SABMiller plc. First half results. 19 November Graham Mackay, Chief Executive Malcolm Wyman, CFO. Six months ended 30 September 2009

Similar documents
SABMiller plc. F09 annual results. 14 May Graham Mackay, Chief Executive Malcolm Wyman, CFO. Year ended 31 March 2009

SABMiller plc. F 12 first half results US call Six months ended September 30, November 17, 2011

SABMiller plc. Interim results Half year ended 30 September November 2005 also available on website

SABMiller plc. Full year results Twelve months ended 31 March Graham Mackay, Chief Executive Jamie Wilson, Chief Financial Officer.

SABMiller plc. Full year results Twelve months ended 31 March Jamie Wilson, Chief Financial Officer Gary Leibowitz, SVP, Investor Relations

SABMiller plc US annual results presentation Year ended March 31, 2014

SABMiller plc Preliminary results Year ended 31 March Presented by Gary Leibowitz, SVP Internal and Investor Engagement

Presented by Alan Clark, Chief Executive Domenic De Lorenzo, Chief Financial Officer

SABMiller plc. Consumer analyst group of Europe - CAGE. London 29 March 2011

SABMiller plc Preliminary results Year ended 31 March 2015

SABMiller plc. Consumer Analyst Group of New York conference. Boca Raton, Florida February 18 th, 2010

SABMiller plc today issues its trading update for the 12 months ended 31 March 2016.

SABMiller plc Trading update

Carlsberg A/S. H interim results

Shaping our future. René Hooft Graafland. Member of the Executive Board/ CFO

Interim Report SABMiller plc Interim Report 2010

SABMiller plc Interim Report Building locally, winning globally, delighting consumers

Q2 & H1 FINANCIAL RESULTS. July

Results presentation Half-year August 2017

Income taxes (excluding non-trading items) (89.2) (89.5)

Molson Coors Brewing Company Annual New York Analyst/Investor Meeting June 12, 2013

July 26, 2017 LafargeHolcim Ltd 2015

AEGIS GROUP PLC 2008 ANNUAL RESULTS. 19 March 2009

EABL F14 Full Year Results Media Briefing. 7 th August 2014

Full-year ended 31 December 2013

Interim Results Presentation. Six months ended 30 June 2017

MOLSON COORS TO ACQUIRE STARBEV Attractive Value Creation, Growth and Scale Opportunity April 3, 2012

Operational performance Financial results Outlook and financial targets Appendix

Fourth-Quarter 2018 Results. January 30, 2019

2018 Half Year Results

Disclaimer: Forward Looking Statements

Results presentation Full-year 2017

Preliminary Announcement

Investor Presentation First Half 2011 Financial Results 6 th Annual Greek Roadshow September 8&9, London

Interim Results. Six months ended 31 December 2012

NEWS RELEASE CONTACTS: News Media Colin Wheeler (303) Investor Relations Dave Dunnewald (303)

SABMiller delivers top-line and earnings growth

Adjusted earnings per share were 54.1p (2016: 58.8p). Statutory results. Underlying. growth

Electrocomponents 2017 half-year financial results. 18 November 2016

YEAR END RESULTS 31 MARCH Russell Down, Chief Executive Chris Morgan, Group Finance Director

2017 Preliminary Results. 1 March 2018

H1 16 interim results. 22 September 2015

Bank of America Merrill Lynch 2015 Paper, Packaging and Builders Conference Owens-Illinois, Inc. December 10, 2015

Unilever - CAGE Conference. Paul Polman CEO Roger Seabrook VP Investor Relations London - 19 th March 2012

Forward-looking statements

INTERIM FINANCIAL STATEMENT. H August 2018

Investor presentation New York, 9 September 2010

STRONG UNDERLYING OPERATIONAL PERFORMANCE

Analyst presentation annual results 2014/15

1 st quarter 2015 results

Delivering Superior Sustainable Profitable Growth

CONTINUING TO DRIVE REVENUE AND EARNINGS GROWTH

M O L S O N C O O R S B R E W I N G C O M PA N Y 2 nd Q U A R T E R E A R N I N G S R E S U LT S A U G U S T 2,

KION Q3 UPDATE CALL Gordon Riske, CEO Thomas Toepfer, CFO Wiesbaden, 14 November 2013

