株探米国株
英語
エドガーで原本を確認する
6-K 1 pressrelease_unauditedhist.htm 6-K Document







UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 6-K
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934
9 October 2023
Commission File Number 1-10691
DIAGEO plc
(Translation of registrant’s name into English)
16 Great Marlborough Street, London W1F 7HS, England
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F☒          Form 40-F ☐


1
Diageo  Re-presented unaudited historical financial information








9 October 2023


Important Information

This document contains selected unaudited re-presented historical consolidated financial information of Diageo group (Diageo plc and its subsidiaries - Diageo) as of and for the years ended 30 June 2021, 30 June 2022 and 30 June 2023 and the six months ended 31 December 2021 and 31 December 2022 reflecting a change in the presentation currency of Diageo plc from sterling to US dollar. This document is published to help the understanding of Diageo's past performance and financial position on a re-presented basis, in US dollar. Diageo's unaudited interim financial statements as at and for the six months ending 31 December 2023 will use US dollar as the presentation currency.
Further re-presented financial information including re-presented consolidated statement of changes in equity and consolidated statement of cash flows will be published for the years ended 30 June 2021, 30 June 2022 and 30 June 2023 in January 2024.
This document also contains certain non-GAAP measures, including organic movements, calculated and reconciled to the relevant GAAP measure in US dollar. These non-GAAP measures are chosen for planning and reporting, and some of them are used for incentive purposes. The group’s management believes that these measures provide valuable additional information for users of the financial statements in understanding the group’s performance. These non-GAAP measures should be viewed as complementary to and not replacements for the comparable GAAP measures and reported movements therein. Note that the re-presentation to US dollar did not result in any material change to organic growth movements for any of the periods, geographical segments or key categories. See “Definitions and reconciliation of non-GAAP measures to GAAP measures” for more information.

Change in the functional and presentation currency
Starting 1 July 2023, in line with reporting requirements, the functional currency of Diageo plc has changed from sterling to US dollar which is applied prospectively. This is because the group's share of net sales and expenses in the US and other countries whose currencies correlate closely with the US dollar has been increasing over the years, and that trend is expected to continue in line with the group's strategic focus. Diageo has also decided to change its presentation currency to US dollar with effect from 1 July 2023, applied retrospectively, as it believes that this change will provide better alignment of the reporting of performance with its business exposures.
The selected unaudited re-presented financial information included in this document has been derived from the consolidated financial statements and accounting records of Diageo for each of the years ended 30 June 2021, 30 June 2022 and 30 June 2023 and for each of the six months ended 31 December 2021 and 31 December 2022, prior to retrospectively applying the change in the presentation currency.
The selected historical financial information that was included in the consolidated financial statements of Diageo as at and for the years ended 30 June 2021, 30 June 2022 and 30 June 2023 and as at and for the six months ended 31 December 2021 and 31 December 2022 has been re-presented in US dollar following the translation methodology in IAS 21 - The Effect of Changes in Foreign Exchange Rates:
–assets and liabilities were translated into US dollar at the closing exchange rate prevailing at the relevant balance sheet date;
–the consolidated income statement and the consolidated cash flows of non US dollar entities were translated into US dollar at weighted average rates of exchange for the relevant period, except for subsidiaries in hyperinflationary economies that were translated with the closing rate at the end of the relevant period and for the substantial transactions that are translated at the rate on the date of the transaction (including acquisitions, disposals, impairment write offs, dividends received and paid);
–total equity was translated at the closing exchange rate at the relevant balance sheet date.


2
Diageo  Re-presented unaudited historical financial information








In preparing the selected unaudited re-presented financial information in US dollar included in this document, the exchange rates used in respect of sterling and euro per $1 were:
Year ended 30 June 2023 Six months ended 31 December 2022 Year ended 30 June 2022 Six months ended 31 December 2021 Year ended 30 June 2021
Sterling
Income statement and cash flows(1)
0.83  0.85  0.75  0.74  0.74 
Assets and liabilities(2)
0.79  0.83  0.83  0.74  0.72 
Euro
Income statement and cash flows(1)
0.96  0.98  0.89  0.86  0.84 
Assets and liabilities(2)
0.93  0.94  0.96  0.88  0.84 
(1)    Weighted average rates
(2)    Closing rates

Future Dividend Payments

Diageo adopted new articles of association (New Articles) at the AGM held on 28 September 2023 which reflect the change in the functional currency of Diageo plc and presentation currency of the group from sterling to US dollar. The New Articles, among other things, empower the Board to declare and/or pay dividends in any currency or currencies and enable the Board to make provisions for shareholders to receive dividends in a different currency to the currency in which dividends were declared. Commencing with the interim dividend for the year ending 30 June 2024 which is expected to be declared in January 2024, Diageo’s future dividends will be declared in US dollar. Holders of ordinary shares will continue to receive their dividends in sterling but will have the option to elect to receive their dividends in US dollar. Holders of ADRs will continue to receive dividends in US dollar.

3
Diageo  Re-presented unaudited historical financial information








Unaudited condensed consolidated income statement
Year ended 30 June 2023 Year ended 30 June 2022 Year ended 30 June 2021
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Sales 28,270  29,751  25,858 
Excise duties (7,715) (9,235) (8,667)
Net sales 20,555  20,516  17,191 
Cost of sales (8,289) (7,923) (6,803)
Gross profit 12,266  12,593  10,388 
Marketing (3,663) (3,616) (2,920)
Other operating items (3,056) (3,080) (2,432)
Operating profit 5,547  5,897  5,036 
Non-operating items 364  (88) 20 
Finance income 409  661  377 
Finance charges (1,121) (1,217) (881)
Share of after tax results of associates and joint ventures 443  555  452 
Profit before taxation 5,642  5,808  5,004 
Taxation (1,163) (1,398) (1,222)
Profit for the year 4,479  4,410  3,782 
Attributable to:
Equity shareholders of the parent company 4,445  4,280  3,595 
Non-controlling interests 34  130  187 
4,479  4,410  3,782 
Weighted average number of shares million million million
Shares in issue excluding own shares 2,264  2,318  2,337 
Dilutive potential ordinary shares
2,271  2,325  2,345 
cents cents cents
Basic earnings per share 196.3  184.6  153.8 
Diluted earnings per share 195.7  184.1  153.3 
4
Diageo  Re-presented unaudited historical financial information








