| Europe | Asia-Pacific | Latin America | Africa and Middle East | America-Pacific | Elimination | Consolidated | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2007 £m | 2006 £m | 2007 £m | 2006 £m | 2007 £m | 2006 restated £m | 2007 £m | 2006 £m | 2007 £m | 2006 restated £m | 2007 £m | 2006 £m | 2007 £m | 2006 £m | |
| Revenue | ||||||||||||||
| External sales | 3,621 | 3,495 | 1,874 | 1,755 | 1,979 | 1,780 | 1,224 | 1,063 | 473 | 760 | 9,171 | 8,853 | ||
| Inter-segment sales | 225 | 526 | 22 | 27 | 585 | 332 | 15 | 24 | 847 | 909 | ||||
| Revenue | 3,846 | 4,021 | 1,896 | 1,782 | 2,564 | 2,112 | 1,239 | 1,087 | 473 | 760 | 10,018 | 9,762 | ||
| Results | ||||||||||||||
| Segment result before restructuring costs and net gains / (losses) on disposal of businesses and brands | 842 | 781 | 672 | 616 | 680 | 611 | 470 | 468 | 446 | 424 | 3,110 | 2,900 | ||
| Restructuring costs | (116) | (132) | (5) | (7) | (42) | (24) | (10) | (53) | (173) | (216) | ||||
| Net gains/(losses) on disposal of businesses and brands | 56 | 27 | 19 | 14 | 75 | 41 | ||||||||
| Segmental result | 782 | 676 | 667 | 609 | 680 | 611 | 447 | 444 | 436 | 385 | 3,012 | 2,725 | ||
| Unallocated costs | (107) | (103) | ||||||||||||
| Profit from operations | 2,905 | 2,622 | ||||||||||||
| Net finance costs | (269) | (289) | ||||||||||||
| Share of post-tax results of associates and joint ventures | 442 | 431 | ||||||||||||
| Profit on ordinary activities before taxation | 3,078 | 2,764 | ||||||||||||
| Taxation on ordinary activities | (791) | (716) | ||||||||||||
| Profit for the year | 2,287 | 2,048 | ||||||||||||
| Attributable to: | ||||||||||||||
| Shareholders’ equity | 2,130 | 1,896 | ||||||||||||
| Minority interests | 157 | 152 | ||||||||||||
| Unallocated costs represent net corporate costs not directly attributable to individual segments. | ||||||||||||||
| Other segment items | ||||||||||||||
| Capital expenditure | 245 | 232 | 70 | 59 | 110 | 102 | 72 | 69 | 32 | 51 | 529 | 513 | ||
| Depreciation and amortisation | 138 | 126 | 45 | 48 | 63 | 64 | 37 | 39 | 31 | 35 | 314 | 312 | ||
| Impairment, accelerated depreciation and amounts written off | 4 | 49 | 3 | 11 | 3 | 4 | 37 | 22 | 89 | |||||
| Assets | ||||||||||||||
| Segment assets before goodwill | 2,586 | 2,653 | 1,047 | 1,056 | 1,305 | 1,191 | 897 | 1,004 | 459 | 560 | (412) | (439) | 5,882 | 6,025 |
| Goodwill | 3,508 | 3,295 | 1,329 | 1,244 | 188 | 186 | 815 | 803 | 2,102 | 1,822 | 7,942 | 7,350 | ||
| Segment assets including goodwill (note 2b) | 6,094 | 5,948 | 2,376 | 2,300 | 1,493 | 1,377 | 1,712 | 1,807 | 2,561 | 2,382 | (412) | (439) | 13,824 | 13,375 |
| Investments in associates and joint ventures | 203 | 203 | 508 | 394 | 3 | 2 | 11 | 10 | 1,544 | 1,499 | 2,269 | 2,108 | ||
| Assets classified as held for sale | 5 | 27 | 1 | 1 | 2 | 36 | ||||||||
| Unallocated assets | 2,599 | 2,293 | ||||||||||||
| Total assets (Group balance sheet) | 18,728 | 17,776 | ||||||||||||
| Liabilities | ||||||||||||||
| Segment liabilities (note 2c) | 1,846 | 1,797 | 526 | 532 | 678 | 564 | 584 | 546 | 568 | 580 | (657) | (625) | 3,545 | 3,394 |
| Liabilities directly associated with assets classified as held for sale | 2 | 2 | ||||||||||||
| Unallocated liabilities | 8,083 | 7,694 | ||||||||||||
| Total liabilities (Group balance sheet) | 11,630 | 11,088 | ||||||||||||
The restructuring costs and net gains/(losses) on disposal of businesses and brands are explained in note 3(e) and note 3(f).
The 2006 analysis of revenue above has been restated to reflect changes in manufacturing operations.
Segment assets and segment liabilities include inter-company balances with entities reported as corporate liabilities and corporate assets in note 2(b) and note 2(c).
