Half-yearly Report
25 July 2007
VERY STRONG FIRST HALF
FULL YEAR TARGETS LIKELY TO BE EXCEEDED
Results at a Glance Q2 % change % change Year To % change % change
£m actual constant Date actual constant
exchange exchange £m exchange exchange
Net Revenues £1,302m +6% +10% £2,560m +7% +12%
Operating Profit £266m +25% +29% £510m +39% +46%
reported
Net Income reported £216m +43% +48% £395m +51% +60%
EPS (diluted) 29.4p +43% 53.6p +51%
reported
Operating Profit £266m +17% +20% £510m +20% +26%
adjusted *
Net Income adjusted* £216m +33% +38% £395m +30% +37%
EPS (diluted) 29.4p +33% 53.6p +30%
adjusted *
*% change numbers (adjusted basis) exclude the impact of the 2006
restructuring charge.
- Q2 net revenues as reported rose by 6% (10% at constant
exchange), and by 10% on an underlying (excluding BHI and at constant
exchange) basis. Operating profit rose to £266m, +17% adjusted and +25%
reported. Gross margin increased 140 basis points (bps) to 58.3% and operating
margin expanded 180bps on an adjusted basis. Net income rose 33% on an
adjusted basis (+43% reported) to £216m benefiting from £20m of one-off tax
releases.
- Half Year (HY) net revenues rose by 7% (12% constant) and by 10%
underlying. Operating profit rose to £510m, +20% adjusted or +39% reported.
Gross margin increased 190bps to 57.6% and operating margin expanded 210bps on
an adjusted basis to 19.9%. Net income was £395m, +30% adjusted and +51%
reported.
- Net borrowings were £484m, reflecting continued strong cash flow
from operations of £464m offset by payment of the final 2006 dividend of £179m
and £143m share buybacks (£100m in Q2). Net working capital was minus £842m,
£114m lower, completing the targeted reduction in BHI net working capital over
a year early.
- The interim dividend is increased to 25p per share +22%. To
facilitate an increase in distributable reserves, the Company today announces
a proposed new corporate structure, as explained on page 6.
- Management today hosts presentations on Consumer Healthcare and
Pharmaceuticals (formerly BBG) for which additional disclosures are on pages
6-7.
Commenting on these results, Bart Becht, Chief Executive Officer,
said: -
"Reckitt Benckiser had a very good first half with like-for-like
growth of 10%. Growth has come across all geographies and categories and was
mostly driven by the success of initiatives like Air Wick Freshmatic, Finish
Quantum and Vanish Oxi Action Crystal White. Profit growth was ahead of the
full year target rate due to good gross margin expansion and BHI synergies
coming ahead of schedule.
"Given the strength of this momentum, we will likely exceed our
full year target of net revenue growth of between 7% and 8% at constant
exchange (base £4,922m) and net income growth in the mid teens percentage
(base £786m) at constant exchange. We will update the market on the full year
targets with our Q3 results in October."
Basis of Presentation
Where appropriate, the term `adjusted' excludes the impact of the
restructuring charge, and the term `underlying' represents the results
excluding the Boots Healthcare International business (BHI), acquired on 1
February 2006.
Note that the former Buprenorphine Business Group (BBG) has now
been renamed Reckitt Benckiser Pharmaceuticals (Pharmaceuticals), and is
disclosed as a separate business segment, reflecting the Company's internal
management structure.
Detailed Operating Review
Second Quarter 2007
Net revenues in Q2 grew by 6% (10% at constant exchange) to
£1,302m. The underlying business grew by 6% (10% constant) to £1,168m. BHI
contributed net revenues of £134m (£127m).
Adjusted operating profit for Q2 grew 17% (20% constant) to £266m.
Gross margin increased by 140bps to 58.3% due to the benefit of price
increases and cost optimization. Marketing investment increased substantially,
with media investment higher by 12% at constant exchange to 14.0% of net
revenues, +20bps. Adjusted operating margins increased by 180 bps to 20.4% due
to the gross margin expansion and BHI synergies, partially offset by higher
marketing investment.
Restructuring charges primarily relating to the BHI acquisition in
Q2 last year were £15m.
