional
items(3)
|
(13 | ) | (95 | ) | ||||||||||||||||||||
Total
operating profit
|
1,630 | 1,536 |
*
|
The
figures for the six months ended 31 December 2008 have been restated
following the adoption of the amendment to IAS 38 – Intangible
assets and IFRS 8
– Operating segments and the change to the accounting treatment of
returnables. See Note 1 to the
financial information and page 38 for an explanation of the effect of the
restatements.
|
(1)
|
The
exchange adjustments for sales, net sales and operating profit are
primarily the retranslation of prior period reported results at current
period exchange rates and are principally in respect of the euro, the US
dollar and the Australian dollar.
|
(2)
|
The
impacts of acquisitions and disposals are excluded from the organic
movement percentages. In the six months ended 31 December 2009 there were
no acquisitions or disposals but adjustment is made to exclude the impact
of the disposal of the Bordeaux wine agency business in the United States
and the acquisitions of Stirrings LLC and the distribution rights of Grand
Marnier and Windhoek completed in the year ended 30 June
2009.
|
(3)
|
Operating
exceptional items in the six months ended 31 December 2009 comprised
charges of £21 million (2008 - £nil) in respect of the global
restructuring programme, £69 million (2008 - £nil) in respect of the
restructuring of global supply operations and £5 million (2008 - £13
million) in respect of the restructuring of Irish brewing
operations.
|
a)
|
The
organic movement percentage is the amount in the column headed Organic
movement in the tables above expressed as a percentage of the aggregate of
the amount in the column headed 2008 Reported, the amount in the column
headed Exchange and the amount, if any, in respect of disposals included
in the column headed Acquisitions and disposals. The inclusion of the
column headed Exchange in the organic movement calculation reflects the
adjustment to recalculate the prior period results as if they had been
generated at the current period’s exchange
rates.
|
b)
|
Where
a business, brand, brand distribution right or agency agreement was
disposed of, or terminated, in the current period, the group, in organic
movement calculations, adjusts the results for the comparable prior period
to exclude the amount the group earned in that period that it could not
have earned in the current period (i.e. the period between the date in the
prior period, equivalent to the date of the disposal in the current
period, and the end of the prior period). As a result, the organic
movement numbers reflect only comparable performance. Similarly, if a
business was disposed of part way through the equivalent prior period then
its contribution would be completely excluded from that prior period’s
performance in the organic movement calculation, since the group
recognised no contribution from that business in the current period. In
the calculation of operating profit, the overheads included in disposals
are only those directly attributable to the businesses disposed of, and do
not result from subjective judgements of management. For acquisitions, a
similar adjustment is made in the organic movement calculations. For
acquisitions subsequent to the end of the equivalent prior period, the
post acquisition results in the current period are excluded from the
organic movement calculations. For acquisitions in the prior period, post
acquisition results are included in full in the prior period but are only
included from the anniversary of the acquisition date in the current
period. The acquistion adjustment also includes transaction costs on
acquisitions incurred in the appropriate
period.
|
As
previously
reported
£ million
|
Amendment
to IAS 38
£ million
|
IFRS 8
£ million
|
Returnables
£ million
|
Restated
£ million
|
Restated
organic
growth
%
|
|||||||||||||||||||
North
America
|
1,156 | (2 | ) | (16 | ) | - | 1,138 | (1 | ) | |||||||||||||||
Europe
|
856 | (10 | ) | 7 | - | 853 | (1 | ) | ||||||||||||||||
International
|
645 | (3 | ) | 17 | (10 | ) | 649 | 11 | ||||||||||||||||
Asia
Pacific
|
164 | - | (5 | ) | - | 159 | 3 | |||||||||||||||||
Corporate
|
(208 | ) |
-
|
(3)
|
- | (211 | ) | |||||||||||||||||
2,613 | (15 | ) | - | (10 | ) | 2,588 | 4 |
As
previously
reported
£ million
|
Amendment
to IAS 38
£ million
|
IFRS 8
£ million
|
Returnables
£ million
|
Restated
£ million
|
||||||||||||||||
North
America
|
682 | 2 | (14 | ) | - | 670 | ||||||||||||||
Europe
|
547 | (8 | ) | (10 | ) | - | 529 | |||||||||||||
International
|
420 | - | (5 | ) | (3 | ) | 412 | |||||||||||||
Asia
Pacific
|
93 | 3 | (5 | ) | - | 91 | ||||||||||||||
Corporate
|
(93)
|
- |
34
|
- | (59 | ) | ||||||||||||||
1,649 | (3 | ) | - | (3 | ) | 1,643 |
Six months ended
|
Six months ended
|
|||||||||||
31 December 2009
|
31 December 2008
|
|||||||||||
Restated
|
Growth
|
|||||||||||
Pence
per share (6)
|
Pence
per share (6)
|
%
|
||||||||||
Basic
eps
|
40.9 | 45.5 | (10 | ) | ||||||||
Exceptional
items (1)
|
3.3 | (3.6 | ) | |||||||||
Eps
before exceptional items and discontinued operations
|
44.2 | 41.9 | 5 | |||||||||
Tax
equalisation (2)
|
- | - | ||||||||||
Exchange
(3)
|
0.4 | 2.1 | ||||||||||
IAS
21 and IAS 39 (4)
|
0.1 | 1.6 | ||||||||||
Disposals
(5)
|
- | (0.1 | ) | |||||||||
Adjusted
basic eps – underlying growth
|
44.7 | 45.5 | (2 | ) |
(1)
|
In
the six months ended 31 December 2009, there were exceptional charges
after tax of £71 million (2008 - £11 million) for
restructuring. In the six months ended 31 December 2008, there
was an exceptional tax credit of £101 million. Discontinued operations in
the six months ended 31 December 2009 amounted to £10 million (2008 -
£nil).
|
(2)
|
Tax
equalisation - the impact of adjusting the reported tax rate for each
period to the underlying tax rate for each period (see 5. Underlying tax
rate). No adjustment from the reported tax rate to the underlying tax rate
is required in respect of the six month periods ended 31 December 2009 and
31 December 2008 other than the adjustments made in respect of exceptional
items.
|
(3)
|
Exchange
- the exchange adjustments for operating profit and net finance charges
are principally in respect of the euro and the US dollar. Exchange
adjustments are taxed at the underlying tax rate for the
period.
|
(4)
|
Amounts
under IAS 21 and IAS 39 reported in net finance charges, excluding
transactions with offsetting impact in net interest payable, after tax at
the underlying tax rate for each period are excluded from adjusted basic
earnings per share.
|
(5)
|
In
the six months ended 31 December 2009 there were no acquisitions or
disposals but adjustment is made to exclude the impact of the disposal of
the Bordeaux wine agency business in the United States and the
acquisitions of Stirrings LLC and the distribution rights of Grand Marnier
and Windhoek completed in the year ended 30 June
2009.
|
(6)
|
All
amounts are derived from amounts in £ million divided by the weighted
average number of shares in issue for the six months ended 31 December
2009 of 2,482 million (2008 - 2,492
million).
|
a)
|
Where
a business, brand, brand distribution right or agency agreement or
investment was disposed of, or terminated, in the current period, the
group, in the underlying movement calculations, adjusts the profit for the
period attributable to equity shareholders for the comparable prior period
to exclude the following: (i) the amount the group earned in that period
that it could not have earned in the current period (i.e. the period
between the date in the prior period, equivalent to the date of the
disposal in the current period, and the end of the prior period); (ii) a
capital return in respect of the reduction in interest charge had the
disposal proceeds been used entirely to reduce borrowings; and (iii)
taxation at the underlying tax rate. As a result, the underlying movement
numbers reflect only comparable performance. Similarly, if a business or
investment asset was disposed of part way through the equivalent prior
period, then its impact on the profit for the period attributable to
equity shareholders (i.e. after adjustment for a capital return from use
of the proceeds of the disposal to reduce borrowings and tax at the
underlying tax rate) would be excluded from that prior period’s
performance in the underlying movement calculation, since the group
recognised no contribution from that business in the current
period.
|
b)
|
Where
a business, brand, brand distribution right, agency agreement or
investment was acquired subsequent to the end of the equivalent prior
period, the group, in the underlying movement calculations, adjusts the
profit for the current period attributable to equity shareholders to
exclude the following: (i) the amount the group earned in the current
period that it could not have earned in the prior period; (ii) a capital
charge in respect of the increase in interest charge had the acquisition
been funded entirely by an increase in borrowings; and (iii) taxation at
the underlying tax rate. As a result, the underlying movement numbers
reflect only comparable performance. Similarly, if a business or
investment asset was acquired part way through the equivalent prior
period, then its impact on the profit for the period attributable to
equity shareholders (i.e. after adjustment for a capital charge for the
funding of the acquisition and tax at the underlying tax rate) would be
adjusted only to include the results from the anniversary of the
acquisition in the current period’s performance in the underlying movement
calculation.
|
c)
|
The
exchange effects of IAS 21 in respect of short term inter-company funding
balances and IAS 39 in respect of market value movements as recognised in
net finance charges, net of tax at the underlying tax rate, are removed
from both the current and prior period as part of the underlying movement
calculation.
|
d)
|
Underlying
movement percentages for basic earnings per share are calculated as the
underlying movement amount in pence, expressed as the percentage of the
prior period results at current period exchange rates, and after making an
adjustment in each period for exceptional items, tax equalisation, the
impacts of IAS 21 and IAS 39 on net finance charges, and acquisitions,
disposals and discontinued
operations.
