Half year results for 26 weeks ended 30 September November 2017

Similar documents
Half year results for the 26 weeks ended 30 September 2017

RESULTS For the year ended 30 September 2011

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

General Mills. Fiscal rd Quarter Results. March 19,

RESULTS UNDERPINNED BY TIGHT COST MANAGEMENT

AEGIS GROUP PLC 2008 ANNUAL RESULTS. 19 March 2009

INTERIM RESULTS PRESENTATION Strong start to the year, with a strong order book for the second half of September 2017

RESULTS FOR THE YEAR ENDED. 31 March 2018

2008 Half Year Results. 30 July 2008

2007 Interim Results 1 August 2007

Results. For the year ended 28 September 2018

Britvic plc. Interims presentation 2015

Aegis Group plc. 17 March 2011

Investor Presentation

Foxtons Preliminary results presentation For the year ended December 2018

GENERAL MILLS FISCAL 2019 SECOND-QUARTER EARNINGS DECEMBER 19, 2018

FY16 YEAR END RESULTS 5 APRIL 2016

2009 Half Year Results. 29 July 2009

Kerry Preliminary Results Presentation

Fourth Quarter & Full-Year Fiscal 2018 Results. Strategy & Portfolio Review

GENERAL MILLS. Fiscal 2018 Second Quarter Results. December 20, 2017

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

2017/18 Half Year Results De La Rue plc 21 November 2017

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

Income Statement + 2.2% + 7.2% + 3.9% + 14% EPS 142.1p 118.5p + 20% Dividend per share 36.0p 31.0p + 16% Full Price

Investor Presentation November 2011

2010 Full Year Results Conference Call. James Singh Chief Financial Officer

Group sales, profitability and financial position

Preliminary Results FY17

INTERIM RESULTS PRESENTATION SIX MONTHS TO 30 JUNE 2018

Financial Targets through 2022: Focus on Value Creation

2018 Full Year Results 20 November 2018

FULL YEAR RESULTS STATEMENT For the year ended 28 September 2018

Lavendon Group plc European and Middle Eastern Market Leader for Powered Access Rental

HALF YEAR RESULTS PRESENTATION. Six months ended 30 June 2014

Disclaimer: Forward Looking Statements

Presentation of results for the six months ended 30 th September st November 2017

Investor Presentation September 2011

FULL YEAR RESULTS 26 TH APRIL 2018

H1 16 interim results. 22 September 2015

Interim Results. 6 October 2009

FRENCH CONNECTION GROUP PLC

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

FULL YEAR RESULTS PRESENTATION. 12 months ended 31 December 2014

2017 Full Year Results. Tuesday 21 November 2017

Preliminary Results. 19 May 2015

Final Results Presentation

Interim Results 2014

Disclaimer: Forward Looking Statements

Preliminary Results for year ended 30 November 2015

Forward Looking Statement

Brambles reports results for the half-year ended 31 December 2017

GENERAL MILLS FISCAL 2019 FIRST-QUARTER EARNINGS SEPTEMBER 18, 2018

G4S plc. Half Year Results 26 August 2010

Forward looking statements

QUARTERLY UPDATE FOR THE THREE MONTHS ENDED 30 JUNE 2018

GENERAL MILLS. Fiscal 2018 First Quarter Results. September 20, 2017

My name is Yukio Yokoyama, and I am the CFO. I would like to report on the consolidated results for the nine months of the fiscal year, which we

Half year result. 26 August 2016

HSBC Holdings plc Annual Results

ARYZTA AG. FY 2016 Results. 26 September 2016

Target is to reach at least break-even by January 2015

2,033.8 Billions of yen Billions of cigarettes Billions of cigarettes Billions of yen 8.7 % 20.3 % 33, yen up 32.

