Imperial Tobacco Gp (IMT) - Final Results RNS Number : 8198P Imperial Tobacco Group PLC 30 October 2012 30 October 2012 Imperial Tobacco Group PLC Preliminary Results for the twelve months ended 30 September 2012 Sales Growth Momentum High quality growth through Total Tobacco · Tobacco net revenue* up 4 per cent; stick equivalent volumes declined 2.7 per cent · Excellent tobacco net revenue growth across our portfolio o + 13 per cent key strategic brands: Davidoff; Gauloises Blondes; West and JPS o + 13 per cent fine cut tobacco o + 10 per cent premium cigars o + 46 per cent snus High margin profits · Tobacco adjusted operating margin maintained at 42 per cent · 8 per cent adjusted earnings per share growth · Strategic investments driving quality growth Maximising shareholder returns · Returns to shareholders increased by 41 per cent in the year to £1.5 billion · Full year dividend up 11 per cent; ongoing increase in payout ratio to 52.5 per cent · £528 million shares bought; annualised £500 million share buyback ongoing Spanish goodwill · Non-cash impairment of £1.2 billion due to further deterioration in Spanish economic indicators; Spanish adjusted operating profit up 6 per cent * all tobacco net revenue percentage increases and tobacco adjusted operating margin are on a constant currency basis Highlights adjusted basis^1 2012 Change Change at constant 2011 currency^3 Stick equivalents^2 336.6bn -2.7% 346.0bn Tobacco net revenue £7,005m +1% +4% £6,913m Tobacco adjusted operating £2,989m +2% +4% £2,924m profit Logistics distribution fees £872m -6% -1% £932m Logistics adjusted operating £176m -4% +2% £183m profit Group adjusted operating £3,161m +2% +4% £3,103m profit Adjusted earnings per share 201.0p +7% +8% 188.0p Dividend per share 105.6p +11% 95.1p Alison Cooper, Chief Executive, said: "We're generating high quality growth by investing in total tobacco brands that will deliver long-term sustainable sales. Revenues were strong across the portfolio and I'm particularly pleased with the excellent performances from our key strategic brands Davidoff, Gauloises Blondes, West and JPS, with volumes up 7 per cent and revenues growing 13 per cent. "Our portfolio offers consumers unrivalled choice and provides significant opportunities for further growth. Our focus on realising this growth potential, whilst effectively managing cost and cash, will continue to maximise value for our shareholders." Highlights - reported basis 2012 Change 2011 Revenue £28,574m -2% £29,223 Impairment of intangible assets -£1,187m - - Operating profit £1,518m -43% £2,640m Basic earnings per share 68.1p -62% 177.3p 1 Management believes that these non-GAAP measures provide a useful comparison of business performance and reflect the way in which the business is controlled. Definitions are included in our accounting policies within the notes to the financial statements. Reconciliations between adjusted and reported measures are also included in the relevant notes. 2 Stick equivalent volumes reflect our combined cigarette and fine cut tobacco volumes. Our 2011 stick equivalent volumes have been restated due to a change to the conversion factors used to convert fine cut tobacco volumes into stick equivalent volumes, reflecting increasing consumption patterns of expanded tobacco products. 3 To aid understanding of our performance, change at constant currency removes the effects of exchange rate movements on the translation of the results of our overseas operations. References in this document to percentage growth and increases or decreases in our adjusted results are on a constant currency basis unless stated otherwise. Cautionary Statement Certain statements in this announcement constitute or may constitute forward-looking statements. Any statement in this announcement that is not a statement of historical fact including, without limitation, those regarding the Company's future expectations, operations, financial performance, financial condition and business is or may be a forward-looking statement. Such forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially from those projected or implied in any forward-looking statement. These risks and uncertainties include, among other factors, changing economic, financial, business or other market conditions. These and other factors could adversely affect the outcome and financial effects of the plans and events described in this announcement. As a result, you are cautioned not to place any reliance on such forward-looking statements. The forward-looking statements reflect knowledge and information available at the date of this announcement and the Company undertakes no obligation to update its view of such risks and uncertainties or to update the forward-looking statements contained herein. Nothing in this announcement should be construed as a profit forecast. This document has been prepared for, and only for the members of the Company, as a body, and no other persons. The Company, its directors, employees, agents or advisers do not accept or assume responsibility to any other person to whom this document is shown or into whose hands it may come and any such responsibility or liability is expressly disclaimed. Notes to Editors Imperial Tobacco Group PLC is a multi-national tobacco company, with international strength in cigarettes and world leadership in fine cut tobacco, premium cigars, rolling papers and tubes. The Group has 47 manufacturing sites and around 37,000 employees and operates in over 160 markets. Investor Contacts Gerry Gallagher, Director of Investor Communications +44 (0)7813 917 339 John Nelson-Smith, Investor Relations Manager +44 (0)7919 391 866 Grant Edmunds, Investor Relations Manager +44 (0)7854 521 732 Media Contacts Alex Parsons, Director of Corporate Communications +44 (0)7967 467 241 Simon Evans, Group Press Officer +44 (0)7967 467 684 A live webcast of a presentation for analysts and investors will be available on www.imperial-tobacco.com from 9.00am (GMT). An archive of the webcast and the presentation script and slides will also be made available during the afternoon. Interviews with Alison Cooper, Chief Executive and Bob Dyrbus, Finance Director, are available in video, audio and text formats at: www.imperial-tobacco.com and www.cantos.com High-resolution photographs are available to the media free of charge at: www.newscast.co.uk Alison Cooper will hosta media conference call at 7.30am, at which there will be the opportunity for questions. Dial in Number: +44(0)20 3140 8286 Participant code: 5849007 A replay of this call will be available for one week. To listen, please dial: Replay Number: +44 (0)20 7111 1244 Access Code: 5849007 STRATEGIC REVIEW Over the last two years we've made great progress in shifting our strategic focus to put consumers at the heart of our business and drive organic sales growth. It's been a rapid transition and we're pleased with the progress we're making, generating quality growth from quality brands to drive sustainable returns. Our success is built around a differentiated approach that's focused on applying our understanding of consumer motivations to realise the potential of our portfolio and offer consumers the best tobacco experiences. The response from our people to these changes has been remarkable; a united focus on sales, on building total tobacco brands and on consistently applying our four sales growth drivers of portfolio management, innovation, pricing and customer engagement to deliver high quality sustainable growth. Improved returns for our shareholders^1 We grew total adjusted operating profits by 4 per cent and delivered 8 per cent adjusted earnings per share growth to 201.0 pence. Reported earnings per share were 68.1 pence, (2011: 177.3 pence), reflecting the write down of our Spanish goodwill, as a result of further deterioration in Spanish economic indicators. We explain this further in our financial review. We are increasing our dividend payout ratio to 52.5 per cent of adjusted earnings per share and the Board is recommending a final dividend of 73.9 pence, bringing the total dividend this year to 105.6 pence, up by 11 per cent. This will be paid on 18 February 2013 with an ex-dividend date of 16 January 2013. ^1 Throughout this document percentage increases and decreases in our adjusted results are on a