Net income grew 43% (48% constant) to £216m. On an adjusted basis
net income grew 33% (38% constant). Net income in the quarter benefited from a
£20m one-off tax release. Excluding this, adjusted net income would have been
ahead by 21% (25% constant).
Basic EPS was 30.1 pence per share. EPS diluted was 29.4 pence per
share, an increase of 43% as reported or +33% adjusted.
Half Year 2007
Net revenues grew by 7% (12% constant) to £2,560m. The underlying
business grew by 5% (10% constant) to £2,287m. BHI contributed net revenues of
£273m in the six months compared to £204m last year for the 5 months of
ownership.
Adjusted operating profit increased 20% (26% constant) to £510m.
Gross margins were 190bps ahead of last year at 57.6% due to the benefit of
price increases and cost optimization. Marketing investment was substantially
higher, with media investment increased by 17% constant to 13.0% of net
revenues, +50bps versus H1 2006. Adjusted operating margins increased by
210bps to 19.9% due to the BHI synergies and the gross margin expansion
somewhat offset by higher marketing investment.
Restructuring charges primarily relating to the BHI acquisition in
H1 2006 were £57m. Cumulative synergies reached £68m at the end of June 2007,
compared to £53m at the end of Q1, fully on track to reach the target of £80m
by the end of 2007.
Net interest charges were £16m (2006 £17m) with the interest cost
of the BHI acquisition offset by the strong cash inflow over the period. The
tax rate is 20%, benefiting from the £20m of one-off tax releases referred to
above.
Net income for the half year was 51% (60% constant) higher at
£395m. Adjusted net income was 30% (37% constant) higher. Excluding the £20m
one-off tax release, adjusted net income would have been 24% (30% constant)
higher.
Basic EPS was 55.1 pence per share. Adjusted EPS diluted increased
by 30% to 53.6 pence per share.
Geographic Analysis at constant exchange excluding restructuring
Europe 55% of Net Revenues
H1 net revenues grew by 11% to £1,398m. Underlying growth was 7%.
All five categories contributed to this growth. The main driver in Fabric Care
was fabric treatment due to the success of Vanish Oxi Action Crystal White and
Vanish Oxi Action Multi, and to Calgon water softener following increased
investment. Surface Care growth benefited from the launch of Cillit Bang 2X
Power and from growth for Harpic Power Plus and Harpic Max In Toilet Bowl
device (ITB) in Lavatory Care. In Automatic Dishwashing, the key driver was
Finish Quantum and Finish All in One. In Home Care, Aircare growth was driven
by continuing success for Airwick Freshmatic and the early results of the
first launch markets of Airwick Freshmatic Mini. In Health & Personal Care,
growth came from the healthcare portfolio due to higher investment,
particularly behind Nurofen and Strepsils, and to growth for Veet depilatories
following the initial launch of the new Veet 400ml Pump Pack.
H1 Operating margins were 120bps ahead of last year at 22.7% due to
higher gross margins and BHI synergies, partially offset by higher marketing
investment in new products. This resulted in a 18% increase in operating
profits to £318m.
In Q2, net revenues increased 7% to £698m with underlying growth
7%. Operating profits increased by 13% to £160m.
North America & Australia 27% of Net Revenues
H1 net revenues increased 11% to £690m. Underlying growth was 11%.
Within this, NAA Household grew 7% underlying, NA Food grew 7% and
Pharmaceuticals grew 83%.
H1 growth in Household came particularly from Surface Care,
Automatic Dishwashing and Home Care. Surface Care growth was driven by Lysol
disinfecting spray and wipes in NA and by Harpic Max ITB Lavatory Care in ANZ.
Automatic Dishwashing increased as a result of the continuing success of
Electrasol 3in1 monodose tablets. In Home Care, Air Care growth came across
both Airwick Freshmatic and the launch of Airwick Freshmatic Mini, and from
Airwick Electrical Oils. In Health & Personal Care, increased net revenues
came mainly from strong growth for Nurofen in ANZ behind higher investment in
the healthcare portfolio.
Pharmaceuticals (formerly BBG) grew sales of Suboxone very strongly
in the USA where the sales organization has been substantially increased and
helped by a regulatory change which allows qualified medical practices to take
on up to 100 patients each for treatment with Suboxone, rather than the
previous limit of 30 patients.