Photo by James Ball - Coffey International Limited FY2013 Half Year Results Presentation. 11 February 2013

Foxtons Interim results presentation For the period ended 30 June 2018

2017 Results. Friday 23 February Image by Mansour Bethoney

Kerry Preliminary Results Presentation

Preliminary Results 2012/13

Strong start to the year with record partner signings in the USA

Full Year Results Presentation

Samsonite International S.A. Announces 2013 Final Results Net sales top a record US$2 billion for the first time

Thomas Cook. Delivering the transformation. Q3 Interim Management Statement Thomas Cook Group plc

HelloFresh SE QUARTERLY STATEMENT Q QUARTERLY STATEMENT Q HelloFresh SE

STRONG GROWTH IN REVENUE, PROFIT AND DIVIDEND NEW GROWTH MILESTONES FOR Whitbread PLC results for the financial year to 26 February 2015

Ageas reports Full Year 2016 result

Bethany Quam. SVP; Group President, Europe & Australia

ANNOUNCEMENT OF PRELIMINARY RESULTS

0 Preliminary Results December Preliminary Results December March 2011

Interim Results 17 November 2011

BofA Merrill Lynch Conference 30 September, Mark Wilson Group CEO

RESULTS STATEMENT 28 September 2012

Attached is an ASX and Media Release from Brambles Limited on its financial results for the year ended 30 June 2018.

Wincanton plc. Results for the Half Year to 30 September 2013

GENERAL MILLS. Fiscal 2018 Third Quarter Results. March 21, 2018

Tegel Group Holdings Limited

Analyst presentation annual results 2014/15

Electrocomponents 2017 half-year financial results. 18 November 2016

Final Results. 21 May 2015

Lloyds TSB Group plc. Results for half-year to 30 June 2005

2013 Interim Results. 14 August 2013

Fourth-Quarter Sales Increased 7 Percent; Organic Sales Decreased 2 Percent

FOR IMMEDIATE RELEASE

Continued Strong Momentum. Full year results June 2017

Much improved results lay strong foundations for the future

2005 full year results conference call

(Reference Material) Consolidated Results for the Nine Months of the Fiscal Year Ended March 31, 2018

Interim Report. For the three and nine months ended 30 September Ardagh Packaging Holdings Limited

Paddy Power Betfair plc Prelim Results

HALF YEAR RESULTS PRESENTATION. 6 months ended 30 June 2015

Interim results presentation. 26 August 2010

Transcription:

Half year results for 26 weeks ended 30 September 2017 15 November 2017

INTRODUCTION Important progress with strategic partnerships Financial results Strategic Highlights +1.5% +6.2% +23% H1 growth H1 Revenue growth Q2 Revenue growth Strategic partnerships International revenue 48m Flat to prior year 535m Distribution Space SKUs Trading profit Net debt Innovation Customers International growth stated in constant currency 2

Alastair Murray Chief Financial Officer 3

GROUP HEADLINE RESULTS Revenue growth +1.5% and Trading profit flat to prior year m FY17/18 H1 FY16/17 H1 Change (%) Q2 Change (%) Branded sales 295 295 (0.0%) +5.7% Non-branded sales 58 53 +10.1% +8.9% Total sales 353 348 +1.5% +6.2% Divisional contribution 63 63 +0.2% Group & corporate costs (15) (15) (1.2%) Trading profit 48 48 0.0% Trading profit % 13.6% 13.8% (0.2ppts) EBITDA 56 56 0.0% EBITDA % 15.9% 16.1% (0.2ppts) A stronger second quarter driving revenue growth of +1.5% in the first half of the year Non-branded sales continue to demonstrate strong trajectory Logistics transformation programme on track Trading profit & EBITDA in line with prior year 4

GROCERY Strong quarter two revenue and lower Divisional contribution m FY17/18 H1 FY16/17 H1 Change (%) Q2 Change (%) Branded sales 215 213 +0.9% +10.5% Non-branded sales 40 37 +7.4% +6.1% Total sales 255 250 +1.9% +9.7% Divisional contribution 51 56 (8.5%) Divisional contribution % 20.2% 22.5% (2.3ppts) Sales growth of +1.9% includes International growth UK grocery brands returned to volume and revenue growth in quarter two Divisional contribution lower due to Timing of input cost inflation recovery Manufacturing performance and Knighton Foods 5

SWEET TREATS Margin progression due to marketing phasing and SG&A savings m FY17/18 H1 FY16/17 H1 Change (%) Q2 Change (%) Branded sales 81 83 (2.3%) (5.8%) Non-branded sales 17 15 +17.0% +15.7% Total sales 98 98 +0.7% (2.3%) Divisional contribution 12 7 +74.2% Divisional contribution % 11.7% 6.7% +5.0ppts Continued good momentum of Cadbury cake core range Mr Kipling sales slightly lower than prior year Non-branded sales reflecting contract wins across a range of customers Growth in Divisional contribution reflecting: Phasing of consumer marketing Lower SG&A costs 6