Unaudited condensed consolidated income statement
Six months ended 31 December 2022 Six months ended 31 December 2021
Re-presented
$ million
Re-presented
$ million
Sales 15,611  15,984 
Excise duties (4,491) (5,163)
Net sales 11,120  10,821 
Cost of sales (4,279) (4,018)
Gross profit 6,841  6,803 
Marketing (1,861) (1,837)
Other operating items (1,249) (1,236)
Operating profit 3,731  3,730 
Non-operating items 19  (42)
Finance income 303  177 
Finance charges (648) (422)
Share of after tax results of associates and joint ventures 202  258 
Profit before taxation 3,607  3,701 
Taxation (766) (862)
Profit for the period 2,841  2,839 
Attributable to:
Equity shareholders of the parent company 2,709  2,673 
Non-controlling interests 132  166 
2,841  2,839 
Weighted average number of shares million million
Shares in issue excluding own shares 2,274  2,331 
Dilutive potential ordinary shares
2,281  2,339 
cents cents
Basic earnings per share 119.1  114.7 
Diluted earnings per share 118.8  114.3 
5
Diageo  Re-presented unaudited historical financial information








Unaudited condensed consolidated balance sheet
30 June 2023 31 December 2022 30 June 2022
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Non-current assets
Intangible assets 14,506  14,556  14,401 
Property, plant and equipment 7,738  7,168  7,076 
Biological assets 197  143  114 
Investments in associates and joint ventures 4,825  4,710  4,418 
Other investments 71  50  45 
Other receivables 39  33  45 
Other financial assets 497  479  418 
Deferred tax assets 178  127  138 
Post employment benefit assets 1,210  1,272  1,878 
29,261  28,538  28,533 
Current assets
Inventories 9,653  9,062  8,584 
Trade and other receivables 3,427  4,648  3,549 
Assets held for sale —  220  269 
Corporate tax receivables 292  199  180 
Other financial assets 437  479  303 
Cash and cash equivalents 1,813  3,319  2,765 
15,622  17,927  15,650 
Total assets 44,883  46,465  44,183 
Current liabilities
Borrowings and bank overdrafts (2,142) (2,767) (1,842)
Other financial liabilities (453) (524) (538)
Share buyback liability —  (259) (141)
Trade and other payables (6,678) (7,332) (7,123)
Liabilities held for sale —  (92) (74)
Corporate tax payables (170) (319) (305)
Provisions (150) (135) (192)
(9,593) (11,428) (10,215)
Non-current liabilities
Borrowings (18,649) (18,365) (17,543)
Other financial liabilities (941) (925) (850)
Other payables (463) (424) (459)
Provisions (306) (319) (312)
Deferred tax liabilities (2,751) (2,708) (2,807)
Post employment benefit liabilities (471) (457) (486)
(23,581) (23,198) (22,457)
Total liabilities (33,174) (34,626) (32,672)
Net assets 11,709  11,839  11,511 
Total equity 11,709  11,839  11,511 
    
6
Diageo  Re-presented unaudited historical financial information








Unaudited condensed consolidated balance sheet
31 December 2021 30 June 2021
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Non-current assets
Intangible assets 14,744  14,962 
Property, plant and equipment 6,870  6,741 
Biological assets 102  93 
Investments in associates and joint ventures 4,688  4,597 
Other investments 67  56 
Other receivables 38  50 
Other financial assets 432  454 
Deferred tax assets 112  139 
Post employment benefit assets 2,084  1,414 
29,137  28,506 
Current assets
Inventories 8,418  8,402 
Trade and other receivables 4,493  3,315 
Assets held for sale 22  — 
Corporate tax receivables 204  202 
Other financial assets 89  169 
Cash and cash equivalents 2,404  3,821 
15,630  15,909 
Total assets 44,767  44,415 
Current liabilities
Borrowings and bank overdrafts (1,600) (2,589)
Other financial liabilities (524) (357)
Share buyback liability (248) (127)
Trade and other payables (7,191) (6,459)
Liabilities held for sale (41) — 
Corporate tax payables (513) (203)
Provisions (149) (192)
(10,266) (9,927)
Non-current liabilities
Borrowings (17,135) (17,883)
Other financial liabilities (511) (534)
Other payables (375) (470)
Provisions (376) (380)
Deferred tax liabilities (2,851) (2,704)
Post employment benefit liabilities (656) (798)
(21,904) (22,769)
Total liabilities (32,170) (32,696)
Net assets 12,597  11,719 
Total equity 12,597  11,719 
    
7
Diageo  Re-presented unaudited historical financial information








Unaudited condensed consolidated cash flow data
Year ended 30 June 2023 Year ended 30 June 2022 Year ended 30 June 2021
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Cash flows from operating activities
Profit for the year 4,479  4,410  3,782 
Taxation 1,163  1,398  1,222 
Share of after tax results of associates and joint ventures (443) (555) (452)
Net finance charges 712  556  504 
Non-operating items (364) 88  (20)
Operating profit 5,547  5,897  5,036 
Increase in inventories (810) (984) (597)
Decrease/(increase) in trade and other receivables 142  (502) (602)
(Decrease)/increase in trade and other payables and provisions (746) 1,245  1,645 
Net (increase)/decrease in working capital (1,414) (241) 446 
Depreciation, amortisation and impairment 1,297  1,064  604 
Dividends received 271  238  391 
Post employment payments less amounts included in operating profit (31) (119) (40)
Other items 74  70  120 
1,611  1,253  1,075 
Cash generated from operations 5,744  6,909  6,557 
Interest received 157  146  120 
Interest paid (822) (582) (595)
Taxation paid (1,443) (1,260) (1,150)
(2,108) (1,696) (1,625)
Net cash inflow from operating activities 3,636  5,213  4,932 
Cash flows from selected investing activities
Disposal of property, plant and equipment and computer software 16  23  18 
Purchase of property, plant and equipment and computer software (1,417) (1,457) (844)
Movements in loans and other investments (68) (96) (7)
Free cash flow 2,167  3,683  4,099 