Food grew strongly due to the consumer brands of French's yellow
mustard, Frank's Red Hot sauce and French's Fried Onions.
H1 Operating margins were 350bps higher at 19.4% mainly due to mix
benefit from the high growth of Suboxone plus gross margin expansion and BHI
synergies resulting in profits increasing 35% to £134m.
Q2 net revenues grew 11% to £359m with underlying growth 12%.
Operating profits were ahead by 30% to £73m.
Developing Markets 18% of Net Revenues
H1 net revenues grew 18% to £472m. Underlying growth was 17% with
strong growth across all regions of Asia, Latin America and Africa Middle
East. The major contributors to growth were Fabric Care, Surface Care, Home
Care and Health & Personal Care. In Fabric Care, the growth came from Fabric
Treatment, mainly driven by initiatives to drive the category penetration
across the Area. In Surface Care, the main driver was the continuing growth
for Harpic Power Plus lavatory cleaner, supported by higher investment. In
Home Care, the increase was in both Pest Control and Air Care. Mortein growth
came from a number of new initiatives such as Mortein Lantern and Mortein with
Dettol, while in Air Care, the key driver was Air Wick Freshmatic. In Health &
Personal Care, the Dettol personal care range grew strongly benefiting from
range extensions and additional investment, while in Healthcare both
Strepsils, due to higher investment, and Gaviscon, due to geographical
expansion, grew strongly.
H1 operating margins expanded 280bps to 12.3% resulting in
operating profits increasing by 57% to £58m.
Q2 net revenues increased by 18% to £245m with underlying growth
17%. Operating profits increased 38% to £33m.
Category Review at constant exchange rates
Fabric Care. Net revenues increased 6% to £605m. The major drivers
were strong continuing growth for Vanish Oxi Action Multi and Vanish Oxi
Action Crystal White. Calgon Water Softeners grew as a result of higher
marketing investment. Woolite Garment Care benefited from the roll-out of
Woolite Color and from higher investment. Q2 growth was 4% to £306m with the
growth affected by lower private label sales of laundry detergent.
Surface Care. Net revenues grew 8% to £459m principally due to the
relaunch of the Cillit Bang range with 2X Power, the roll-out of Cillit/Easy
Off Bang Stain and Drain outside Europe, and to strong growth for Lysol
disinfectant spray and wipes in North America. Harpic Lavatory Care net
revenues were also stronger due to the success of Harpic Power Plus and Harpic
Max ITB in Europe and ANZ and to strong underlying growth in Developing
Markets. Q2 growth was 8% to £227m.
Dishwashing. Net revenues increased 7% to £305m due to the success
of Finish Quantum, launched last year, and the launch of Finish All in One. In
North America, Automatic Dishwashing grew strongly, mainly due to Electrasol
3in1 monodose tablets. Q2 growth was 7% to £147m.
Home Care. Net revenues improved by 18% to £364m. Air Care grew
strongly due to the continuing success of Airwick Freshmatic in Europe and
North America, and strong growth for Airwick Electrical Oils in North America,
plus early benefits from the first launch markets of Airwick Mini Freshmatic.
Pest Control growth came mainly as a result of the launch of new products,
Mortein Lantern, Mortein with Dettol and Mortein Professional Indoor Spray. Q2
growth was 22% to £180m.
Health & Personal Care. Net revenues increased 21% to £605m, with
underlying growth (excluding BHI) of 11%. Dettol antiseptic was significantly
ahead in Developing Markets due to the expansion of the personal care range
and significantly increased marketing investment. Veet depilatories saw the
initial launch of the new Veet 400ml Pump Pack in Europe.
Healthcare, including the former business of BHI, contributed
strongly to the growth in the half year. BHI net revenues, led by Nurofen,
Strepsils and Clearasil, were £273m in the half year compared to £204m in the
five months of ownership in 2006. Adjusting for the extra month, the
like-for-like growth in the former BHI business was 9%, mainly due to
substantial growth for Strepsils and Nurofen as a result of higher investment.