constant currency basis unless stated otherwise. ^ 2012 Results Our focus on driving sales has delivered a number of highlights in the year. We've increased tobacco net revenues by 4 per cent to £7.0 billion, as we continued to build momentum behind our total tobacco portfolio. Our overall volumes recovered strongly from our first quarter and we ended the year with overall stick equivalent volumes declining 2.7 per cent, the majority of which was due to ongoing market weakness in Ukraine and Poland and compliance with international trade sanctions in Syria. The quality of our brands and the growth they're delivering is reflected in the strong portfolio gains we made in the year. The excellent performance of our key strategic brands, Davidoff, Gauloises Blondes, West and JPS, resulted in combined volume growth of 7 per cent and net revenue growth of 13 per cent. Our fine cut tobacco volumes were stable, with net revenues up by 13 per cent. We delivered further strong results from premium cigars growing volumes by 11 per cent and revenues by 10 per cent and grew Scandinavian snus volumes by 53 per cent and net revenues by 46 per cent. Building Brands: Key Strategic Brand Success Driving momentum behind our key strategic brands is an ongoing priority. In 2010, Davidoff, Gauloises Blondes, West and JPS accounted for 26 per cent of our total stick equivalent volumes; today they account for 30 per cent - a great performance and one that we're building on going forward. Accelerating the sales momentum behind Davidoff has been a particular focus this year. We delivered volume growth of 9 per cent and made excellent progress in Asia, the Middle East and Eastern Europe, gaining volume and share in profitable consumer growth segments such as kingsize superslims and queen size. We're making Davidoff more accessible to a wider range of consumers in both new and existing markets through the launch of Davidoff iD, a new kingsize range available in both standard and our innovative GlideTec packs. Davidoff iD has been rolled out to 19 markets including in Spain, Taiwan, Russia, Ukraine and Global Duty Free. We've further developed Gauloises Blondes this year building on the brand's strong base in the EU and delivering very strong performances in Africa and the Middle East. We improved volumes by 11 per cent with innovation and portfolio management initiatives continuing to support the brand's momentum, including the Tactil and crushball variants in France, and new additive free cigarette and fine cut tobacco launches in Germany. Innovation has been key to the positive performance we've delivered with West and volumes were up by 5 per cent. We delivered particularly good results in a number of markets in Eastern Europe and Asia-Pacific with queen size, kingsize superslims and crushball variants enhancing the brand's profile in high growth segments. JPS continues to resonate strongly with value seeking consumers. We delivered volume growth of 3 per cent with very positive results in Australia and the UK where we grew in both cigarette and fine cut tobacco. Our enhanced sales agenda initially focused on our key strategic brands; the priority two years ago was to drive growth in these brands and we'll be building on our successes. We're also growing other core brands in the portfolio such as News, Bastos, Maxim and Fine. These brands have strong heritage and we have a number of initiatives underway to add to their growth momentum. Building Brands: Fine Cut Tobacco, Premium Cigars, Smokeless Tobacco Our world leadership in fine cut tobacco is a real strength of our business, particularly in the current economic climate. We know the category and the consumers better than anyone. Our performance reflects some great successes in the high growth make your own sector in core EU markets. We improved make your own volumes by 8 per cent; excluding Poland they were up 20 per cent. A number of strong brand performances are driving this growth, including JPS and Fairwind in Germany, West in the Netherlands and Ducados in Spain. We also grew volumes in papers and tubes by 4 per cent and 8 per cent respectively - adding to our margin generation from fine cut tobacco consumption. Our premium cigar division, which includes Habanos and other premium cigars, continues to perform well. We delivered very strong results in emerging markets through our luxury Cuban cigars, with excellent growth in China, Russia and the Middle East and we're also driving good growth in premium cigars in the USA. Limited edition launches continue to support sales and overall we increased volumes by 11 per cent and net revenues by 10 per cent, with emerging market volumes up 7 per cent and net revenues climbing 16 per cent. Our Scandinavian snus portfolio had another great year, building on what has been a strong track record of growth. Innovation: New Consumer Experiences We've made great progress with our innovation pipeline this year as we continue to focus on creating new consumer experiences. We're developing more concepts that can be rolled out across multiple markets to drive growth. Through our GlideTec pack we've developed an industry leading innovation built around the sociability of smoking enabling smokers to offer a cigarette with a one handed motion. This innovation provides smokers with choice and reinforces brand differentiation. Since its launch last year we've delivered sales of a billion cigarettes in 17 markets plus global duty free. GlideTec continues to improve the performance of our key strategic brands and strengthen the position of a number of brands in our portfolio with strong local heritage such as Lambert & Butler in the UK and Fortuna in Spain. We're also focused on growing share in high consumer growth segments. We launched a number of brands using crushball filter technology which allows smokers to determine the strength of the menthol flavour in each cigarette. We've been expanding our kingsize superslims, superslims and queen size variants in many markets and through Gauloises Blondes applying our blend expertise to launch additive free cigarette and fine cut tobacco products. Pricing and Customer Engagement Our success at building our brands is also about further developing our pricing and excise strategies. Price-mix doubled in the year to 7 per cent (2011: 3.0 per cent) driven by innovation and our key strategic brands. We've strengthened our pricing analysis in a number of markets and broadened the price options available to consumers with additional formats. This has improved both consumer choice and the quality of our growth. Maximising the availability and advocacy of our portfolio at the point of sale is an important part of our sales strategy. One of our centres of excellence is Australia where customer engagement has been integral to the share gains we made in the year. High Margin Profits Strong financial discipline is a hallmark of our business and we continue to optimise costs throughout the Company. We continue to invest for growth with an additional £200 million invested this year in brand and product initiatives and in people to support our sales growth agenda. Our diligent approach to balancing our investments and managing cost has enabled us to maintain strong tobacco operating margins at around 42 per cent. Maximising Cash Returns High margin sales generate strong cash flows that we use to reward our shareholders and reinvest to support our sales growth strategy. Cash conversion was 71 per cent, impacted by £0.5 billion working capital movements, in part reflecting the unwinding of a timing difference in our Italian logistics business and investment in our sales growth agenda. This included extending our leaf stock duration and new product launches. We've again delivered a strong dividend increase and have continued to steadily increase our dividends per share ahead of the growth in adjusted earnings per share. In addition, we spent £528 million during the year on our share buyback programme, acquiring 21.9 million shares. Our People and Our Values Our unique portfolio, our people and our values set us apart from other companies. Our values express what our business and our people stand for, guiding the way we work with each other and with our stakeholders, encouraging fresh thinking and new ways of driving success. The