31 December 2023 |
|
$ million |
|
Indebtedness |
|
Short-term borrowings and bank overdrafts |
2,004 |
Long-term borrowings |
19,476 |
Lease liabilities |
572 |
Total indebtedness |
22,052 |
Capitalisation |
|
Share capital |
893 |
Share premium |
1,703 |
Capital redemption reserve |
4,076 |
Hedging and exchange reserve |
(3,574) |
Own shares |
(2,256) |
Other retained earnings |
8,949 |
Equity attributable to the equity shareholders of the parent company |
9,791 |
Non-controlling interests |
1,933 |
Total equity |
11,724 |
Total capitalisation and indebtedness |
33,776 |
Cash and cash equivalents |
1,529 |
Summary financial information |
F24 H1 |
F23 H1
Re-presented(1)
|
Organic
growth
%
|
Reported
growth
%
|
|
Volume |
EUm |
124.6 |
136.8 |
(5) |
(9) |
Net sales |
$ million |
10,962 |
11,120 |
(1) |
(1) |
Marketing |
$ million |
1,952 |
1,861 |
4 |
5 |
Operating profit before exceptional items |
$ million |
3,510 |
3,770 |
(5) |
(7) |
Exceptional operating items(2) |
$ million |
(193) |
(39) |
||
Operating profit |
$ million |
3,317 |
3,731 |
(11) |
|
Share of associate and joint venture profit after tax |
$ million |
253 |
202 |
25 |
|
Non-operating exceptional items(2) |
$ million |
(60) |
19 |
||
Net finance charges |
$ million |
(431) |
(345) |
||
Exceptional taxation credit(2) |
$ million |
42 |
84 |
||
Tax rate including exceptional items |
% |
23.9 |
21.2 |
13 |
|
Tax rate before exceptional items |
% |
23.4 |
23.4 |
— |
|
Profit attributable to parent company’s shareholders |
$ million |
2,210 |
2,709 |
(18) |
|
Basic earnings per share |
cents |
98.6 |
119.1 |
(17) |
|
Basic earnings per share before exceptional items |
cents |
108.1 |
116.4 |
(7) |
|
Interim dividend |
cents |
40.50 |
38.57 |
5 |
31 December
2022
|
Exchange
(a)
|
Acquisitions
and disposals
(b)
|
Organic
movement(2)
|
Fair value
remeasure
-ment
(d)
|
Reclassifi-
cation
|
Hyper-
inflation(2)
|
31 December
2023
|
|
Re-
presented(1)
$ million
|
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
|
Sales |
15,611 |
(353) |
(328) |
152 |
— |
— |
99 |
15,181 |
Excise duties |
(4,491) |
186 |
277 |
(219) |
— |
— |
28 |
(4,219) |
Net sales |
11,120 |
(167) |
(51) |
(67) |
— |
— |
127 |
10,962 |
Cost of sales |
(4,248) |
156 |
25 |
(36) |
(24) |
— |
(86) |
(4,213) |
Gross profit |
6,872 |
(11) |
(26) |
(103) |
(24) |
— |
41 |
6,749 |
Marketing |
(1,861) |
1 |
(15) |
(70) |
— |
7 |
(14) |
(1,952) |
Other operating items |
(1,241) |
14 |
4 |
(32) |
5 |
(7) |
(30) |
(1,287) |
Operating profit before
exceptional items
|
3,770 |
4 |
(37) |
(205) |
(19) |
— |
(3) |
3,510 |
Exceptional operating items (c) |
(39) |
(193) |
||||||
Operating profit |
3,731 |
3,317 |
||||||
Non-operating items (c) |
19 |
(60) |
||||||
Net finance charges |
(345) |
(431) |
||||||
Share of after tax results of
associates and joint ventures
|
202 |
253 |
||||||
Profit before taxation |
3,607 |
3,079 |
||||||
Taxation (e) |
(766) |
(737) |
||||||
Profit for the period |
2,841 |
2,342 |
Gains/(losses) |
||
$ million |
||
Translation impact |
(9) |
|
Transaction impact |
13 |
|
Operating profit before exceptional items |
4 |
|
Net finance charges – translation impact |
(7) |
|
Net finance charges – transaction impact |
(6) |
|
Net finance charges |
(13) |
|
Associates – translation impact |
14 |
|
Profit before exceptional items and taxation |
5 |
|
Six months ended
31 December 2023
|
Six months ended
31 December 2022
|
|
Exchange rates |
||
Translation $1 = |
£0.80 |
£0.85 |
Transaction $1 = |
£0.79 |
£0.78 |
Translation $1 = |
€0.92 |
€0.98 |
2023 |
2022 |
|
$ million |
Re-presented(1)
$ million
|
|
Net borrowings at 30 June |
(19,582) |
(17,107) |
Free cash flow (2) |
1,462 |
964 |
Acquisitions (3) |
(3) |
(129) |
Investment in associates |
(51) |
(38) |
Sale of businesses and brands (4) |
18 |
111 |
Share buyback programme (5) |
(480) |
(655) |
Net sale of own shares for share schemes (6) |
5 |
12 |
Dividends paid to non-controlling interests |
(71) |
(94) |
Net movements in bonds (7) |
558 |
1,689 |
Net movements in other borrowings (8) |
(331) |
(33) |
Equity dividend paid |
(1,348) |
(1,194) |
Net (decrease)/increase in cash and cash equivalents |
(241) |
633 |
Net increase in bonds and other borrowings |
(227) |
(1,658) |
Exchange differences (9) |
(399) |
4 |
Other non-cash items (10) |
(34) |
(75) |
Net borrowings at 31 December |
(20,483) |
(18,203) |
2023 |
2022 |
|
$ million |
Re-presented(1)
$ million
|
|
Equity at 30 June |
11,709 |
11,511 |
Adjustment to 2023 closing equity in respect of hyperinflation in Ghana (2) |
51 |
— |
Adjusted equity at the beginning of the period |
11,760 |
11,511 |
Profit for the period |
2,342 |
2,841 |
Exchange adjustments (3) |
(189) |
(249) |
Remeasurement of post employment benefit plans net of taxation |
(109) |
(451) |
Hyperinflation adjustments net of taxation (2) |
192 |
103 |
Associates' transactions with non-controlling interests |
— |
(14) |
Dividend declared to non-controlling interests |
(53) |
(75) |
Equity dividend declared |
(1,349) |
(1,200) |
Share buyback programme (4) |
(977) |
(775) |
Other reserve movements |
107 |
148 |
Equity at 31 December |
11,724 |
11,839 |
Volume |
Net sales |
Marketing |
Operating profit
before exceptional
items
|
Operating profit |
||||||
Reported growth by region |
% |
EUm |
% |
$ million |
% |
$ million |
% |
$ million |
% |
$ million |
North America |
(3) |
(0.7) |
(2) |
(65) |
2 |
15 |
2 |
35 |
(7) |
(116) |
Europe |
(3) |
(0.9) |
10 |
226 |
19 |
72 |
(3) |
(23) |
(6) |
(51) |
Asia Pacific |
(15) |
(6.9) |
2 |
37 |
14 |
50 |
(2) |
(15) |
1 |
10 |
Latin America and Caribbean |
(19) |
(3.0) |
(18) |
(230) |
(12) |
(25) |
(41) |
(222) |
(41) |
(222) |
Africa |
(4) |
(0.7) |
(12) |
(138) |
(20) |
(27) |
(40) |
(85) |
(40) |
(85) |
Corporate |
— |
— |
24 |
12 |
67 |
6 |
25 |
50 |
25 |
50 |
Diageo |
(9) |
(12.2) |
(1) |
(158) |
5 |
91 |
(7) |
(260) |
(11) |
(414) |
Volume |
Net sales |
Marketing |
Operating profit before
exceptional items
|
|||||
Organic growth by region |
% |
EUm |
% |
$ million |
% |
$ million |
% |
$ million |