In Q2, Health & Personal Care grew 9% to £316m, comprising 10%
growth excluding BHI and 6% for BHI.
Total Household and Health & Personal Care. Net revenues were ahead
by 11% to £2,380m, +9% on an underlying basis. In Q2, total Household and
Health & Personal Care grew 8% to £1,199m.
Pharmaceuticals (formerly BBG). Net revenues in H1 were £92m, 51%
ahead of the equivalent period last year. This exceptional growth was driven
by the growth of Suboxone in the USA following a substantial increase in the
sales organisation and helped by a regulatory change that allows medical
practices to take on 100 patients each for treatment with Suboxone, rather
than the previous limit of 30 patients. Q2 net revenues increased to £54m
+50%.
Profit for the half year was £50m +72%, and for Q2 was £32m, +113%.
Pharmaceuticals is now reported as a separate business segment.
Food. Net revenues grew 7% to £88m with good performance across the
consumer portfolio, in particular further growth for French's yellow mustard
and French's Fried Onions and for Frank's Red Hot sauce. Operating profits
increased 25% to £15m, with operating margins improving 260bps to 17.0%.
Q2 net revenues grew 9%, and operating profit increased 11% to
£10m.
New Initiatives H2 2007
The Company announces a number of new product launches today for the second
half of 2007.
- In Fabric Treatment, the Company is launching Vanish Oxi Action Magnet, an
in-wash stain remover and sachet that also traps grime and color runs.
- In Surface Care, Cillit Bang Grease & Floors is being launched, the first
dilutable all purpose cleaner with the power of Bang, and available in two
fragrances, Fresh Force and Citrus Force. In lavatory care, Harpic Odorstop
Max is being launched, the first toilet bowl rim device to neutralize malodor
as well as clean. In North America, Lysol Deep Reach toilet bowl cleaner is
launched, cleaning even below the water level.
- In Automatic Dishwashing, Finish / Calgonit is rolling out Turbo Dry, a new
drying agent, for superior drying and shiny dishes straight from the
dishwasher.
- In Home Care, the Company will roll out Air Wick Mini Freshmatic to new
markets. The Company is launching Airwick Lumin'Air, a premium electrical
combining fragrances with essential oils and soft ambient light. In North
America, Airwick Hidden Pleasures, a premium electrical with aesthetically
superior design, is being launched. In pest control, the Company is launching
Mortein Killer Coils, which act four times faster than ordinary coils, and
Mortein Naturgard, a range of pest control products with plant based active
ingredients.
- In Health & Personal Care, Dettol has launched Dettol Herbal bar soap and
shower gel, with Aloe Vera and Botanical extracts to help nourish the skin. In
healthcare, the Company is launching Nurofen Express, a new product that
delivers pain relief twice as fast as standard pain killers, Lemsip All in
One, relieving headache, fever, sore throat, blocked nose and chesty cough
symptoms, and Strepsils Sore Throat & Blocked Nose is being rolled out.
Proposals for New Corporate Structure
The Company is also announcing today that it intends to propose a
change to its corporate structure to enable it to increase the Group's
distributable reserves.
The proposed change, which is subject to Court and Shareholder
approval, involves a scheme of arrangement to introduce a new parent company
above Reckitt Benckiser plc, followed by a reduction of the nominal value of
the share capital of the new parent company. The reserves created will be
available for the declaration of future dividends and for general corporate
purposes, including the re-purchase of shares.
At the same time, the Company intends to seek the repayment of its
listed 5% cumulative preference shares of £1 each at par value (plus accrued
dividend) in order to simplify the capital structure and reduce the associated
administrative costs.
The proposals will not affect or alter the Company's existing
dividend or buyback policies and will result in Reckitt Benckiser's
shareholders owning the same number of shares but in the new parent company.
Furthermore, the reduction in nominal value of the new shares will not, in
itself, have any impact on the market value of the shares.
Shareholder approval of these proposals will be sought at an
Extraordinary General Meeting, further details of which will be sent out to
shareholders in due course. It is envisaged that this process will be
completed before the announcement of the Group's third quarter results.
Additional Disclosures - Pharmaceuticals
In order to increase clarity on the impact of this business on the Company's
growth rate and profitability, the Company is today making additional
disclosures.