talent, commitment and energy of our 37,000 people around the world is inspiring and our thanks to them all for their achievements in the year. Creating Sustainable Value We've put consumers at the forefront of everything we do and applied that to a portfolio that offers consumers unrivalled choice. We'll continue to focus on building total tobacco brands and consumer experiences to deliver further high quality growth across our markets. We'll be driving revenue and profit growth in the EU whilst strengthening our position in the USA and targeting the significant growth opportunities that we have in our Rest of the World region. Our focus on cost optimisation and effective cash management supports our sales agenda and by building on the momentum we're generating we'll continue to create sustainable value for our shareholders. OPERATIONAL PERFORMANCE: TOBACCO Driving Quality Growth We focus on driving quality growth across our regions, building total tobacco brands that resonate with consumers and will deliver long-term sustainable sales growth. We're achieving this by consistently applying our sales growth drivers combined with our consumer understandings to realise the growth potential of our brands and products across our markets. Our versatile portfolio spans the tobacco spectrum, providing strength in all major consumer growth segments within cigarette, fine cut tobacco, cigar and smokeless. This means we're able to meet the needs of changing consumer preferences to maximise growth. In the developed markets of the EU our bias is on driving revenue and profit performance, whilst actively managing our market share positions.We focus on maximising returns by strategically balancing market shares, revenues and profits. The economic and regulatory climate in a number of developed markets continues to shape consumer choices. Many consumers are economising, further stimulating growth in value brands and products. We're well-positioned to continue to capitalise on this dynamic through our value cigarette brands and world leadership in fine cut tobacco, whilst also realising opportunities for our premium portfolio. Our Rest of the World focus is biased to quality volume and share growth. The region includes some developed markets such as Australia, but primarily comprises developing countries in Eastern Europe, Africa and the Middle East and Asia. In many of these countries there are consumers with rising disposable incomes who are increasingly demanding premium brands, but there is also a value dynamic in place. Our investments are weighted towards supporting sales in this region and enhancing momentum behind our key strategic brands Davidoff, Gauloises, West and JPS. New cigarette formats like kingsize superslims and queen size are growing rapidly and we're increasing our share of consumption in these high growth segments. We're also focused on capitalising on the growing demand for our luxury Cuban cigars. Our Financial Performance We grew net revenue and adjusted operating profit in the EU, although challenging economic conditions affected results in some markets. In the UK we increased net revenues and adjusted operating profit by 8 per cent and in Germany net revenues were up over 3 per cent and adjusted operating profit grew by 2 per cent. Further weakness in market volumes in Spain affected our performance, although a strong sales mix meant our net revenues were flat and we grew our adjusted operating profits by over 6 per cent. However, further deterioration in the Spanish economy means that under IFRS accounting standards the value of intangibles previously allocated to Spain has been reduced by £1.2 billion. More detail is provided in our financial review. Despite macro-economic weakness in our Rest of EU region, we grew our net revenues by 2 per cent and adjusted operating profits by 1 per cent. Outside the EU we delivered net revenue growth of almost 5 per cent and increased adjusted operating profits by 3 per cent. In the Americas, where our primary market is the USA, our net revenue and adjusted operating profit both declined by 11 per cent. In the Rest of the World region we delivered an excellent performance. We grew our net revenues by just under 10 per cent and our adjusted operating profit by over 7 per cent. Volume Stick equivalents Cigarettes Fine cut tobacco Billions 2012 2011^1 2012 2011 2012 2011^1 UK 25.3 25.6 18.7 19.2 6.6 6.4 Germany 32.0 32.2 22.6 23.4 9.4 8.8 Spain 22.0 23.8 18.7 20.8 3.3 3.0 Rest of EU 74.7 80.3 53.4 57.8 21.3 22.5 Americas 10.8 12.8 10.3 12.3 0.5 0.5 Rest of the World 171.8 171.3 168.8 168.6 3.0 2.7 Total 336.6 346.0 292.5 302.1 44.1 43.9 ^1 ^Our 2011 volumes have been restated due to a change in the conversion factors used to convert fine cut tobacco volumes into stick equivalent volumes reflecting increasing consumption patterns of expanded tobacco. Net Revenue ^2 Change at Foreign Constant constant exchange currency currency £ million 2012 2012 growth % 2011 UK 936 - 67 7.7 869 Germany 861 (47) 29 3.3 879 Spain 470 (26) (1) (0.2) 497 Rest of EU 1,534 (94) 36 2.3 1,592 Americas 660 12 (83) (11.4) 731 Rest of the World 2,544 (34) 233 9.9 2,345 Total 7,005 (189) 281 4.1 6,913 Adjusted Operating Profit ^2 Change at Foreign Constant constant exchange currency currency £ million 2012 2012 growth % 2011 UK 627 3 47 8.1 577 Germany 448 (22) 9 2.0 461 Spain 202 (11) 13 6.5 200 Rest of EU 626 (40) 8 1.2 658 Americas 214 6 (26) (11.1) 234 Rest of the World 872 20 58 7.3 794 Total 2,989 (44) 109 3.7 2,924 ^2 ^We focus on adjusted, or non-GAAP measures which management uses to run and control our business. UK: Market context In the UK we estimate that the overall duty paid market declined by 3 per cent, with cigarettes down by 6 per cent and fine cut tobacco up by 8 per cent. The overall duty paid market continued to be impacted by significant duty increases that have taken place during the last two years. UK: Performance Highlights Innovation continues to strengthen our UK portfolio and support our leading Lambert & Butler brand franchise. During the year we rolled-out GlideTec packs nationally, Lambert & Butler Profile (queen size cigarettes) and Lambert & Butler Fresh Burst (with a crushball menthol filter) to strengthen the brand's position and enhance our sales mix. We also continued to focus on the performance of our value brands JPS Silver and Windsor Blue. These brands grew with our overall cigarette market share broadly held at 45.0 per cent. In September, we strengthened the premium offerings within our portfolio with the launch of Davidoff iD cigarettes and Montecristo mini cigars. Our fine cut tobacco share was 47.4 per cent, reflecting declines in Golden Virginia and Drum although we delivered further positive performances from JPS and Gold Leaf and grew our volumes and profits. Germany: Market context In Germany we estimate that the overall market was broadly stable. Cigarette volumes were down 2 per cent and fine cut tobacco volumes were up 3 per cent, with strong growth in make your own tobacco, up by 5 per cent. Germany: Performance Highlights Our cigarette market share declined in the year to 25.8 per cent partly due to West which was impacted by further downtrading. However our share has been on an improving trend during the second half due to the success of a number of portfolio initiatives. The sales momentum we're generating has been driven by the launch of JPS GlideTec and several limited editions of Gauloises Blondes. We're making excellent progress in fine cut tobacco, leveraging our expertise to capitalise on growing consumer demand. JPS and Route 66 make your own tobacco are performing particularly well, up by 28 per cent and 16 per cent respectively, which combined with the success of the Fairwind brand launched in March, has improved our overall fine cut tobacco share to 22.3 per cent. Spain: Market Context Economic conditions remain difficult in Spain; high unemployment and increasing government austerity measures are placing further pressures on consumers and the duty paid tobacco market, with illicit trade a growing problem. Against this backdrop, we estimate that the overall duty paid market declined by 10 per cent, with cigarettes down 13 per cent and fine cut tobacco up 17 per cent. As explained in our financial review, the macro