North America |
(3) |
(0.8) |
(2) |
(64) |
2 |
12 |
(1) |
(21) |
Europe |
(4) |
(1.1) |
3 |
78 |
9 |
35 |
(4) |
(34) |
Asia Pacific |
(2) |
(0.8) |
6 |
125 |
15 |
53 |
3 |
23 |
Latin America and Caribbean |
(19) |
(3.0) |
(23) |
(310) |
(19) |
(40) |
(41) |
(234) |
Africa |
(6) |
(1.1) |
9 |
95 |
6 |
7 |
9 |
21 |
Corporate |
— |
— |
17 |
9 |
27 |
3 |
22 |
40 |
Diageo |
(5) |
(6.8) |
(1) |
(67) |
4 |
70 |
(5) |
(205) |
F23 H1
Re-presented(2)
|
Exchange |
Acquisitions
and
disposals
|
Organic
movement
|
Other(3) |
F24 H1 |
Reported
movement
|
|||
Key financials: North America |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
% |
||
Net sales |
4,149 |
(3) |
2 |
(64) |
— |
4,084 |
(2) |
||
Marketing |
767 |
(1) |
4 |
12 |
— |
782 |
2 |
||
Operating profit before exceptional
items
|
1,690 |
62 |
(11) |
(21) |
5 |
1,725 |
2 |
||
Exceptional operating items(4) |
(31) |
(182) |
|||||||
Operating profit |
1,659 |
1,543 |
(7) |
Markets: |
Organic
volume
movement
|
Reported
volume
movement
|
Organic
net sales
movement
|
Reported
net sales
movement
|
Markets and categories: |
% |
% |
% |
% |
North America(1) |
(3) |
(3) |
(2) |
(2) |
US Spirits(1) |
(3) |
(2) |
(2) |
(2) |
DBC USA(2) |
2 |
2 |
5 |
5 |
Canada |
(7) |
(7) |
(5) |
(7) |
Spirits(1) |
(4) |
(3) |
(3) |
(3) |
Beer |
3 |
3 |
6 |
6 |
Ready to drink |
(6) |
(6) |
7 |
6 |
Organic
volume
movement(4)
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|
Key brands(3): |
% |
% |
% |
Crown Royal |
(3) |
(2) |
(2) |
Don Julio |
19 |
2 |
2 |
Smirnoff |
(5) |
2 |
1 |
Casamigos(5) |
(9) |
(14) |
(14) |
Johnnie Walker |
(6) |
(13) |
(13) |
Captain Morgan |
(7) |
(1) |
(1) |
Baileys |
— |
5 |
4 |
Ketel One(6) |
(5) |
(5) |
(5) |
Bulleit whiskey(7) |
13 |
19 |
19 |
Guinness |
2 |
5 |
5 |
Buchanan's |
50 |
35 |
35 |
North America contributed |
North America organic net sales declined |
|
37% of Diageo reported net sales in first half of fiscal 24 |
2% in first half of fiscal 24 |
F23 H1
Re-presented(2)
|
Exchange |
Acquisitions
and
disposals
|
Organic
movement
|
Hyperinflation(1) |
F24 H1 |
Reported
movement
|
|
Key financials: Europe |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
% |
Net sales |
2,339 |
5 |
20 |
78 |
123 |
2,565 |
10 |
Marketing |
387 |
7 |
16 |
35 |
14 |
459 |
19 |
Operating profit before exceptional
items
|
820 |
13 |
(9) |
(34) |
7 |
797 |
(3) |
Exceptional operating items(3) |
17 |
(11) |
|||||
Operating profit |
837 |
786 |
(6) |
Markets: |
Organic
volume
movement
|
Reported
volume
movement
|
Organic
net sales
movement
|
Reported
net sales
movement
|
Markets and categories: |
% |
% |
% |
% |
Europe(1) |
(4) |
(3) |
3 |
10 |
Great Britain(1) |
(1) |
(2) |
9 |
15 |
Southern Europe(1) |
(5) |
(5) |
(1) |
5 |
Northern Europe(1) |
(7) |
(7) |
(4) |
2 |
Ireland(1) |
(1) |
(2) |
10 |
17 |
Eastern Europe(1) |
(15) |
(15) |
(16) |
(15) |
Turkey(1) |
3 |
3 |
30 |
25 |
Spirits(1) |
(4) |
(4) |
— |
6 |
Beer |
7 |
7 |
20 |
28 |
Ready to drink(1) |
(14) |
(15) |
(8) |
(4) |
Organic
volume
movement(3)
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|
Key brands(2): |
% |
% |
% |
Guinness |
9 |
24 |
32 |
Johnnie Walker |
8 |
12 |
17 |
Baileys |
— |
2 |
8 |
Smirnoff |
(3) |
3 |
9 |
Captain Morgan |
(10) |
(7) |
(3) |
Gordon's |
(11) |
(5) |
— |
Tanqueray |
(10) |
(6) |
(1) |
JεB |
(7) |
(11) |
(6) |
Europe contributed |
Europe organic net sales grew |
|
23% of Diageo reported net sales in first half of fiscal 24 |
3% in first half of fiscal 24 |
F23 H1
Re-presented(2)
|
Exchange |
Acquisitions
and
disposals
|
Organic
movement
|
F24 H1 |
Reported
movement
|
|
Key financials: Asia Pacific |
$ million |
$ million |
$ million |
$ million |
$ million |
% |
Net sales |
2,169 |
(23) |
(65) |
125 |
2,206 |
2 |
Marketing |
356 |
— |
(3) |
53 |
406 |
14 |
Operating profit before exceptional items |
704 |
(24) |
(14) |
23 |
689 |
(2) |
Exceptional operating items(3) |
(25) |
— |
||||
Operating profit |
679 |
689 |
1 |
Organic
volume
movement
|
Reported
volume
movement
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|
Markets and categories: |
% |
% |
% |
% |
Asia Pacific(1) |
(2) |
(15) |
6 |
2 |
India(1) |
— |
(16) |
9 |
(1) |
Greater China |
20 |
20 |
18 |
14 |
Australia |
(10) |
(10) |
(6) |
(8) |
South East Asia(1) |
(15) |
(15) |
(5) |
— |
North Asia |
(27) |
(27) |
(6) |
(18) |
Travel Retail Asia and Middle East |
(18) |
(18) |
4 |
12 |
Spirits(1)(2) |
(2) |
(14) |
8 |
3 |
Beer |
(11) |
(11) |
(8) |
(6) |
Ready to drink |
(17) |
(17) |
(12) |
(14) |
Organic
volume
movement(3)
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|
Key brands(2): |
% |
% |
% |
Johnnie Walker |
(11) |
1 |
5 |
Shui Jing Fang(4) |
44 |
32 |
27 |
McDowell's |
(5) |
3 |
(1) |
The Singleton |
28 |
22 |
20 |
Smirnoff |
(2) |
(1) |
(5) |
Royal Challenge |
13 |
20 |
17 |
Guinness |
(11) |
(9) |
(7) |
Black & White |
17 |
22 |
19 |
Asia Pacific contributed |
Asia Pacific organic net sales grew |
|
20% of Diageo reported net sales in first half of fiscal 24 |
6% in first half of fiscal 24 |
F23 H1
Re-presented(1)
|
Exchange |
Organic
movement
|
Other(2) |
F24 H1 |
Reported
movement
|
|
Key financials: Latin America and Caribbean |
$ million |
$ million |
$ million |
$ million |
$ million |
% |
Net sales |
1,299 |
80 |
(310) |
— |
1,069 |
(18) |
Marketing |
209 |
15 |
(40) |
— |
184 |
(12) |
Operating profit |
538 |
36 |
(234) |
(24) |
316 |
(41) |
Organic
volume
movement
|
Reported
volume
movement
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|
Markets and categories: |
% |
% |
% |
% |
Latin America and Caribbean |
(19) |
(19) |
(23) |
(18) |
Brazil |
(15) |
(15) |
(27) |
(23) |
Mexico |
(21) |
(21) |
(28) |
(18) |
CCA |
(22) |
(22) |
(29) |
(26) |
South LAC |
(19) |
(19) |
4 |
(13) |
Andean |
(27) |
(27) |
(22) |
6 |
Spirits |
(19) |
(19) |
(25) |
(19) |
Beer |
12 |
12 |
45 |
51 |
Ready to drink |
(13) |
(13) |
(13) |
(10) |
Organic
volume
movement(2)
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|
Key brands(1): |
% |
% |
% |
Johnnie Walker |
(14) |
(18) |
(16) |
Buchanan’s |
(24) |
(32) |
(20) |
Don Julio |