8
Diageo  Re-presented unaudited historical financial information








Unaudited condensed consolidated cash flow data
Six months ended 31 December 2022 Six months ended 31 December 2021
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Cash flows from operating activities
Profit for the period 2,841  2,839 
Taxation 766  862 
Share of after tax results of associates and joint ventures (202) (258)
Net finance charges 345  245 
Non-operating items (19) 42 
Operating profit 3,731  3,730 
Increase in inventories (552) (254)
Increase in trade and other receivables (1,191) (1,327)
Increase in trade and other payables and provisions 131  888 
Net increase in working capital (1,612) (693)
Depreciation, amortisation and impairment 332  304 
Dividends received
Post employment payments less amounts included in operating profit (27) (31)
Other items 47 
319  322 
Cash generated from operations 2,438  3,359 
Interest received 78  56 
Interest paid (293) (251)
Taxation paid (751) (514)
(966) (709)
Net cash inflow from operating activities 1,472  2,650 
Cash flows from selected investing activities
Disposal of property, plant and equipment and computer software
Purchase of property, plant and equipment and computer software (514) (520)
Movements in loans and other investments (2)
Free cash flow 964  2,142 

9
Diageo  Re-presented unaudited historical financial information








Additional information
Reported to organic movements
Unaudited re-presented reconciliations of reported to organic movements for net sales, marketing expenses and operating profit for the years ended 30 June 2023 and 2022 and for the six months ended 31 December 2022 are set out in the tables below.
The re-presentation to US dollar did not result in any material change to organic growth movements for any of the periods, geographical segments or key categories.
In this section, selected historical re-presented non-GAAP measures are published in order to help the understanding of Diageo's past performance and financial position in US dollar.
Diageo
Year ended 30 June 2023 ($ million)
2022
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
Other(3)
Re-presented
Hyperinflation(2)
Re-presented
2023
Re-presented
Reported movement
%
Net sales 20,516  (1,246) (154) 1,299  —  140  20,555  — 
Marketing 3,616  (193) 21  203  15  3,663 
Operating profit before exceptional items 6,374  (518) (81) 431  77  30  6,313  (1)
Exceptional operating items(1)
(477) (766)
Operating profit 5,897  5,547  (6)
Six months ended 31 December 2022 ($ million)
F22 H1
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
Other(3)
Re-presented
Hyperinflation(2)
Re-presented
F23 H1
Re-presented
Reported movement
%
Net sales 10,821  (765) (44) 994  —  114  11,120 
Marketing 1,837  (122) 124  12  1,861 
Operating profit before exceptional items 3,730  (295) (25) 350  (17) 27  3,770 
Exceptional operating items(1)
—  (39)
Operating profit 3,730  3,731  — 
Year ended 30 June 2022 ($ million)
2021
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
Other(3)
Re-presented
Hyperinflation(2)
Re-presented
2022
Re-presented
Reported movement
%
Net sales 17,191  (644) 48  3,666  —  255  20,516  19 
Marketing 2,920  (78) 34  718  (1) 23  3,616  24 
Operating profit before exceptional items 5,057  (145) (21) 1,342  127  14  6,374  26 
Exceptional operating items(1)
(21) (477)
Operating profit 5,036  5,897  17 
North America
Year ended 30 June 2023 ($ million)
2022
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
Other(3)
Re-presented
2023
Re-presented
Reported movement
%
Net sales 8,106  (38) 27  14  —  8,109  — 
Marketing 1,595  (14) 20  29  1,631 
Operating profit before exceptional items 3,268  (34) (15) (76) 79  3,222  (1)
Exceptional operating items(1)
(1) (118)
Operating profit 3,267  3,104  (5)



10
Diageo  Re-presented unaudited historical financial information









North America continued
Six months ended 31 December 2022 ($ million)
F22 H1
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
Other(3)
Re-presented
F23 H1
Re-presented
Reported movement
%
Net sales 4,031  (17) 17  118  —  4,149 
Marketing 745  (6) 18  767 
Operating profit before exceptional items 1,761  (38) (9) (36) 12  1,690  (4)
Exceptional operating items(1)
—  (31)
Operating profit 1,761  1,659  (6)
Year ended 30 June 2022 ($ million)
2021
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
Other(3)
Re-presented
2022
Re-presented
Reported movement
%
Net sales 7,033  10  46  1,017  —  8,106  15 
Marketing 1,263  33  299  (1) 1,595  26 
Operating profit before exceptional items 3,004  37  (26) 200  53  3,268 
Exceptional operating items(1)
—  (1)
Operating profit 3,004  3,267 
Europe
Year ended 30 June 2023 ($ million)
2022
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
Other(3)
Re-presented
Hyperinflation(2)
Re-presented
2023
Re-presented
Reported movement
%
Net sales 4,238  (530) (11) 466  —  140  4,303 
Marketing 764  (74) 57  —  15  765  — 
Operating profit before exceptional items 1,345  (144) (43) 138  (14) 30  1,312  (2)
Exceptional operating items(1)
(184) (12)
Operating profit 1,161  1,300  12 
Six months ended 31 December 2022 ($ million)
F22 H1
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
Other(3)
Re-presented
Hyperinflation(2)
Re-presented
F23 H1
Re-presented
Reported movement
%
Net sales 2,382  (364) (12) 219  —  114  2,339  (2)
Marketing 419  (56) —  12  —  12  387  (8)
Operating profit before exceptional items 833  (142) (11) 142  (29) 27  820  (2)
Exceptional operating items(1)
—  17 
Operating profit 833  837  — 
Year ended 30 June 2022 ($ million)
2021
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
Other(3)
Re-presented
Hyperinflation(2)
Re-presented
2022
Re-presented
Reported movement
%
Net sales 3,453  (510) 1,034  —  255  4,238  23 
Marketing 638  (62) —  165  —  23  764  20 
Operating profit before exceptional items 861  (179) 564  84  14  1,345  56 
Exceptional operating items(1)
(21) (184)
Operating profit 840  1,161  38 
11
Diageo  Re-presented unaudited historical financial information