The following is the historic financial record of Pharmaceuticals: -
Year 2002 2003 2004 2005 2006 H1 2007
£m £m £m £m £m £m
Net 49 68 89 121 156 92
Revenue
Operating 34 43 56 73 84 50
Profit
Operating 69% 63% 63% 60% 54% 54%
margin
In a presentation to investors today, the management of Pharmaceuticals will
outline the history of this business, and its challenges, including the ending
of the exclusive license status for Suboxone in the USA in late 2009 and the
newly granted exclusive license for Suboxone in Europe to 2016. The Company
continues to search for ways to offset the ending of the license in USA in
2009, through qualifying alternative forms of intellectual property
protection, but with no guarantee of success. In the meantime the Company is
examining opportunities to roll-out Suboxone in a number of European markets
in conjunction with its distribution partner, Schering-Plough.
Consumer Healthcare Strategy
The Company is also presenting its Healthcare strategy today to investors,
particularly its switch in focus from integrating BHI to driving long-term
profitable growth in consumer healthcare from
- Focus on its key power brands, Nurofen, Strepsils, Gaviscon, Lemsip, that
are strongly positioned in interesting growth categories of OTC consumer
healthcare
- Driving growth through new products and claims, highlighting some new
product initiatives announced today (see above) and
- Complemented in the longer term by geographical roll-outs of the Power
Brands to new markets once success models have been validated.
Both the Healthcare and Pharmaceutical presentations are available from
0930hrs on 25th July 2007 for download at www.reckittbenckiser.com.
Financial Review
Basis of Preparation
The unaudited financial information is prepared under IFRS
accounting policies set out in the Group's audited IFRS Financial Statements
within its Annual Report and Accounts for 2006. This press release does not
constitute the Group's full Interim Financial Statement, which will be
published in due course in accordance with the Listing Rules of the FSA.
Net interest. Net interest payable in H1 was £16m (2006 £17m). This
resulted from the debt taken on following the acquisition of BHI for a full
six months, offset by strong cash inflow during the period. Q2 interest
payable was £8m (2006 £12m).
Tax. The tax rate is 20% (2006 25%), benefiting from a £20m one-off
tax release in Q2.
Cash flow. Cash generated from operations increased 3% to £634m due
to increased operating profits and net working capital releases. Net cash flow
from operations was £464m (£496m), with significantly higher net capital
expenditure of £62m (£21m) due to manufacturing re-engineering following the
integration of BHI.
Net working capital (inventories, short term receivables and short
term liabilities excluding borrowings and provisions) decreased by £114m in
the period to minus £842m, mostly due to further significant reductions in the
BHI net working capital, effectively achieving the £130m targeted reduction
one year early.
Net borrowings at the half year were £484m (December 2006 £660m), a
reduction in the period of £176m. This reflected net cash flow from operations
of £464m somewhat offset by payment of the final dividend (£179m) and share
buybacks (£143m).
Financing. At the half year, the Group had shareholders funds of
£1,993m (2006 year end £1,866m), an increase of 7%. Net debt was £484m (2006
£660m). Total capital employed in the business decreased from £2,526m to
£2,477m, a reduction of 2%.
Dividends. The Board of Directors announces an interim dividend of
25 pence per share (2006 20.5 pence per share), an increase of 22% in line
with the Company's policy to increase the dividend in line with underlying
earnings. The ex dividend date will be 8th August and the dividend will be
paid on 27th September to shareholders on the register at the record date of
10th August. The last date for election for the share alternative to the
dividend is 6th September.
Share buyback. Between February and June 2007, the Group purchased
5.3m shares at a cost of £143m as part of its ongoing share buyback program.
In Q2, the Company purchased 3.7m shares at a cost of £100m. The Company is
committed to completing its £300m program for full year 2007.
Post Balance Sheet Event - Sale of Hermal. The Company announced on
16th July that it had agreed to dispose of the Hermal prescription skincare
business to Laboratorios Almirall S.A. for a consideration of £255m in cash.
The disposal is expected to complete during Q3 2007. 2006 Full Year net
revenues were £58m, all in Europe, and operating profit was £14m.