economic indicators have resulted in us taking a non-cash impairment charge of £1.2 billion during the year. Spain: Performance Highlights We are the number one tobacco company in Spain, with leading positions in all tobacco categories. We continue to strengthen our leadership by evolving our portfolio to reflect changing consumer preferences. Fortuna is a brand with a rich heritage in Spain and we're improving its cigarette share performance through a number of initiatives including Fortuna GlideTec, Fortuna 24 and Fortuna Redline. Consumers have also responded very well to new Nobel formats, with Nobel Style and Nobel Slims supporting the brand's overall growth. We've built on the momentum behind Fortuna and Nobel and have grown our domestic blonde cigarette share to 28.3 per cent. In addition, we enhanced our portfolio with the launch of Davidoff iD in June. In fine cut tobacco we achieved excellent growth with our market share up to 41.6 per cent. Our strong performance was driven by the ongoing success of Ducados Rubio and Fortuna fine cut tobacco products, reflecting our focus on building brands across the tobacco spectrum. Rest of EU: Regional Context We estimate that overall duty paid regional volumes were down by 3 per cent, reflecting cigarette market declines of 5 per cent and fine cut tobacco growth of 6 per cent. Rest of EU: Performance Highlights We've been actively managing our portfolio in France, our largest and most profitable market in this region, with cigarette innovations including Gauloises Tactil (in a GlideTec pack) and Gauloises D-clic (with a crushball filter) supporting our recent cigarette market share improvements and profit growth. Our market shares are also on an improving trend in other markets such as the Netherlands and Czech Republic, and we've delivered further market share growth elsewhere in the region including in Italy and Portugal. In fine cut tobacco, overall regional volumes were held back by significant growth in non-duty paid volumes in Poland. JPS grew by 7 per cent, achieving particular success in make your own tobacco, reflecting our success in optimising performance in high consumer growth segments. Elsewhere we grew our fine cut tobacco shares for the year in Austria and Belgium and our shares in other markets such as France and Hungary have been on an improving trend in recent months. In Scandinavia, our snus business delivered another exceptional performance with volumes up by 53 per cent and our market shares in Sweden and Norway increasing to 7.2 per cent and 27.0 per cent respectively. Americas: Market Context In our Americas region, our focus is on the USA which remains very competitive with consumer dynamics focused around value brands. We estimate the overall cigarette market was down by 4 per cent. Americas: Performance Highlights We completed the integration of our cigarette and mass market cigar sales forces during the year and are refocusing our business with a new management team to drive growth in key states. Through customer engagement we're strengthening retailer partnerships and we've stabilised USA Gold and Sonoma shares as a result of a new cigarette pricing strategy that was rolled out across 19 states in the summer after a successful trial phase. The excellent performance of our premium cigar portfolio meant we improved volumes by 11 per cent and revenues by more than 10 per cent and we'll be building on this strong growth going forward. Rest of the World: Regional Context Our Rest of the World region encompasses diverse markets, providing us with huge growth opportunities particularly with our key strategic brands Davidoff, Gauloises Blondes, West and JPS. We're generating significant momentum behind these brands, growing regional volumes by 14 per cent and net revenue by 10 per cent. Rest of the World: Performance Highlights In Asia-Pacific, we've grown our profits by 17 per cent and made excellent progress in our market shares in several countries including Taiwan, Vietnam, Australia and New Zealand. In Taiwan, we launched Davidoff iD in July and growth in West took our overall market share to 11.5 per cent. In Australia JPS continued to grow strongly driving our cigarette market share up to 19.4 per cent and our fine cut tobacco share up to 60.7 per cent. Bastos grew volumes in the region by 10 per cent with an excellent performance in Vietnam and Laos. Across Eastern Europe innovative formats of our brands continue to grow, particularly in the popular kingsize superslims and queen size cigarette segments and in both Russia and Ukraine, we launched Davidoff iD. We grew Davidoff, Style and West in Ukraine which supported growth in our cigarette share in recent months. In Russia, we also grew Davidoff, Style and West supported by strong growth from Maxim although our overall market share was down slightly. In Africa and the Middle East we grew our overall volumes by 6 per cent and made excellent progress with Gauloises Blondes with regional volumes up by 20 per cent and continued strong growth in Algeria and Morocco. In Africa we grew volumes of Fine by 14 per cent, with particular success in Cote D'Ivoire, Chad and Congo. In the Middle East Davidoff and West made strong gains, particularly with innovative formats including kingsize superslims and slims in Saudi Arabia and we recently launched Davidoff iD. We delivered another strong emerging market performance across our luxury Cuban cigar portfolio which includes Montecristo, Cohiba and Romeo y Julieta. Limited editions have continued to support the excellent growth momentum we're achieving; net revenues were up 13 per cent in China, 38 per cent in Russia and 19 per cent in the Middle East region. Building on our Growth Momentum Our focus in 2013 remains on building total tobacco brands that generate long-term quality growth. In our developed markets such as those in the EU and Australia, consumers will continue to seek value and we have the brands and products to capitalise on this trend and drive revenue and profit growth, providing our consumers with unrivalled choice and value. We're also seeking to further build our portfolio for those consumers looking for premium brands and products. We see significant growth opportunities in our Rest of the World region across Eastern Europe, Africa and the Middle East and Asia-Pacific and we'll continue to invest to support sustainable growth, building on the strong momentum of Davidoff, Gauloises Blondes, and West. Cigarette Market Shares ^1 % 2012 2011 Algeria 15.2 12.2 Australia 19.4 19.1 France ^3 22.5 22.6 Germany 25.8 26.6 Greece 11.5 11.2^2 Ireland 22.9 23.8 Italy 2.5 2.2 Morocco 81.2 83.1 Netherlands 11.4 11.4 Poland 23.0 25.0 Portugal 10.3 8.0 Russia 9.3 9.4^2 Spain^3 28.3 28.1 Taiwan 11.5 11.3 Turkey 3.6 3.3 UK 45.0 45.1 Ukraine 22.0 22.5^2 USA 3.4 3.9 Vietnam 10.3 9.8 Fine Cut Tobacco Market Shares ^1 % 2012 2011 Australia 60.7 59.9 Belgium 16.1 14.7^2 France 21.2 21.4^2 Germany 22.3 20.4^2 Netherlands 45.1 46.3^2 Poland 55.4 60.1 Spain 41.6 40.3^2 UK 47.4 51.0 ^ ^1 Imperial Tobacco estimates ^2 Restated due to change of source or basis ^3 Domestic blonde market share OPERATIONAL PERFORMANCE: LOGISTICS Logistics Overview Our logistics business has operations in Spain, France, Italy, Portugal and Poland and is one of the largest of its kind in Europe. We make more than 40 million deliveries every year and specialise in different sectors and channels. There are two key aspects to our business: tobacco and non-tobacco logistics. We offer our customers a comprehensive, high quality logistics service encompassing order taking, storage and stock management, order preparation, transport and distribution, invoicing and collection and customer services. We reach a wide network of 300,000 points of sale in the European countries we service, including tobacconists, convenience stores, grocery stores, kiosks and bookshops, pharmacies, hospitals and petrol stations. Logistics Performance Highlights Our logistics business delivered a good performance in a challenging operating environment. Distribution fees were £872 million and on a constant currency basis we grew our adjusted operating profit by 2 per cent to £176 million. We delivered a good performance in tobacco logistics with cost saving initiatives and tobacco price increases, offsetting