|
2.
|
Free
cash flow
|
3.
|
Return
on average total invested capital
|
2009
|
2008
|
|||||||
(restated)
|
||||||||
£
million
|
£
million
|
|||||||
Operating
profit
|
1,536 | 1,630 | ||||||
Exceptional
items
|
95 | 13 | ||||||
Associates’
profits after interest and tax
|
94 | 120 | ||||||
Tax
at the underlying tax rate of 22.4% (2008 – 22.1%)
|
(386 | ) | (390 | ) | ||||
1,339 | 1,373 | |||||||
Average
net assets (excluding net post employment liabilities)
|
5,150 | 4,682 | ||||||
Average
net borrowings
|
7,362 | 7,432 | ||||||
Average
integration and restructuring costs (net of tax)
|
1,170 | 1,006 | ||||||
Goodwill
at 1 July 2004
|
1,562 | 1,562 | ||||||
Average
total invested capital
|
15,244 | 14,682 | ||||||
Annualised
return on average total invested capital
|
17.6 | % | 18.7 | % |
4.
|
Economic
profit
|
2009
|
2008
(restated)
|
|||||||
£
million
|
£
million
|
|||||||
Average
total invested capital (see 3 above)
|
15,244 | 14,682 | ||||||
Operating
profit
|
1,536 | 1,630 | ||||||
Exceptional
items
|
95 | 13 | ||||||
Associates’
profit after interest and tax
|
94 | 120 | ||||||
Tax
at the underlying tax rate of 22.4% (2008 – 22.1%)
|
(386 | ) | (390 | ) | ||||
1,339 | 1,373 | |||||||
Capital
charge at 9% of average total invested capital
|
(686 | ) | (661 | ) | ||||
Economic
profit
|
653 | 712 |
5.
|
Underlying
tax rate
|
·
|
global and regional economic
downturns;
|
·
|
increased competitive product
and pricing pressures and unanticipated actions by competitors that could
impact on Diageo’s market share, increase expenses and hinder growth
potential;
|
·
|
the effects of business
combinations, partnerships, acquisitions or disposals, existing or future,
and the ability to realise expected synergies and/or cost
savings;
|
·
|
Diageo’s ability to complete
existing or future acquisitions and
disposals;
|
·
|
legal and regulatory
developments, including changes in regulations regarding consumption of,
or advertising for, beverage alcohol, changes in tax law (including tax
rates) or accounting standards, changes in taxation requirements, such as
the impact of excise tax increases with respect to the business, and
changes in environmental laws, health regulations and laws governing
pensions;
|
·
|
developments in any litigation
or other similar proceedings directed at the drinks and spirits industry
generally or at Diageo in particular, or the impact of a product recall or
product liability claim on Diageo’s profitability or
reputation;
|
·
|
developments in the Colombian
litigation and Turkish customs litigation or any similar
proceedings;
|
·
|
changes in consumer
preferences and tastes, demographic trends or perception about health
related issues, or contamination, counterfeiting or other circumstances
which could harm the integrity or sales of Diageo’s
brands;
|
·
|
changes in the cost of raw
materials, labour and/or
energy;
|
·
|
changes in economic conditions
in countries and markets in which Diageo operates, including changes in
levels of consumer spending and failure of customer, supplier and
financial counterparties;
|
·
|
levels of marketing,
promotional and innovation expenditure by Diageo and its
competitors;
|
·
|
renewal of distribution or
licence manufacturing rights on favourable terms when they
expire;
|
·
|
termination of existing
distribution or licence manufacturing rights on agency
brands;
|
·
|
systems change programmes,
existing or future, and the ability to derive expected benefits from such
programmes, and systems failure that could lead to business
disruption;
|
·
|
technological developments
that may affect the distribution of products or impede Diageo’s ability to
protect its intellectual property rights;
and
|
·
|
changes in financial and
equity markets, including significant interest rate and foreign currency
exchange rate fluctuations and changes in the cost of capital, which may
reduce or eliminate Diageo’s access to or increase the cost of financing
or which may affect Diageo’s financial
results.
|
Investor
enquiries to:
|
Nick
Temperley
|
+44
(0) 20 8978 4223
|
Sarah
Paul
|
+44
(0) 20 8978 4326
|
|
Kelly
Padgett
|
+1
202 715 1110
|
|
Investor.relations@diageo.com
|
||
Media
enquiries to:
|
James
Crampton
|
+44
(0) 20 8978 4613
|
Cecilia
Coonan
|
+44
(0) 20 8978 2749
|
|
Media@diageo.com
|
Information
|
Required
by/when
|
Public
Announcements/Press
|
The
Stock Exchange, London
|
Announcement
Interim
results for the six months ended 31
December
2009.
(11
February 2010)
|
Diageo
plc
|
|
(Registrant)
|
Date
|
11
February 2010
|
By
|
/s/
C. Kynaston
|
Name:
|
Claire
Kynaston
|
||
Title:
|
Senior
Company Secretarial Assistant
|
Half year results, six months
ended 31 December 2009
|
First half
F’10
|
First half1
F’09
|
Organic
movement
|
Reported
movement
|
||||||||||||||
Volume
in millions of equivalent units
|
76.8 | 78.2 | (2 | )% | (2 | )% | |||||||||||
Net
sales
|
£
million
|
5,207 | 5,068 | (2 | )% | 3 | % | ||||||||||
Operating
profit before exceptional items
|
£
million
|
1,631 | 1,643 | (3 | )% | (1 | )% | ||||||||||
Operating
profit
|
£
million
|
1,536 | 1,630 | (6 | )% | ||||||||||||
Profit
attributable to parent company’s equity shareholders
2
|
£
million
|
1,016 | 1,133 | (10 | )% | ||||||||||||
Basic eps2
|
pence
|
40.9 | 45.5 | (10 | )% | ||||||||||||
Eps
pre exceptionals and discontinued operations
|
pence | 44.2 | 41.9 | 5 | % | ||||||||||||
Free
cash flow
|
£
million
|
904 | 387 |
·
|
Marketing
investment reduced 5% primarily as a result of the reduction in spend in
Europe
|
·
|
Associate
income was £94 million, down £26 million from the prior
period
|
·
|
Exceptional
operating costs were £95 million
|
·
|
Finance
charges were £237 million. Net interest was £197 million. Net other
finance charges were £40 million including £25 million in respect of post
employment plans
|
·
|
Interim
dividend per share increased by 5% to 14.60
pence
|
·
|
Volume
down 4%
|
·
|
Net
sales down 6%
|
·
|
Marketing
spend down 5%
|
·
|
Operating
profit down 2%
|
·
|
Volume
down 2%
|
·
|
Net
sales down 5%
|
·
|
Marketing
spend down 14%
|
·
|
Operating
profit down 3%
|
·
|
Volume
up 2%
|
·
|
Net
sales up 8%
|
·
|
Marketing
spend up 9%
|
·
|
Operating
profit up 16%
|
·
|
Volume
down 1%
|
·
|
Net
sales down 1%
|
·
|
Marketing
spend down 2%
|
·
|
Operating
profit up 5%
|
Volume
movement*
%
|
Organic
net sales
movement
%
|
Reported
net sales
movement
%
|
||||||||||
Global
priority brands
|
(4 | ) | (5 | ) | (1 | ) | ||||||
Other
brands
|
- | 2 | 7 | |||||||||
Total
|
(2 | ) | (2 | ) | 3 | |||||||
Global
priority brands**:
|
||||||||||||
Smirnoff
|
(5 | ) | (8 | ) | (4 | ) | ||||||
Johnnie
Walker
|
3 | (3 | ) | 4 | ||||||||
Captain
Morgan
|
- | (2 | ) | 1 | ||||||||
Baileys
|
(8 | ) | (11 | ) | (7 | ) | ||||||
JεB
|
(12 | ) | (14 | ) | (7 | ) | ||||||
Jose
Cuervo
|
(11 | ) | (14 | ) | (12 | ) | ||||||
Tanqueray
|
(3 | ) | (5 | ) | (2 | ) | ||||||
Guinness
|
(2 | ) | 2 | 1 |
Volume
movement
%
|
Organic
net sales
movement
%
|
Reported
net sales
movement
%
|
||||||||||
Spirits
|
(3 | ) | (4 | ) | 2 | |||||||
Beer
|