(28) |
(36) |
(29) |
Old Parr |
(20) |
(30) |
(20) |
Smirnoff |
(17) |
(16) |
(16) |
Black & White |
(25) |
(32) |
(24) |
Baileys |
(25) |
(18) |
(14) |
White Horse |
(17) |
(31) |
(26) |
Latin America and Caribbean contributed |
Latin America and Caribbean organic net sales declined |
|
10% of Diageo reported net sales in first half of fiscal 24 |
23% in first half of fiscal 24 |
F23 H1
Re-presented(1)
|
Exchange |
Reclassifi-
cation
|
Acquisitions
and
disposals
|
Organic
movement
|
Hyper-
inflation(2)
|
F24 H1 |
Reported
movement
|
|
Key financials: Africa |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
% |
Net sales |
1,113 |
(229) |
— |
(8) |
95 |
4 |
975 |
(12) |
Marketing |
133 |
(25) |
(7) |
(2) |
7 |
— |
106 |
(20) |
Operating profit |
215 |
(93) |
— |
(3) |
21 |
(10) |
130 |
(40) |
Markets: |
Organic
volume
movement
|
Reported
volume
movement
|
Organic
net sales
movement
|
Reported
net sales
movement
|
Markets and categories: |
% |
% |
% |
% |
Africa(1) |
(6) |
(4) |
9 |
(12) |
East Africa |
2 |
2 |
9 |
(5) |
Nigeria |
(15) |
(15) |
20 |
(35) |
Africa Regional Markets(1) |
(10) |
(13) |
11 |
(17) |
South Africa |
(21) |
5 |
(15) |
17 |
Spirits(1) |
(14) |
(8) |
(4) |
(8) |
Beer(1) |
3 |
3 |
17 |
(14) |
Ready to drink(1) |
(2) |
(28) |
28 |
(24) |
Organic
volume
movement(3)
|
Organic
net sales
movement
|
Reported
net sales
movement
|
|
Key brands(2): |
% |
% |
% |
Guinness |
(12) |
11 |
(32) |
Malta Guinness |
4 |
47 |
(4) |
Senator |
31 |
34 |
11 |
Johnnie Walker |
(22) |
(11) |
(18) |
Smirnoff |
(19) |
(11) |
(25) |
Tusker |
(3) |
3 |
(9) |
Serengeti |
(12) |
(3) |
(9) |
Africa contributed |
Africa organic net sales grew |
|
9% of Diageo reported net sales in first half of fiscal 24 |
9% in first half of fiscal 24 |
Key categories: |
Organic
volume
movement(3)
%
|
Organic
net sales
movement
%
|
Reported
net sales
movement
%
|
Reported
net sales
by category
%
|
Spirits(4) |
(6) |
(3) |
(2) |
80 |
Scotch |
(10) |
(10) |
(8) |
26 |
Tequila |
— |
(6) |
(5) |
11 |
Vodka(5)(6) |
(9) |
(5) |
(5) |
9 |
Canadian whisky(7) |
(4) |
(2) |
(2) |
6 |
Rum(6) |
(16) |
(5) |
— |
5 |
Liqueurs |
(6) |
(1) |
2 |
6 |
Gin(6) |
(10) |
(6) |
3 |
5 |
IMFL whisky(7) |
4 |
10 |
(4) |
4 |
Chinese white spirits(7) |
44 |
32 |
27 |
4 |
US whiskey(7) |
(1) |
6 |
6 |
2 |
Beer |
3 |
14 |
4 |
15 |
Ready to drink |
(11) |
(3) |
(10) |
4 |
n |
Scotch |
n |
Vodka |
n |
US whiskey |
n |
Canadian whisky |
n |
Rum |
n |
IMFL whisky |
n |
Liqueurs |
n |
Gin |
n |
Tequila |
n |
Beer |
n |
Ready to drink |
n |
Other |
Key brands(1): |
Organic
volume
movement(2)
%
|
Organic
net sales
movement
%
|
Reported
net sales
movement
%
|
Johnnie Walker |
(7) |
(5) |
(3) |
Guinness |
(1) |
14 |
6 |
Smirnoff |
(8) |
(1) |
(1) |
Don Julio |
7 |
(1) |
1 |
Crown Royal |
(3) |
(2) |
(2) |
Baileys |
(5) |
— |
2 |
Casamigos(3) |
(8) |
(13) |
(13) |
Shui Jing Fang(4) |
44 |
32 |
27 |
Captain Morgan |
(9) |
(3) |
(2) |
Scotch malts |
(6) |
(12) |
(11) |
Buchanan’s |
(6) |
(11) |
(2) |
McDowell's |
(5) |
2 |
(1) |
Gordon's |
(13) |
(4) |
19 |
Tanqueray |
(12) |
(10) |
(10) |
Bulleit whiskey(5) |
(20) |
(22) |
(21) |
Ketel One(6) |
(6) |
(5) |
(5) |
Cîroc vodka |
(22) |
(23) |
(22) |
Old Parr |
(18) |
(25) |
(17) |
Black & White |
(13) |
(12) |
(9) |
Yenì Raki |
(4) |
(6) |
11 |
JεB |
(12) |
(17) |
(13) |
Bundaberg |
(5) |
(1) |
(4) |
31 December 2023 |
|
$ million |
|
Expiring within one year |
125 |
Expiring between one and two years |
625 |
Expiring after two years |
2,625 |
3,375 |
31 December 2023 |
|
$ million |
|
Net cash inflow from operating activities |
2,146 |
Net cash outflow from investing activities |
(720) |
Net cash outflow from financing activities |
(1,667) |
Net decrease in net cash and cash equivalents |
(241) |
Exchange differences |
(45) |
Net cash and cash equivalents at beginning of period |
1,768 |
Net cash and cash equivalents at end of the period |
1,482 |
31 December 2023 |
30 June 2023 |
|
$ million |
Re-presented
$ million
|
|
Overdrafts |
(47) |
(45) |
Other borrowings due within one year |
(1,957) |
(2,097) |
Borrowings due within one year |
(2,004) |
(2,142) |
Borrowings due between one and three years |
(4,807) |
(4,437) |
Borrowings due between three and five years |
(3,826) |
(3,620) |
Borrowings due after five years |
(10,843) |
(10,592) |
Fair value of foreign currency forwards and swaps |
406 |
436 |
Fair value of interest rate hedging instruments |
(366) |
(476) |
Lease liabilities |
(572) |
(564) |
Gross borrowings |
(22,012) |
(21,395) |
Offset by: |
||
Cash and cash equivalents |
1,529 |
1,813 |
Net borrowings |
(20,483) |
(19,582) |
Total
$ million
|
US
dollar
%
|
Sterling
%
|
Euro
%
|
Indian
rupee
%
|
Nigerian
naira
%
|
Russian
rouble
%
|
Chinese
yuan
%
|
Other
%
|
|
Gross borrowings |
(22,012) |
51% |
18% |
23% |
—% |
—% |
—% |
3% |
5% |
Cash and cash equivalents |
1,529 |
17% |
4% |
5% |
5% |
7% |
—% |
27% |
35% |
31 December 2023 |
31 December 2022 |
|
$ million |
Re-presented
$ million
|
|
Issued |
||
$ denominated |
1,690 |
1,989 |
Repaid |
||
€ denominated |
(632) |
— |
$ denominated |
(500) |
(300) |
558 |
1,689 |
North
America
million
|
Europe
million
|
Asia
Pacific
million
|
Latin
America
and
Caribbean
million
|
Africa
million
|
Corporate
million
|
Total
million
|
|
Volume (equivalent units) |
|||||||
Six months ended 31 December 2022 reported |
27.0 |
29.2 |
47.1 |
15.8 |
17.7 |
— |
136.8 |
Disposals(2) |
— |
— |
(6.1) |
— |
(0.7) |
— |
(6.8) |
Six months ended 31 December 2022 adjusted |
27.0 |
29.2 |
41.0 |
15.8 |
17.0 |
— |
130.0 |
Organic movement |
(0.8) |
(1.1) |
(0.8) |
(3.0) |
(1.1) |
— |
(6.8) |
Acquisitions and disposals(2) |
0.1 |
0.2 |
— |
— |
1.1 |
— |
1.4 |
Six months ended 31 December 2023 reported |
26.3 |
28.3 |
40.2 |
12.8 |
17.0 |
— |
124.6 |
Organic movement % |
(3) |
(4) |
(2) |
(19) |
(6) |
— |
(5) |
North
America
$ million
|
Europe
$ million
|
Asia
Pacific
$ million
|
Latin
America
and
Caribbean
$ million
|
Africa
$ million
|
Corporate
$ million
|
Total
$ million
|
|
Sales |
|||||||
Six months ended 31 December 2022 reported (re-presented) |