Asia Pacific
Year ended 30 June 2023 ($ million)
2022
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
2023
Re-presented
Reported movement
%
Net sales 3,837  (334) (136) 474  3,841  — 
Marketing 651  (58) —  62  655 
Operating profit before exceptional items 947  (83) (28) 268  1,104  17 
Exceptional operating items(1)
(292) (581)
Operating profit 655  523  (20)
Six months ended 31 December 2022 ($ million)
F22 H1
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
F23 H1
Re-presented
Reported movement
%
Net sales 2,083  (205) (44) 335  2,169 
Marketing 358  (35) —  33  356  (1)
Operating profit before exceptional items 613  (58) (11) 160  704  15 
Exceptional operating items(1)
—  (25)
Operating profit 613  679  11 
Year ended 30 June 2022 ($ million)
2021
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
2022
Re-presented
Reported movement
%
Net sales 3,359  (66) —  544  3,837  14 
Marketing 564  (4) —  91  651  15 
Operating profit before exceptional items 816  (2) —  133  947  16 
Exceptional operating items(1)
—  (292)
Operating profit 816  655  (20)
Latin America and Caribbean
Year ended 30 June 2023 ($ million)
2022
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
Other(3)
Re-presented
2023
Re-presented
Reported movement
%
Net sales 2,027  (61) 190  —  2,159 
Marketing 324  (15) 45  —  355  10 
Operating profit 712  (24) —  83  12  783  10 
Six months ended 31 December 2022 ($ million)
F22 H1
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
Other(3)
Re-presented
F23 H1
Re-presented
Reported movement
%
Net sales 1,114  (43) 224  —  1,299  17 
Marketing 169  (10) 49  —  209  24 
Operating profit 453  (7) —  92  —  538  19 
Year ended 30 June 2022 ($ million)
2021
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
Other(3)
Re-presented
2022
Re-presented
Reported movement
%
Net sales 1,413  609  —  2,027  43 
Marketing 218  (2) 107  —  324  49 
Operating profit 425  —  294  (10) 712  68 
12
Diageo  Re-presented unaudited historical financial information








Africa
Year ended 30 June 2023 ($ million)
2022
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
2023
Re-presented
Reported movement
%
Net sales 2,238  (273) (37) 111  2,039  (9)
Marketing 266  (31) (6) 235  (12)
Operating profit before exceptional items 419  (192) 13  49  289  (31)
Exceptional operating items(1)
—  (55)
Operating profit 419  234  (44)
Six months ended 31 December 2022 ($ million)
F22 H1
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
F23 H1
Re-presented
Reported movement
%
Net sales 1,181  (129) (9) 70  1,113  (6)
Marketing 138  (15) (1) 11  133  (4)
Operating profit 239  (60) 30  215  (10)
Year ended 30 June 2022 ($ million)
2021
Re-presented
Exchange
Re-presented
Acquisitions
and
disposals
Re-presented
Organic movement
Re-presented
2022
Re-presented
Reported movement
%
Net sales 1,907  (76) (8) 415  2,238  17 
Marketing 228  (11) —  49  266  17 
Operating profit 231  (21) 205  419  81 
(1)    For definition of exceptional operating items see page 14,
(2)    See page 15-19 for definition and details of hyperinflationary adjustments,
(3)    Fair value remeasurements. For further details see page 15.



13
Diageo  Re-presented unaudited historical financial information








Definitions and reconciliation of non-GAAP
measures to GAAP measures
Explanatory notes
Unless otherwise stated, percentage movements given throughout this document for net sales, marketing spend, operating profit and operating margin are organic movements after retranslating re-presented current period reported numbers at prior period exchange rates and after adjusting for the effect of exceptional operating items and acquisitions and disposals, excluding fair value remeasurements.
Definitions and reconciliation of non-GAAP measures to GAAP measures
Diageo’s strategic planning process is based on certain non-GAAP measures, including organic movements. These non-GAAP measures are chosen for planning and reporting, and some of them are used for incentive purposes. The group’s management believes that these measures provide valuable additional information for users of the re-presented historical financial information in understanding the group’s performance. These non-GAAP measures should be viewed as complementary to, and not replacements for, the comparable GAAP measures and reported movements therein.
Organic movements
Organic information is presented using US dollar amounts on a constant currency basis excluding the impact of exceptional items, certain fair value remeasurement, hyperinflation and acquisitions and disposals. Organic measures enable users to focus on the performance of the business which is common to both years and which represents those measures that local managers are most directly able to influence.
Calculation of organic movements
The organic movement percentage is the amount in the row titled ‘Organic movement’ in the tables below, expressed as a percentage of the relevant absolute amount in the row titled ‘2022, 2021 and six months ended 31 December 2021 adjusted’. Organic operating margin is calculated by dividing operating profit before exceptional items by net sales after excluding the impact of exchange rate movements, certain fair value remeasurements, hyperinflation and acquisitions and disposals.
(a) Exchange rates
Exchange in the organic movement calculation reflects the adjustment to recalculate the reported results as if they had been generated at the prior period weighted average exchange rates.
Exchange impacts in respect of the external hedging of intergroup sales by the markets in a currency other than their functional currency and the intergroup recharging of services are also translated at prior period weighted average exchange rates and are allocated to the geographical segment to which they relate. Residual exchange impacts are reported as part of the Corporate segment. Results from hyperinflationary economies are translated at forward-looking rates.
(b) Acquisitions and disposals
For acquisitions in the current period, the post-acquisition results 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 included in the organic movement calculation from the anniversary of the acquisition date in the current period. The acquisition row also eliminates the impact of transaction costs that have been charged to operating profit in the current or prior period in respect of acquisitions that, in management’s judgement, are expected to be completed.
Where a business, brand, brand distribution right or agency agreement was disposed of or terminated in the reporting period, the group, in the organic movement calculations, excludes the results for that business from the current and prior 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.
(c) Exceptional items
Exceptional items are those that in management’s judgement need to be disclosed separately. Such items are included within the income statement caption to which they relate, and are excluded from the organic movement calculations. Management believes that separate disclosure of exceptional items and the classification between operating and non-operating items further helps investors to understand the performance of the group. Changes in estimates and reversals in relation to items previously recognised as exceptional are presented consistently as exceptional in the current year.
Exceptional operating items are those that are considered to be material and unusual or non-recurring in nature and are part of the operating activities of the group, such as one-off global restructuring programmes which can be multi-year, impairment of intangible assets and fixed assets, indirect tax settlements, property disposals and changes in post employment plans.