OPERATING PROFIT Lower restructuring costs partly offset by Knighton Foods impairment m FY17/18 H1 FY16/17 H1 Trading profit 48 48 Amortisation of intangible assets (18) (19) Foreign exchange fair value movements 1 1 Restructuring costs (3) (7) Net interest on pension and administration costs (1) (1) Operating profit before impairment of goodwill 27 22 Impairment of goodwill (4) - Operating profit 23 22 Restructuring costs associated with logistics transformation programme of 3m and lower than prior year Knighton Foods goodwill impairment of 4m 7

ADJUSTED EARNINGS PER SHARE Slightly ahead of prior year due to marginally lower interest and tax m FY17/18 H1 FY16/17 H1 Change (%) Trading profit 48 48 0.0% Net regular interest (22) (22) +0.6% Adjusted PBT 26 26 +0.5% Notional tax @ 19%/20% (5) (5) +4.6% Adjusted earnings 21 21 +1.7% Weighted average shares in issue (million) 834.2 827.7 Adjusted earnings per share (pence) 2.56p 2.54p +0.9% Marginally lower interest reflects reduced drawings on bank RCF Notional tax rate 19% compared to 20% in FY16/17 Weighted average shares higher due to employee share awards 8

NET DEBT OF 535m AT HALF YEAR m 600 550 500 523 48 8 20 9 17 1 9 7 7 535 450 400 350 Net debt FY16/17 Trading profit Depreciation Pensions Capex Interest Taxation Working capital / Other Restructuring Financing fees Net debt FY17/18 H1 Half year Net debt of 535m is 21m lower than 556m reported at previous Half year Cash guidance broadly unchanged for Full Year Restructuring costs associated with SG&A overhead cost reductions and logistics transformation programme Increase in Net debt at the Half year compared to year end reflects the natural working capital cycle of the Group 9

COMBINED PENSION SCHEMES ACCOUNTING BASIS Slight reduction in Premier Foods schemes deficit IAS19 Accounting valuation ( m) RHM 30 September 2017 1 April 2017 Premier Foods Combined RHM Premier Foods Combined Assets 4,061 661 4,722 4,191 674 4,865 Liabilities (3,473) (1,122) (4,595) (3,597) (1,163) (4,760) Surplus/(Deficit) 588 (461) 127 594 (489) 105 Surplus/(Deficit) net of deferred tax (Tax @ 17.0%) 488 (383) 105 493 (406) 87 Discount rate 2.70% 2.70% 2.70% 2.65% 2.65% 2.65% Inflation rate (RPI) 3.20% 3.20% 3.20% 3.30% 3.30% 3.30% Scheme liabilities lower due to increase in discount rate and reduction in inflation rate assumptions Swap valuations lower partly due to discount rate movement Government bonds higher as RHM scheme switching some swaps to Gilts 10

PENSION SCHEMES VALUATION EVOLUTION Position of principle schemes relatively stable m 800 600 RHM Premier Foods 588 400 200 0 (200) (400) (600) (461) (800) Dec 2013 Sept 2017 11

FY17/18 CASH GUIDANCE Guidance broadly unchanged FY17/18 guidance m Working capital Slightly negative Depreciation 16-18m Capital expenditure 20-22m Interest cash 40-43m Interest P&L 45-48m Tax cash Nil Tax notional P&L rate 19.0% Pension deficit contributions 35m Pension administrative & PPF levy cash costs 4-6m Restructuring costs 10-12m Financing fees c. 7m 12

Gavin Darby Chief Executive Officer Operational review 13

STRATEGY TO REDUCE LEVERAGE BELOW 3x A balance between growth, cost control & cash generation 1 2 3 Protect & Drive Revenues Cost & Efficiency Cash generation 1. UK (i) Invest in innovation and marketing to drive growth ahead of category levels (ii)further strengthen well established relationships with major customers 2. International Strong double-digit sales growth 3. Strategic Partnerships Cadbury and Nissin to deliver growth opportunities Underpinned by 2 year cost reduction programme 1. Logistics restructuring Combining warehousing & distribution solutions 2. SG&A re-sizing Removing complexity & duplication 3. Manufacturing & Procurement Ongoing cost savings 1. Lower pension costs New agreement with 32m reduction in cash costs over 3 years 2. Maintain diversified sources of financing Extended maturity of capital structure 3. Tightly focused capital expenditure Maintain at c.3% of sales Targeting below 3.0x Net debt/ebitda in approximately 3-4 years Corporate Responsibility and Sustainability 14