4,540 |
4,055 |
3,741 |
1,646 |
1,578 |
51 |
15,611 |
Exchange |
(2) |
(80) |
17 |
26 |
(26) |
1 |
(64) |
Disposals(2) |
— |
(7) |
(333) |
— |
(110) |
— |
(450) |
Hyperinflation |
— |
(45) |
— |
— |
— |
— |
(45) |
Six months ended 31 December 2022 adjusted |
4,538 |
3,923 |
3,425 |
1,672 |
1,442 |
52 |
15,052 |
Organic movement |
(128) |
311 |
188 |
(328) |
100 |
9 |
152 |
Acquisitions and disposals(2) |
3 |
25 |
29 |
— |
65 |
— |
122 |
Exchange |
(2) |
(50) |
(78) |
98 |
(259) |
2 |
(289) |
Hyperinflation |
— |
140 |
— |
— |
4 |
— |
144 |
Six months ended 31 December 2023 reported |
4,411 |
4,349 |
3,564 |
1,442 |
1,352 |
63 |
15,181 |
Organic movement % |
(3) |
8 |
5 |
(20) |
7 |
17 |
1 |
North
America
$ million
|
Europe
$ million
|
Asia
Pacific
$ million
|
Latin
America
and
Caribbean
$ million
|
Africa
$ million
|
Corporate
$ million
|
Total
$ million
|
|
Net sales |
|||||||
Six months ended 31 December 2022 reported (re-presented) |
4,149 |
2,339 |
2,169 |
1,299 |
1,113 |
51 |
11,120 |
Exchange |
(1) |
(6) |
27 |
21 |
(18) |
1 |
24 |
Disposals(2) |
— |
(5) |
(89) |
— |
(73) |
— |
(167) |
Hyperinflation |
— |
(16) |
— |
— |
— |
— |
(16) |
Six months ended 31 December 2022 adjusted |
4,148 |
2,312 |
2,107 |
1,320 |
1,022 |
52 |
10,961 |
Organic movement |
(64) |
78 |
125 |
(310) |
95 |
9 |
(67) |
Acquisitions and disposals(2) |
2 |
25 |
24 |
— |
65 |
— |
116 |
Exchange |
(2) |
11 |
(50) |
59 |
(211) |
2 |
(191) |
Hyperinflation |
— |
139 |
— |
— |
4 |
— |
143 |
Six months ended 31 December 2023 reported |
4,084 |
2,565 |
2,206 |
1,069 |
975 |
63 |
10,962 |
Organic movement % |
(2) |
3 |
6 |
(23) |
9 |
17 |
(1) |
North
America
$ million
|
Europe
$ million
|
Asia
Pacific
$ million
|
Latin
America
and
Caribbean
$ million
|
Africa
$ million
|
Corporate
$ million
|
Total
$ million
|
|
Marketing |
|||||||
Six months ended 31 December 2022 reported (re-presented) |
767 |
387 |
356 |
209 |
133 |
9 |
1,861 |
Exchange |
(2) |
3 |
3 |
2 |
(5) |
2 |
3 |
Reclassification |
— |
— |
— |
— |
(7) |
— |
(7) |
Disposals(2) |
— |
— |
(8) |
— |
(3) |
— |
(11) |
Hyperinflation |
— |
(2) |
— |
— |
— |
— |
(2) |
Six months ended 31 December 2022 adjusted |
765 |
388 |
351 |
211 |
118 |
11 |
1,844 |
Organic movement |
12 |
35 |
53 |
(40) |
7 |
3 |
70 |
Acquisitions and disposals(2) |
4 |
16 |
5 |
— |
1 |
— |
26 |
Exchange |
1 |
4 |
(3) |
13 |
(20) |
1 |
(4) |
Hyperinflation |
— |
16 |
— |
— |
— |
— |
16 |
Six months ended 31 December 2023 reported |
782 |
459 |
406 |
184 |
106 |
15 |
1,952 |
Organic movement % |
2 |
9 |
15 |
(19) |
6 |
27 |
4 |
North
America
$ million
|
Europe
$ million
|
Asia
Pacific
$ million
|
Latin
America
and
Caribbean
$ million
|
Africa
$ million
|
Corporate
$ million
|
Total
$ million
|
|
Operating profit before exceptional items |
|||||||
Six months ended 31 December 2022 reported (re-presented) |
1,690 |
820 |
704 |
538 |
215 |
(197) |
3,770 |
Exchange(1) |
13 |
(12) |
22 |
31 |
27 |
13 |
94 |
Fair value remeasurement of contingent considerations,
equity option and earn-out arrangements
|
(18) |
— |
— |
— |
— |
— |
(18) |
Acquisitions and disposals(2) |
1 |
(3) |
(21) |
— |
(18) |
— |
(41) |
Hyperinflation |
— |
9 |
— |
— |
— |
— |
9 |
Six months ended 31 December 2022 adjusted |
1,686 |
814 |
705 |
569 |
224 |
(184) |
3,814 |
Organic movement |
(21) |
(34) |
23 |
(234) |
21 |
40 |
(205) |
Acquisitions and disposals(2) |
(12) |
(6) |
7 |
— |
15 |
— |
4 |
Fair value remeasurement of contingent considerations,
equity option and earn-out arrangements
|
23 |
— |
— |
— |
— |
— |
23 |
Fair value remeasurement of biological assets |
— |
— |
— |
(24) |
— |
— |
(24) |
Exchange(1) |
49 |
25 |
(46) |
5 |
(120) |
(3) |
(90) |
Hyperinflation |
— |
(2) |
— |
— |
(10) |
— |
(12) |
Six months ended 31 December 2023 reported |
1,725 |
797 |
689 |
316 |
130 |
(147) |
3,510 |
Organic movement % |
(1) |
(4) |
3 |
(41) |
9 |
22 |
(5) |
Organic operating margin % (3) |
|||||||
Six months ended 31 December 2023 |
40.8 |
32.6 |
32.6 |
33.2 |
21.9 |
n/a |
33.1 |
Six months ended 31 December 2022 |
40.6 |
35.2 |
33.5 |
43.1 |
21.9 |
n/a |
34.8 |
Organic operating margin movement (bps) |
12 |
(257) |
(84) |
(994) |
2 |
n/a |
(167) |
Volume |
Sales |
Net sales |
Marketing |
Operating
profit
|
|
EUm |
$ million |
$ million |
$ million |
$ million |
|
Six months ended 31 December 2022 (re-presented) |
|||||
Acquisitions |
|||||
Lone River Ranch Water |
— |
— |
— |
— |
1 |
— |
— |
— |
— |
1 |
|
Disposals |
|||||
USL Popular brands |
(5.9) |
(276) |
(43) |
— |
(6) |
Archers brand |
— |
(7) |
(5) |
— |
(3) |
Windsor |
(0.2) |
(57) |
(46) |
(8) |
(15) |
Guinness Cameroun S.A. |
(0.7) |
(110) |
(73) |
(3) |
(18) |
(6.8) |
(450) |
(167) |
(11) |
(42) |
|
Acquisitions and disposals |
(6.8) |
(450) |
(167) |
(11) |
(41) |
Six months ended 31 December 2023 |
|||||
Acquisitions |
|||||
Mr Black |
0.1 |
3 |
2 |
1 |
(4) |
Balcones Distilling |
— |
— |
— |
3 |
(8) |
Gordon's |
0.5 |
52 |
52 |
1 |
5 |
Don Papa Rum |
0.2 |
25 |
25 |
16 |
(6) |
0.8 |
80 |
79 |
21 |
(13) |
|
Disposals |
|||||
Windsor |
— |
29 |
24 |
5 |
7 |
Guinness Cameroun S.A. |
0.6 |
13 |
13 |
— |
10 |
0.6 |
42 |
37 |
5 |
17 |
|
Acquisitions and disposals |
1.4 |
122 |
116 |
26 |
4 |
2023 |
2022 |
|
$ million |
Re-presented
$ million
|
|
Profit attributable to equity shareholders of the parent company |
2,210 |
2,709 |
Exceptional operating and non-operating items |
253 |
20 |
Exceptional tax items and tax in respect of exceptional operating and non-operating
items
|
(42) |
(84) |
Exceptional items attributable to non-controlling interests |
2 |
1 |
Profit attributable to equity shareholders of the parent company before exceptional
items
|
2,423 |
2,646 |
Weighted average number of shares |
million |
million |
Shares in issue excluding own shares |
2,242 |
2,274 |
Dilutive potential ordinary shares |
5 |
7 |
Diluted shares in issue excluding own shares |
2,247 |
2,281 |
cents |
Re-presented
cents
|
|
Basic earnings per share before exceptional items |
108.1 |
116.4 |
Diluted earnings per share before exceptional items |