14
Diageo  Re-presented unaudited historical financial information








Gains and losses on the sale or directly attributable to a prospective sale of businesses, brands or distribution rights, step up gains and losses that arise when an investment becomes an associate or an associate becomes a subsidiary and other material, unusual non-recurring items that are not in respect of the production, marketing and distribution of premium drinks, are disclosed as exceptional non-operating items below operating profit in the income statement.
Exceptional current and deferred tax items comprise material and unusual or non-recurring items that impact taxation. Examples include direct tax provisions and settlements in respect of prior years and the remeasurement of deferred tax assets and liabilities following tax rate changes.
(d) Fair value remeasurement
Fair value remeasurement in the organic movement calculation reflects an adjustment to eliminate the impact of fair value changes in biological assets, earn-out arrangements that are accounted for as remuneration and fair value changes relating to contingent consideration liabilities and equity options that arose on acquisitions recognised in the income statement.
Adjustment in respect of hyperinflation
Before 2022, organic results from hyperinflationary economies were translated at respective years’ actual rates which meant that organic movements were broadly in line with reported movements. A review of this methodology was completed in 2022 when Turkey became a hyperinflationary economy.
The group's experience is that hyperinflationary conditions result in price increases that include both normal pricing actions reflecting changes in demand, commodity and other input costs or considerations to drive commercial competitiveness, as well as hyperinflationary elements and that for the calculation of organic movements, the distortion from hyperinflationary elements should be excluded.
Cumulative inflation over 100% (2% per month compounded) over three years is one of the key indicators within IAS 29 to assess whether an economy is deemed to be hyperinflationary. As a result, the definition of 'Organic movements' includes price growth in markets deemed to be hyperinflationary economies, up to a maximum of 2% per month while also being on a constant currency basis. Corresponding adjustments have been made to all income statement related lines in the organic movement calculations.
In the tables presenting the calculation of organic movements, 'hyperinflation' is included as a reconciling item between reported and organic movements and that also includes the relevant IAS 29 adjustments.
Year ended 30 June 2023
North America
Re-presented
$ million
Europe
Re-presented
$ million
Asia
Pacific
Re-presented
$ million
Latin America
and Caribbean
Re-presented
$ million
Africa
Re-presented
$ million
Corporate(2)
Re-presented
$ million
Total
Re-presented
$ million
Net sales
2022 reported (re-presented) 8,106 4,238 3,837 2,027 2,238 70 20,516
Exchange (1) 7 18 (5) 16 1 36
Disposals (38) (184) (175) (397)
Hyperinflation (95) (95)
2022 adjusted (re-presented) 8,105 4,112 3,671 2,022 2,079 71 20,060
Organic movement 14 466 474 190 111 44 1,299
Acquisitions and disposals 27 27 48 3 138 243
Exchange (37) (537) (352) (56) (289) (11) (1,282)
Hyperinflation 235 235
2023 reported (re-presented) 8,109 4,303 3,841 2,159 2,039 104 20,555
Organic movement % 11 13 9 5 62 6











15
Diageo  Re-presented unaudited historical financial information









Six months ended 31 December 2022
North America
Re-presented
$ million
Europe
Re-presented
$ million
Asia
Pacific
Re-presented
$ million
Latin America
and Caribbean
Re-presented
$ million
Africa
Re-presented
$ million
Corporate(2)
Re-presented
$ million
Total
Re-presented
$ million
Net sales
Six months ended 31 December 2021 reported (re-presented) 4,031 2,382 2,083 1,114 1,181 30 10,821
Exchange (1) (123) (13) (1) (13) (151)
Disposals (21) (91) (9) (121)
 Six months ended 31 December 2021 adjusted (re-presented) 4,030 2,238 1,979 1,113 1,159 30 10,549
Organic movement 118 219 335 224 70 28 994
Acquisitions and disposals 17 9 47 4 77
Exchange (16) (241) (192) (42) (116) (7) (614)
Hyperinflation 114 114
Six months ended 31 December 2022 reported (re-presented) 4,149 2,339 2,169 1,299 1,113 51 11,120
Organic movement % 3 10 17 20 6 93 9

Year ended 30 June 2022
North America
Re-presented
$ million
Europe
Re-presented
$ million
Asia
Pacific
Re-presented
$ million
Latin America
and Caribbean
Re-presented
$ million
Africa
Re-presented
$ million
Corporate(2)
Re-presented
$ million
Total
Re-presented
$ million
Net sales
2021 reported (re-presented) 7,033 3,453 3,359 1,413 1,907 26 17,191
Exchange (3) 1 2 1 1
Disposals (26) (28) (54)
2021 adjusted (re-presented) 7,033 3,427 3,356 1,414 1,881 27 17,138
Organic movement 1,017 1,034 544 609 415 47 3,666
Acquisitions and disposals 46 32 4 20 102
Exchange 10 (510) (63) (78) (4) (645)
Hyperinflation 255 255
2022 reported (re-presented) 8,106 4,238 3,837 2,027 2,238 70 20,516
Organic movement % 14 30 16 43 22 174 21

