| |
 |
 |
|
|
|
|
|
 |
operating activities |
other items |
total |
restated total |
note |
| |
|
|
|
| Sales |
|
|
|
| Continuing operations |
2,121 |
– |
2,121 |
2,011 |
|
| Acquisitions |
130 |
– |
130 |
– |
|
|
|
|
|
| |
2,251 |
– |
2,251 |
2,011 |
|
| Discontinued operations |
144 |
– |
144 |
282 |
|
|
|
|
|
| Total sales |
2,395 |
– |
2,395 |
2,293 |
2 |
| Cost of sales |
(1,127) |
(49) |
(1,176) |
(1,114) |
3 |
|
|
|
|
| Gross profit |
1,268 |
(49) |
1,219 |
1,179 |
|
| Net operating expenses – before
goodwill amortisation |
(930) |
(78) |
(1,008) |
(898) |
|
| Net operating expenses – goodwill
amortisation |
(12) |
– |
(12) |
– |
3 |
|
|
|
|
| Net operating expenses |
(942) |
(78) |
(1,020) |
(898) |
3 |
| Operating profit |
|
|
|
| Continuing operations – Group |
292 |
(77) |
215 |
252 |
|
| Acquisitions – Group |
11 |
(50) |
(39) |
– |
|
|
|
|
|
| |
303 |
(127) |
176 |
252 |
|
| Discontinued operations – Group |
23 |
– |
23 |
29 |
|
|
|
|
|
| Total operating profit – Group |
326 |
(127) |
199 |
281 |
|
|
|
|
|
| Share of operating profit/(loss)
of associates: |
|
|
|
| Continuing operations |
53 |
– |
53 |
43 |
13 |
| Discontinued operations |
(2) |
– |
(2) |
4 |
13 |
|
|
|
|
| Total share of operating profit
of associates |
51 |
– |
51 |
47 |
13 |
|
|
|
|
| Total operating profit analysed
between: |
|
|
|
| Operating profit before goodwill
amortisation |
389 |
(127) |
262 |
328 |
2 |
| Goodwill amortisation |
(12) |
– |
(12) |
– |
3 |
|
|
|
|
| Total operating profit |
377 |
(127) |
250 |
328 |
2 |
|
|
|
|
| Continuing operations: |
|
|
|
| Profit on sale of fixed assets and
investments |
|
|
142 |
23 |
4 |
| Profit on sale of businesses and
associates |
|
|
50 |
33 |
5 |
| Discontinued operations: |
|
|
|
| Profit/(loss) on sale of businesses
and associates |
|
|
215 |
(212) |
5 |
|
|
|
|
| |
|
|
407 |
(156) |
|
| Continuing operations: |
|
|
|
| Profit/(loss) on sale of businesses
and associates by an associate |
|
|
11 |
(1) |
13 |
|
|
|
|
| Profit before interest |
|
|
668 |
171 |
|
| Net interest payable – Group |
|
|
(36) |
(37) |
6 |
| Net interest payable – associates |
|
|
(3) |
(5) |
13 |
|
|
|
|
| Total net interest payable |
|
|
(39) |
(42) |
|
|
|
|
|
| Profit before taxation |
|
|
629 |
129 |
|
| Taxation |
|
|
(188) |
(89) |
7 |
|
|
|
|
| Profit after taxation |
|
|
441 |
40 |
|
| Equity minority interests |
|
|
(4) |
(2) |
|
|
|
|
|
| Profit for the financial year |
|
|
437 |
38 |
|
| Dividends on equity shares |
|
|
(126) |
(112) |
8 |
|
|
|
|
| Profit/(deficit) retained |
|
|
311 |
(74) |
|
|
|
|
|
| Adjusted earnings per equity share |
|
|
42.0p |
34.9p |
9 |
| Earnings per equity share |
|
|
74.1p |
6.6p |
9 |
| Diluted earnings per equity share |
|
|
73.3p |
6.4p |
9 |
| Dividends per equity share |
|
|
21.0p |
19.5p |
8 |
|
|
|
|