107.8 |
116.0 |
2023 |
2022 |
|
$ million |
Re-presented
$ million
|
|
Net cash inflow from operating activities |
2,146 |
1,472 |
Disposal of property, plant and equipment and computer software |
7 |
8 |
Purchase of property, plant and equipment and computer software |
(582) |
(514) |
Movements in loans and other investments |
(109) |
(2) |
Free cash flow |
1,462 |
964 |
2023 |
2022 |
|
$ million |
Re-presented
$ million
|
|
Borrowings due within one year |
2,004 |
2,767 |
Borrowings due after one year |
19,476 |
18,365 |
Fair value of foreign currency derivatives and interest rate hedging instruments |
(40) |
(136) |
Lease liabilities |
572 |
526 |
Less: Cash and cash equivalents |
(1,529) |
(3,319) |
Net borrowings |
20,483 |
18,203 |
Post employment benefit liabilities before tax |
471 |
457 |
Adjusted net borrowings |
20,954 |
18,660 |
Profit for the year |
3,980 |
4,412 |
Taxation |
1,134 |
1,302 |
Net finance charges |
798 |
656 |
Depreciation, amortisation and impairment (excluding exceptional impairment) |
648 |
631 |
Exceptional impairment |
728 |
409 |
EBITDA(1) |
7,288 |
7,410 |
Exceptional operating items (excluding impairment) |
192 |
107 |
Non-operating items |
(285) |
27 |
Adjusted EBITDA(1) |
7,195 |
7,544 |
Adjusted net borrowings to adjusted EBITDA |
2.9 |
2.5 |
2023 |
2022 |
|
$ million |
Re-presented
$ million
|
|
Taxation on profit (a) |
737 |
766 |
Tax in respect of exceptional items |
42 |
16 |
Exceptional tax credit |
— |
68 |
Tax before exceptional items (b) |
779 |
850 |
Profit before taxation (c) |
3,079 |
3,607 |
Non-operating items |
60 |
(19) |
Exceptional operating items |
193 |
39 |
Profit before taxation and exceptional items (d) |
3,332 |
3,627 |
Tax rate after exceptional items (a/c) |
23.9% |
21.2% |
Tax rate before exceptional items (b/d) |
23.4% |
23.4% |
Six months ended
31 December 2023
|
Six months ended
31 December 2022
|
||
Notes |
$ million |
Re-presented(1)
$ million
|
|
Sales |
2 |
15,181 |
15,611 |
Excise duties |
(4,219) |
(4,491) |
|
Net sales |
2 |
10,962 |
11,120 |
Cost of sales |
(4,241) |
(4,279) |
|
Gross profit |
6,721 |
6,841 |
|
Marketing |
(1,952) |
(1,861) |
|
Other operating items |
(1,452) |
(1,249) |
|
Operating profit |
2 |
3,317 |
3,731 |
Non-operating items |
3 |
(60) |
19 |
Finance income |
4 |
287 |
303 |
Finance charges |
4 |
(718) |
(648) |
Share of after tax results of associates and joint ventures |
253 |
202 |
|
Profit before taxation |
3,079 |
3,607 |
|
Taxation |
5 |
(737) |
(766) |
Profit for the period |
2,342 |
2,841 |
|
Attributable to: |
|||
Equity shareholders of the parent company |
2,210 |
2,709 |
|
Non-controlling interests |
132 |
132 |
|
2,342 |
2,841 |
||
million |
million |
||
Weighted average number of shares |
|||
Shares in issue excluding own shares |
2,242 |
2,274 |
|
Dilutive potential ordinary shares |
5 |
7 |
|
2,247 |
2,281 |
||
cents |
cents |
||
Basic earnings per share |
98.6 |
119.1 |
|
Diluted earnings per share |
98.4 |
118.8 |
Six months ended
31 December 2023
|
Six months ended
31 December 2022
|
|
$ million |
Re-presented(2)
$ million
|
|
Other comprehensive income |
||
Items that will not be recycled subsequently to the income statement |
||
Net remeasurement of post employment benefit plans |
||
Group |
(138) |
(622) |
Associates and joint ventures |
(2) |
12 |
Non-controlling interests |
(1) |
— |
Tax on post employment benefit plans |
32 |
159 |
Changes in the fair value of equity investments at fair value through other
comprehensive income
|
— |
(4) |
(109) |
(455) |
|
Items that may be recycled subsequently to the income statement |
||
Exchange differences on translation of foreign operations |
||
Group |
(18) |
(244) |
Associates and joint ventures |
106 |
75 |
Non-controlling interests |
(8) |
(61) |
Net investment hedges |
(295) |
(21) |
Exchange loss recycled to the income statement |
||
On disposal of foreign operations |
26 |
— |
On step acquisitions |
— |
2 |
Tax on exchange differences - group |
36 |
(2) |
Effective portion of changes in fair value of cash flow hedges |
||
Hedge of foreign currency debt of the group |
39 |
72 |
Transaction exposure hedging of the group |
90 |
176 |
Hedges by associates and joint ventures |
1 |
16 |
Commodity price risk hedging of the group |
(11) |
(8) |
Recycled to income statement - hedge of foreign currency debt of the group |
52 |
(35) |
Recycled to income statement - transaction exposure hedging of the group |
(125) |
(77) |
Recycled to income statement - commodity price risk hedging of the group |
20 |
(41) |
Cost of hedging |
(48) |
— |
Recycled to income statement - cost of hedging |
(12) |
— |
Tax on effective portion of changes in fair value of cash flow hedges |
(29) |
(20) |
Hyperinflation adjustments |
290 |
129 |
Tax on hyperinflation adjustments(1) |
(98) |
(26) |
16 |
(65) |
|
Other comprehensive (loss) net of tax, for the period |
(93) |
(520) |
Profit for the period |
2,342 |
2,841 |
Total comprehensive income for the period |
2,249 |
2,321 |
Attributable to: |
||
Equity shareholders of the parent company |
2,126 |
2,250 |
Non-controlling interests |
123 |
71 |
Total comprehensive income for the period |
2,249 |
2,321 |
31 December 2023 |
30 June 2023 |
31 December 2022 |
|||||
Notes |
$ million |
$ million |
Re-presented(1)
$ million
|
Re-presented(1)
$ million
|
Re-presented(1)
$ million
|
Re-presented(1)
$ million
|
|
Non-current assets |
|||||||
Intangible assets |
14,496 |
14,506 |
14,556 |
||||
Property, plant and equipment |
8,212 |
7,738 |
7,168 |
||||
Biological assets |
194 |
197 |
143 |
||||
Investments in associates and joint ventures |
5,229 |
4,825 |
4,710 |
||||
Other investments |
96 |
71 |
50 |
||||
Other receivables |
32 |
39 |
33 |
||||
Other financial assets |
430 |
497 |
479 |
||||
Deferred tax assets |
171 |
178 |
127 |
||||
Post employment benefit assets |
1,118 |
1,210 |
1,272 |
||||
29,978 |
29,261 |
28,538 |
|||||
Current assets |
|||||||
Inventories |
6 |
9,840 |
9,653 |
9,062 |
|||
Trade and other receivables |
4,580 |
3,427 |
4,648 |
||||