Year ended 30 June 2023
North America
Re-presented
 $ million
Europe
Re-presented
$ million
Asia
Pacific
Re-presented
$ million
Latin America
and Caribbean
Re-presented
$ million
Africa
Re-presented
$ million
Corporate
Re-presented
$ million
Total
Re-presented
$ million
Marketing
2022 reported (re-presented) 1,595 764 651 324 266 16 3,616
Exchange (3) 16 2 (2) (2) (1) 10
Fair value remeasurement of contingent considerations, equity option and earn out arrangements 1 1
Disposals (1) (12) (13)
Hyperinflation (8) (8)
2022 adjusted (re-presented) 1,593 771 653 322 252 15 3,606
Organic movement 29 57 62 45 6 4 203
Acquisitions and disposals 20 4 1 6 3 34
Exchange (11) (90) (60) (13) (29) (203)
Hyperinflation 23 23
2023 reported (re-presented) 1,631 765 655 355 235 22 3,663
Organic movement % 2 7 9 14 2 27 6





16
Diageo  Re-presented unaudited historical financial information









Six months ended 31 December 2022
North America
Re-presented
$ million
Europe
Re-presented
$ million
Asia
Pacific
Re-presented
$ million
Latin America
and Caribbean
Re-presented
$ million
Africa
Re-presented
$ million
Corporate(2)
Re-presented
$ million
Total
Re-presented
$ million
Marketing
Six months ended 31 December 2021 reported (re-presented) 745 419 358 169 138 8 1,837
Exchange (2) (10) (2) (2) (16)
Fair value remeasurement of contingent considerations, equity option and earn out arrangements 1 1
Disposals (1) (1)
Six months ended 31 December 2021 adjusted (re-presented) 744 409 356 169 135 8 1,821
Organic movement 18 12 33 49 11 1 124
Acquisitions and disposals 9 1 10
Exchange (4) (46) (33) (10) (13) (106)
Hyperinflation 12 12
Six months ended 31 December 2022 reported (re-presented) 767 387 356 209 133 9 1,861
Organic movement % 2 3 9 29 8 13 7

Year ended 30 June 2022
North America
Re-presented
$ million
Europe
Re-presented
$ million
Asia
Pacific
Re-presented
$ million
Latin America
and Caribbean
Re-presented
$ million
Africa
Re-presented
$ million
Corporate(2)
Re-presented
$ million
Total
Re-presented
$ million
Marketing
2021 reported (re-presented) 1,263 638 564 218 228 9 2,920
Exchange (1) 2 (4) (2) (5)
Disposals (1) (3) (4)
2021 adjusted (re-presented) 1,263 636 566 218 221 7 2,911
Organic movement 299 165 91 107 49 7 718
Acquisitions and disposals 33 1 1 3 38
Fair value remeasurement of contingent considerations, equity option and earn out arrangements (1) (1)
Exchange 1 (61) (6) (2) (7) 2 (73)
Hyperinflation 23 23
2022 reported (re-presented) 1,595 764 651 324 266 16 3,616
Organic movement % 24 26 16 49 22 100 25

17
Diageo  Re-presented unaudited historical financial information








Year ended 30 June 2023
North America
Re-presented
$ million
Europe
Re-presented
$ million
Asia
Pacific
Re-presented
$ million
Latin America
and Caribbean
Re-presented
$ million
Africa
Re-presented
$ million
Corporate
Re-presented
$ million
Total
Re-presented
$ million
Operating profit before exceptional items
2022 reported (re-presented) 3,268  1,345  947  712  419  (317) 6,374 
Exchange (22) —  —  (10) 19  (44) (57)
Fair value remeasurement of contingent considerations and equity option (43) (48) —  11  —  —  (80)
Acquisitions and disposals (24) (35) —  (24) —  (75)
Hyperinflation —  (1) —  —  —  —  (1)
2022 adjusted (re-presented) 3,211  1,272  912  713  414  (361) 6,161 
Organic movement (76) 138  268  83  49  (31) 431 
Acquisitions and disposals (23) (19) —  37  (8) (6)
Fair value remeasurement of contingent considerations, equity option and earn out arrangements 122  34  —  —  —  157 
Exchange (12) (144) (83) (14) (211) (461)
Hyperinflation —  31  —  —  —  —  31 
2023 reported (re-presented) 3,222  1,312  1,104  783  289  (397) 6,313 
Organic movement % (2) 11  29  12  12  (9)
Organic operating margin % (1)
2023 (re-presented) 38.6  30.8  28.5  36.0  21.1  n/a 30.9 
2022 (re-presented) 39.6  30.9  24.8  35.3  19.9  n/a 30.7 
Organic operating margin movement (bps) (101) (13) 363  72  126  n/a 15 

Six months ended 31 December 2022
North America
Re-presented
$ million
Europe
Re-presented
$ million
Asia
Pacific
Re-presented
$ million
Latin America
and Caribbean
Re-presented
$ million
Africa
Re-presented
$ million
Corporate(2)
Re-presented
$ million
Total
Re-presented
$ million
Operating profit before exceptional items
Six months ended 31 December 2021 reported (re-presented) 1,761  833  613  453  239  (169) 3,730 
Exchange (20) (59) (5) 10  (4) (71)
Fair value remeasurement of contingent considerations and equity option (6) (28) —  —  —  —  (34)
Acquisitions and disposals —  (14) (18) —  —  (26)
Six months ended 31 December 2021 adjusted (re-presented) 1,735  732  590  460  255  (173) 3,599 
Organic movement (36) 142  160  92  30  (38) 350 
Acquisitions and disposals (9) —  —  — 
Fair value remeasurement of contingent considerations, equity option and earn out arrangements 18  (1) —  —  —  —  17 
Exchange (18) (83) (53) (14) (70) 14  (224)
Hyperinflation —  27  —  —  —  —  27 
Six months ended 31 December 2022 reported (re-presented) 1,690  820  704  538  215  (197) 3,770 
Organic movement % (2) 19  27  20  12  (22) 10 
Organic operating margin % (1)
Six months ended 31 December 2022 (re-presented) 41.0  35.6  32.4  41.3  23.2  n/a 34.2 
Six months ended 31 December 2021 (re-presented) 43.1  32.7  29.8  41.3  22.0  n/a 34.1 
Organic operating margin movement (bps) (206) 286  258  126  n/a
18
Diageo  Re-presented unaudited historical financial information