INDUSTRY CONTEXT Latest BRC data shows retail sales slowed but food sales & volumes buoyant % 5.0 4.0 3.0 2.0 1.0 Food sales Food volumes Non-food sales 0.0 (1.0) Jan 2017 Oct 2017 UK food retail sales remain resilient: Food sales & volume growth while non-food sales slowing Inflation around +3.2% and limited evidence of trading down Asda income tracker of disposable income broadly stable over last 18 months Casual dining sector like for like revenues subdued with high levels of discounting Source: British Retail Consortium, October 2017 15

OUR RECENT PERFORMANCE SET AGAINST PEERS Year to date picture removes Easter phasing effect (12.5%) (10.8%) (0.3%) (0.6%) (0.6%) (0.7%) (0.7%) (1.6%) (1.7%) (3.3%) 0.0% 2.8% 4.3% 5.8% Global Soft Drinks Global Snacks & Meals UK Biscuits Premier Foods Global Food & Retail Global PE FMCG Global Food & Beverages US Soft Drinks/Snacks UK Mid-cap Soft Drinks UK Soft Drinks Listed Large-cap Food/HPC Global Private FMCG Private Japanese owned US owned Cereals Source: Kantar Worldpanel, Ambient Grocery market (excl. Bread), 36 weeks ended 10 September 2017 16

AS EXPECTED, QUARTER 1 WAS A CHALLENGING ONE Q1 revenue declined, positive market shares and strategic partnerships Q1 sales Market share gains Strategic partnerships 1. Promotional Investment, particularly affecting Desserts category 2. Lower category volumes in June, impacted Bisto, Oxo, Ambrosia & Sauces (3.1%) Q1 Revenue decline 17

A RETURN TO BRANDED VOLUME & REVENUE GROWTH IN Q2 Batchelors now delivered three successive quarters growth Q2 Volume growth % movement year on year Q2 Revenue growth % movement year on year 0.4% 5.2% 16.4% 2.5% 9.2% 11.3% 6.7% 8.5% 7.6% 14.3% 12.9% 15.6% 11.1% (1.4%) (0.6%) (1.3%) +3.6% Average +7.7% Average 18

STRATEGIC PARTNERSHIPS We have a great platform to leverage future growth $4.4billion Revenue 34 manufacturing sites 790m Revenue 4,000 employees 15 UK sites $26billion Revenue 150 manufacturing sites Nissin partnership provides access to Noodle supply chain and R&D expertise worldwide, in addition to commercial relationships Expanded scope of Mondelez International agreement affords enhanced opportunity of International growth through new geographies and Cadbury and Oreo brands Nissin revenues stated in approximate US$. Equates to 496billion 19

STRATEGIC PARTNERSHIPS DELIVERING GROWTH Q2 growth through Super Noodles and Soba Pots, Cadbury International 44% of Q2 Revenue growth Nissin partnership delivered Batchelors Super Noodle Pots and Soba Pots Nissin Cup Noodle just launched in UK Australia now Group s second largest market after UK, due to Cadbury growth 20

INTERNATIONAL CONTINUES ITS STRONG TRAJECTORY Cadbury, Mr Kipling and Sharwood s are our biggest brands m 55 50 45 +18% CAGR Cadbury Mr Kipling Sharwood's 40 35 30 25 Sept 2015 Sept 2017 Rolling 12 month revenue Bisto Ambrosia Oxo Others International revenue x brand Revenue growth in Australia through Mr Kipling and Cadbury cake Ireland business growing share Medium term expectations for double digit growth unchanged 21

INTERNATIONAL MOMENTUM BUILDING Brand building in key geographies through direct marketing Australia New Zealand USA Direct marketing 2 nd social media campaign for Mr Kipling, follows Sharwood s last year Q3 Cadbury cake & Mr Kipling launch in New Zealand following success in Australia Sharwood s expansion in USA Further distribution with major retailer 22