tobacco volume declines. In non-tobacco logistics, we have continued to focus on maintaining our profitability while looking for opportunities to profitably grow our business. Our pharma business grew sales as a result of market share gains and the development of our direct distribution business. Our lottery business grew by adding new points of sale to the network and launching new games. Our wholesale business also performed well and we made further efficiency gains in our transport business. Our focus remains on continuing to identify and develop growth opportunities while ensuring all aspects of our logistics operations are effectively and efficiently structured to drive success in a trading environment that we expect to remain challenging in 2013. FINANCIAL REVIEW The analysis of our financial results below focuses on our adjusted measures, which reflect the way in which we manage the business, and provides a useful comparison of business performance. The basis of our non-GAAP or adjusted measures is explained in our accounting policies in our summary financial statements. Revenue Tobacco net revenue increased by 4 per cent, with volume growth in our key strategic brands, cigars and smokeless tobacco, together with price increases in many of our markets offsetting overall volume declines. In a difficult operating environment logistics distribution fees were 1 per cent lower. Revenue Performance £ million 2012 2011 Tobacco revenue 21,161 21,277 Logistics revenue 8,368 8,911 Eliminations (955) (965) Group revenue 28,574 29,223 Tobacco net revenue 7,005 6,913 Logistics distribution fees 872 932 Group Earnings Performance Adjusted operating profit grew by 4 per cent reflecting a good performance in the majority of EU markets given current market conditions and excellent results in our Rest of the World region, partially offset by reductions in the Americas. Tobacco adjusted operating profit was up 4 per cent and Logistics adjusted operating profit was up by 2 per cent. After tax at an effective rate of 23.0 per cent (2011: 24.3 per cent), adjusted earnings per share grew by 8 per cent to 201.0 pence. Reported earnings per share were 68.1 pence (2011: 177.3 pence) additionally reflecting fair value and exchange movements on financial instruments, amortisation of acquired intangibles, an impairment of Spanish goodwill of £1.2 billion and other adjusting items. Group Earnings Performance Adjusted Reported £ million unless otherwise indicated 2012 2011 2012 2011 Operating profit Tobacco 2,989 2,924 1,447 2,577 Logistics 176 183 75 67 Eliminations (4) (4) (4) (4) Group operating profit 3,161 3,103 1,518 2,640 Net finance costs (535) (562) (437) (487) Profit before taxation 2,626 2,541 1,081 2,153 Taxation (604) (617) (382) (337) Profit for the year 2,022 1,924 699 1,816 Earnings per ordinary share (pence) 201.0 188.0 68.1 177.3 Group Results - Constant Currency Analysis Constant Constant currency change Foreign currency 2011 Exchange growth 2012 Change Tobacco net revenue 6,913 (189) 281 7,005 1.3% 4.1% Logistics distribution 932 (48) (12) 872 (6.4%) (1.3%) fees Tobacco adjusted 2,924 (44) 109 2,989 2.2% 3.7% operating profit Logistics adjusted 183 (10) 3 176 (3.8%) 1.6% operating profit Adjusted operating 3,103 (54) 112 3,161 1.9% 3.6% profit Adjusted net finance (562) 31 (4) (535) 4.8% (0.7%) costs Adjusted EPS 188.0p (1.6) 14.6 201.0 6.9% 7.8% Adjusting Items Acquisition accounting adjustments includes the release of a small number of provisions established on the acquisition of Altadis that are no longer required. Amortisation and impairment of acquired intangibles was £1,552 million (2011: £402 million) including a non-cash impairment charge in respect of Spanish intangibles. Net fair value and exchange gains on financial instruments providing commercial hedges included in reported net finance costs were £125 million (2011: £85 million). The net financing cost of post-employment benefits amounted to £27 million compared with £10 million in 2011. Restructuring costs of £101 million compared with £61 million in 2011 reflect a non-cash £43 million impairment of surplus properties and plant and machinery, and further costs in respect of US and European rationalisation including several factory closures during the year. The release of tax provisions of £137 million (2011: £205 million) due to the resolution of certain prior year tax matters outside of changes in estimates in the normal course of business significantly reduced our reported tax charge in 2012. Reconciliation of Adjusted Performance Measures Operating profit Net finance costs Earnings per share (£ million) (£ million) (pence) 2012 2011 2012 2011 2012 2011 Reported 1,518 2,640 (437) (487) 68.1 177.3 Acquisition accounting (10) - - - (0.9) - adjustments Amortisation and impairment of acquired intangibles 1,552 402 - - 149.0 32.1 Fair value and exchange (gains)/losses on financial instruments providing commercial hedges - - (125) (85) (10.4) (6.1) Post-employment benefits - - 27 10 1.8 0.6 net financing costs Restructuring costs 101 61 - - 7.2 4.3 Tax provision release - - - - (13.8) (20.2) Adjusted 3,161 3,103 (535) (562) 201.0 188.0 Spanish Intangibles At the end of the financial year we have written down part of the value of the intangible assets in our Spanish tobacco business, primarily reflecting further deterioration in Spanish economic indicators. Spain has been particularly affected by the euro crisis and a collapse in Spanish property prices, with high unemployment levels, regional and central government deficits, a banking sector bail-out, and the introduction of austerity measures. Under International Financial Reporting Standards (IFRS), goodwill and other intangible assets are attributed to the various cash generating units (CGUs) at the time of an acquisition. On the acquisition of Altadis in 2008 we allocated total acquired intangibles of £13.5 billion to CGUs, including £2.7 billion to our Spanish tobacco business. This allocation was made on the basis of the existing assets and our expectations for each CGU at that time. IFRS requires us to recognise a reduction in the value of intangible assets if our current expectations for an individual CGU do not fully support the value of intangible assets previously attributed to it. At the end of September 2011 the carrying value of our Spanish tobacco intangible assets was £2.8 billion. As we noted in our 2011 financial statements, the carrying value was sensitive to movements in a number of assumptions we are required to make when testing that the value remains appropriate. During 2012, and particularly in the second half of the financial year, the Spanish economy has deteriorated further, and we believe the timing of a recovery of the economy has receded while the current level of uncertainty has increased. In line with these developments we have updated our assumptions to reflect current market data for the purposes of impairment testing, and have consequently increased the discount rate applied to Spain and reduced the long-term growth rate. The effect of the macro-economic conditions and the current downward revision of longer term economic assumptions have together resulted in an impairment of £1.2 billion of the goodwill in our Spanish business. The impairment charge is a non-cash item and has been excluded from our adjusted results in line with our existing policy on non-GAAP measures. Taken as a whole, the Altadis acquisition has enhanced the Group's performance and generated returns in line with our expectations, strengthening our geographic spread and our brand and product portfolios, as well as generating significant cost synergies. Net Finance Costs Adjusted net finance costs were down from £562 million to £535 million despite the impact of a full year's share buyback and higher dividend payments. Reported net finance costs were £437 million (2011: £487 million). Our all in cost of debt was improved at 5.5 per cent (2011: 5.7 per cent) and our interest cover was 5.9 times (2011: 5.5 times). Net Finance Costs £ million 2012 2011 Net finance costs 437 487 Net fair value and exchange gains on financial instruments providing commercial hedges 125 85 Post-employment benefits net financing cost (27) (10) Adjusted net finance costs 535 562 Cash Flows and Financing Our reported