2008 Half Year Results. 30 July 2008

Henrik Lange Executive Vice President and CFO

Financial Information

BUILDING A BOLD AND SUSTAINABLE FUTURE

Full-year results for the year ended 31 December Dimitris Lois CEO Michalis Imellos - CFO

IFRS Results for the three months ended 2 April Results Presentation 29 April 2010

Strategy Update 2018 Investor Presentation. 10 December 2018

Philips Lighting reports 0.5% full year comparable sales growth, 10% operational profitability and EUR 403 million free cash flow

Credit Suisse 6 th Annual Industrials Conference November 2018

Investor Deck December 2018

The Annual Report and Notice of Annual General Meeting are also available on the Company s website

Financial results & business update. Quarter and year ended 31 December February 2016

Forward-looking statements

Coca-Cola HBC at a glance

Ashmore Group plc. Results for six months ending 31 December February

RESULTS FOR THE YEAR ENDED 31 MARCH Copyright Tate & Lyle PLC 2017

H RESULTS 27 JULY 2017

Investor Presentation Q Results. 21 May 2015

Amcor Half Year Results

DATATEC GROUP UNAUDITED INTERIM RESULTS FOR THE 6 MONTHS ENDED 31 AUGUST 2016

NUPLEX INDUSTRIES LIMITED RESULTS PRESENTATION FOR THE YEAR ENDED 30 JUNE 2012 PRESENTATION AGENDA

The Morgan Crucible Company plc Preliminary Results 20 th February 2007

2017 Full Year Results

Third Quarter 2018 Results 25 October AB InBev 2018 All rights reserved

BAML Conference - Miami

Outstanding Volume and Earnings Growth

PRELIMINARY RESULTS YEAR ENDED 30 JUNE 2014

FINAL NEWS RELEASE CONTACTS: News Media Colin Wheeler (303) Investor Relations Dave Dunnewald (303)

Molson Coors Reports Higher Worldwide Volume and Gross Margins But Lower Third Quarter Underlying After-Tax Income

Half year results 30 September 2017

FY16 YEAR END RESULTS 5 APRIL 2016

Third Quarter 2017 Results Jan Jenisch, CEO Ron Wirahadiraksa, CFO. October 27, 2017 LafargeHolcim Ltd 2015

Segmental operating profit 227.7m Down 17% 1. Reported earnings per share 59.8p Down 4%

TWELVE MONTHS END 31 MARCH 2018 MARCO GOBBETTI

H RESULTS PRESENTATION

CCH 2016 Full-year results Conference call script 16 February 2017

2013 Full Year Results Presentation 3 March 2014

2009 Half Year Results. 29 July 2009

Q EARNINGS CALL

Financial results. Full year ended 31 December 2012

Preliminary Results 2013 Imperial Tobacco Group PLC

CCH 2017 Half-year results Conference call script 10 August 2017

2016/17 Half Year Results De La Rue plc 22 November 2016

Carlsberg A/S. Interim results H1 2015

Heineken reports robust performance for first half of 2004: 6% organic net profit growth

2012 Interim Results - Presentation ZURICH, 23 AUGUST 2012

Transcription:

SABMiller plc First half results Six months ended 30 September 2009 19 November 2009 Graham Mackay, Chief Executive Malcolm Wyman, CFO