Assets held for sale |
— |
— |
220 |
||||
Corporate tax receivables |
5 |
274 |
292 |
199 |
|||
Other financial assets |
564 |
437 |
479 |
||||
Cash and cash equivalents |
7 |
1,529 |
1,813 |
3,319 |
|||
16,787 |
15,622 |
17,927 |
|||||
Total assets |
46,765 |
44,883 |
46,465 |
||||
Current liabilities |
|||||||
Borrowings and bank overdrafts |
7 |
(2,004) |
(2,142) |
(2,767) |
|||
Other financial liabilities |
(371) |
(453) |
(524) |
||||
Share buyback liability |
(497) |
— |
(259) |
||||
Trade and other payables |
(7,292) |
(6,678) |
(7,332) |
||||
Liabilities held for sale |
— |
— |
(92) |
||||
Corporate tax payables |
5 |
(253) |
(170) |
(319) |
|||
Provisions |
(213) |
(150) |
(135) |
||||
(10,630) |
(9,593) |
(11,428) |
|||||
Non-current liabilities |
|||||||
Borrowings |
7 |
(19,476) |
(18,649) |
(18,365) |
|||
Other financial liabilities |
(865) |
(941) |
(925) |
||||
Other payables |
(447) |
(463) |
(424) |
||||
Provisions |
(313) |
(306) |
(319) |
||||
Deferred tax liabilities |
(2,839) |
(2,751) |
(2,708) |
||||
Post employment benefit liabilities |
(471) |
(471) |
(457) |
||||
(24,411) |
(23,581) |
(23,198) |
|||||
Total liabilities |
(35,041) |
(33,174) |
(34,626) |
||||
Net assets |
11,724 |
11,709 |
11,839 |
||||
Equity |
|||||||
Share capital |
893 |
898 |
863 |
||||
Share premium |
1,703 |
1,703 |
1,621 |
||||
Other reserves |
502 |
665 |
560 |
||||
Retained earnings |
6,693 |
6,590 |
6,722 |
||||
Equity attributable to equity shareholders
of the parent company
|
9,791 |
9,856 |
9,766 |
||||
Non-controlling interests |
1,933 |
1,853 |
2,073 |
||||
Total equity |
11,724 |
11,709 |
11,839 |
Retained earnings/(deficit) |
Equity
attributable
to parent
company
shareholders
$ million
|
||||||||
Share
capital
$ million
|
Share
premium
$ million
|
Other
reserves
$ million
|
Own
shares
$ million
|
Other
retained
earnings
$ million
|
Total
$ million
|
Non-
controlling
interests
$ million
|
Total
equity
$ million
|
||
At 30 June 2022 (re-presented1) |
875 |
1,635 |
658 |
(2,223) |
8,490 |
6,267 |
9,435 |
2,076 |
11,511 |
Other(2) |
(7) |
(14) |
4 |
17 |
— |
17 |
— |
— |
— |
Profit for the period |
— |
— |
— |
— |
2,709 |
2,709 |
2,709 |
132 |
2,841 |
Other comprehensive loss |
— |
— |
(107) |
— |
(352) |
(352) |
(459) |
(61) |
(520) |
Total comprehensive (loss)/income for
the period
|
— |
— |
(107) |
— |
2,357 |
2,357 |
2,250 |
71 |
2,321 |
Employee share schemes |
— |
— |
— |
22 |
17 |
39 |
39 |
— |
39 |
Share-based incentive plans |
— |
— |
— |
— |
31 |
31 |
31 |
— |
31 |
Share-based incentive plans in respect of
associates
|
— |
— |
— |
— |
3 |
3 |
3 |
— |
3 |
Share-based payments and purchase of
own shares in respect of subsidiaries
|
— |
— |
— |
— |
1 |
1 |
1 |
1 |
2 |
Associates' transactions with non-
controlling interests
|
— |
— |
— |
— |
(14) |
(14) |
(14) |
— |
(14) |
Unclaimed dividend |
— |
— |
— |
— |
1 |
1 |
1 |
— |
1 |
Change in fair value of put option |
— |
— |
— |
— |
(5) |
(5) |
(5) |
— |
(5) |
Share buyback programme |
(5) |
— |
5 |
— |
(775) |
(775) |
(775) |
— |
(775) |
Dividend declared in the period |
— |
— |
— |
— |
(1,200) |
(1,200) |
(1,200) |
(75) |
(1,275) |
At 31 December 2022 (re-presented1) |
863 |
1,621 |
560 |
(2,184) |
8,906 |
6,722 |
9,766 |
2,073 |
11,839 |
At 30 June 2023 (re-presented1) |
898 |
1,703 |
665 |
(2,286) |
8,876 |
6,590 |
9,856 |
1,853 |
11,709 |
Adjustment to 2023 closing equity in
respect of hyperinflation in Ghana
|
— |
— |
— |
— |
41 |
41 |
41 |
10 |
51 |
Adjusted opening balance |
898 |
1,703 |
665 |
(2,286) |
8,917 |
6,631 |
9,897 |
1,863 |
11,760 |
Profit for the period |
— |
— |
— |
— |
2,210 |
2,210 |
2,210 |
132 |
2,342 |
Other comprehensive (loss)/income |
— |
— |
(168) |
— |
84 |
84 |
(84) |
(9) |
(93) |
Total comprehensive (loss)/income for
the period
|
— |
— |
(168) |
— |
2,294 |
2,294 |
2,126 |
123 |
2,249 |
Employee share schemes |
— |
— |
— |
30 |
4 |
34 |
34 |
— |
34 |
Share-based incentive plans |
— |
— |
— |
— |
24 |
24 |
24 |
— |
24 |
Share-based incentive plans in respect of
associates
|
— |
— |
— |
— |
2 |
2 |
2 |
— |
2 |
Tax on share-based incentive plans |
— |
— |
— |
— |
(7) |
(7) |
(7) |
— |
(7) |
Unclaimed dividend |
— |
— |
— |
— |
1 |
1 |
1 |
— |
1 |
Change in fair value of put option |
— |
— |
— |
— |
40 |
40 |
40 |
— |
40 |
Share buyback programme |
(5) |
— |
5 |
— |
(977) |
(977) |
(977) |
— |
(977) |
Dividend declared in the period |
— |
— |
— |
— |
(1,349) |
(1,349) |
(1,349) |
(53) |
(1,402) |
At 31 December 2023 |
893 |
1,703 |
502 |
(2,256) |
8,949 |
6,693 |
9,791 |
1,933 |
11,724 |
Six months ended
31 December 2023
|
Six months ended
31 December 2022
|
|||
$ million |
$ million |
Re-
presented(1)
$ million
|
Re-
presented(1)
$ million
|
|
Cash flows from operating activities |
||||
Profit for the period |
2,342 |
2,841 |
||
Taxation |
737 |
766 |
||
Share of after tax results of associates and joint ventures |
(253) |
(202) |
||
Net finance charges |
431 |
345 |
||
Non-operating items |
60 |
(19) |
||
Operating profit |
3,317 |
3,731 |
||
Increase in inventories |
(82) |
(552) |
||
Increase in trade and other receivables |
(1,106) |
(1,191) |
||
Increase in trade and other payables and provisions |
469 |
131 |
||
Net increase in working capital |
(719) |
(1,612) |
||
Depreciation, amortisation and impairment |
411 |
332 |
||
Dividends received |
5 |
5 |
||
Post employment payments less amounts included in operating profit |
(24) |
(27) |
||
Other items |
59 |
9 |
||
451 |
319 |
|||
Cash generated from operations |
3,049 |
2,438 |
||
Interest received |
91 |
78 |
||
Interest paid |
(443) |
(293) |
||
Taxation paid |
(551) |
(751) |
||
(903) |
(966) |
|||
Net cash inflow from operating activities |
2,146 |
1,472 |
||
Cash flows from investing activities |
||||
Disposal of property, plant and equipment and computer software |
7 |
8 |
||
Purchase of property, plant and equipment and computer software |
(582) |
(514) |
||
Movements in loans and other investments |
(109) |
(2) |
||
Sale of businesses and brands |
18 |
111 |
||
Acquisition of subsidiaries |
(3) |
(129) |
||
