1 | Diageo Re-presented unaudited historical financial information |
2 | Diageo Re-presented unaudited historical financial information |
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 |
3 | Diageo Re-presented unaudited historical financial information |
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 | 7 | 7 | 8 | ||||||||
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 |
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 | 7 | 8 | ||||||
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 |
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 |
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 |
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 |
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 | 5 | 2 | |||||||||||||||||||||
Post employment payments less amounts included in operating profit | (27) | (31) | |||||||||||||||||||||
Other items | 9 | 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 | 8 | 9 | |||||||||||||||||||||
Purchase of property, plant and equipment and computer software | (514) | (520) | |||||||||||||||||||||
Movements in loans and other investments | (2) | 3 | |||||||||||||||||||||
Free cash flow | 964 | 2,142 | |||||||||||||||||||||
9 | Diageo Re-presented unaudited historical financial information |
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 | 1 | 15 | 3,663 | 1 | ||||||||||||||||||
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 | 3 | ||||||||||||||||||
Marketing | 1,837 | (122) | 9 | 124 | 1 | 12 | 1,861 | 1 | ||||||||||||||||||
Operating profit before exceptional items | 3,730 | (295) | (25) | 350 | (17) | 27 | 3,770 | 1 | ||||||||||||||||||
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 |
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 | 1,631 | 2 | ||||||||||||||||
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 |
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 | 3 | ||||||||||||||||
Marketing | 745 | (6) | 9 | 18 | 1 | 767 | 3 | ||||||||||||||||
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 | 1 | 33 | 299 | (1) | 1,595 | 26 | ||||||||||||||||
Operating profit before exceptional items | 3,004 | 37 | (26) | 200 | 53 | 3,268 | 9 | ||||||||||||||||
Exceptional operating items(1) | — | (1) | |||||||||||||||||||||
Operating profit | 3,004 | 3,267 | 9 |
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 | 2 | ||||||||||||||||||
Marketing | 764 | (74) | 3 | 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) | 6 | 1,034 | — | 255 | 4,238 | 23 | ||||||||||||||||||
Marketing | 638 | (62) | — | 165 | — | 23 | 764 | 20 | ||||||||||||||||||
Operating profit before exceptional items | 861 | (179) | 1 | 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 |
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 | 1 | ||||||||||||||
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 | 4 | ||||||||||||||
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) |
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) | 3 | 190 | — | 2,159 | 7 | |||||||||||||||||||
Marketing | 324 | (15) | 1 | 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) | 4 | 224 | — | 1,299 | 17 | |||||||||||||||||||
Marketing | 169 | (10) | 1 | 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 | 1 | 4 | 609 | — | 2,027 | 43 | ||||||||||||||||
Marketing | 218 | (2) | 1 | 107 | — | 324 | 49 | ||||||||||||||||
Operating profit | 425 | 3 | — | 294 | (10) | 712 | 68 | ||||||||||||||||
12 | Diageo Re-presented unaudited historical financial information |
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) | 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) | 6 | 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) | 4 | 205 | 419 | 81 | ||||||||||||||
13 | Diageo Re-presented unaudited historical financial information |
14 | Diageo Re-presented unaudited historical financial information |
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 |
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 | ||||||||||||||||
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 | ||||||||||||||||
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 |
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 | ||||||||||||||||
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 |
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 | 8 | (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) | 7 | — | 37 | (8) | (6) | ||||||||||||||||
Fair value remeasurement of contingent considerations, equity option and earn out arrangements | 122 | 34 | — | 1 | — | — | 157 | ||||||||||||||||
Exchange | (12) | (144) | (83) | (14) | (211) | 3 | (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) | 7 | ||||||||||||||||
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 | ||||||||||||||||
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) | 7 | 10 | (4) | (71) | ||||||||||||||||
Fair value remeasurement of contingent considerations and equity option | (6) | (28) | — | — | — | — | (34) | ||||||||||||||||
Acquisitions and disposals | — | (14) | (18) | — | 6 | — | (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) | 3 | 7 | — | — | — | 1 | ||||||||||||||||
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 | 1 | 126 | n/a | 9 | ||||||||||||||||
18 | Diageo Re-presented unaudited historical financial information |
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 % | 7 | 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 | 2 | 564 | 643 | n/a | 121 | ||||||||||||||||
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 | 1 | ||||||||
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) | 2 | ||||||||
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 | 7 | 7 | 8 | ||||||||
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 | 1 | — | ||||||
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 | 7 | 8 | ||||||
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 |
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 | 8 | 9 | ||||||
Purchase of property, plant and equipment and computer software | (514) | (520) | ||||||
Movements in loans and other investments | (2) | 3 | ||||||
Free cash flow | 964 | 2,142 |
20 | Diageo Re-presented unaudited historical financial information |
21 | Diageo Re-presented unaudited historical financial information |
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 | ||||||||
22 | Diageo Re-presented unaudited historical financial information |
/s/ Lavanya Chandrashekar | ||
Name: Lavanya Chandrashekar | ||
Title: Chief Financial Officer | ||
9 October 2023 |
23 | Diageo Re-presented unaudited historical financial information |