Forward looking statements This presentation includes forward-looking statements with respect to certain of SABMiller plc s plans, current goals and expectations relating to its future financial condition, performance and results. These statements contain the words anticipate, believe, intend, estimate, expect and words of similar meaning. All statements other than statements of historical facts included in this presentation, including, without limitation, those regarding the Company s financial position, business strategy, plans and objectives of management for future operations (including development plans and objectives relating to the Company s products and services) are forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other important factors that could cause the actual results, performance or achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Such forward-looking statements are based on numerous assumptions regarding the Company s present and future business strategies and the environment in which the Company will operate in the future. These forward-looking statements speak only as at the date of this document. The Company expressly disclaims any obligation or undertaking to disseminate any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company s expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based. The past business and financial performance of SABMiller plc is not to be relied on as an indication of its future performance. All references to EBITA in this presentation refer to earnings before interest, tax, amortization of intangible assets and exceptional items. All references to organic mean as adjusted to exclude the impact of acquisitions, while all references to constant currency mean as adjusted to exclude the impact of movements in foreign currency exchange rates in the translation of our results. References to underlying mean in organic, constant currency.

Overview Strong performance amidst weak economic backdrop Organic lager volume down 1%, well ahead of peer group performance 11% underlying EBITA growth; tight grip on revenues and costs SABMiller is capitalising on its strengths Broad portfolio of leading local power brands Our consistent strategies continue to drive value Despite current difficult trading conditions, our mediumterm growth prospects remain excellent

H1 business developments Latin America: further share gains, enhanced RTM North America: MillerCoors synergies on track Growth in key brands, premium light segment share gain New price rises in 80% of markets in October Europe: superior brand health; share and price leadership Russian beer industry increasingly challenged Asia: renewed growth in Chinese volume and unit profit Africa: growth maintained, product portfolio expanded S. Africa: further market investment and cost savings BBBEE deal well received by constituents

Consistent strategic priorities driving value growth Creating an attractive global spread of businesses Developing strong, relevant brand portfolios that win in local markets Constantly raising the profitability of local businesses sustainably Leveraging our skills and global scale

Creating a balanced and attractive spread of global businesses: leading GDP growth exposure Year-on-year real GDP growth, 2009-2015 5.1% 5.9% 5.7% (0.1)% 2009 2011 2013 2015 4.8% 5.3% 5.1% Peer #1 (1.2)% 2009 2011 2013 2015 2.8% 4.5% 4.1% Peer #2 (3.5)% 2009 2011 2013 2015 Source: Strategic planning tool ; team, McKinsey analysis (Scenario one forecast)

Creating a balanced and attractive spread of global businesses: leading volume growth exposure Projected market volume growth rate, CAGR 2009-15 Share of volume 2008, percent High growth markets: >5% 20 28 14 19 Medium growth markets: 2-5% 28 31 67 Low growth markets: <2% 49 44 SABMiller Peer #1 Peer #2 Source: Strategic planning tool ; team, McKinsey analysis

Creating a balanced and attractive spread of global businesses: building market profitability Mkt vol & EBITA Mkt vol & EBITA index Poland 170 45% 160 150 140 130 120 110 100 30% CY04 CY05 CY06 CY07 CY08 SABM volume share Industry EBITA Industry volume index 170 Ecuador 100% 160 150 140 130 120 110 100 90 70% F06 F07 F08 F09 SABM volume share Industry EBITA Industry volume 40% 35% 90% 80% Volume share Volume share Source: SABMiller internal management estimates

Developing strong, relevant brand portfolios that win in the local market: Europe Superior health of local brands enabling share gains and price leadership Country Market share* Growth* Poland 45% +280 bps Czech 48% -40 bps Romania: Timisoreana Romania 31% +140 bps Russia 5.3% -20bps Hungary 29% +40 bps Poland: Lech Hungary: Kobanyai * F10 H1, year-over-year growth

Developing strong, relevant brand portfolios that win in the local market: Africa Creating and driving Premium beer from here across Africa Common positionings and marketing scale benefits across countries E.g. Mozambique: Laurentina Preta up >60%, up from 14% to 22% of volume Uganda Angola Zambia Botswana

Developing strong, relevant brand portfolios that win in the local market: advances in local selling Latin America: replacing van selling with pre-sales and telesales Expanded outlet reach, outlet information and worthmore brand penetration Better revenue management Africa: optimising sales forces and RTM across beverage types N. America: market share gains in key accounts More proactive, bespoke selling programmes