2 | 5 | 4 | |||||||||
Wine
|
11 | 3 | 7 | |||||||||
Ready
to drink
|
(5 | ) | - | 8 | ||||||||
Total
|
(2 | ) | (2 | ) | 3 |
|
Comparative
financial information for the six months ended 31 December 2008 has been
restated as a result of changes in accounting standards and a change in
the group’s accounting policy for returnables (see Note 1 on page 26 and
additional information on page 38). The following table
summarises the impact of the restatement on marketing spend and operating
profit before exceptional items by region for the six months ended 31
December 2008:
|
Marketing
|
spend
|
|||||||||||||||
Operating profit
|
||||||||||||||||
As
previously
reported
|
Restated
|
As
previously
reported
|
Restated
|
|||||||||||||
£ million
|
£ million
|
£ million
|
£ million
|
|||||||||||||
North
America
|
237 | 235 | 682 | 670 | ||||||||||||
Europe
|
248 | 256 | 547 | 529 | ||||||||||||
International
|
135 | 135 | 420 | 412 | ||||||||||||
Asia
Pacific
|
112 | 109 | 93 | 91 | ||||||||||||
Corporate
|
- | - | (93 | ) | (59 | ) | ||||||||||
732 | 735 | 1,649 | 1,643 |
·
|
The
decision to reduce US spirits shipments strengthened the long term
business outlook but negatively impacted performance in the
half
|
·
|
Focus
remained on priority brands in US spirits and Diageo was the only one of
the full line spirits companies to grow retail sales in the
period
|
·
|
Diageo’s
beer brands outpaced the imported beer segment and gained 0.2 percentage
points of share
|
·
|
Innovation
and growth in Sterling Vineyards at the $7+ per bottle wine range drove
0.2 percentage points of share gain
|
·
|
Canada
net sales declined 7% impacted by economic softness, de-stocking and
consumer down-trading
|
·
|
Continued
media deflation and realised efficiencies reduced marketing spend but
focus was maintained on priority
brands
|
|
First half
F’10
|
First half
F’09
|
Organic
movement
|
Reported
movement
|
||||||||||||
£ million
|
£ million
|
%
|
%
|
|||||||||||||
Volume
|
27.6 | 28.9 | (4 | ) | (4 | ) | ||||||||||
Net
sales
|
1,695 | 1,755 | (6 | ) | (3 | ) | ||||||||||
Marketing
spend
|
228 | 235 | (5 | ) | (3 | ) | ||||||||||
Operating
profit before exceptional items
|
667 | 670 | (2 | ) | - | |||||||||||
Operating
profit
|
661 | 670 | (2 | ) | (1 | ) |
|
Volume
movement
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|||||||||
%
|
%
|
%
|
||||||||||
Global
priority brands
|
(6 | ) | (8 | ) | (6 | ) | ||||||
Other
brands
|
(3 | ) | (3 | ) | (1 | ) | ||||||
Total
|
(4 | ) | (6 | ) | (3 | ) | ||||||
Key
spirits brands*:
|
||||||||||||
Smirnoff
|
(5 | ) | (10 | ) | (8 | ) | ||||||
Johnnie
Walker
|
- | (2 | ) | - | ||||||||
Captain
Morgan
|
(4 | ) | (5 | ) | (3 | ) | ||||||
Baileys
|
(15 | ) | (18 | ) | (15 | ) | ||||||
Jose
Cuervo
|
(13 | ) | (16 | ) | (15 | ) | ||||||
Tanqueray
|
(5 | ) | (8 | ) | (7 | ) | ||||||
Crown
Royal
|
(7 | ) | (8 | ) | (6 | ) | ||||||
Guinness
|
4 | 5 | 8 | |||||||||
Ready
to drink
|
(4 | ) | (5 | ) | - |
·
|
Share
gains in key markets and on key brands were not enough to offset continued
industry declines in Ireland, Spain and Eastern Europe and net sales
declined 5%
|
·
|
Strong
performance in Great Britain, volume up 6% and net sales up 5%. Increased
share across total spirits, beer and
wine
|
·
|
Guinness
again grew share of beer in Ireland and Great
Britain
|
·
|
In
Spain, overall industry decline and a consumer shift from the on-trade to
the off-trade led to a net sales decline of
11%
|
·
|
Brand
range was expanded and smaller bottle sizes introduced in Russia to
capture new volume growth opportunities as consumers traded down to lower
price points
|
·
|
The
economic environment in Eastern Europe continued to be very challenging
leading to consumer down-trading and further stock reductions with
customers
|
·
|
Southern
Europe delivered net sales growth in the first half, led by Greece and
Turkey
|
|
First half
F’10
|
First half
F’09
|
Organic
movement
|
Reported
movement
|
||||||||||||
£ million
|
£ million
|
%
|
%
|
|||||||||||||
Volume
|
22.0 | 22.5 | (2 | ) | (2 | ) | ||||||||||
Net
sales
|
1,547 | 1,560 | (5 | ) | (1 | ) | ||||||||||
Marketing
spend
|
229 | 256 | (14 | ) | (11 | ) | ||||||||||
Operating
profit before exceptional items
|
528 | 529 | (3 | ) | - | |||||||||||
Operating
profit
|
522 | 529 | (3 | ) | (1 | ) |
|
Volume
movement
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|||||||||
%
|
%
|
%
|
||||||||||
Global
priority brands
|
(5 | ) | (7 | ) | (4 | ) | ||||||
Other
brands
|
4 | (1 | ) | 4 | ||||||||
Total
|
(2 | ) | (5 | ) | (1 | ) | ||||||
Key
spirits brands*:
|
||||||||||||
Smirnoff
|
(5 | ) | (9 | ) | (7 | ) | ||||||
Johnnie
Walker
|
(10 | ) | (12 | ) | (10 | ) | ||||||
Baileys
|
(2 | ) | (7 | ) | (4 | ) | ||||||
JεB
|
(12 | ) | (14 | ) | (7 | ) | ||||||
Guinness
|
(3 | ) | (1 | ) | 3 | |||||||
Ready
to drink
|
(12 | ) | (6 | ) | (4 | ) |
·
|
Strong
performance of beer brands in Africa and scotch in Latin America and
Global Travel and Middle East
|
·
|
Guinness,
Malta Guinness, Harp and Tusker drove net sales growth in
Africa
|
·
|
An
increase in promotional activity and selective price reductions delivered
strong net sales growth of Johnnie Walker in Latin America and Global
Travel and Middle East
|
·
|
Increased
marketing spend on beer in Africa and rum in Latin America led to a 9%
increase across the region
|
|
First half
F’10
£ million
|
First half
F’09
£ million
|
Organic
movement
%
|
Reported
movement
%
|
||||||||||||
Volume
|
20.8 | 20.3 | 2 | 2 | ||||||||||||
Net
sales
|
1,402 | 1,237 | 8 | 13 | ||||||||||||
Marketing
spend
|
150 | 135 | 9 | 11 | ||||||||||||
Operating
profit before exceptional items
|
460 | 412 | 16 | 12 | ||||||||||||
Operating
profit
|
457 | 412 | 16 | 11 |
|
Volume
movement
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|||||||||
%
|
%
|
%
|
||||||||||
Global
priority brands
|
1 | 3 | 7 | |||||||||
Other
brands
|
2 | 14 | 20 | |||||||||
Total
|
2 | 8 | 13 | |||||||||
Key
spirits brands*:
|
||||||||||||
Johnnie
Walker
|
12 | 6 | 18 | |||||||||
Smirnoff
|
(2 | ) | (1 | ) | 11 | |||||||
Baileys
|
(10 | ) | (9 | ) | (2 | ) | ||||||
Buchanan’s
|
(9 | ) | - | 15 | ||||||||
Guinness
|
(3 | ) | 2 | (10 | ) | |||||||
Ready
to drink
|
(7 | ) | 10 | 17 |
·
|
Australia
returned to net sales growth due to stabilisation of the ready to drink
segment, growth on core spirits and a strong contribution from
innovation
|
·
|
Windsor
net sales grew in Korea but the overall market declined due to de-stocking
on other brands
|
·
|
Double-digit
net sales growth in South East Asia with strong performances from Guinness
and Johnnie Walker
|
·
|
Significant
volume and net sales declines in India arising from inappropriately high
shipments in the comparable period
|
·
|
Diageo’s
scotch brands gained share in China although overall performance was
impacted by de-stocking
|
·
|
Marketing
spend remained constant as a percentage of net sales. Reductions in India
and China were offset by significant increases in Korea, Australia and
South East Asia
|
·
|
Operating