Investment in associates and joint ventures |
(51) |
(38) |
||
Net cash outflow from investing activities |
(720) |
(564) |
||
Cash flows from financing activities |
||||
Share buyback programme |
(480) |
(655) |
||
Net sale of own shares for share schemes |
5 |
12 |
||
Dividends paid to non-controlling interests |
(71) |
(94) |
||
Proceeds from bonds |
1,690 |
1,989 |
||
Repayment of bonds |
(1,132) |
(300) |
||
Cash inflow from other borrowings |
470 |
173 |
||
Cash outflow from other borrowings |
(801) |
(206) |
||
Equity dividend paid |
(1,348) |
(1,194) |
||
Net cash outflow from financing activities |
(1,667) |
(275) |
||
Net (decrease)/increase in net cash and cash equivalents |
(241) |
633 |
||
Exchange differences |
(45) |
(25) |
||
Reclassification to assets held for sale |
— |
(57) |
||
Net cash and cash equivalents at beginning of the period |
1,768 |
2,675 |
||
Net cash and cash equivalents at end of the period |
1,482 |
3,226 |
||
Net cash and cash equivalents consist of: |
||||
Cash and cash equivalents |
1,529 |
3,319 |
||
Bank overdrafts |
(47) |
(93) |
||
1,482 |
3,226 |
North
America
|
Europe |
Asia
Pacific
|
Latin
America
and
Caribbean
|
Africa |
SC&P |
Eliminate
inter-
segment
sales
|
Total
operating
segments
|
Corporate
and other
|
Total |
|
Six months ended 31 December 2023 |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
$ million |
Sales |
4,411 |
4,349 |
3,564 |
1,442 |
1,352 |
1,842 |
(1,842) |
15,118 |
63 |
15,181 |
Net sales |
||||||||||
At budgeted exchange rates(1) |
4,077 |
2,356 |
2,226 |
1,004 |
1,115 |
1,797 |
(1,742) |
10,833 |
61 |
10,894 |
Acquisitions and disposals |
2 |
25 |
24 |
— |
65 |
— |
— |
116 |
— |
116 |
SC&P allocation |
7 |
34 |
6 |
6 |
2 |
(55) |
— |
— |
— |
— |
Retranslation to actual exchange
rates
|
(2) |
11 |
(50) |
59 |
(211) |
100 |
(100) |
(193) |
2 |
(191) |
Hyperinflation |
— |
139 |
— |
— |
4 |
— |
— |
143 |
— |
143 |
Net sales |
4,084 |
2,565 |
2,206 |
1,069 |
975 |
1,842 |
(1,842) |
10,899 |
63 |
10,962 |
Operating profit/(loss) |
||||||||||
At budgeted exchange rates(1) |
1,672 |
784 |
729 |
337 |
245 |
(14) |
— |
3,753 |
(144) |
3,609 |
Acquisitions and disposals |
(12) |
(6) |
7 |
— |
15 |
— |
— |
4 |
— |
4 |
SC&P allocation |
(7) |
(4) |
(1) |
(2) |
— |
14 |
— |
— |
— |
— |
Fair value remeasurements |
23 |
— |
— |
(24) |
— |
— |
— |
(1) |
— |
(1) |
Retranslation to actual exchange
rates
|
49 |
25 |
(46) |
5 |
(120) |
— |
— |
(87) |
(3) |
(90) |
Hyperinflation |
— |
(2) |
— |
— |
(10) |
— |
— |
(12) |
— |
(12) |
Operating profit/(loss) before
exceptional items
|
1,725 |
797 |
689 |
316 |
130 |
— |
— |
3,657 |
(147) |
3,510 |
Exceptional operating items |
(182) |
(11) |
— |
— |
— |
— |
— |
(193) |
— |
(193) |
Operating profit/(loss) |
1,543 |
786 |
689 |
316 |
130 |
— |
— |
3,464 |
(147) |
3,317 |
Non-operating items |
(60) |
|||||||||
Net finance charges |
(431) |
|||||||||
Share of after tax results of
associates and joint ventures
|
253 |
|||||||||
Profit before taxation |
3,079 |
North
America
|
Europe |
Asia
Pacific
|
Latin
America
and
Caribbean
|
Africa |
SC&P |
Eliminate
inter-
segment
sales
|
Total
operating
segments
|
Corporate
and other
|
Total |
|
Six months ended 31 December 2022 |
Re-
presented
$ million
|
Re-
presented
$ million
|
Re-
presented
$ million
|
Re-
presented
$ million
|
Re-
presented
$ million
|
Re-
presented
$ million
|
Re-
presented
$ million
|
Re-
presented
$ million
|
Re-
presented
$ million
|
Re-
presented
$ million
|
Sales |
4,540 |
4,055 |
3,741 |
1,646 |
1,578 |
1,939 |
(1,939) |
15,560 |
51 |
15,611 |
Net sales |
||||||||||
At budgeted exchange rates(1) |
4,144 |
2,432 |
2,310 |
1,332 |
1,228 |
2,125 |
(2,086) |
11,485 |
58 |
11,543 |
Acquisitions and disposals |
17 |
9 |
47 |
4 |
— |
— |
— |
77 |
— |
77 |
SC&P allocation |
4 |
25 |
4 |
5 |
1 |
(39) |
— |
— |
— |
— |
Retranslation to actual exchange
rates
|
(16) |
(241) |
(192) |
(42) |
(116) |
(147) |
147 |
(607) |
(7) |
(614) |
Hyperinflation |
— |
114 |
— |
— |
— |
— |
— |
114 |
— |
114 |
Net sales |
4,149 |
2,339 |
2,169 |
1,299 |
1,113 |
1,939 |
(1,939) |
11,069 |
51 |
11,120 |
Operating profit/(loss) |
||||||||||
At budgeted exchange rates(1) |
1,687 |
845 |
747 |
545 |
284 |
52 |
— |
4,160 |
(211) |
3,949 |
Acquisitions and disposals |
(9) |
3 |
7 |
— |
— |
— |
— |
1 |
— |
1 |
SC&P allocation |
12 |
29 |
3 |
7 |
1 |
(52) |
— |
— |
— |
— |
Fair value remeasurements |
18 |
(1) |
— |
— |
— |
— |
— |
17 |
— |
17 |
Retranslation to actual exchange
rates
|
(18) |
(83) |
(53) |
(14) |
(70) |
— |
— |
(238) |
14 |
(224) |
Hyperinflation |
— |
27 |
— |
— |
— |
— |
— |
27 |
— |
27 |
Operating profit/(loss) before
exceptional items
|
1,690 |
820 |
704 |
538 |
215 |
— |
— |
3,967 |
(197) |
3,770 |
Exceptional operating items |
(31) |
17 |
(25) |
— |
— |
— |
— |
(39) |
— |
(39) |
Operating profit/(loss) |
1,659 |
837 |
679 |
538 |
215 |
— |
— |
3,928 |
(197) |
3,731 |
Non-operating items |
19 |
|||||||||
Net finance charges |
(345) |
|||||||||
Share of after tax results of
associates and joint ventures
|
202 |
|||||||||
Profit before taxation |
3,607 |
Category analysis |
Geographical analysis |
|||||||||
Spirits
$ million
|
Beer
$ million
|
Ready to
drink
$ million
|
Other
$ million
|
Total
$ million
|
United
States
$ million
|
India
$ million
|
Great
Britain
$ million
|
Rest of
world
$ million
|
Total
$ million
|
|
Six months ended 31 December
2023
|
||||||||||
Sales(1) |
12,409 |
2,063 |
496 |
213 |
15,181 |
4,158 |
1,687 |
1,571 |
7,765 |
15,181 |
Six months ended 31 December
2022
|
||||||||||
Sales(1) (re-presented) |
12,904 |
2,008 |
564 |
135 |
15,611 |
4,268 |
1,886 |
1,373 |
8,084 |
15,611 |
Six months ended
31 December 2023
|
Six months ended
31 December 2022
|
|
$ million |
Re-presented
$ million
|
|
Exceptional operating items |
||
Brand impairment (1) |
(54) |
— |
Supply chain agility programme (2) |
(31) |
(56) |
Various dispute and litigation matters (3) |
(108) |
— |
Winding down Russian operations (4) |
— |
17 |
(193) |
(39) |
|
Non-operating items |
||
Sale of businesses and brands |
||