Constantly raising the profitability of local business sustainably: LatAm & Europe Latin America Europe Unit revenue growth of 7%* Broad cost reduction in Colombia Distribution cost improvements Better marketing efficiency Working capital and CapEx reduction Restructuring in Czech, Netherlands and Poland: upper-single digit percentage real reduction in fixed costs Unit revenue growth of 6%* Headwinds from reduced operating leverage and higher depreciation Excise increases remain a key risk EBITA growth of 33%* despite lower organic volumes EBITA growth of 5%* despite lower organic volumes * on an organic constant currency basis

Constantly raising the profitability of local business sustainably: MillerCoors MillerCoors JV synergy programme on track Significant financial benefit from synergy capture over last 12 months $209m in synergies, enhancing EBITA margin by c. 230 bps* EBITA growth of 28%*, EBITA margin up from 9.4% to 11.7%* Remaining $290m synergies are c. 3% of MAT revenue, to enhance EBITA margin MillerCoors synergy realisation timing Additional $200m in cost savings by end 2012, in line with current expectations c. 2% of MAT revenue * MillerCoors MAT 9/2009 versus pro forma MillerCoors MAT 9/2008

'0 0 0 k l 7, 0 0 0 45, 0 0 0 70 2 80 0 9 Wn gj ti an og 6, 0 S 0 T N 0 Y s O a i 3, 0 0 0 1, 0 0 0 0 F Y 2 F 0 Y F 0 Y 2 F 0 Y F 02 F Y 0 0 Y 2 2F 0 0Y 2, 0 0 0 Constantly raising the profitability of local business sustainably: China 7,000 Snow 6,000 Brand #2 5,000 Brand #3 4,000 3,000 2,000 1,000 Snow brand growth of 19%, CR Snow share of over 20% Expanding into upper mainstream Continued unit revenue growth 0 2004 2005 2006 2007 2008 2009 Significant cost synergies from previous acquisitions Reducing raw material prices Leveraging economies of scale EBITA growth of over 30% Source: Canadean SABMiller plc 2009 14

Leveraging our skills and global scale Rapid Group top-line growth Diversity of businesses Dynamic growth in many markets New operations, e.g. Ukraine, Vietnam, Angola, Australia Increasing beer market sophistication, particularly in emerging markets Consumers, RTM, retailers and key accounts, supply chain Competitive landscape We are developing more aligned systems and capabilities to Better leverage our regional and global scale Sustain our industry-leading topline growth and competitive position Enhance our supply chain efficiency & effectiveness Further reduce costs across procurement, commercial operations, finance, HR and IT 15

Capability investments will deliver material benefits Streamlined, simplified business management Reduce demands on local management teams for non-strategic activities Globally integrated procurement and backoffice systems, enabling lower costs and better coordination Common front-office and supply chain management platforms Faster, easier sharing of information, knowledge and best practices Easier assimilation of acquisitions and synergy capture 16

First stages of capability investments South Africa Shared Service Centre outsourced Future CapEx and cost avoidance Using global business process outsourcing firm Latin America Integrated supply chain, sales and operations planning Pilot stage benefits include: 10-20 day reduction in key materials inventories Over 5% increase in forecast accuracy Increased customer service levels amidst growing volumes 17

First stages of capability investments Procurement New procurement company; upfront investment of c. $40m Strategic, scale-advantaged, low-cost country sourcing for the SABMiller group Globally centralised purchasing for key costs E.g. brewing materials, packaging, marketing, capital equipment Majority of current procurement of c. $10 billion to be managed over time Optimally timed and sized purchases for each business unit Economies of systems, skills, talent attraction 18

Financial and operating overview Malcolm Wyman Chief Financial Officer

Good EPS growth in our major currencies Adjusted EPS US $ +6% Sterling +28% Rand +10% Euro +17% Interim dividend at 17 US cents per share Increase of 6%

Strong underlying performance under difficult economic conditions Total volumes of 139.6 mhl Organic * Lager organic volumes Organic group revenue * Constant currency * Organic EBITA * Constant currency * EBITA margin * Constant currency * -0.6% +3.1% +10.7% +110bps -0.3% -0.8% -6.4% -1.3% +80 bps * including share of associates and joint ventures