profit growth due to gross margin improvement, marketing reductions and
overhead cost savings
|
|
First half
F’10
|
First half
F’09
|
Organic
movement
|
Reported
movement
|
||||||||||||
£ million
|
£ million
|
%
|
%
|
|||||||||||||
Volume
|
6.4 | 6.5 | (1 | ) | (1 | ) | ||||||||||
Net
sales
|
523 | 477 | (1 | ) | 10 | |||||||||||
Marketing
spend
|
118 | 109 | (2 | ) | 8 | |||||||||||
Operating
profit before exceptional items
|
103 | 91 | 5 | 13 | ||||||||||||
Operating
profit
|
98 | 91 | 5 | 8 |
|
Volume
movement
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|||||||||
%
|
%
|
%
|
||||||||||
Global
priority brands
|
(2 | ) | (3 | ) | 8 | |||||||
Other
brands
|
- | 1 | 12 | |||||||||
Total
|
(1 | ) | (1 | ) | 10 | |||||||
Key
spirits brands*:
|
||||||||||||
Smirnoff
|
(10 | ) | (2 | ) | 11 | |||||||
Johnnie
Walker
|
4 | (7 | ) | 1 | ||||||||
Bundaberg
|
(2 | ) | 11 | 11 | ||||||||
Windsor
|
4 | 4 | 9 | |||||||||
Guinness
|
1 | 12 | 26 | |||||||||
Ready
to drink
|
2 | 3 | 24 |
|
Six
months ended
31 December 2009
|
Six
months ended
31 December 2008
|
||||||
£
million
|
(restated)
£
million
|
|||||||
Sales
|
6,928 | 6,691 | ||||||
Excise
duties
|
(1,721 | ) | (1,623 | ) | ||||
Net
sales
|
5,207 | 5,068 | ||||||
Operating
costs before exceptional items
|
(3,576 | ) | (3,425 | ) | ||||
Operating
profit before exceptional items
|
1,631 | 1,643 | ||||||
Exceptional
operating items
|
(95 | ) | (13 | ) | ||||
Operating
profit
|
1,536 | 1,630 | ||||||
Net
finance charges
|
(237 | ) | (344 | ) | ||||
Share
of associates’ profits after tax
|
94 | 120 | ||||||
Profit
before taxation
|
1,393 | 1,406 | ||||||
Taxation
|
(310 | ) | (210 | ) | ||||
Profit
from continuing operations
|
1,083 | 1,196 | ||||||
Discontinued
operations
|
(10 | ) | - | |||||
Profit
for the period
|
1,073 | 1,196 | ||||||
Attributable
to:
|
||||||||
Equity
shareholders of the parent company
|
1,016 | 1,133 | ||||||
Non-controlling
interests
|
57 | 63 | ||||||
1,073 | 1,196 |
Gains/(losses)
£
million
|
||||||||
Operating
profit before exceptional items
|
||||||||
Translation
impact
|
35 | |||||||
Transaction
impact
|
53 | |||||||
Impact
of IAS 21 on operating profit
|
(45 | ) | ||||||
Total
exchange effect on operating profit
|
43 | |||||||
Interest
and other finance charges
|
||||||||
Net
finance charges – translation impact
|
13 | |||||||
Exchange
– in respect of IAS 21 and IAS 39
|
8 | |||||||
Mark
to market impact of IAS 39 on interest expense
|
28 | |||||||
Associates
– translation impact
|
8 | |||||||
Total
exchange effect on PBET
|
100 | |||||||
Six
months
ended
31
December 2009
|
Six
months
ended
31
December 2008
|
|||||||
Exchange
rates
|
||||||||
Translation
US$/£ rate
|
1.64 | 1.66 | ||||||
Transaction
US$/£ rate
|
1.74 | 2.25 | ||||||
Translation
€/£ rate
|
1.12 | 1.21 | ||||||
Transaction
€/£ rate
|
1.30 | 1.36 |
Cash
flow
|
Six
months ended
31 December 2009
|
Six
months ended
31 December 2008
|
||||||
£
million
|
(restated)
£
million
|
|||||||
Cash
generated from operations before exceptional costs
|
1,645 | 986 | ||||||
Exceptional
restructuring costs paid
|
(76 | ) | (2 | ) | ||||
Cash
generated from operations
|
1,569 | 984 | ||||||
Interest
paid (net)
|
(217 | ) | (199 | ) | ||||
Dividends
paid to equity minority interests
|
(55 | ) | (69 | ) | ||||
Taxation
paid
|
(198 | ) | (137 | ) | ||||
Net
capital expenditure
|
(150 | ) | (181 | ) | ||||
Net
increase in other investments
|
(45 | ) | (11 | ) | ||||
Free
cash flow
|
904 | 387 |
Six
months ended
31 December 2009
|
Six
months ended
31 December 2008
|
|||||||||||
Notes
|
£ million
|
(restated)
£
million
|
||||||||||
Sales
|
2 | 6,928 | 6,691 | |||||||||
Excise
duties
|
(1,721 | ) | (1,623 | ) | ||||||||
Net
sales
|
2 | 5,207 | 5,068 | |||||||||
Cost
of sales
|
(2,123 | ) | (2,009 | ) | ||||||||
Gross
profit
|
3,084 | 3,059 | ||||||||||
Marketing
expenses
|
(725 | ) | (735 | ) | ||||||||
Other
operating expenses
|
(823 | ) | (694 | ) | ||||||||
Operating
profit
|
2, 3 | 1,536 | 1,630 | |||||||||
Net
interest payable
|
4 | (197 | ) | (297 | ) | |||||||
Net
other finance charges
|
4 | (40 | ) | (47 | ) | |||||||
Share
of associates' profits after tax
|
94 | 120 | ||||||||||
Profit
before taxation
|
1,393 | 1,406 | ||||||||||
Taxation
|
5 | (310 | ) | (210 | ) | |||||||
Profit
from continuing operations
|
1,083 | 1,196 | ||||||||||
Discontinued
operations
|
6 | (10 | ) | - | ||||||||
Profit
for the period
|
1,073 | 1,196 | ||||||||||
Attributable
to:
|
||||||||||||
Equity
shareholders of the parent company
|
1,016 | 1,133 | ||||||||||
Non-controlling
interests
|
57 | 63 | ||||||||||
1,073 | 1,196 | |||||||||||
Pence
per share
|
||||||||||||
Basic
earnings
|
40.9 | p | 45.5 | p | ||||||||
Diluted
earnings
|
40.8 | p | 45.4 | p | ||||||||
Average
shares
|
2,482 | m | 2,492 | m |
Six
months ended
31 December 2009
|
Six
months ended
31 December 2008
|
|||||||
£
million
|
(restated)
£million
|
|||||||
Exchange
differences on translation of foreign operations excluding
borrowings
|
302 | 1,900 | ||||||
Exchange
differences on borrowings and derivative net investment
hedges
|
(201 | ) | (1,466 | ) | ||||
Effective
portion of changes in fair value of cash flow hedges
|
||||||||
- Net
losses taken to equity
|
(69 | ) | (92 | ) | ||||
- Transferred
to income statement
|
36 | (158 | ) | |||||
Fair
value movement on available-for-sale investments
|
- | 5 | ||||||
Net
actuarial gain on post employment plans
|
176 | 15 | ||||||
Tax
on items taken directly to equity
|
(56 | ) | 13 | |||||
Other
comprehensive income for the period
|
188 | 217 | ||||||
Profit
for the period
|
1,073 | 1,196 | ||||||
Total
comprehensive income for the period
|
1,261 | 1,413 | ||||||
Attributable
to:
|
||||||||
Equity
shareholders of the parent company
|
1,187 | 1,149 | ||||||
Non-controlling
interests
|
74 | 264 | ||||||
1,261 | 1,413 |
31
December 2009
|
30
June 2009
(restated)
|
31
December 2008
(restated)
|
||||||||||||||||||||||||||
Notes
|
£
million
|
£
million
|
£
million
|
£
million
|
£
million
|
£
million
|
||||||||||||||||||||||
Non-current
assets
|
||||||||||||||||||||||||||||
Intangible
assets
|
6,355 | 6,215 | 6,878 | |||||||||||||||||||||||||
Property,
plant and equipment
|
2,390 | 2,326 | 2,496 | |||||||||||||||||||||||||
Biological
assets
|
38 | 37 | 29 | |||||||||||||||||||||||||
Investments
in associates
|
2,226 | 2,041 | 2,334 | |||||||||||||||||||||||||
Other
investments
|
130 | 231 | 166 | |||||||||||||||||||||||||
Other
receivables
|
18 | 18 | 15 | |||||||||||||||||||||||||
Other
financial assets
|
261 | 364 | 622 | |||||||||||||||||||||||||
Deferred
tax assets
|
594 | 678 | 593 | |||||||||||||||||||||||||
Post
employment benefit assets
|
45 | 41 | 258 | |||||||||||||||||||||||||
12,057 | 11,951 | 13,391 | ||||||||||||||||||||||||||
Current
assets
|
||||||||||||||||||||||||||||
Other
investments
|
- | - | 8 | |||||||||||||||||||||||||
Inventories
|
7 | 3,279 | 3,078 | 3,264 | ||||||||||||||||||||||||
Trade
and other receivables
|
2,596 | 1,977 | 2,947 | |||||||||||||||||||||||||
Other
financial assets
|
105 | 98 | 277 | |||||||||||||||||||||||||