Year ended 30 June 2022     
North America
Re-presented
$ million
Europe
Re-presented
$ million
Asia
Pacific
Re-presented
$ million
Latin America
and Caribbean
Re-presented
$ million
Africa
Re-presented
$ million
Corporate(2)
Re-presented
$ million
Total
Re-presented
$ million
Operating profit before exceptional items
2021 reported (re-presented) 3,004  861  816  425  231  (280) 5,057 
Exchange (4) (7) (2) (7) 12  (9) (17)
Fair value remeasurement of contingent considerations and equity option 10  36  —  —  —  —  46 
Acquisitions and disposals 11  (13) —  —  17  —  15 
2021 adjusted (re-presented) 3,021  877  814  418  260  (289) 5,101 
Organic movement 200  564  133  294  205  (54) 1,342 
Acquisitions and disposals (37) 14  —  —  (13) —  (36)
Fair value remeasurement of contingent considerations, equity option and earn out arrangements 43  48  —  (4) —  —  87 
Fair value remeasurement of biological assets —  —  —  (6) —  —  (6)
Exchange 41  (172) —  10  (33) 26  (128)
Hyperinflation —  14  —  —  —  —  14 
2022 reported (re-presented) 3,268  1,345  947  712  419  (317) 6,374 
Organic movement % 64  16  70  79  (19) 26 
Organic operating margin % (1)
2022 (re-presented) 40.0  32.3  24.3  35.2  20.3  n/a 31.0 
2021 (re-presented) 43.0  25.6  24.3  29.6  13.8  n/a 29.8 
Organic operating margin movement (bps) (295) 671  564  643  n/a 121 
    
(i)    Percentages and margin movement are calculated on rounded figures.

Notes: Information in respect of the organic movement calculations
(1)    Organic operating margin calculated by dividing Operating profit before exceptional items by net sales.
(2)    Organic movement % is calculated from re-presented, rounded figures, which has resulted in immaterial differences in the re-presented numbers for Corporate compared to those presented in the consolidated financial information of Diageo for the years ended 30 June 2022 and 30 June 2023 and the six months ended 31 December 2022
Earnings per share before exceptional items
Earnings per share before exceptional items is calculated by dividing profit attributable to equity shareholders of the parent company before exceptional items by the weighted average number of shares in issue.
Earnings per share before exceptional items for the years ended 30 June 2023, 30 June 2022 and 30 June 2021 and six months ended 31 December 2022 and 31 December 2021 are set out in the tables below:
Year ended 30 June 2023 Year ended 30 June 2022 Year ended 30 June 2021
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Profit attributable to equity shareholders of the parent company 4,445  4,280  3,595 
Exceptional operating and non-operating items 402  564 
Exceptional tax items and tax in respect of exceptional operating and non-operating items (226) (40) 113 
Exceptional items attributable to non-controlling interests (173) (124)
Profit attributable to equity shareholders of the parent company before exceptional items 4,448  4,680  3,711 
Weighted average number of shares million million million
Shares in issue excluding own shares 2,264  2,318  2,337 
Dilutive potential ordinary shares
Diluted shares in issue excluding own shares 2,271  2,325  2,345 
cents cents cents
Basic earnings per share before exceptional items 196.5 201.9 158.8 
Diluted earnings per share before exceptional items 195.9 201.3 158.3 

19
Diageo  Re-presented unaudited historical financial information








Six months ended 31 December 2022 Six months ended 31 December 2021
Re-presented
$ million
Re-presented
$ million
Profit attributable to equity shareholders of the parent company 2,709  2,673 
Exceptional operating and non-operating items 20  42 
Exceptional tax items and tax in respect of exceptional operating and non-operating items (84) — 
Exceptional items attributable to non-controlling interests — 
Profit attributable to equity shareholders of the parent company before exceptional items 2,646  2,715 
Weighted average number of shares million million
Shares in issue excluding own shares 2,274  2,331 
Dilutive potential ordinary shares
Diluted shares in issue excluding own shares 2,281  2,339 
cents cents
Basic earnings per share before exceptional items 116.4 116.5
Diluted earnings per share before exceptional items 116.0 116.1

Free cash flow
Free cash flow comprises the net cash flow from operating activities aggregated with the net cash received/paid for working capital loans receivable, cash paid or received for investments and the net cash expenditure paid for property, plant and equipment and computer software that are included in net cash flow from investing activities.
The remaining components of net cash flow from investing activities that do not form part of free cash flow, as defined by the group’s management, are in respect of the acquisition and sale of businesses and non-working capital loans to and from associates.
The group’s management regards a portion of the purchase and disposal of property, plant and equipment and computer software as ultimately non-discretionary since ongoing investment in plant, machinery and technology is required to support the day-to-day operations, whereas acquisition and sale of businesses are discretionary.
Where appropriate, separate explanations are given for the impacts of acquisition and sale of businesses, dividends paid and the purchase of own shares, each of which arises from decisions that are independent from the running of the ongoing underlying business.
Free cash flow reconciliations for the years ended 30 June 2023, 30 June 2022 and 30 June 2021, six months ended 31 December 2022 and 31 December 2021 are set out in the table below:
2023 2022 2021
Re-presented
$ million
Re-presented
$ million
Re-presented
$ million
Net cash inflow from operating activities 3,636  5,213  4,932 
Disposal of property, plant and equipment and computer software 16  23  18 
Purchase of property, plant and equipment and computer software (1,417) (1,457) (844)
Movements in loans and other investments (68) (96) (7)
Free cash flow 2,167  3,683  4,099 
Six months ended 31 December 2022 Six months ended 31 December 2021
Re-presented
$ million
Re-presented
$ million
Net cash inflow from operating activities 1,472  2,650 
Disposal of property, plant and equipment and computer software
Purchase of property, plant and equipment and computer software (514) (520)
Movements in loans and other investments (2)
Free cash flow 964  2,142 
20
Diageo  Re-presented unaudited historical financial information