Revenue impacted by significant currency moves Group Revenue (including associates and joint ventures) components of performance, US$m 14,177 (0.6)% 3.7% (9.5)% (6.4)% 0.6% 13,355 (5.8)% Sep '08* Volume Price/mix Currency Sep '09 Acquisitions Sep '09 * Adjusted for disposals Organic

Strong underlying EBITA growth, offset by currency EBITA (including associates and joint ventures) components of performance, US$m 10.7% (12.0)% 2,221 (1.3)% (0.2)% 2,187 (1.5)% Sep '08 * Underlying Currency Sep '09 Acquisitions Sep '09 * Adjusted for disposals Organic

Latin America Strong EBITA growth from pricing and cost efficiencies Margin growth supported by optimised marketing spend Market share gains achieved as we outperform markets US$m Sep 09 Sep 08 Change % Organic constant currency Group revenue 2,994 2,802 7 EBITA* 625 470 33 EBITA margin* (%) 20.9 16.8 410 bps Organic volumes (hl 000) Lager 18,053 18,260 (1) Soft drinks 7,812 7,647 2 * In 2009 before exceptional items of US$51 million relating to business capability costs (2008: nil)

Europe Tough economic conditions impacted volumes Strong brands drive market share gains in difficult markets Solid pricing and cost efficiency drive EBITA growth US$m Sep 09 Sep 08 Organic constant currency Group revenue 3,995 4,010 EBITA * 761 725 EBITA margin * (%) 19.0 18.1 Organic volumes (hl 000) Lager 26,534 28,285 Change % 0 5 90 bps (6) * In 2009 before exceptional items of US$41 million relating to restructuring costs (2008: nil), and US$82 million of business capability costs (2008: nil). In 2008 before US$10 million of costs from the unwinding of fair value adjustments on inventory

North America Significant marketing and fixed cost synergies realised Growth achieved in five of the six focus brands Down trading evident US$m Sep 09 Sep 08 Change % Organic constant currency Group revenue 2,871 2,916 (2) EBITA * 379 355 7 EBITA * margin (%) 13.2 12.2 100 bps Sales volumes (hl 000) - Lager excluding contract brewing 24,116 25,282 (5) MillerCoors volumes - Lager excluding contract brewing 23,370 23,591** (1) - Sales to Retailers (STRs) 23,179 23,419** (1) *In 2009 before exceptional items of US$11 million relating to the group s share of integration and restructuring costs and unwind on fair value inventories. 2008 includes US$32 million of profit on the sale of surplus hops but is stated before an exceptional credit of US$390 million, US$437 million being the profit on the deemed partial disposal of the Miller business and exceptional costs of US$23 million, being the group s share of MillerCoors integration and restructuring costs of US$17 million and the group s share of the unwind of the fair value inventory adjustment of US$7 million. ** Volumes are based on results for Miller and Coors US and Puerto Rico operations respectively for the six months ended 30 September 2008. Adjustments have been made to reflect both companies comparative data on a similar basis.

Africa Our diverse geographic footprint delivered growth despite challenges in key markets Strategy continues to focus on offering a full beverage and brand portfolio EBITA growth supported by robust pricing US$m Sep 09 Sep 08 Change % Organic constant currency Group revenue 1,397 1,350 3 EBITA * 274 239 15 EBITA margin * (%) 19.6 17.7 190 bps Organic volumes (hl 000) Lager 6,379 6,203 3 Soft drinks 4,275 4,084 5 Other alcoholic beverages 1,978 2,091 (5) * In 2009 before exceptional items of US$4 million relating to business capability costs (2008: nil)

Asia Volumes in China grew at more than double the market rate Trading conditions in India severely impacted by regulatory issues Strong EBITA growth supported by revenue management benefits in China US$m Sep 09 Sep 08 Change % Organic constant currency Group revenue 1,037 905 15 EBITA * 93 72 29 EBITA margin * (%) 9.0 8.0 100 bps Organic volumes (hl 000) Lager 28,343 25,981 9 * In 2009 before exceptional items of US$1 million relating to business capability costs (2008: nil)