Cash
and cash equivalents
|
8 | 1,589 | 914 | 2,088 | ||||||||||||||||||||||||
7,569 | 6,067 | 8,584 | ||||||||||||||||||||||||||
Total
assets
|
19,626 | 18,018 | 21,975 | |||||||||||||||||||||||||
Current
liabilities
|
||||||||||||||||||||||||||||
Borrowings
and bank overdrafts
|
8 | (891 | ) | (890 | ) | (1,892 | ) | |||||||||||||||||||||
Other
financial liabilities
|
(154 | ) | (220 | ) | (547 | ) | ||||||||||||||||||||||
Trade
and other payables
|
(2,738 | ) | (2,172 | ) | (2,564 | ) | ||||||||||||||||||||||
Corporate
tax payable
|
(604 | ) | (532 | ) | (750 | ) | ||||||||||||||||||||||
Provisions
|
(196 | ) | (172 | ) | (82 | ) | ||||||||||||||||||||||
(4,583 | ) | (3,986 | ) | (5,835 | ) | |||||||||||||||||||||||
Non-current
liabilities
|
||||||||||||||||||||||||||||
Borrowings
|
8 | (8,202 | ) | (7,685 | ) | (9,223 | ) | |||||||||||||||||||||
Other
financial liabilities
|
(97 | ) | (99 | ) | (260 | ) | ||||||||||||||||||||||
Other
payables
|
(26 | ) | (30 | ) | (31 | ) | ||||||||||||||||||||||
Provisions
|
(355 | ) | (314 | ) | (380 | ) | ||||||||||||||||||||||
Deferred
tax liabilities
|
(672 | ) | (606 | ) | (948 | ) | ||||||||||||||||||||||
Post
employment benefit liabilities
|
(1,100 | ) | (1,424 | ) | (735 | ) | ||||||||||||||||||||||
(10,452 | ) | (10,158 | ) | (11,577 | ) | |||||||||||||||||||||||
Total
liabilities
|
(15,035 | ) | (14,144 | ) | (17,412 | ) | ||||||||||||||||||||||
Net
assets
|
4,591 | 3,874 | 4,563 | |||||||||||||||||||||||||
Equity
|
||||||||||||||||||||||||||||
Called
up share capital
|
797 | 797 | 797 | |||||||||||||||||||||||||
Share
premium
|
1,342 | 1,342 | 1,342 | |||||||||||||||||||||||||
Other
reserves
|
3,331 | 3,279 | 3,221 | |||||||||||||||||||||||||
Retained
deficit
|
(1,603 | ) | (2,249 | ) | (1,662 | ) | ||||||||||||||||||||||
Equity
attributable to equity shareholders of the parent company
|
3,867 | 3,169 | 3,698 | |||||||||||||||||||||||||
Non-controlling
interests
|
724 | 705 | 865 | |||||||||||||||||||||||||
Total
equity
|
10 | 4,591 | 3,874 | 4,563 |
Retained
earnings/(deficit)
|
Equity
attributable
to
parent
|
|||||||||||||||||||||||||||||||||||
Share
capital
£
million
|
Share
premium
£
million
|
Other
reserves
£
million
|
Own
shares
£
million
|
Other
retained
earnings
£
million
|
Total
£
million
|
company
share-
holders
£
million
|
Non-
controlling
interests
£
million
|
Total
equity
£
million
|
||||||||||||||||||||||||||||
At
30 June 2009 as previously reported
|
797 | 1,342 | 3,282 | (2,342 | ) | 142 | (2,200 | ) | 3,221 | 715 | 3,936 | |||||||||||||||||||||||||
Prior
year adjustments (see note 1)
|
||||||||||||||||||||||||||||||||||||
- Adoption
of amendment to IAS 38
|
- | - | (4 | ) | - | (42 | ) | (42 | ) | (46 | ) | - | (46 | ) | ||||||||||||||||||||||
- Returnables
|
- | - | 1 |
-
|
(7)
|
(7)
|
(6)
|
(10)
|
(16)
|
|||||||||||||||||||||||||||
At
30 June 2009 as restated
|
797 | 1,342 | 3,279 | (2,342 | ) | 93 | (2,249 | ) | 3,169 | 705 | 3,874 | |||||||||||||||||||||||||
Total
comprehensive income
|
- | - | 52 | - | 1,135 | 1,135 | 1,187 | 74 | 1,261 | |||||||||||||||||||||||||||
Share
trust arrangements
|
- | - | - | 44 | (1 | ) | 43 | 43 | - | 43 | ||||||||||||||||||||||||||
Share-based
incentive plans
|
- | - | - | - | 16 | 16 | 16 | - | 16 | |||||||||||||||||||||||||||
Tax
on share-based incentive plans
|
- | - | - | - | 3 | 3 | 3 | - | 3 | |||||||||||||||||||||||||||
Dividends
paid
|
- | - | - | - | (551 | ) | (551 | ) | (551 | ) | (55 | ) | (606 | ) | ||||||||||||||||||||||
At
31 December 2009
|
797 | 1,342 | 3,331 | (2,298 | ) | 695 | (1,603 | ) | 3,867 | 724 | 4,591 | |||||||||||||||||||||||||
At
30 June 2008 as previously reported
|
816 | 1,342 | 3,163 | (2,559 | ) | 736 | (1,823 | ) | 3,498 | 677 | 4,175 | |||||||||||||||||||||||||
Prior
year adjustments (see note 1)
|
||||||||||||||||||||||||||||||||||||
- Adoption
of amendment to IAS 38
|
- | - | (2 | ) | - | (30 | ) | (30 | ) | (32 | ) | - | (32 | ) | ||||||||||||||||||||||
- Returnables
|
- | - | - | - | (3 | ) | (3 | ) | (3 | ) |
(7)
|
(10)
|
||||||||||||||||||||||||
At
30 June 2008 as restated
|
816 | 1,342 | 3,161 | (2,559 | ) | 703 | (1,856 | ) | 3,463 | 670 | 4,133 | |||||||||||||||||||||||||
Total
comprehensive income
|
- | - | 41 | - | 1,108 | 1,108 | 1,149 | 264 | 1,413 | |||||||||||||||||||||||||||
Share
trust arrangements
|
- | - | - | (42 | ) | (2 | ) | (44 | ) | (44 | ) | - | (44 | ) | ||||||||||||||||||||||
Share-based
incentive plans
|
- | - | - | - | 14 | 14 | 14 | - | 14 | |||||||||||||||||||||||||||
Tax
on share-based incentive plans
|
- | - | - | - | (3 | ) | (3 | ) | (3 | ) | - | (3 | ) | |||||||||||||||||||||||
Own
shares repurchased
|
(19 | ) | - | 19 | - | (354 | ) | (354 | ) | (354 | ) | - | (354 | ) | ||||||||||||||||||||||
Own
shares cancelled
|
- | - | - | 247 | (247 | ) | - | - | - | - | ||||||||||||||||||||||||||
Dividends
paid
|
- | - | - | - | (527 | ) | (527 | ) | (527 | ) | (69 | ) | (596 | ) | ||||||||||||||||||||||
At
31 December 2008
|
797 | 1,342 | 3,221 | (2,354 | ) | 692 | (1,662 | ) | 3,698 | 865 | 4,563 |
Six months ended
31 December 2009
|
Six months ended
31 December 2008
|
|||||||||||||||
(restated)
|
||||||||||||||||
£ million
|
£ million
|
£ million
|
£ million
|
|||||||||||||
Cash
flows from operating activities
|
||||||||||||||||
Cash
generated from operations (see note 11)
|
1,569 | 984 | ||||||||||||||
Interest
received
|
156 | 26 | ||||||||||||||
Interest
paid
|
(373 | ) | (225 | ) | ||||||||||||
Dividends
paid to equity non-controlling interests
|
(55 | ) | (69 | ) | ||||||||||||
Taxation
paid
|
(198 | ) | (137 | ) | ||||||||||||
Net
cash inflow from operating activities
|
1,099 | 579 | ||||||||||||||
Cash
flows from investing activities
|
||||||||||||||||
Disposal
of property, plant and equipment and computer software
|
3 | 1 | ||||||||||||||
Purchase
of property, plant and equipment and computer software
|
(153 | ) | (182 | ) | ||||||||||||
Net
increase in other investments
|
(45 | ) | (11 | ) | ||||||||||||
Disposal
of businesses
|
1 | 1 | ||||||||||||||
Purchase
of businesses
|
(12 | ) | (64 | ) | ||||||||||||
Net
cash outflow from investing activities
|
(206 | ) | (255 | ) | ||||||||||||
Cash
flows from financing activities
|
||||||||||||||||
Net
sale/(purchase) of own shares for share schemes
|
41 | (46 | ) | |||||||||||||
Own
shares repurchased
|
- | (354 | ) | |||||||||||||
Net
increase in loans
|
299 | 1,802 | ||||||||||||||
Equity
dividends paid
|
(551 | ) | (527 | ) | ||||||||||||
Net
cash inflow/(outflow) from financing activities
|
(211 | ) | 875 | |||||||||||||
Net
increase in net cash and cash equivalents
|
682 | 1,199 | ||||||||||||||
Exchange
differences
|
(1 | ) | 81 | |||||||||||||
Net
cash and cash equivalents at beginning of the period
|
846 | 683 | ||||||||||||||
Net
cash and cash equivalents at end of the period
|
1,527 | 1,963 | ||||||||||||||
Net
cash and cash equivalents consist of:
|
||||||||||||||||
Cash
and cash equivalents
|
1,589 | 2,088 | ||||||||||||||
Bank
overdrafts
|
(62 | ) | (125 | ) | ||||||||||||
1,527 | 1,963 |
2.