Cautionary statement concerning forward-looking statements
This document contains ‘forward-looking’ statements. These statements can be identified by the fact that they do not relate only to historical or current facts and may generally, but not always, be identified by the use of words such as “’will”, “anticipates”, “should”, “could”, “would”, “targets”, “aims”, “may”, “expects”, “intends” or similar expressions or statements. In this document, such statements include those that express forecasts, expectations, plans, outlook, objectives and projections with respect to future matters, including information related to future dividend payments.
Forward-looking statements involve risk and uncertainty because they relate to events and depend on circumstances that will occur in the future. There is a number of factors that could cause actual results and developments to differ materially from those expressed or implied by these forward-looking statements, including factors that are outside Diageo's control, which include (but are not limited to): (i) economic, political, social or other developments in countries and markets in which Diageo operates, including macroeconomic events that may affect Diageo’s customers, suppliers and/or financial counterparties; (ii) the effects of climate change, or legal, regulatory or market measures intended to address climate change; (iii) changes in consumer preferences and tastes, including as a result of disruptive market forces, changes in demographics and evolving social trends (including any shifts in consumer tastes towards at-home occasions, premiumisation, small-batch craft alcohol, or lower or no alcohol products and/or developments in e-commerce); (iv) changes in the domestic and international tax environment that could lead to uncertainty around the application of existing and new tax laws and unexpected tax exposures; (v) changes in the cost of production, including as a result of increases in the cost of commodities, labour and/or energy due to inflation and/or supply chain disruptions; (vi) any litigation or other similar proceedings (including with tax, customs, competition, environmental, anti-corruption or other regulatory authorities); (vii) legal and regulatory developments, including changes in regulations relating to environmental issues and/or e-commerce; (viii) the consequences of any failure of internal controls; (ix) the consequences of any failure by Diageo or its associates to comply with anti-corruption, sanctions, trade restrictions or similar laws and regulations, or any failure of Diageo’s related internal policies and procedures to comply with applicable law or regulation; (x) Diageo’s ability to make sufficient progress against or achieve its ESG ambitions; (xi) cyber-attacks and IT threats or any other disruptions to core business operations; (xii) contamination, counterfeiting or other circumstances which could harm the level of customer support for Diageo’s brands and adversely impact its sales; (xiii) Diageo’s ability to maintain its brand image and corporate reputation or to adapt to a changing media environment; (xiv) fluctuations in exchange rates and/or interest rates; (xv) Diageo’s ability to derive the expected benefits from its business strategies, including Diageo’s investments in e-commerce and its luxury portfolio; (xvi) increased competitive product and pricing pressures, including as a result of introductions of new products or categories that are competitive with Diageo’s products and consolidations by competitors and retailers; (xvii) increased costs for, or shortages of, talent, as well as labour strikes or disputes; (xviii) movements in the value of the assets and liabilities related to Diageo’s pension plans; (xix) Diageo’s ability to renew supply, distribution, manufacturing or licence agreements (or related rights) and licences on favourable terms, or at all, when they expire; or (xx) any failure by Diageo to protect its intellectual property rights.
All oral and written forward-looking statements made on or after the date of this document and attributable to Diageo are expressly qualified in their entirety by the cautionary statements contained or referred to in this section. Further details of potential risks and uncertainties affecting Diageo are described in our filings with the London Stock Exchange and the US Securities and Exchange Commission (SEC), including in our Annual Report for the year ended 30 June 2023 and in our Annual Report on Form 20-F for the year ended 30 June 2023.
Any forward-looking statements made by or on behalf of Diageo speak only as of the date they are made. Diageo expressly disclaims any obligation or undertaking to publicly update or revise these forward-looking statements other than as required by applicable law. The reader should, however, consult any additional disclosures that Diageo may make in any documents which it publishes and/or files with the London Stock Exchange or the SEC.
This document includes names of Diageo’s products, which constitute trademarks or trade names which Diageo owns, or which others own and license to Diageo for use. All rights reserved. © Diageo plc 2023.
21
Diageo  Re-presented unaudited historical financial information









Contacts
Investor enquiries to: Durga Doraisamy +44 (0) 79 021 26906
Andy Ryan +44 (0) 78 038 54842
Brian Shipman +1 917 710 3007
investor.relations@diageo.com
Media enquiries to: Clare Cavana +44 (0) 77 517 42072
Isabel Batchelor +44 (0) 77 319 88857
press@diageo.com
About Diageo

Diageo is a global leader in beverage alcohol with an outstanding collection of brands across spirits and beer categories. These brands include Johnnie Walker, Crown Royal, J&B, Buchanan’s whiskies, Smirnoff, Cîroc and Ketel One vodkas, Captain Morgan, Baileys, Don Julio, Tanqueray and Guinness.
Diageo is a global company, and our products are sold in more than 180 countries around the world. The company is listed on both the London Stock Exchange (DGE) and the New York Stock Exchange (DEO). For more information about Diageo, our people, our brands, and performance, visit us at www.diageo.com. Visit Diageo's global responsible drinking resource, www.DRINKiQ.com for information, initiatives, and ways to share best practice.
Celebrating life, every day, everywhere.

Diageo plc LEI: 213800ZVIELEA55JMJ32
22
Diageo  Re-presented unaudited historical financial information








SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorised.
Diageo plc
(Registrant)

/s/ Lavanya Chandrashekar
Name: Lavanya Chandrashekar
Title: Chief Financial Officer
9 October 2023

23
Diageo  Re-presented unaudited historical financial information