South Africa Beverages Adverse economic environment depressed volumes Robust pricing countered higher input costs Substantial market facing investments mainly funded by cost savings US$m Organic constant currency Group revenue EBITA * EBITA margin * (%) Organic volumes (hl 000) Lager Soft drinks Other alcoholic beverages Sep 09 Sep 08 Change % 2,136 2,007 6 347 332 4 16.2 16.5 (30) bps 11,973 12,307 (3) 7,248 7,396 (2) 594 572 4 * In 2009 before exceptional items of US$21 million relating to business capability costs (2008: nil)

Input costs continue to rise, but at a slower rate Total constant currency increase per hl Total raw materials up mid single digits Total COGS up mid single digits Higher glass and sugar costs offset lower diesel and aluminium prices Supplier contracts and hedging programmes limit the full benefit of lower spot commodity prices in the short term

Exceptional items US$m Business capability programme costs: - included in operating profit - included in net finance costs Integration and restructuring costs: - subsidiaries - share of associates and joint ventures Other: - subsidiaries - share of associates and joint ventures Total exceptional items Sep 09 (170) (17) (41) (7) - (4) (239)

Business capability programme Governance and risk management Global programme oversight Individual elements of the programme managed through regionally anchored projects Project assurance by independent experts Project management to ensure successful execution and delivery of benefits Robust internal change management focus

Business capability programme Financial headlines F 10 exceptional charge of approx. US$370m declining by approx. 40% per annum from F 11 to F 13 Expensed cost reported as exceptional Includes design, implementation and reorganisation costs Systems build and hardware costs capitalised Replaces normal capex spend during the period Income statement steady state benefits of approx. US$300m per annum by F 14 Approximately US$50m in F 11, US$100m in F 12 and increasing by US$100m per annum to US$300m by F 14 Working capital inflow > US$350m Delivered between F 10 and F 12 Future business benefits

Cash Flow and Taxation Normalised EBITDA* down 6% to US$2,292m from US$2,436m Normalised EBITDA* margin 30 basis points higher than prior year Working capital inflow US$300m Capex** down US$529m to US$739m Free cash flow*** improved by US$1,124m to US$998m Effective tax rate 29.4% * EBITDA including dividends of US$427 million from MillerCoors joint venture (2008: US$81 million) The revenue included in the calculation of the normalised EBITDA margin is the revenue of our subsidiaries, including our share of the MilerCoors revenue for the period since July 2008 ** Includes purchases of property, plant and equipment, and capitalised software. MillerCoors capex not included *** Net cash generated after investment activities and dividends paid to minorities

Net debt US$m Sep 09 Mar 09* Non-current borrowings 8,844 7,470 Current borrowings 1,172 2,148 Cash and cash equivalents (464) (422) Borrowing related derivative financial instruments (207) (487) Net debt 9,345 8,709 Gearing (%) 47.0 54.0 Normalised EBITDA Interest cover *** (times) 9.1 6.6 Weighted average interest rate for gross debt portfolio (%) 6.0 7.1 *As restated ** This comprises net finance costs excluding fair value movements in relation to capital items for which hedge accounting cannot be applied and any exceptional finances charges or income *** This is the ratio of normalised EBITDA (including the MillerCoors dividends) to adjusted net finance costs

Net debt profile and maturity Debt profile Debt Maturity 16% 0 1 Year US$ 797m 20% 30% Dollars Euros Rand Peso 1 2 Years US$ 540m Other 11% 23% 2 5 Years US$ 4,242m Over 5 Years US$ 3,766m

Financial outlook current financial year Price increases will moderate generally in current economic conditions Reported results for H2 are expected to benefit from relatively stronger operating currencies versus US dollar Maintaining momentum on improved cash generation Continued focus on working capital Significantly reduced Capex, c. US$1,400m for the year Full year raw material input cost pressures will ease marginally Total raw materials per hl* up mid single digits% Total COGS per hl* up mid single digits% H2 finance costs to approximate those in H1 Expected full year tax rate of 29.4% *Stated in constant currency