net debt was £9.0 billion, down from £9.4 billion at 30 September 2011 due to fair value and exchange movements. Eliminating accrued interest, the fair value of derivatives providing commercial cash flow hedges and finance lease liabilities, our adjusted net debt was £8.8 billion (2011: £8.8 billion). Cash conversion was 71 per cent, impacted by £0.5 billion working capital movements, in part reflecting the unwinding of a timing difference in our Italian logistics business and our investment in our sales growth agenda.. These include extending our leaf stock duration and new product launches. During the year we increased returns to our shareholders to £1.5 billion (2011: £1.1 billion), comprising £0.5 billion of share buybacks (2011: £0.2 billion) and dividend payments of £1.0 billion (2011: £0.9 billion). The denomination of our closing adjusted net debt was 45 per cent euro, 10 per cent US dollar and 45 per cent sterling. As at 30 September 2012 we had committed financing facilities in place of around £12.5 billion. Some 25 per cent was bank facilities with the balance raised through capital markets. We remain fully compliant with all our banking covenants and remain committed to retaining our investment grade ratings. Share Buyback Programme and Dividends We continued our share buyback programme and in the year we spent just over £0.5 billion, acquiring 21.9 million shares which are held as treasury shares. The average price paid was £24.02. At 30 September 2012, we held 77.8 million shares representing 7.3 per cent of our issued share capital. We intend to continue the buyback programme at around £500 million per annum. The Board has declared a final dividend of 73.9 per share. This brings the total dividend for the year to 105.6 pence, an increase of 11 per cent over 2011, ahead of the growth in adjusted earnings per share and in line with our dividend policy. Finance Reporting The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS. Financial Statements The figures and financial information for the year ended 30 September 2012 do not constitute the statutory financial statements for that year. Those financial statements have not yet been delivered to the Registrar, nor have the Auditors yet reported on them. The financial statements have been prepared in accordance with our accounting policies published in our financial statements available on our website www.imperial-tobacco.com. Consolidated Income Statement for the year ended 30 September £ million unless otherwise indicated 2012 2011 Revenue 28,574 29,223 Duty and similar items (13,902) (14,037) Other cost of sales (9,178) (9,736) Cost of sales (23,080) (23,773) Gross profit 5,494 5,450 Distribution, advertising and selling costs (2,005) (2,006) Impairment of acquired intangibles (1,187) - Other expenses (784) (804) Administrative and other expenses (1,971) (804) Operating profit 1,518 2,640 Investment income 1,036 785 Finance costs (1,473) (1,272) Net finance costs (437) (487) Profit before taxation 1,081 2,153 Taxation (382) (337) Profit for the year 699 1,816 Attributable to: Owners of the parent 678 1,796 Non-controlling interests 21 20 Earnings per ordinary share (pence) - Basic 68.1 177.3 - Diluted 67.9 176.8 Consolidated Statement of Comprehensive Income for the year ended 30 September £ million 2012 2011 Profit for the year 699 1,816 Other comprehensive income Exchange movements (523) (127) Current tax on exchange movements 6 - Net actuarial (losses)/gains on retirement benefits (404) 41 Deferred tax relating to net actuarial losses/(gains) on 96 (21) retirement benefits Other comprehensive income for the year, net of tax (825) (107) Total comprehensive income for the year (126) 1,709 Attributable to: Owners of the parent (144) 1,692 Non-controlling interests 18 17 Total comprehensive income for the year (126) 1,709 Reconciliation from operating profit to adjusted operating profit £ million 2012 2011 Operating profit 1,518 2,640 Acquisition accounting adjustments (10) - Amortisation of acquired intangibles 365 402 Impairment of acquired intangibles 1,187 - Restructuring costs 101 61 Adjusted operating profit 3,161 3,103 Reconciliation from net finance costs to adjusted net finance costs £ million 2012 2011 Net finance costs (437) (487) Net fair value and exchange gains on financial instruments providing commercial hedges (125) (85) Post-employment benefits net financing cost 27 10 Adjusted net finance costs (535) (562) Consolidated Balance Sheet at 30 September £ million 2012 2011 Non-current assets Intangible assets 17,609 20,487 Property, plant and equipment 2,025 2,038 Investments in associates 16 18 Retirement benefit assets - 5 Trade and other receivables 98 100 Derivative financial instruments 636 429 Deferred tax assets 142 102 20,526 23,179 Current assets Inventories 3,132 3,055 Trade and other receivables 3,029 2,897 Current tax assets 55 42 Cash and cash equivalents 631 1,171 Derivative financial instruments 266 223 7,113 7,388 Total assets 27,639 30,567 Current liabilities Borrowings (1,234) (2,104) Derivative financial instruments (182) (301) Trade and other payables (7,231) (7,617) Finance lease liabilities (20) (1) Current tax liabilities (372) (434) Provisions (103) (163) (9,142) (10,620) Non-current liabilities Borrowings (8,333) (8,076) Derivative financial instruments (729) (760) Trade and other payables (18) (19) Finance lease liabilities - (22) Deferred tax liabilities (1,877) (2,056) Retirement benefit liabilities (1,046) (759) Provisions (410) (545) (12,413) (12,237) Total liabilities (21,555) (22,857) Net assets 6,084 7,710 Equity Share capital 107 107 Share premium 5,833 5,833 Retained earnings (150) 956 Exchange translation reserve 245 759 Equity attributable to owners of the parent 6,035 7,655 Non-controlling interests 49 55 Total equity 6,084 7,710 Consolidated Statement of Changes in Equity for the year ended 30 September Equity attrib- utable to Non- Exchange owners control- Share Share Retained translation of the ling Total £ million capital premium earnings reserve parent interests equity At 1 October 107 5,833 956 759 7,655 55 7,710 2011 Profit for the - - 678 - 678 21 699 year Exchange - - - (520) (520) (3) (523) movements Current tax on exchange movements - - - 6 6 - 6 Net actuarial losses on retirement benefits - - (404) - (404) - (404) Deferred tax relating to net actuarial losses on retirement - - 96 - 96 - 96 benefits Other - - (308) (514) (822) (3) (825) comprehensive income Total - - 370 (514) (144) 18 (126) comprehensive income Transactions with owners Cash from employees on maturity/ exercise of - - 8 - 8 - 8 share schemes Costs of employees' services compensated by share schemes - - 20 - 20 - 20 Current tax on share-based payments - - 1 - 1 - 1 Deferred tax on share-based payments - - 1 - 1 - 1 Changes in non-controlling interests - - 5 - 5 (5) - Increase in own shares held as treasury - - (528) - (528) - (528) shares Dividends paid - - (983) - (983) (19) (1,002) At 30 September 107 5,833 (150) 245 6,035 49 6,084 2012 At 1 October 107 5,833 206 883 7,029 60 7,089 2010 Profit for the - - 1,796 - 1,796 20 1,816 year Exchange - - - (124) (124) (3) (127) movements Net actuarial gains on retirement - - 41 - 41 - 41 benefits Deferred tax relating to net actuarial gains on retirement - - (21) - (21) - (21) benefits Other - - 20 (124) (104) (3) (107) comprehensive income Total - - 1,816 (124) 1,692 17 1,709 comprehensive income Transactions with owners Purchase of shares by Employee Share (22) (22) - (22) Ownership Trusts Cash from employees on maturity/ exercise of - - 4 - 4 - 4 share schemes Costs of employees' services compensated by share schemes - - 26 - 26 - 26 Increase in own shares held as treasury shares in - - (182) - (182) ‑ (182) shareholdings Dividends paid - - (892) - (892) (22) (914) At 30 September 107 5,833 956 759 7,655 55 7,710 2011 Consolidated Cash Flow Statement for the year ended 30 September £ million 2012 2011 Cash flows from operating activities 2,119 2,556 Cash flows from investing activities Interest received 15 18 Purchase of property, plant and equipment (300) (341) Proceeds from sale of property, plant and equipment 21 21 Purchase of intangible assets - software (24) (22) Net cash used in investing activities (288) (324) Cash flows from financing activities Interest paid (515) (570) Cash from employees on maturity/exercise of share schemes 8 4 Purchase of shares by Employee Share Ownership Trusts - (22) Settlement of exchange rate derivative financial instruments (275) (44) Increase in borrowings 1,335 1,785 Repayment of borrowings (1,486) (1,837) Decrease/(increase) in collateralisation deposits 196 (34) Finance lease payments (2) (2) Purchase of treasury shares (528) (182) Dividends paid to non-controlling interests (19) (22) Dividends paid to owners of the parent (983) (892) Net cash used in financing activities (2,269) (1,816) Net (decrease)/increase in cash and cash equivalents (438) 416 Cash and cash equivalents at start of year 1,171 773 Effect of foreign exchange rates on cash and cash equivalents (102) (18) Cash and cash equivalents at end of year 631 1,171 Notes to the Financial Statements 1. Segment Information Imperial Tobacco comprises two distinct businesses - Tobacco and Logistics. In addition to regularly reviewing results and plans for the Tobacco and Logistics businesses, the Operating Executive regularly reviewed during the year the performance and plans of the Tobacco business analysed on a geographic basis, reflecting the importance of certain individual markets and geographic groupings. The segments presented below are therefore the Group's six Tobacco regions and the Logistics business. The information provided to the Operating Executive is used as the basis of the segment revenue and profit disclosures provided below, with the geographic analysis of Tobacco based on the location of customers, and central Group costs allocated consistently based on management's assessment of the level of support provided. The main measure of profit used by the Operating Executive to assess performance is adjusted operating profit. Segment balance sheet information is not provided to the Operating Executive. The Tobacco business comprises the manufacture, marketing and sale of tobacco and tobacco-related products, including sales to (but not by) the Logistics business. The Logistics business comprises the distribution of tobacco products for tobacco product manufacturers, including Imperial Tobacco, as well as a wide range of non-tobacco products and services. The Logistics business is run on an operationally neutral basis ensuring all customers are treated equally, and consequently transactions between the Tobacco and Logistics businesses are undertaken on an arm's length basis reflecting market prices for comparable goods and services. For the purposes of the analysis below, Rest of European Union comprises the EU member states plus Norway, Iceland, Liechtenstein and Switzerland. The Cuban joint ventures are included in the Rest of the World. All of the Logistics business is located in the European Union. Tobacco £ million unless otherwise indicated 2012 2011 Revenue 21,161 21,277 Net revenue 7,005 6,913 Operating profit 1,447 2,577 Adjusted operating profit 2,989 2,924 Adjusted operating margin % 42.7 42.3 Logistics £ million unless otherwise indicated 2012 2011 Revenue 8,368 8,911 Distribution fees 872 932 Operating profit 75 67 Adjusted operating profit 176 183 Adjusted distribution margin % 20.2 19.6 Revenue 2012 2011 Total External Total External £ million revenue revenue revenue revenue Tobacco UK 5,390 5,390 5,030 5,030 Germany 3,931 3,931 4,147 4,147 Spain 470 32 497 56 Rest of European Union 5,015 4,498 5,469 4,945 Americas 1,223 1,223 1,408 1,408 Rest of the World 5,132 5,132 4,726 4,726 Total Tobacco 21,161 20,206 21,277 20,312 Logistics 8,368 8,368 8,911 8,911 Eliminations (955) - (965) - Total Group 28,574 28,574 29,223 29,223 Tobacco net revenue £ million 2012 2011 UK 936 869 Germany 861 879 Spain 470 497 Rest of European Union 1,534 1,592 Americas 660 731 Rest of the World 2,544 2,345 Total Tobacco 7,005 6,913 Adjusted operating profit and reconciliation to profit before tax £ million 2012 2011 Tobacco UK 627 577 Germany 448 461 Spain 202 200 Rest of European Union 626 658 Americas 214 234 Rest of the World 872 794 Total Tobacco 2,989 2,924 Logistics 176 183 Eliminations (4) (4) Adjusted operating profit 3,161 3,103 Acquisition accounting adjustments - Tobacco 10 - Amortisation of acquired intangibles - Tobacco (283) (299) Amortisation of acquired intangibles - Logistics (82) (103) Impairment of acquired intangibles - Tobacco (1,187) - Restructuring costs - Tobacco (82) (48) Restructuring costs - Logistics (19) (13) Operating profit 1,518 2,640 Net finance costs (437) (487) Profit before tax 1,081 2,153 2. Impairment of Acquired Intangibles The Spanish economy has been particularly affected by the euro crisis and the collapse in Spanish property prices, with high unemployment levels, regional and central government deficits, a banking sector bail-out, and the introduction of austerity measures. During 2012, and particularly in the second half of the financial year, Spanish economic indicators have deteriorated further, and we believe the timing of a recovery of the economy has receded while the current level of uncertainty has increased. In line with these developments we have updated our assumptions to reflect current market data for the purposes of impairment testing, and have consequently increased the discount rate applied to Spain to 13.1 per cent (from 10.6 per cent last year) and reduced the long-term growth rate to 1.5 per cent (from 2.7 per cent last year). The effect of the macro-economic conditions and the current downward revision of longer term economic assumptions have together resulted in an impairment of £1.2 billion of the goodwill in our Spanish business. Further impairment of our Spanish intangible assets could result in the event of an increase in the discount rate or a reduction in the initial or long-term growth rates, or a reduction in the value of overall cash flows. An increase of 50 basis points in the discount rate would result in further impairment of £70 million, a reduction in the initial growth rate of 50 basis points in further impairment of £35 million, and a reduction of 50 basis points in the long-term growth rate in a further impairment of £45 million. A reduction of 5 per cent in overall cash flows would result in a further impairment of £90 million. 3. Restructuring Costs £ million 2012 2011 Employment related 28 12 Asset impairments 43 27 Other charges 30 22 101 61 Restructuring costs in 2012 and 2011 included impairments of surplus properties in Spain to reflect current property market conditions, amounts related to integration of our American businesses, manufacturing rationalisation in Europe, and the streamlining of parts of our Logistics operations. During 2012 we closed our factories in Berlin, Palazuelo and Menen, rationalised our Asian administrative offices, and closed our office in Farnham Royal in readiness for moving to our new purpose-built Headquarters in Bristol in 2013. The net charge of £101 million in 2012 (2011: £61 million) included £29 million (2011: £30 million) of unused restructuring provisions reversed during the period, £33 million (2011: £30 million) of additional restructuring provisions and £43 million (2011: £27 million) impairment of tangible assets. The remaining charge of £54 million (2011: £34 million) was recorded directly in the income statement as incurred as these costs did not meet the provisioning requirements of IAS 37 at previous reporting periods. Restructuring costs are included within administrative and other expenses in the consolidated income statement. 