Management discussion of financial targets for the full year
excludes any non-operating items that may arise on the disposal of Hermal.
For Further Information
Reckitt +44 (0)1753 217 800
Benckiser
Tom Corran SVP Investor Relations & Corporate Communications
Mark Wilson Corporate Controller and Investor Relations Manager
(investor queries)
Fiona Fong Head of Corporate Communications (press queries)
PR Agency
Susan Gilchrist Brunswick +44 (0)207 404 5959
Catherine Hicks
The Group at a Glance (unaudited)
Quarter Ended June 30 Half Year Ended June 30
2007 2006 2007 2006
£m £m £m £m
1,168 1,097 Net revenues - underlying 2,287 2,182
134 127 Net revenues - acquisition 273 204
1,302 1,224 Net revenues - total 2,560 2,386
6% 7% Net revenues growth - 5% 8%
underlying
6% 19% Net revenue growth - total 7% 18%
58.3% 56.9% Gross margin 57.6% 55.7%
288 238 EBITDA 554 417
22.1% 19.4% EBITDA margin 21.6% 17.5%
266 213 EBIT 510 367
266 228 EBIT - adjusted* 510 424
20.4% 17.4% EBIT margin 19.9% 15.4%
20.4% 18.6% EBIT margin - adjusted* 19.9% 17.8%
258 201 Profit before tax 494 350
216 151 Net Income 395 261
216 162 Net Income adjusted* 395 303
30.1p 20.9p EPS 55.1p 36.2p
29.4p 22.1p EPS, adjusted and diluted* 53.6p 41.2p
* Adjusted to exclude the impact of the restructuring charge.
Group Balance Sheet Data June 30, December 31,
2007 2006
£m £m
Net working capital * (842) (728)
Net (debt) / funds (484) (660)
* Net working capital is defined as inventories, short term receivables and
short term liabilities, excluding borrowings and provisions.
Shares in Issue
First Half
Millions
31 December 2006 716.0
Issued or transferred from Treasury 1.6
Repurchased and transferred to Treasury (1.6)
31 March 2007 716.0
Issued or transferred from Treasury 3.5
Repurchased and transferred to Treasury (3.7)
30 June 2007 715.8
Group income statement (unaudited)
Quarter Ended Half Year Ended
June 30 June 30
2007 2006 % change 2007 2006 %change
£m £m £m £m
1,302 1,224 6% Net revenues 2,560 2,386 7%
(543) (528) 3% Cost of sales (1,085) (1,058) 3%
759 696 9% Gross profit 1,475 1,328 11%
(493) (483) 2% Net operating expenses (965) (961) 0%
266 213 25% Operating profit 510 367 39%
266 228 17% Operating profit before restructuring 510 424 20%
- (15) - Restructuring charge - (57) -
266 213 25% Operating profit 510 367 39%
(8) (12) -33% Net finance expense (16) (17) -6%
258 201 28% Profit before taxation 494 350 41%
(42) (50) -16% Taxation (99) (89) 11%
216 151 43% Profit for the period 395 261 51%
0 0 - Attributable to minority interests 0 0 -
216 151 43% Attributable to equity shareholders 395 261 51%
216 151 43% Profit for the period 395 261 51%
Earnings per ordinary share:
30.1p 20.9p 44% On profit for the period 55.1p 36.2p 52%
29.4p 20.6p 43% On profit for the period, diluted 53.6p 35.5p 51%
Earnings per ordinary share -
adjusted*:
30.1p 22.5p 34% On profit for the period 55.1p 42.0p 31%
29.4p 22.1p 33% On profit for the period, diluted 53.6p 41.2p 30%
* Adjusted to exclude the impact of the restructuring charge
Average common shares
outstanding: (millions)
716.7 721.5 Basic 716.6 721.9
735.7 734.1 Diluted 736.3 735.2
Group balance sheet
For the half year ended June 30 (unaudited)
30 June 31 December 30 June
2007 2006 2006
£m £m £m
ASSETS
Non-current assets:
Goodwill and intangible assets 3,827 3,842 3,981
Property, plant and equipment 448 425 459
Deferred tax assets 150 144 145
Other receivables 16 10 11
4,441 4,421 4,596
Current assets:
Inventories 365 322 325
Trade and other receivables 689 670 680
Available for sale financial assets 22 19 15
Cash and cash equivalents 334 305 295
1,410 1,316 1,315
Total Assets 5,851 5,737 5,911
LIABILITIES
Current liabilities:
Borrowings (830) (973) (1,030)
Provisions (18) (47) (17)
Other liabilities (1,896) (1,720) (1,732)
(2,744) (2,740) (2,779)
Non-current liabilities:
Borrowings (10) (11) (75)