|
Segmental
analysis
|
North
America
£million
|
Europe
£million
|
Inter-
national
£million
|
Asia
Pacific
£million
|
Global
Supply
£million
|
Eliminate
inter-
segment
sales
£million
|
Total
operating
segments
£million
|
Corporate
and
other
£million
|
Total
£million
|
||||||||||||||||||||||||||||
Six
months ended
31
December 2009
|
||||||||||||||||||||||||||||||||||||
Sales
|
1,969 | 2,456 | 1,726 | 737 | 1,391 | (1,391 | ) | 6,888 | 40 | 6,928 | ||||||||||||||||||||||||||
Net
sales
|
||||||||||||||||||||||||||||||||||||
At
budgeted exchange rates*
|
1,622 | 1,409 | 1,327 | 490 | 1,375 | (1,319 | ) | 4,904 | 38 | 4,942 | ||||||||||||||||||||||||||
Retranslation
to actual exchange rates
|
64 | 107 | 66 | 26 | 72 | (72 | ) | 263 | 2 | 265 | ||||||||||||||||||||||||||
Global
supply allocation
|
9 | 31 | 9 | 7 | (56 | ) | - | - | - | - | ||||||||||||||||||||||||||
Net
sales
|
1,695 | 1,547 | 1,402 | 523 | 1,391 | (1,391 | ) | 5,167 | 40 | 5,207 | ||||||||||||||||||||||||||
Operating
profit/(loss)
|
||||||||||||||||||||||||||||||||||||
At
budgeted exchange rates*
|
613 | 471 | 458 | 95 | 65 | - | 1,702 | (95 | ) | 1,607 | ||||||||||||||||||||||||||
Retranslation
to actual exchange
rates
|
24 | 24 | (4 | ) | 7 | 5 | - | 56 | (32 | ) | 24 | |||||||||||||||||||||||||
At
actual exchange rates
|
637 | 495 | 454 | 102 | 70 | - | 1,758 | (127 | ) | 1,631 | ||||||||||||||||||||||||||
Global
supply allocation
|
30 | 33 | 6 | 1 | (70 | ) | - | - | - | - | ||||||||||||||||||||||||||
Operating
profit/(loss) before exceptional items
|
667 | 528 | 460 | 103 | - | - | 1,758 | (127 | ) | 1,631 | ||||||||||||||||||||||||||
Exceptional
restructuring costs
|
(6 | ) | (6 | ) | (3 | ) | (5 | ) | (74 | ) | - | (94 | ) | (1 | ) | (95 | ) | |||||||||||||||||||
Operating
profit/(loss)
|
661 | 522 | 457 | 98 | (74 | ) | - | 1,664 | (128 | ) | 1,536 | |||||||||||||||||||||||||
Net
finance charges
|
(237 | ) | ||||||||||||||||||||||||||||||||||
Share
of associates’ profits after tax
|
||||||||||||||||||||||||||||||||||||
-
Moët Hennessy
|
90 | |||||||||||||||||||||||||||||||||||
-
Other associates
|
4 | |||||||||||||||||||||||||||||||||||
Profit
before taxation
|
1,393 |
North
America
£million
|
Europe
£million
|
Inter-
national
£million
|
Asia
Pacific
£million
|
Global
Supply
£million
|
Eliminate
inter-
segment
sales
£million
|
Total
operating
segments
£million
|
Corporate
and
other
£million
|
Total
£million
|
||||||||||||||||||||||||||||
Six
months ended
31
December 2008 (restated)
|
||||||||||||||||||||||||||||||||||||
Sales
|
2,043 | 2,431 | 1,517 | 661 | 1,235 | (1,235 | ) | 6,652 | 39 | 6,691 | ||||||||||||||||||||||||||
Net
sales
|
||||||||||||||||||||||||||||||||||||
At
budgeted exchange rates*
|
1,474 | 1,394 | 1,082 | 447 | 1,189 | (1,134 | ) | 4,452 | 37 | 4,489 | ||||||||||||||||||||||||||
Retranslation
to actual exchange rates
|
270 | 137 | 146 | 23 | 102 | (101 | ) | 577 | 2 | 579 | ||||||||||||||||||||||||||
Global
supply allocation
|
11 | 29 | 9 | 7 | (56 | ) | - | - | - | - | ||||||||||||||||||||||||||
Net
sales
|
1,755 | 1,560 | 1,237 | 477 | 1,235 | (1,235 | ) | 5,029 | 39 | 5,068 | ||||||||||||||||||||||||||
Operating
profit/(loss)
|
||||||||||||||||||||||||||||||||||||
At
budgeted exchange rates*
|
563 | 476 | 377 | 93 | 39 | - | 1,548 | (44 | ) | 1,504 | ||||||||||||||||||||||||||
Retranslation
to actual exchange rates
|
88 | 34 | 30 | (2 | ) | 4 | - | 154 | (15 | ) | 139 | |||||||||||||||||||||||||
At
actual exchange rates
|
651 | 510 | 407 | 91 | 43 | - | 1,702 | (59 | ) | 1,643 | ||||||||||||||||||||||||||
Global
supply allocation
|
19 | 19 | 5 | - | (43 | ) | - | - | - | - | ||||||||||||||||||||||||||
Operating
profit/(loss) before exceptional items
|
670 | 529 | 412 | 91 | - | - | 1,702 | (59 | ) | 1,643 | ||||||||||||||||||||||||||
Exceptional
restructuring costs
|
- | - | - | - | (13 | ) | - | (13 | ) | - | (13 | ) | ||||||||||||||||||||||||
Operating
profit/(loss)
|
670 | 529 | 412 | 91 | (13 | ) | - | 1,689 | (59 | ) | 1,630 | |||||||||||||||||||||||||
Net
finance charges
|
(344 | ) | ||||||||||||||||||||||||||||||||||
Share
of associates’ profits after tax
|
||||||||||||||||||||||||||||||||||||
-
Moët Hennessy
|
112 | |||||||||||||||||||||||||||||||||||
-
Other associates
|
8 | |||||||||||||||||||||||||||||||||||
Profit
before taxation
|
1,406 |
3.
|
Exceptional
items
|
Six months ended
31 December 2009
|
Six months ended
31 December 2008
|
|||||||
£
million
|
£
million
|
|||||||
Global
restructuring programme
|
(21 | ) | - | |||||
Restructuring
of global supply operations
|
(69 | ) | - | |||||
Restructuring
of Irish brewing operations
|
(5 | ) | (13 | ) | ||||
(95 | ) | (13 | ) | |||||
Charged
to:
|
||||||||
Cost
of sales
|
22 | 13 | ||||||
Other
operating expenses
|
73 | - | ||||||
95 | 13 |
4.
|
Net
interest and other finance
charges
|
Six months ended
31 December 2009
|
Six months ended
31 December 2008
|
|||||||
£
million
|
£
million
|
|||||||
Interest
payable
|
(284 | ) | (311 | ) | ||||
Interest
receivable
|
139 | 45 | ||||||
Market
value movements on interest rate instruments
|
(52 | ) | (31 | ) | ||||
Net
interest payable
|
(197 | ) | (297 | ) | ||||
Net
finance charge in respect of post employment plans
|
(25 | ) | - | |||||
Unwinding
of discounts
|
(7 | ) | (11 | ) | ||||
Other
finance income/(charges)
|
3 | (17 | ) | |||||
(29 | ) | (28 | ) | |||||
Net
exchange movements on certain financial instruments
|
(11 | ) | (19 | ) | ||||
Net
other finance charges
|
(40 | ) | (47 | ) |
5.
|
Taxation
|
6.
|
Discontinued
operations
|
7.
|
Inventories
|
31 December
2009
|
30 June
2009
(restated)
|
31 December
2008
(restated)
|
||||||||||
£
million
|
£
million
|
£
million
|
||||||||||
Raw
materials and consumables
|
311 | 270 | 312 | |||||||||
Work
in progress
|
25 | 25 | 25 | |||||||||
Maturing
inventories
|
2,413 | 2,274 | 2,240 | |||||||||
Finished
goods and goods for resale
|
530 | 509 | 687 | |||||||||
3,279 | 3,078 | 3,264 |
8.
|
Net
borrowings
|
31 December
2009
|
30 June
2009
|
31 December
2008
|
||||||||||
£ million
|
£ million
|
£ million
|
||||||||||
Borrowings
due within one year and bank overdrafts
|
(891 | ) | (890 | ) | (1,892 | ) | ||||||
Borrowings
due after one year
|
(8,202 | ) | (7,685 | ) | (9,223 | ) | ||||||
Fair
value of interest rate hedging instruments
|
64 | 93 | 172 | |||||||||
Fair
value of foreign currency swaps and forwards
|
154 | 170 | 448 | |||||||||
Finance
lease liabilities
|
(18 | ) | (21 | ) | (9 | ) | ||||||
(8,893 | ) | (8,333 | ) | (10,504 | ) | |||||||
Cash
and cash equivalents
|
1,589 | 914 | 2,088 | |||||||||
(7,304 | ) | (7,419 | ) | (8,416 | ) |
9.
|
Reconciliation
of movement in net borrowings
|
Six months ended
31 December 2009
|
Six months ended
31 December 2008
|
|||||||
£ million
|
£ million
|
|||||||
Increase
in net cash and cash equivalents before exchange
|
682 | 1,199 | ||||||
Cash
flow from change in loans
|
(299 | ) | (1,802 | ) | ||||
Change
in net borrowings from cash flows
|
383 | (603 | ) | |||||
Exchange
differences
|
(201 | ) | (1,470 | ) | ||||
Other
non-cash items
|
(67 | ) | 104 | |||||
Net
borrowings at beginning of the period
|
(7,419 | ) | (6,447 | ) | ||||
Net
borrowings at end of the period
|
(7,304 | ) | (8,416 | ) |
10.
|
Dividends
|
Six months ended
31 December 2009
£ million
|
Six months ended
31 December 2008
£ million
|
|||||||
Amounts
recognised as distributions to equity shareholders in the
period
|
||||||||
Final
dividend paid for the year ended 30 June 2009 of 22.20
pence per share (2008 - 21.15 pence)
|
551 | 527 |
11.
|
Cash
generated from operations
|
Six months ended
31 December 2009
|
Six months ended
31 December 2008
(restated)
|
|||||||||||||||
£
million
|
£
million
|
£
million
|
£
million
|
|||||||||||||
Profit
for the period
|
1,073 | 1,196 | ||||||||||||||
Discontinued
operations
|
10 | - | ||||||||||||||
Taxation
|
310 | 210 | ||||||||||||||
Share
of associates’ profits after tax
|
(94 | ) | (120 | ) | ||||||||||||
Net
interest and net other finance charges
|
237 | 344 | ||||||||||||||
Operating
profit
|
1,536 | 1,630 | ||||||||||||||
Increase
in inventories
|
(128 | ) | (264 | ) | ||||||||||||
Increase
in trade and other receivables
|
(488 | ) | (583 | ) | ||||||||||||
Increase
in trade and other payables
|
544 | 6 | ||||||||||||||
Net
movement in working capital
|
(72 | ) | (841 | ) | ||||||||||||
Depreciation
and amortisation
|
159 | 144 | ||||||||||||||
Dividend
income
|
6 | 9 | ||||||||||||||
Other
items
|
(60 | ) | 42 | |||||||||||||
Cash
generated from operations
|
1,569 | 984 |
12.