MONDELEZ INTERNATIONAL GLOBAL STRATEGIC PARTNERSHIP Signed agreement expands access to 46 countries worldwide Canada Japan China Hong Kong Thailand Malaysia Caribbean Saudi Arabia Singapore Australia New Zealand Other Middle East South Africa Pakistan India 23

GROCERY HIGHLIGHTS Innovation stream aligned to consumer trends Health & Nutrition Gluten free and Homepride Kids Snacking/On the go Angel Delight & Batchelors Pots Convenience Oxo and Bisto Ready to use Bisto & Paxo Gluten free ranges Homepride Kids cooking sauces: Green traffic lights: low fat, no added sugar Angel Delight in H1 9% Volume growth 30% Revenue growth Batchelors Pasta n Sauce pots performing strongly Bisto & Oxo grew volumes, revenue and share points in Quarter 2 24

BATCHELORS GROWTH UP TO 8% IN H1 A blend of factors delivering progress in volume and revenue Consumer trend alignment Nissin Supply Chain capability +8% H1 revenue growth Customer distribution Nissin R&D 25

SWEET TREATS HIGHLIGHTS Mondelez International Strategic Global Partnership signed during H1 Cadbury Core range continues to deliver good momentum Mr Kipling On The Go Revenue growth, margin enhancing and expanding reach 8.4% Value share Cadbury cake hit its highest ever 52 w/e value market share of 8.4% during H1 +55% OTG H1 Revenue +4,000 Outlets Source: IRI 26

RECENT RETAILER RANGE REVIEWS Excellent category KPIs on Distribution, Space and SKU numbers +23,700 +16% +6.5% Distribution points gained Average space gained per category Average SKU count gained per category In house virtual category merchandising facility Note: Some range reviews yet to be completed 27

RETAILER BRANDS Both PF brands and retailer brand generally gaining market share 48.9% 42.3% PF share Own label share 29.6% 33.8% 25.6% 23.1% 12.5% 16.2% 18.5% 5.9% Share growth/(decline) Flavourings & Seasonings QMS Cooking Sauces Ambient Desserts Ambient Cake Market size 390m 362m 817m 290m 1,012m PF +0.4ppt +1.7ppt +0.1ppt (1.8ppt) +0.0ppt Retailer brand +1.0ppt (1.2ppt) +1.2ppt +2.1ppt +2.4ppt Source: IRI 26 weeks ended 30 September 2017 28

SUPPLY CHAIN UPDATE Logistics transformation programme remains on track 1 Logistics Transformation 2 Manufacturing Consolidation of Grocery & Sweet Treats distribution centres Transformation on track to deliver planned benefits in FY18/19 after some initial implementation challenges Knighton Foods impacted by lower volumes and plant efficiencies Additional labour costs associated with launch of Batchelors Pasta pots at Ashford Ambrosia promotional optimisation resulted in temporarily lower volumes, which are now returning Exit of third party manufacturing contract with associated oncosts 29

SUMMARY & OUTLOOK Overall revenue growth in H1 and volume driven revenue growth in Q2, +6.2% International business grew +23% in H1 and +30% in Q2 Strategic relationships delivered 44% of revenue growth in Q2 New advertising campaigns in second half with strong support for Bisto & Oxo in Q3 Cost reduction programme on track New 210m 5 year Senior Secured Floating rate notes issue completed FY17/18 expectations unchanged with progress anticipated in second half 30

Q&A 31

Appendix 32

CAUTIONARY STATEMENT Certain statements in this presentation are forward looking statements. By their nature, forward looking statements involve a number of risks, uncertainties or assumptions that could cause actual results or events to differ materially from those expressed or implied by those statements. Forward looking statements regarding past trends or activities should not be taken as representation that such trends or activities will continue in the future. Accordingly, undue reliance should not be placed on forward looking statements. Please note that any disclosures or statements referring to pro forma results provided in this presentation have not been subject to audit or review by the Company s auditors. 33