Conclusion Economic headwinds are continuing Consumer indicators lagging GDP stabilisation SABMiller s local brand portfolios are performing in superior fashion Our cost management is rigorous Past the commodity cost peak, with favourable currency impact looking ahead

SABMiller plc Q&A F10 H1 results 19 November 2009

Supplementary information

Reported EBITA contribution EBITA contribution* 15% September 2009 2% 25% 14% September 2008 3% 21% Latin America Europe 4% 3% North America Africa 11% 11% Asia 17% 26% 16% 32% South Africa Beverages Hotels & Gaming * Before corporate costs

Financial results US$m Sep 09 Sep 08 Change % Reported currency Group revenue 13,355 14,222 (6) EBITA 2,187 2,225 (2) EBITA margin (%) 16.4 15.6 80 bps Sales volumes (hl 000) Total 139,648 140,041 (0) Lager 116,887 116,318 (0) Soft drinks 20,176 21,060 (4) Other alcoholic beverages 2,585 2,663 (3)

Volumes* Reported Domestic Lager volumes by country hl 000 Sep 09 Change % South Africa 11,947 (3) Colombia 9,288 (2) Poland 8,613 (3) Peru 4,716 (2) Czech Republic 4,254 (3) Romania 3,468 (9) Russia 3,216 (8) Ecuador 2,404 7 Italy 2,232 (9) India 1,879 (22) Tanzania 1,302 (5) China** 27,166 15 * excluding intra-group volumes ** equity accounted share of volumes

Net debt Sep 09 Mar 09 Average interest rate (gross debt) % 6.0% 7.1% Net debt currency profile* US dollars 30% 33% Euro 23% 21% SA rand 11% 10% Colombian peso 20% 19% Other 16% 17% 100% 100% * Including the effect of derivatives

Reported EBITA margin performance September 09 September 08 20.6% 19.5% 18.4% 18.1% 17.7% 16.6% 16.3% 16.5% 16.4% 15.6% 13.2% 12.2% 8.8% 8.0% Latin America Europe North Africa Asia SA Group America Beverages

EBITA margin performance Organic constant currency basis September 09 September 08 20.9% 19.6% 19.0% 18.1% 17.7% 16.8% 16.2% 16.5% 16.8% 15.7% 13.2% 12.2% 9.0% 8.0% Latin America Europe North Africa Asia SA Group America Beverages

Financial & commercial rand / US$ : rate (CPI differentials) month-on-month basis 1.6 Base 1 = 1990 1.4 1.2 1.0 0.8 0.6 0.4 90 92 94 96 98 00 02 04 06 08 Source: Bloomberg, JP Morgan

Exchange rates Closing rates currency vs US$ Sep 09 Mar 09 Sep 08 Colombia 1,922 2,561 2,175 Peru 2.88 3.15 2.98 Honduras 18.90 18.90 18.88 Euro 0.683 0.755 0.709 Poland 2.88 3.52 2.41 Czech Republic 17.18 20.57 17.25 Russia 30.09 34.01 25.25 Romania 2.88 3.20 2.66 Hungary 184.09 232.79 171.85 Tanzania 1,320 1,335 1,165 Mozambique 28.50 28.30 24.30 Botswana 6.57 7.70 6.91 Kenya 74.75 80.65 73.25 China 6.83 6.83 6.84 India 47.75 50.58 46.83 South Africa 7.55 9.61 8.30

Balance Sheet US$m Goodwill and intangible assets Property, plant and equipment Investment in joint ventures and associates Other non-current assets Current assets excluding cash Cash and cash equivalents Borrowings Other current and non-current liabilities Net Assets Sep 09 15,977 8,883 7,774 777 3,290 464 (10,016) (7,269) 19,880 Mar 09 12,456 7,404 7,282 1,010 3,050 422 (9,618) (5,889) 16,117