|
Contingent
liabilities and legal
proceedings
|
13.
|
Related
party transactions
|
|
·
|
the
condensed set of financial statements has been prepared in accordance with
IAS 34 Interim Financial
Reporting as issued by the IASB and endorsed and adopted by the
EU;
|
|
·
|
the
interim management report includes a fair review of the information
required by:
|
|
(a)
|
DTR
4.2.7R of the Disclosure
and Transparency Rules of the UK’s Financial Services Authority,
being an indication of important events that have occurred during the
first six months of the financial year and their impact on the condensed
set of financial statements; and a description of the principal risks and
uncertainties for the remaining six months of the year;
and
|
|
(b)
|
DTR
4.2.8R of the Disclosure
and Transparency Rules of the UK’s Financial Services Authority,
being related party transactions that have taken place in the first six
months of the current financial year and that have materially affected the
financial position or performance of the group during that period; and any
changes in the related party transactions described in the 2009 Annual
Report that could have a material effect on the financial position or
performance of the group in the first six months of the current financial
year.
|
1.
|
Organic
movements
|
Volume
|
2008
Reported
units
million
|
Acquisitions
and
disposals(2)
units
million
|
Organic
movement
units
million
|
2009
Reported
units
million
|
Organic
movement
%
|
|||||||||||||||
North
America
|
28.9 | - | (1.3 | ) | 27.6 | (4 | ) | |||||||||||||
Europe
|
22.5 | - | (0.5 | ) | 22.0 | (2 | ) | |||||||||||||
International
|
20.3 | * | - | 0.5 | 20.8 | 2 | ||||||||||||||
Asia
Pacific
|
6.5 | - | (0.1 | ) | 6.4 | (1 | ) | |||||||||||||
Total
volume
|
78.2 | * | - | (1.4 | ) | 76.8 | (2 | ) |
Sales
|
2008
Reported
£ million
|
Exchange(1)
£ million
|
Acquisitions
and
disposals(2)
£ million
|
Organic
movement
£ million
|
2009
Reported
£ million
|
Organic
movement
%
|
||||||||||||||||||
North
America
|
2,043 | 37 | 9 | (120 | ) | 1,969 | (6 | ) | ||||||||||||||||
Europe
|
2,431 | 84 | 6 | (65 | ) | 2,456 | (3 | ) | ||||||||||||||||
International
|
1,517 | 64 | - | 145 | 1,726 | 9 | ||||||||||||||||||
Asia
Pacific
|
661 | 77 | - | (1 | ) | 737 | - | |||||||||||||||||
Corporate
|
39 | 1 | - | - | 40 | |||||||||||||||||||
Total
sales
|
6,691 | 263 | 15 | (41 | ) | 6,928 | (1 | ) |
Net sales
|
2008
Reported
£ million
|
Exchange(1)
£ million
|
Acquisitions
and
disposals(2)
£ million
|
Organic
movement
£ million
|
2009
Reported
£ million
|
Organic
movement
%
|
||||||||||||||||||
North
America
|
1,755 | 34 | 9 | (103 | ) | 1,695 | (6 | ) | ||||||||||||||||
Europe
|
1,560 | 61 | 5 | (79 | ) | 1,547 | (5 | ) | ||||||||||||||||
International
|
1,237 | 58 | - | 107 | 1,402 | 8 | ||||||||||||||||||
Asia
Pacific
|
477 | 53 | - | (7 | ) | 523 | (1 | ) | ||||||||||||||||
Corporate
|
39 | 1 | - | - | 40 | |||||||||||||||||||
Total
net sales
|
5,068 | 207 | 14 | (82 | ) | 5,207 | (2 | ) | ||||||||||||||||
Excise
duties
|
1,623 | 1,721 | ||||||||||||||||||||||
Total
sales
|
6,691 | 6,928 |
Operating profit
|
2008
Reported*
£million
|
Exchange(1)
£ million
|
Acquisitions
And
disposals(2)
£ million
|
Organic
movement
£ million
|
2009
Reported
£ million
|
Organic
movement
%
|
||||||||||||||||||
North
America
|
670 | 13 | (5 | ) | (11 | ) | 667 | (2 | ) | |||||||||||||||
Europe
|
529 | 17 | - | (18 | ) | 528 | (3 | ) | ||||||||||||||||
International
|
412 | (15 | ) | - | 63 | 460 | 16 | |||||||||||||||||
Asia
Pacific
|
91 | 7 | - | 5 | 103 | 5 | ||||||||||||||||||
Corporate
|
(59 | ) | 21 | - | (89 | ) | (127 | ) | ||||||||||||||||
Total
operating profit before
exceptional items
|
1,643 | 43 | (5 | ) | (50 | ) | 1,631 | (3 | ) | |||||||||||||||
Exceptional
items(3)
|
(13 | ) | (95 | ) | ||||||||||||||||||||
Total
operating profit
|
1,630 | 1,536 |
(1)
|
The
exchange adjustments for sales, net sales and operating profit are
primarily the retranslation of prior period reported results at current
period exchange rates and are principally in respect of the euro, the US
dollar and the Australian dollar.
|
(2)
|
The
impacts of acquisitions and disposals are excluded from the organic
movement percentages. In the six months ended 31 December 2009 there were
no acquisitions or disposals but adjustment is made to exclude the impact
of the disposal of the Bordeaux wine agency business in the United States
and the acquisitions of Stirrings LLC and the distribution rights of Grand
Marnier and Windhoek completed in the year ended 30 June
2009.
|
(3)
|
Operating
exceptional items in the six months ended 31 December 2009 comprised
charges of £21 million (2008 - £nil) in respect of the global
restructuring programme, £69 million (2008 - £nil) in respect of the
restructuring of global supply operations and £5 million (2008 - £13
million) in respect of the restructuring of Irish brewing
operations.
|
a)
|
The
organic movement percentage is the amount in the column headed Organic
movement in the tables above expressed as a percentage of the aggregate of
the amount in the column headed 2008 Reported, the amount in the column
headed Exchange and the amount, if any, in respect of disposals included
in the column headed Acquisitions and disposals. The inclusion of the
column headed Exchange in the organic movement calculation reflects the
adjustment to recalculate the prior period results as if they had been
generated at the current period’s exchange
rates.
|
b)
|
Where
a business, brand, brand distribution right or agency agreement was
disposed of, or terminated, in the current period, the group, in organic
movement calculations, adjusts the results for the comparable prior period
to exclude the amount the group earned in that period that it could not
have earned in the current period (i.e. the period between the date in the
prior period, equivalent to the date of the disposal in the current
period, and the end of the prior period). As a result, the organic
movement numbers reflect only comparable performance. Similarly, if a
business was disposed of part way through the equivalent prior period then
its contribution would be completely excluded from that prior period’s
performance in the organic movement calculation, since the group
recognised no contribution from that business in the current period. In
the calculation of operating profit, the overheads included in disposals
are only those directly attributable to the businesses disposed of, and do
not result from subjective judgements of management. For acquisitions, a
similar adjustment is made in the organic movement calculations. For
acquisitions subsequent to the end of the equivalent prior period, the
post acquisition results in the current period are excluded from the
organic movement calculations. For acquisitions in the prior period, post
acquisition results are included in full in the prior period but are only
included from the anniversary of the acquisition date in the current
period. The acquistion adjustment also includes transaction costs on
acquisitions incurred in the appropriate
period.
|
As
previously
reported
£ million
|
Amendment
to IAS 38
£ million
|
IFRS
8
£
million
|
Returnables
£ million
|
Restated
£ million
|
Restated
organic
growth
%
|
|||||||||||||||||||
North
America
|
1,156 | (2 | ) | (16 | ) | - | 1,138 | (1 | ) | |||||||||||||||
Europe
|
856 | (10 | ) | 7 | - | 853 | (1 | ) | ||||||||||||||||
International
|
645 | (3 | ) | 17 | (10 | ) | 649 | 11 | ||||||||||||||||
Asia
Pacific
|
164 | - | (5 | ) | - | 159 | 3 | |||||||||||||||||
Corporate
|
(208 | ) |
-
|
(3
|
) | - | (211 | ) | ||||||||||||||||
2,613 | (15 | ) | - | (10 | ) | 2,588 | 4 |
As
previously
reported
£ million
|
Amendment
to IAS 38
£ million
|
IFRS
8
£
million
|
Returnables
£ million
|
Restated
£ million
|
||||||||||||||||
North America
|
682 | 2 | (14 | ) | - | 670 | ||||||||||||||
Europe
|
547 | (8 | ) | (10 | ) | - | 529 | |||||||||||||
International
|
420 | - | (5 | ) | (3 | ) | 412 | |||||||||||||
Asia
Pacific
|
93 | 3 | (5 | ) | - | 91 | ||||||||||||||
Corporate
|
(93
|
) | - |
34
|
- | (59 | ) | |||||||||||||
1,649 | (3 | ) | - | (3 | ) | 1,643 |
Six
months ended
|
Six
months ended
|
|||||||||||
31
December 2009
|
31
December 2008
|
|||||||||||
Restated
|
Growth
|
|||||||||||
Pence
per share (6)
|
Pence
per share (6)
|
%
|
||||||||||
Basic
eps
|
40.9 | 45.5 | (10 | ) | ||||||||
Exceptional
items (1)
|
3.3 | (3.6 | ) | |||||||||
Eps
before exceptional items
|
||||||||||||
and
discontinued operations
|
44.2 | 41.9 | 5 | |||||||||
Tax
equalisation (2)
|
- | - | ||||||||||
Exchange
(3)
|
0.4 | 2.1 | ||||||||||
IAS
21 and IAS 39 (4)
|
0.1 | 1.6 | ||||||||||
Disposals
(5)
|
- | (0.1 | ) | |||||||||
Adjusted
basic eps – underlying
|
||||||||||||
growth
|
44.7 | 45.5 | (2 | ) |
(1)
|
In
the six months ended 31 December 2009, there were exceptional charges
after tax of £71 million (2008 - £11 million) for
restructuring. In the six months ended 31 December 2008, there
was an exceptional tax credit of £101 million. Discontinued operations in
the six months ended 31 December 2009 amounted to £10 million (2008 -
£nil).