DEFINITIONS The period FY17/18 H1 refers to the 26 weeks ended 30 September 2017. The period FY16/17 H1 refers to the 26 weeks ended 1 October 2016. The period Q2 refers to the thirteen weeks ended 30 September 2017 and the comparative period, the thirteen weeks ended 1 October 2016. Trading profit is defined as Profit/(loss) before tax before net finance costs, profits and losses from share of associates, amortisation of intangible assets, impairment, fair value movements on foreign exchange and other derivative contracts, restructuring costs, and net interest on pensions and administration expenses Adjusted profit before tax is defined as Trading profit less net regular interest. Net regular interest is defined as net finance cost after excluding write-off of financing costs, fair value movements on interest rate financial instruments and other interest. Adjusted earnings per share is defined as Adjusted profit before tax less a notional tax charge of 19.0% divided by the weighted average of the number of shares of 834.2 million (26 weeks ended 1 October 2016: 827.7 million). 34

LEADING CATEGORY POSITIONS Strong market shares and high household penetration Categories Brands Position Share Penetration Flavourings & Seasonings 1 43% 73% Quick Meals, Snacks & Soups =1 30% 46% Ambient Desserts 1 37% 61% Cooking Sauces & Accompaniments 1 16% 54% Ambient Cakes 1 23% 64% Sources: Category position & market share: IRI 52 w/e 2 September 2017; Penetration: Kantar Worldpanel 52 w/e 26 March 2017 35

RETAILER BRAND Ambient grocery shows lowest prevalence of retailer brand in UK grocery 33% Ambient 67% 77% Chilled + Fresh 23% 54% Frozen 46% Branded Non-branded Branded Non-branded Branded Non-branded Market size 29bn 44bn 6bn Flavourings & Seasonings QMS Cooking Sauces Ambient Desserts Ambient Cake Market size 390m 362m 817m 290m 1,012m PF share 43.2% 29.8% 16.4% 37.2% 23.3% Own label share 12.0% 6.1% 25.6% 17.8% 50.4% Source: IRI 52 weeks ended 2 September 2017 36

INTEREST & TAXATION Interest m FY17/18 H1 FY16/17 H1 Senior secured notes interest 16 15 Bank debt interest 4 5 Cash interest 20 20 Amortisation of debt issuance costs 2 2 Net regular interest 22 22 Taxation Deferred tax asset of 31m at 30 September 2017 (1 April 2017: 32m) Capital allowances in excess of depreciation Total recognised assets relating to losses = c. 54m, equivalent to c. 320m taxable profits in future periods Notional corporation tax 19.0% in FY17/18; deferred tax rate 17.0% Cash tax expected to be nil for medium term 37

PENSIONS COMBINED SCHEMES m 30 Sept 2017 1 April 2017 Assets 4,722 4,865 Liabilities (4,595) (4,760) Surplus 127 105 Surplus net of deferred tax @ (17.0%) 105 87 Scheme Assets ( m) 30 September 2017 1 April 2017 Equities 443 527 Government bonds 867 519 Corporate bonds 23 23 Property 344 357 Absolute/Target return 1,245 1,284 Key IAS 19 assumptions 30 Sept 2017 1 April 2017 Discount rate 2.70% 2.65% Inflation rate (RPI/CPI) 3.2%/2.1% 3.3%/2.2% Mortality assumptions LTI +1.0% LTI +1.0% Combined schemes deficit reflects RHM schemes surplus of 588m partly offset by Premier schemes deficit of 461m Cash 143 69 Infrastructure funds 236 243 Swaps 707 1,116 Private equity 314 322 Other 400 405 Total 4,722 4,865 38

CAPITAL STRUCTURE Recent refinancing extends maturity of RCF and Senior Secured Notes Current debt maturity profile m 350 325 300 250 200 184 210 Floating Notes 150 Fixed Notes 100 RCF committed 50 33 0 2017 2018 March 2019 Dec 2020 March 2021 June 2022 Appropriate liquidity and a comfortable maturity profile post the refinancing First maturity in 2019 Total committed RCF 217m following refinancing 39

BALANCE SHEET m 30 September 2017 1 April 2017 Property, plant & equipment 184 188 Intangibles / Goodwill 1,093 1,114 Retirement benefit assets 588 594 Deferred tax 31 32 Non-current Assets 1,896 1,928 Working Capital - Stock 90 72 - Debtors 80 65 - Creditors (215) (192) Total Working Capital (45) (55) Net debt Gross debt (545) (526) Cash 10 3 Total Net debt (535) (523) Retirement benefit obligations (461) (489) Other net liabilities (58) (68) Net Assets 797 793 Share capital & premium 1,490 1,490 Reserves (693) (697) Total equity 797 793 40