The segmental analysis of revenue is based on location of manufacture. Figures based on external sales by subsidiaries in each segment are as follows:
| 2007 £m | 2006 £m | |
|---|---|---|
| Europe | 3,655 | 3,545 |
| Asia-Pacific | 1,876 | 1,839 |
| Latin America | 1,983 | 1,791 |
| Africa and Middle East | 1,445 | 1,489 |
| America-Pacific | 1,059 | 1,098 |
| Segment revenue (Segmental analyses) | 10,018 | 9,762 |
| 2007 £m | 2006 £m | |
|---|---|---|
| Total assets (Group balance sheet) | 18,728 | 17,776 |
| Less | ||
| – investments in associates and joint ventures | 2,269 | 2,108 |
| – available-for-sale investments (Note 15) | 97 | 152 |
| – deferred tax assets | 262 | 273 |
| – interest receivable (Note 14) | 11 | 1 |
| – income tax receivable | 85 | 59 |
| – dividends receivable from associates (Note 14) | 53 | 48 |
| – derivatives in respect of net debt (Note 16) | 188 | 125 |
| – loans | 77 | 85 |
| – interest bearing cash and cash equivalents | 1,063 | 972 |
| – assets classified as held for sale | 36 | |
| – corporate assets | 763 | 578 |
| Segment assets (Segmental analyses) | 13,824 | 13,375 |
| 2007 £m | 2006 £m | |
|---|---|---|
| Total current and non-current liabilities (Group balance sheet) | 11,630 | 11,088 |
| Less | ||
| – borrowings (Note 21) | 6,923 | 6,626 |
| – deferred tax liabilities | 294 | 296 |
| – derivatives in respect of net debt (Note 16) | 179 | 79 |
| – dividends payable | 5 | 4 |
| – income tax payable | 227 | 292 |
| – interest payable (Note 23) | 4 | 12 |
| – liabilities directly associated with assets classified as held for sale | 2 | |
| – corporate liabilities | 451 | 385 |
| Segment liabilities (Segmental analyses) | 3,545 | 3,394 |
External revenue
| 2007 £m | 2006 £m | |
|---|---|---|
| Europe | 763 | 771 |
| Asia-Pacific | 547 | 456 |
| Latin America | 1 | 1 |
| Africa and Middle East | 9 | 20 |
| America-Pacific | 1,888 | 1,942 |
| 3,208 | 3,190 |
Post-tax results
| Segment result | Adjusted segment result* | |||
|---|---|---|---|---|
| 2007 £m | 2006 £m | 2007 £m | 2006 £m | |
| Europe | 48 | 46 | 48 | 46 |
| Asia-Pacific | 110 | 92 | 110 | 92 |
| Latin America | 1 | 1 | ||
| Africa and Middle East | 1 | 4 | 1 | 4 |
| America-Pacific | 282 | 289 | 289 | 285 |
| 442 | 431 | 449 | 427 | |
*Excluding brand impairments and exceptional tax credits (Note 5)
| 2007 £m | 2006 £m | |
|---|---|---|
| Wages and salaries | 1,301 | 1,233 |
| Social security costs | 164 | 159 |
| Other pension and retirement benefit costs (Note 12) | 60 | 112 |
| Share-based payments (Note 27) | 61 | 50 |
| 1,586 | 1,554 |
| 2007 £m | 2006 £m | |
|---|---|---|
| Intangibles including goodwill | ||
| – amortisation | 37 | 34 |
| – amounts written off | 6 | |
| Property, plant and equipment | ||
| – depreciation | 277 | 278 |
| – impairment and accelerated depreciation | 16 | 89 |
| 336 | 401 |
Impairment and accelerated depreciation in respect of property, plant and equipment arose in relation to the restructuring costs (see note (e) below) and, for 2006, in respect of the impairment of a business (see note (f) below). Goodwill arising on the acquisition of minority interests in Africa and Middle East in 2007 has been expensed as part of restructuring costs of that region.
This represents income arising from the Group’s activities which falls outside the definition of revenue and includes gains on the disposal of businesses and brands, property disposals, service fees and other shared costs charged to third parties, manufacturing fees and trademark income.
| 2007 £m | 2006 £m | |
|---|---|---|
| Research and development expenses (excluding employee benefit costs and depreciation) | 43 | 36 |
| Exchange differences | (18) | 7 |
| Rent of plant and equipment (operating leases) | ||
| – minimum lease payments | 25 | 25 |
| – contingent rents | 2 | 1 |
| Rent of property (operating leases) | ||
| – minimum lease payments | 64 | 61 |
| – sublease payments | 2 | 2 |
| Fees payable for audit services pursuant to legislation: | ||
| – fees payable to PricewaterhouseCoopers LLP for parent company and Group audit | 1.5 | 1.3 |
| – fees payable to other PricewaterhouseCoopers firms and associates for local statutory | ||
| and Group reporting audits | 6.7 | 6.1 |
| Audit fees payable to PricewaterhouseCoopers firms and associates | 8.2 | 7.4 |
| Audit fees payable to other firms | 0.5 | 0.6 |
| Total audit fees payable | 8.7 | 8.0 |
| Fees payable to PricewaterhouseCoopers firms and associates for other services: | ||
| – other services pursuant to statutory legislation | 0.3 | 0.2 |
| – tax advisory services | 3.7 | 4.3 |
| – tax compliance | 0.5 | 0.4 |
| – services relating to information technology | 0.3 | 0.1 |
| – other non-audit services | 0.8 | 0.3 |
| 5.6 | 5.3 |
The total fees payable to PricewaterhouseCoopers firms and associates included above are £13.8 million (2006: £12.7 million).