|
(2)
|
Tax
equalisation - the impact of adjusting the reported tax rate for each
period to the underlying tax rate for each period (see 5. Underlying tax
rate). No adjustment from the reported tax rate to the underlying tax rate
is required in respect of the six month periods ended 31 December 2009 and
31 December 2008 other than the adjustments made in respect of exceptional
items.
|
(3)
|
Exchange
- the exchange adjustments for operating profit and net finance charges
are principally in respect of the euro and the US dollar. Exchange
adjustments are taxed at the underlying tax rate for the
period.
|
(4)
|
Amounts
under IAS 21 and IAS 39 reported in net finance charges, excluding
transactions with offsetting impact in net interest payable, after tax at
the underlying tax rate for each period are excluded from adjusted basic
earnings per share.
|
(5)
|
In
the six months ended 31 December 2009 there were no acquisitions or
disposals but adjustment is made to exclude the impact of the disposal of
the Bordeaux wine agency business in the United States and the
acquisitions of Stirrings LLC and the distribution rights of Grand Marnier
and Windhoek completed in the year ended 30 June
2009.
|
(6)
|
All
amounts are derived from amounts in £ million divided by the weighted
average number of shares in issue for the six months ended 31 December
2009 of 2,482 million (2008 - 2,492
million).
|
a)
|
Where
a business, brand, brand distribution right or agency agreement or
investment was disposed of, or terminated, in the current period, the
group, in the underlying movement calculations, adjusts the profit for the
period attributable to equity shareholders for the comparable prior period
to exclude the following: (i) the amount the group earned in that period
that it could not have earned in the current period (i.e. the period
between the date in the prior period, equivalent to the date of the
disposal in the current period, and the end of the prior period); (ii) a
capital return in respect of the reduction in interest charge had the
disposal proceeds been used entirely to reduce borrowings; and (iii)
taxation at the underlying tax rate. As a result, the underlying movement
numbers reflect only comparable performance. Similarly, if a business or
investment asset was disposed of part way through the equivalent prior
period, then its impact on the profit for the period attributable to
equity shareholders (i.e. after adjustment for a capital return from use
of the proceeds of the disposal to reduce borrowings and tax at the
underlying tax rate) would be excluded from that prior period’s
performance in the underlying movement calculation, since the group
recognised no contribution from that business in the current
period.
|
b)
|
Where
a business, brand, brand distribution right, agency agreement or
investment was acquired subsequent to the end of the equivalent prior
period, the group, in the underlying movement calculations, adjusts the
profit for the current period attributable to equity shareholders to
exclude the following: (i) the amount the group earned in the current
period that it could not have earned in the prior period; (ii) a capital
charge in respect of the increase in interest charge had the acquisition
been funded entirely by an increase in borrowings; and (iii) taxation at
the underlying tax rate. As a result, the underlying movement numbers
reflect only comparable performance. Similarly, if a business or
investment asset was acquired part way through the equivalent prior
period, then its impact on the profit for the period attributable to
equity shareholders (i.e. after adjustment for a capital charge for the
funding of the acquisition and tax at the underlying tax rate) would be
adjusted only to include the results from the anniversary of the
acquisition in the current period’s performance in the underlying movement
calculation.
|
c)
|
The
exchange effects of IAS 21 in respect of short term inter-company funding
balances and IAS 39 in respect of market value movements as recognised in
net finance charges, net of tax at the underlying tax rate, are removed
from both the current and prior period as part of the underlying movement
calculation.
|
d)
|
Underlying
movement percentages for basic earnings per share are calculated as the
underlying movement amount in pence, expressed as the percentage of the
prior period results at current period exchange rates, and after making an
adjustment in each period for exceptional items, tax equalisation, the
impacts of IAS 21 and IAS 39 on net finance charges, and acquisitions,
disposals and discontinued
operations.
|
2.
|
Free
cash flow
|
3.
|
Return
on average total invested capital
|
2009
|
2008
|
|||||||
(restated)
|
||||||||
£
million
|
£
million
|
|||||||
Operating
profit
|
1,536 | 1,630 | ||||||
Exceptional
items
|
95 | 13 | ||||||
Associates’
profits after interest and tax
|
94 | 120 | ||||||
Tax
at the underlying tax rate of 22.4% (2008 – 22.1%)
|
(386 | ) | (390 | ) | ||||
1,339 | 1,373 | |||||||
Average
net assets (excluding net post employment liabilities)
|
5,150 | 4,682 | ||||||
Average
net borrowings
|
7,362 | 7,432 | ||||||
Average
integration and restructuring costs (net of tax)
|
1,170 | 1,006 | ||||||
Goodwill
at 1 July 2004
|
1,562 | 1,562 | ||||||
Average
total invested capital
|
15,244 | 14,682 | ||||||
Annualised
return on average total invested capital
|
17.6 | % | 18.7 | % |
4.
|
Economic
profit
|
2009
|
2008
(restated)
|
|||||||
£
million
|
£
million
|
|||||||
Average
total invested capital (see 3 above)
|
15,244 | 14,682 | ||||||
Operating
profit
|
1,536 | 1,630 | ||||||
Exceptional
items
|
95 | 13 | ||||||
Associates’
profit after interest and tax
|
94 | 120 | ||||||
Tax
at the underlying tax rate of 22.4% (2008 – 22.1%)
|
(386 | ) | (390 | ) | ||||
1,339 | 1,373 | |||||||
Capital
charge at 9% of average total invested capital
|
(686 | ) | (661 | ) | ||||
Economic
profit
|
653 | 712 |
5.
|
Underlying
tax rate
|
6.
|
Interest
cover
|
·
|
global and regional economic
downturns;
|
·
|
increased competitive product
and pricing pressures and unanticipated actions by competitors that could
impact on Diageo’s market share, increase expenses and hinder growth
potential;
|
·
|
the effects of business
combinations, partnerships, acquisitions or disposals, existing or future,
and the ability to realise expected synergies and/or cost
savings;
|
·
|
Diageo’s ability to complete
existing or future acquisitions and
disposals;
|
·
|
legal and regulatory
developments, including changes in regulations regarding consumption of,
or advertising for, beverage alcohol, changes in tax law (including tax
rates) or accounting standards, changes in taxation requirements, such as
the impact of excise tax increases with respect to the business, and
changes in environmental laws, health regulations and laws governing
pensions;
|
·
|
developments in any litigation
or other similar proceedings directed at the drinks and spirits industry
generally or at Diageo in particular, or the impact of a product recall or
product liability claim on Diageo’s profitability or
reputation;
|
·
|
developments in the Colombian
litigation and Turkish customs litigation or any similar
proceedings;
|
·
|
changes in consumer
preferences and tastes, demographic trends or perception about health
related issues, or contamination, counterfeiting or other circumstances
which could harm the integrity or sales of Diageo’s
brands;
|
·
|
changes in the cost of raw
materials, labour and/or
energy;
|
·
|
changes in economic conditions
in countries and markets in which Diageo operates, including changes in
levels of consumer spending and failure of customer, supplier and
financial counterparties;
|
·
|
levels of marketing,
promotional and innovation expenditure by Diageo and its
competitors;
|
·
|
renewal of distribution or
licence manufacturing rights on favourable terms when they
expire;
|
·
|
termination of existing
distribution or licence manufacturing rights on agency
brands;
|
·
|
systems change programmes,
existing or future, and the ability to derive expected benefits from such
programmes, and systems failure that could lead to business
disruption;
|
·
|
technological developments
that may affect the distribution of products or impede Diageo’s ability to
protect its intellectual property rights;
and
|
·
|
changes in financial and
equity markets, including significant interest rate and foreign currency
exchange rate fluctuations and changes in the cost of capital, which may
reduce or eliminate Diageo’s access to or increase the cost of financing
or which may affect Diageo’s financial
results.
|
Investor
enquiries to:
|
Nick
Temperley
|
+44
(0) 20 8978 4223
|
Sarah
Paul
|
+44
(0) 20 8978 4326
|
|
Kelly
Padgett
|
+1
202 715 1110
|
|
Investor.relations@diageo.com
|
||
Media
enquiries to:
|
James
Crampton
|
+44
(0) 20 8978 4613
|
Cecilia
Coonan
|
+44
(0) 20 8978 2749
|
|
Media@diageo.com
|