Deferred tax liabilities (773) (766) (791)
Retirement benefit obligations (213) (216) (282)
Provisions (16) (15) (14)
Other liabilities (102) (123) (126)
(1,114) (1,131) (1,288)
Total liabilities (3,858) (3,871) (4,067)
Net assets 1,993 1,866 1,844
EQUITY
Capital and reserves:
Share capital 76 76 76
Share premium account 533 527 497
Capital redemption reserve 5 5 5
Merger reserve 142 142 142
Hedging reserve (6) (1) 1
Retained earnings 1,241 1,114 1,120
1,991 1,863 1,841
Equity minority interest 2 3 3
Total equity 1,993 1,866 1,844
Group cash flow statement
For the half year ended June 30 (unaudited)
30 June 30 June
2007 2006
£m £m
CASH FLOWS FROM OPERATING ACTIVITIES
Cash generated from operations:
Operating profit 510 367
Depreciation 40 45
Amortisation and impairment 11 9
Fair value (gains)/losses (1) 0
Increase in inventories (47) (20)
Increase in trade and other receivables (7) (15)
Increase in payables and provisions 104 209
Share award expense 25 21
Other non-cash movements (1) -
Cash generated from operations: 634 616
Interest paid (25) (25)
Interest received 10 12
Tax paid (93) (86)
Net cash generated from operating activities 526 517
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property, plant and equipment and (67) (37)
intangible assets
Disposal of property, plant and equipment 5 12
Acquisition of businesses - (1,941)
Reduction in / (purchase of) short-term investments (2) -
Maturity of short term investments - 62
Net cash used by investing activities (64) (1,904)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of ordinary shares 30 19
Share purchases (143) (93)
Proceeds from borrowings - 1,250
Repayments of borrowings (143) (305)
Dividends paid to the Company's shareholders (179) (152)
Net cash (used) / generated in financing activities (435) 719
Net increase / (decrease) in cash and cash 27 (668)
equivalents
Cash and cash equivalents at beginning of period 298 969
Exchange gains/ (losses) 3 (11)
Cash and Cash equivalents at end of period 328 290
Cash and cash equivalents comprise
Cash and cash equivalents 334 295
Overdraft (6) (5)
328 290
RECONCILIATION OF NET CASH FLOW FROM OPERATIONS
Net cash generated from operating activities 526 517
Net purchase of property, plant and equipment (62) (21)
Net cash flow from operations 464 496
Management uses net cash flow from operations as a performance measure.
Segmental Analysis (unaudited)
Analyses by geographical area (primary segment) of net revenues and operating
profit and of net revenues by product group (secondary segment) are set out
below. The figures for each geographical area show the net revenues and profit
made by companies located in that area. Additional information is provided to
show profit by class of business.
Primary segment: Geographical Area
Quarter Ended Half Year Ended
June 30 June 30
2007 2006 % Change 2007 2006 % Change
£m £m exch. Rates £m £m exch rates
actual const. actual const.
Net revenues
698 660 6% 7% Europe 1,398 1,283 9% 11%
359 345 4% 11% North America & Australia 690 671 3% 11%
245 219 12% 18% Developing Markets 472 432 9% 18%
1,302 1,224 6% 10% 2,560 2,386 7% 12%
Operating profit - Statutory
basis
160 135 19% 22% Europe 318 247 29% 34%
73 55 33% 38% North America & Australia 134 88 52% 63%
33 23 43% 43% Developing Markets 58 32 81% 100%
266 213 25% 29% 510 367 39% 46%
Operating profit - adjusted*
160 143 12% 13% Europe 318 276 15% 18%
73 60 22% 30% North America & Australia 134 107 25% 35%
33 25 32% 38% Developing Markets 58 41 41% 57%
266 228 17% 20% Subtotal before 510 424 20% 26%
restructuring
- (15) Restructuring charge - (57)
266 213 25% 29% 510 367 39% 46%
% % Operating margin - adjusted* % %
22.9 21.7 Europe 22.7 21.5
20.3 17.4 North America & Australia 19.4 15.9
13.5 11.4 Developing Markets 12.3 9.5
20.4 18.6 Subtotal before 19.9 17.8
restructuring
* Adjusted to exclude the impact of the restructuring charge.