Windsor business (5) |
(53) |
— |
Guinness Cameroun S.A. (6) |
(11) |
(2) |
USL Popular brands (7) |
4 |
5 |
Archers brand (8) |
— |
23 |
United National Breweries (9) |
— |
3 |
Step acquisition - Mr Black (10) |
— |
(10) |
(60) |
19 |
|
Exceptional items before taxation |
(253) |
(20) |
Items included in taxation |
||
Tax on exceptional operating items |
43 |
14 |
Tax on exceptional non-operating items |
(1) |
2 |
Exceptional taxation (11) |
— |
68 |
42 |
84 |
|
Total exceptional items |
(211) |
64 |
Attributable to: |
||
Equity shareholders of the parent company |
(213) |
63 |
Non-controlling interests |
2 |
1 |
Total exceptional items |
(211) |
64 |
Six months ended
31 December 2023
|
Six months ended
31 December 2022
|
|
$ million |
Re-presented
$ million
|
|
Interest income |
106 |
101 |
Fair value gain on financial instruments |
110 |
167 |
Total interest income |
216 |
268 |
Interest charge on bonds, commercial paper, bank loans and overdrafts |
(324) |
(277) |
Interest charge on finance leases |
(10) |
(9) |
Other interest charges |
(223) |
(148) |
Fair value loss on financial instruments |
(113) |
(167) |
Total interest charges |
(670) |
(601) |
Net interest charges |
(454) |
(333) |
Net finance income in respect of post employment plans in surplus |
28 |
35 |
Hyperinflation adjustment in respect of Turkey (1) |
22 |
— |
Hyperinflation adjustment in respect of Ghana (1) |
6 |
— |
Hyperinflation adjustment in respect of Venezuela (1) |
4 |
— |
Interest income in respect of direct and indirect tax |
3 |
— |
Change in financial liability (Level 3) |
8 |
— |
Total other finance income |
71 |
35 |
Net finance charge in respect of post employment plans in deficit |
(10) |
(9) |
Hyperinflation adjustment in respect of Turkey (1) |
— |
(7) |
Interest charge in respect of direct and indirect tax |
(17) |
(20) |
Unwinding of discounts |
(11) |
(7) |
Other finance charges |
(10) |
(4) |
Total other finance charges |
(48) |
(47) |
Net other finance income/(charges) |
23 |
(12) |
31 December 2023 |
30 June 2023 |
31 December 2022 |
|
$ million |
Re-presented
$ million
|
Re-presented
$ million
|
|
Raw materials and consumables |
730 |
684 |
718 |
Work in progress |
156 |
166 |
200 |
Maturing inventories |
7,697 |
7,300 |
6,572 |
Finished goods and goods for resale |
1,257 |
1,503 |
1,572 |
9,840 |
9,653 |
9,062 |
31 December 2023 |
30 June 2023 |
31 December 2022 |
|
$ million |
Re-presented
$ million
|
Re-presented
$ million
|
|
Borrowings due within one year and bank overdrafts |
(2,004) |
(2,142) |
(2,767) |
Borrowings due after one year |
(19,476) |
(18,649) |
(18,365) |
Fair value of foreign currency forwards and swaps |
406 |
436 |
643 |
Fair value of interest rate hedging instruments |
(366) |
(476) |
(507) |
Lease liabilities |
(572) |
(564) |
(526) |
(22,012) |
(21,395) |
(21,522) |
|
Cash and cash equivalents |
1,529 |
1,813 |
3,319 |
(20,483) |
(19,582) |
(18,203) |
Six months ended
31 December 2023
|
Six months ended
31 December 2022
|
|
$ million |
Re-presented
$ million
|
|
Net (decrease)/increase in cash and cash equivalents before exchange |
(241) |
633 |
Net increase in bonds and other borrowings(1) |
(227) |
(1,658) |
Net increase in net borrowings from cash flows |
(468) |
(1,025) |
Exchange differences on net borrowings |
(399) |
4 |
Other non-cash items(2) |
(34) |
(75) |
Net borrowings at beginning of the period |
(19,582) |
(17,107) |
Net borrowings at end of the period |
(20,483) |
(18,203) |
31 December 2023 |
30 June 2023 |
31 December 2022 |
|
$ million |
Re-presented
$ million
|
Re-presented
$ million
|
|
Derivative assets |
703 |
748 |
820 |
Derivative liabilities |
(440) |
(556) |
(663) |
Valuation techniques based on observable market input (Level 2) |
263 |
192 |
157 |
Financial assets - other |
281 |
249 |
208 |
Financial liabilities - other |
(599) |
(665) |
(690) |
Valuation techniques based on unobservable market input (Level 3) |
(318) |
(416) |
(482) |
Zacapa
financial
liability
|
Contingent
consideration
recognised on
acquisition of
businesses
|
Zacapa
financial
liability
|
Contingent
consideration
recognised on
acquisition of
businesses
|
|
Six months
ended 31
December 2023
|
Six months
ended 31
December 2023
|
Six months
ended 31
December 2022
|
Six months
ended 31
December 2022
|
|
$ million |
$ million |
Re-presented
$ million
|
Re-presented
$ million
|
|
At the beginning of the period |
(274) |
(391) |
(261) |
(449) |
Net gains included in the income statement |
8 |
15 |
— |
15 |
Net losses included in exchange in other comprehensive
income
|
— |
— |
(1) |
— |
Net gains/(losses) included in retained earnings |
40 |
— |
(5) |
— |
Acquisitions |
— |
— |
— |
(5) |
Settlement of liabilities |
2 |
1 |
7 |
9 |
At the end of the period |
(224) |
(375) |
(260) |
(430) |
Six months ended 31
December 2023
|
Six months ended 31
December 2022
|
|
Amounts recognised as distributions to equity shareholders |
$ million |
Re-presented
$ million
|
Final dividend for the year ended 30 June 2023 of 59.98 cents per share
(2022 - 52.71 cents)(1)
|
1,349 |
1,200 |
Windsor
business
$ million
|
Other
$ million
|
Total
$ million
|
|
Sale consideration |
|||
Cash received in the period |
37 |
4 |
41 |
Cash disposed of |
(20) |
— |
(20) |
Transaction and other directly attributable costs paid |
— |
(3) |
(3) |
Net cash received |
17 |
1 |
18 |
Deferred consideration receivable |
107 |
— |
107 |
Transaction and other directly attributable costs payable |
(12) |
(8) |
(20) |
112 |
(7) |
105 |
|
Net assets disposed of |
|||
Brands |
(167) |
— |
(167) |
Other non-current assets |
(3) |
— |
(3) |
Inventories |
(11) |
— |
(11) |
Other working capital |
3 |
— |
3 |
Corporate tax |
2 |
— |
2 |
Deferred tax |
37 |
— |
37 |
(139) |
— |
(139) |
|
Exchange recycled from other comprehensive income |
(26) |
— |
(26) |
Loss on disposal before taxation |
(53) |
(7) |
(60) |
Taxation |
(1) |
— |
(1) |
Loss on disposal after taxation |
(54) |
(7) |
(61) |
/s/ Lavanya Chandrashekar |
Name: Lavanya Chandrashekar |
Title: Chief Financial Officer |
30 January 2024 |