4. Net Finance Costs £ million 2012 2011 Interest on bank deposits (15) (18) Expected return on retirement benefit assets (168) (178) Fair value gains on derivative financial instruments providing (761) (445) commercial hedges Exchange gains on financing activities (92) (144) Investment income (1,036) (785) Interest on bank and other loans 550 580 Interest on retirement benefit liabilities 187 180 Unwind of discount on redundancy and social plans 8 8 Fair value losses on derivative financial instruments providing 723 428 commercial hedges Fair value losses on derivative financial instruments hedging 5 76 underlying borrowings Finance costs 1,473 1,272 Net finance costs 437 487 Reconciliation from reported net finance costs to adjusted net finance costs £ million 2012 2011 Reported net finance costs 437 487 Fair value gains on derivative financial instruments providing 761 445 commercial hedges Fair value losses on derivative financial instruments providing (723) (428) commercial hedges Exchange gains on underlying borrowings 92 144 Fair value losses on derivative financial instruments hedging (5) (76) underlying borrowings Net fair value and exchange gains on financial instruments providing commercial hedges 125 85 Expected return on retirement benefit assets 168 178 Interest on retirement benefit liabilities (187) (180) Unwind of discount on redundancy and social plans (8) (8) Post-employment benefit net financing cost (27) (10) Adjusted net finance costs 535 562 5. Taxation Analysis of charge in the year £ million 2012 2011 Current tax UK corporation tax at 25% (2011: 27%) being the average rate for (112) (29) the year Overseas taxation 490 350 Total current tax 378 321 Deferred tax Origination and reversal of temporary differences 4 16 Total tax charged to the income statement 382 337 During the year ended 30 September 2012 certain outstanding matters were resolved with tax authorities. The reported tax charge for the period includes a release of £137 million (2011: £205 million) of tax provisions following resolution of these matters (outside of changes in estimates in the normal course of business). This significant one-off tax provision credit is excluded from the adjusted tax charge to aid comparability and understanding of the Group's performance in accordance with our stated policy on the use of adjusted measures. Reconciliation from reported taxation to adjusted taxation The table below shows the tax impact of the adjustments made to reported profit before tax in order to arrive at the adjusted measure of earnings disclosed in note 7. £ million 2012 2011 Reported taxation 382 337 Tax on acquisition accounting adjustments (1) - Deferred tax on amortisation of acquired intangibles 69 77 Tax on net fair value and exchange gains on financial instruments providing commercial hedges (21) (23) Tax on post-employment benefits net financing cost 9 4 Tax on restructuring costs 29 17 Tax provisions released 137 205 Adjusted tax charge 604 617 Factors affecting the tax charge for the year The tax on the Group's profit before tax differs from the theoretical amount that would arise using the average UK corporation tax rate for the year of 25 per cent (2011: 27 per cent) as follows: £ million 2012 2011 Profit before tax 1,081 2,153 Tax at the UK corporation tax rate of 25% (2011: 27%) 270 581 Tax effects of: Differences in effective tax rates on overseas earnings (145) (58) Impairment of deferred tax assets 55 - Permanent differences 45 16 Non-deductible goodwill impairment 296 - Tax provisions released (137) (205) Adjustments in respect of prior periods (2) 3 Total tax charged to the income statement 382 337 Movement on current tax account £ million 2012 2011 At 1 October (392) (602) Charged to the income statement (378) (321) Credited to other comprehensive income 6 - Credited to equity 1 - Cash paid 442 529 Exchange movements 8 1 Other movements (4) 1 At 30 September (317) (392) 6. Dividends Dividend per share in respect of financial year Pence 2012 2011 2010 Interim 31.7 28.1 24.3 Final 73.9 67.0 60.0 Total 105.6 95.1 84.3 Interim dividends are paid and recognised in the second half of the year, and final dividends in respect of a year are paid and recognised in the following financial period. Amounts recognised as distributions to ordinary equity holders in the year £ million 2012 2011 Final dividend paid in the period in respect of previous financial 669 608 year Interim dividend 314 284 983 892 The proposed final dividend for the year ended 30 September 2012 of 73.9p per share amounts to a proposed final dividend payment of £729 million based on the number of shares ranking for dividend at 30 September 2012, and is subject to shareholder approval. If approved, the total dividend paid in respect of 2012 will be £1,043 million (2011: £953 million). 7. Earnings Per Share Basic earnings per share is based on the profit for the year attributable to the owners of the parent and the weighted average number of ordinary shares in issue during the year excluding shares held to satisfy the Group's employee share schemes and shares purchased by the Company and held as treasury shares. Diluted earnings per share have been calculated by taking into account the weighted average number of shares that would be issued if rights held under the employee share schemes were exercised. No instruments have been excluded from the calculation for any period on the grounds that they are anti-dilutive. £ million 2012 2011 Earnings: basic and diluted 678 1,796 Millions of shares Weighted average number of shares: Shares for basic earnings per share 995.4 1,013.0 Potentially dilutive share options 2.9 3.0 Shares for diluted earnings per share 998.3 1,016.0 Pence Basic earnings per share 68.1 177.3 Diluted earnings per share 67.9 176.8 Reconciliation from reported to adjusted earnings and earnings per share 2012 2011 Earnings Earnings £ million unless otherwise indicated per share Earnings per share Earnings Reported basic 68.1p 678 177.3p 1,796 Acquisition accounting adjustments (0.9)p (9) -p - Amortisation of acquired intangibles 29.7p 296 32.1p 325 Impairment of acquired intangibles 119.3p 1,187 -p - Net fair value and exchange gains on financial instruments providing commercial (10.4)p (104) (6.1)p (62) hedges Post-employment benefits net financing 1.8p 18 0.6p 6 cost Restructuring costs 7.2p 72 4.3p 44 Tax provisions released (13.8)p (137) (20.2)p (205) Adjusted 201.0p 2,001 188.0p 1,904 Adjusted diluted 200.4p 2,001 187.4p 1,904 8. Cash Flows from Operating Activities £ million 2012 2011 Profit for the year 699 1,816 Adjustments for: Taxation 382 337 Investment income (1,036) (785) Finance costs 1,473 1,272 Share of post-tax loss of associates - 1 Depreciation, amortisation and impairment 1,762 598 Profit on disposal of property, plant and equipment - (1) Loss on disposal of software 1 2 Post-employment benefits (74) (45) Costs of employees' services compensated by share schemes 20 26 Movement in provisions (161) (130) Operating cash flows before movement in working capital 3,066 3,091 Increase in inventories (305) (39) (Increase)/decrease in trade and other receivables (285) 80 Increase/(decrease) in trade and other payables 85 (47) Movement in working capital (505) (6) Taxation paid (442) (529) Net cash flows from operating activities 2,119 2,556 9. Analysis of Net Debt The movements in cash and cash equivalents, borrowings, derivative financial instruments and finance lease liabilities in the year were as follows: Cash and Non- Finance Derivative cash Current current lease financial £ million equivalents borrowings borrowings liabilities instruments Total At 1 1,171 (2,104) (8,076) (23) (409) (9,441) October 2011 Cash flow (438) 729 (578) 2 79 (206) Accretion - 23 (13) - - 10 of interest Change in - - - - 321 321 fair values Exchange (102) 118 334 1 - 351 movements At 30 631 (1,234) (8,333) (20) (9) (8,965) September 2012 Adjusted net debt Management monitors the Group's borrowing levels using adjusted net debt which excludes interest accruals, the fair value of derivative financial instruments providing commercial cash flow hedges and finance lease liabilities. £ million 2012 2011 Reported net debt (8,965) (9,441) Accrued interest 287 297 Fair value of derivatives providing commercial hedges (94) 290 Finance lease liabilities 20 23 Adjusted net debt (8,752) (8,831) Reconciliation of fair value gain/loss on derivative financial instruments The movements in the carrying value of derivative financial instruments in the year were as follows: 2012 Fair value attributable to Fair value attributable to interest rate currency movements movements recognised in: recognised in: Comprehensive Income Income £ million income statement statement Total Derivative financial instruments Gains arising on - 122 639 761 commercial hedges (note 4) Losses arising on - (157) (566) (723) commercial hedges (note 4) Losses offsetting - (5) - (5) underling borrowings (note 4) Gains arising on instruments designated as net investment 288 - - 288 hedges The story has been truncated, 1<GO> to download the complete version.
Imperial Tobacco Gp IMT Final Results