Segmental Analysis (continued)
Secondary Segment: Product Segment
Quarter Ended Half Year Ended
June 30 June 30
2007 2006 % change 2007 2006 % exchange
£m £m exch. rates £m £m exch. rates
actual const. actual const.
Net revenues
306 301 2% 4% Fabric Care 605 592 2% 6%
227 219 4% 8% Surface Care 459 451 2% 8%
147 141 4% 7% Dishwashing 305 295 3% 7%
180 153 18% 22% Home Care 364 325 12% 18%
316 298 6% 9% Health & Personal Care * 605 517 17% 21%
23 26 -12% -8% Other Household 42 52 -19% -14%
1,199 1,138 5% 8% Household and Health & 2,380 2,232 7% 11%
Personal Care
54 37 46% 50% Pharmaceuticals 92 64 44% 51%
49 49 0% 9% Food 88 90 -2% 7%
1,302 1,224 6% 10% 2,560 2,386 7% 12%
Net revenues of £273m in respect of the acquisition of BHI are included within
Health & Personal Care in 2007. On an underlying basis, growth of Health &
Personal Care is 11% for H1 and 10% for Q2 at constant rates.
* 2006 Comparatives have been restated to reflect the reclassification of
Pharmaceuticals.
Additional Information
Operating profit - by
product segment
224 202 11% 13% Household and Health & 445 381 17% 22%
Personal Care
32 16 100% 113% Pharmaceuticals 50 30 67% 72%
10 10 0% 11% Food 15 13 15% 25%
266 228 17% 20% Sub total before 510 424 20% 26%
restructuring
(15) Restructuring charge (57)
266 213 25% 29% 510 367 39% 46%
% % Operating margin - by % %
product segment
18.7 17.8 Household and Health & 18.7 17.1
Personal Care
59.3 43.2 Pharmaceuticals 54.3 46.9
20.4 20.4 Food 17.0 14.4
20.4 18.6 Subtotal before 19.9 17.8
restructuring
Earnings per ordinary share
For the half year ended June 30 (unaudited)
Reported Basis
The reconciliation between profit for the half year and the weighted average
number of shares used in the calculations of the diluted earnings per share is
set out below:
2007 2006
Profit Average Earnings Profit Average Earnings
for Number of per share for number of per share
the half Shares pence the half shares pence
year £m year £m
Profit attributable to 395 716,622,035 55.1 261 721,948,180 36.2
shareholders
Dilution for Executive 18,425,134 12,189,273
options outstanding
and Executive Restricted
Share Plan
Dilution for Employee 1,257,984 1,081,690
Sharesave Scheme
options outstanding
On a diluted basis 395 736,305,153 53.6 261 735,219,143 35.5
Adjusted Basis
The reconciliation between profit for the half year and the weighted average
number of shares used in the calculations of the diluted earnings per share is
set out below:
2007 2006
Profit Average Earnings Profit Average Earnings
for Number of per share for number of per share
the half Shares pence the half shares pence
year £m year £m
Profit attributable to 395 716,622,035 55.1 303 721,948,180 42.0
shareholders
Dilution for Executive 18,425,134 12,189,273
options outstanding
and Executive Restricted
Share Plan
Dilution for Employee 1,257,984 1,081,690
Sharesave Scheme
options outstanding
On a diluted basis 395 736,305,153 53.6 303 735,219,143 41.2
The Directors believe that a diluted earnings per ordinary share, adjusted for
the impact of the restructuring charge after the appropriate tax amount,
provides the most meaningful measure of earnings per ordinary share.