Total research and development costs including employee benefit costs and depreciation were £91 million (2006: £76 million).
These were the costs incurred as a result of a review of the Group’s manufacturing operations and organisational structure, including the initiative to reduce overheads and indirect costs, and are included in the profit from operations under the following headings:
| 2007 £m | 2006 £m | |
|---|---|---|
| Employee benefit costs | 84 | 100 |
| Depreciation and amortisation costs | 22 | 74 |
| Other operating expenses | 73 | 62 |
| Other operating income | (6) | (20) |
| 173 | 216 |
Restructuring costs in 2007 principally relate to costs associated with restructuring the operations in Italy and with the reorganisation of the business across the Europe and Africa and Middle East regions, as well as further costs related to restructurings announced in prior years. The restructuring costs in 2006 principally relate to manufacturing rationalisation in the Netherlands, with further costs for the earlier restructurings in the UK and in Canada.
Other operating income relates to gains on property disposals arising from the restructuring exercises.
On 10 March 2006, the Group’s Italian subsidiary signed an agreement to sell its cigar business, Toscano, to Maccaferri for €95 million. The sale was subject to regulatory and governmental approval and was completed on 19 July 2006. The sale resulted in the recognition of a loss of £19 million, reflecting an impairment charge of £15 million included in depreciation and amortisation costs in the profit from operations and £4 million of other costs included in other operating expenses in the profit from operations.
On 29 November 2006, the Group completed a trademark transfer agreement with Philip Morris International. Under this arrangement the Group sold its Muratti Ambassador brand in certain markets, as well as the L&M and Chesterfield trademarks in Hong Kong and Macao, while acquiring the Benson & Hedges trademark in certain African countries. These transactions resulted in a gain of £60 million included in other operating income in the profit from operations.
On 20 February 2007, the Group announced that it had agreed to sell its pipe tobacco trademarks to the Danish company, Orlik Tobacco Company A/S, for €24 million. The sale was completed during the second quarter and resulted in a gain of £11 million included in other operating income in the profit from operations. However, the Group has retained the Dunhill and Captain Black pipe tobacco brands.
On 23 May 2007, the Group announced that it had agreed to sell its Belgian cigar factory and associated brands to the cigars division of Skandinavisk Tobakskompagni AS. The sale includes a factory in Leuven as well as trademarks including Corps Diplomatique, Schimmelpennick, Don Pablo and Mercator. The transaction was completed on 3 September 2007 and a gain on disposal of £45 million is included in other operating income in the profit from operations.
On 1 October 2007, the Group agreed the termination of its license agreement with Philip Morris for the rights to the Chesterfield trademark in a number of countries in Southern Africa. This transaction resulted in a gain of £19 million included in other operating income in the profit from operations.
| 2007 | 2006 | |||
|---|---|---|---|---|
| £m | £m | £m | £m | |
| Finance costs | ||||
| – interest payable | 382 | 410 | ||
| – fair value changes | 143 | (212) | ||
| – exchange differences | (120) | 197 | ||
| – loss on net monetary position | 4 | |||
| 405 | 399 | |||
| Finance income | ||||
| – interest and dividend income | (111) | (122) | ||
| – exchange differences | (25) | 12 | ||
| (136) | (110) | |||
| Net finance costs | 269 | 289 | ||
| Net finance costs comprise: | ||||
| Interest payable | ||||
| – bank borrowings | 67 | 94 | ||
| – finance leases | 3 | 3 | ||
| – other | 312 | 313 | ||
| 382 | 410 | |||
| Interest receivable | (109) | (120) | ||
| Dividend income | (2) | (2) | ||
| (111) | (122) | |||
| Fair value changes | ||||
| – cash flow hedges transferred from equity | (26) | 4 | ||
| – fair value changes on hedged items | (6) | (113) | ||
| – fair value hedges | (14) | 39 | ||
| – ineffective portion of fair value hedges | 8 | 2 | ||
| – instruments not designated as hedges | 181 | (144) | ||
| 143 | (212) | |||
| Exchange differences | (145) | 209 | ||
| Loss on net monetary position | 4 | |||
| (2) | 1 | |||
| 269 | 289 | |||
Other interest payable includes interest on the bonds and notes detailed in note 21.
Included within the interest receivable above is £3 million (2006: £6 million) in respect of available-for-sale investments. Included within dividend income above is £1 million (2006: £2 million) in respect of available-for-sale investments.
Included within exchange differences above is a loss of £35 million (2006: £71 million loss) in respect of items subject to fair value hedges.