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

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

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

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

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

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

SABMiller plc Preliminary results Year ended 31 March 2015

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

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

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

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

SABMiller plc Trading update

SABMiller delivers top-line and earnings growth

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

CONTINUING TO DRIVE REVENUE AND EARNINGS GROWTH

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

GROWTH IN. Pricing, Brand. percent to. sequential. management. were key to. demand. o Underlying net. million.

MILLERCOORS POSTS STRONG PROFIT GROWTH IN

2007 Interim Results 1 August 2007

ZEBRA TECHNOLOGIES FIRST QUARTER 2016 RESULTS May 10, 2016

Analyst presentation annual results 2014/15

INSTITUTIONAL PRESENTATION. May 2018

6 MARCH 2017 FULL YEAR RESULTS

COORS LIGHT AND MILLER LITE COMBINE TO DELIVER FLAT SALES TO RETAIL VOLUME FOR THE SECOND CONSECUTIVE QUARTER

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

Interim Report SABMiller plc Interim Report 2010

Preliminary results for the year ended 31 March 2014

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

Q1 EARNINGS - MAY 2, 2018

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

H RESULTS PRESENTATION

Ashmore Group plc. Results for year ending 30 June September

Carlsberg A/S. H interim results

Interim Results. Six months ended 31 December 2012

PRELIMINARY RESULTS YEAR ENDED 30 JUNE 2014

July 26, 2017 LafargeHolcim Ltd 2015

Results presentation Half-year August 2017

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

AEGIS GROUP PLC 2008 ANNUAL RESULTS. 19 March 2009

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

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

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

MILLERCOORS REPORTS THIRD QUARTER UNDERLYING NET INCOME GROWTH OF

Financial Information

Disclaimer: Forward Looking Statements

BUILDING A BOLD AND SUSTAINABLE FUTURE

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

Full-year ended 31 December 2013

INTERIM RESULTS 2015 FOR THE SIX MONTHS ENDING 30th JUNE 2015

H RESULTS 27 JULY 2017

Aegis Group plc Half Year Results. 27 August 2010

FOR IMMEDIATE DISTRIBUTION Colin Wheeler February 10, 2011 (303) Investor Relations Dave Dunnewald Leah Ramsey (303) (303)

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

Statements contained in this presentation may contain information that is forward-looking and reflects management's current view and estimates of

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

9M 2018 RESULTS PRESENTATION

Building locally, winning globally

1 st quarter 2015 results

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

Operational performance Financial results Outlook and financial targets Appendix

Year-end results. 18 May

Disclaimer: Forward Looking Statements

Investor Presentation Second Quarter and First Half 2012 Financial Results

Welcome to the Full-Year 2016 Conference. February 16, 2017 Nestlé Full-Year Results 2016

2008 Half Year Results. 30 July 2008

PRELIMINARY RESULTS 2014 FOR THE YEAR ENDING 31st DECEMBER Tuesday 3rd March 2015

Investor Update. 2 nd Quarter 2015

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

Strengthening the economic model

Credit Suisse 6 th Annual Industrials Conference November 2018

Investor Deck December 2018

LafargeHolcim continues growth in sales and EBITDA in Q3. Q3 Net Sales grow 4.1% year-on-year to CHF 6.9 billion on a like-for-like basis

Results presentation For the year ending 31 December 2015

Financial Information

Full-year Financial Report for the year ended 31 December 2017

Growth and Margin Expansion Continues

PPG Industries, Inc. Third 2016 Financial Results Earnings Brief October 20, 2016

Results presentation Full-year 2017

FY 2017 Results. March 6, 2018

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

Presentation of FY 2017 Results. February 26 th, 2018

SIG plc 2015 Half Year results. 11 August 2015

Full-year results 2017 Conference. February 15, 2018 Nestlé full-year results 2017

TELECONFERENCE Q2 2018

Full Year 2018 Results. 27 February 2019

ADJUSTED EBITDA 1 ( M)

TELECONFERENCE FY 2017

Royal Unibrew A/S. By Lars Jensen, CFO. Bryan, Garnier & Co 2nd European Consumer Conference 29 November 2016

Forward-looking statements

Electrocomponents 2017 half-year financial results. 18 November 2016

July-September Experian plc. All rights reserved. Experian Public.

COMPANY PRESENTATION NOVEMBER

First Quarter 2018 Results 9 May AB InBev 2018 All rights reserved

2017 Full Year Results. Tuesday 21 November 2017

2013 Interim Results. 14 August 2013

INTERIM FINANCIAL STATEMENT. H August 2018

2017 Preliminary Results. 1 March 2018

TWELVE MONTHS END 31 MARCH 2018 MARCO GOBBETTI

EABL F12 Full Year Results Investor Briefing

Interim Results. Six months ended 31 December 2013

CEVA Logistics AG Investor Call Third Quarter/First 9 Months November CEVA Logistics AG Q3 2018

Transcription:

SABMiller plc US annual results presentation Year ended March 31, 2014 Presented by Jamie Wilson, Chief Financial Officer Gary Leibowitz, SVP Internal & Investor Engagement

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, amortisation of intangible assets (excluding computer software) and exceptional items. EBITA also includes the group s share of associates and joint ventures EBITA on the same basis. All references to organic mean as adjusted to exclude the impact of acquisitions and disposals, 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. 2

Strong operational and financial performance Volume, and group NPR 1 growth despite significant headwinds Strong EBITA 1 growth and margin expansion Tight cost management and scale leverage becoming visible Solid performance in developing markets Growth on organic, constant currency basis 160 3% 5% 10% 120 180 100 40 90 13% 8% 5% 5% 5% 8% 4% 6% 7% 7% 0% 0% 2% 3% -1% 0% -3% -15% -280 Latin America Europe North America Africa Asia Pacific South Africa Beverages 1 On an organic, constant currency basis Total Volume Group NPR EBITA EBITA Margin expansion (bps) Group 3

Developing markets continue to deliver We continue to deliver strong profit and margin growth across our developing market beer businesses A range of headwinds including FX, excise / regulatory changes and political uncertainty Broad geographical footprint diversifies risk Underlying beer fundamentals remain strong Broadening and deepening the beer category s relevance to consumers and customers SABMiller has proved adept at operating in these circumstances 4

Latin America Solid performance despite multiple headwinds Continued growing share of alcohol and beer per capita consumption Delivered strong NPR by improving our above mainstream mix: Broadening appeal with lighter beers in upper mainstream segment Accelerated the development of our international brands Extended outlet reach with improved service Higher cost leverage to expand margins further: Ahead of the curve in providing business shared services Alcohol share gains in the year In bps 360 30-160 290 260-20 Colombia Peru Ecuador Honduras El Salvador Panama 5

Latin America Solid performance despite multiple headwinds Continued growing share of alcohol and beer per capita consumption Delivered strong NPR by improving our above mainstream mix: Broadening appeal with lighter beers in upper mainstream segment Accelerated the development of our international brands Extended outlet reach with improved service Higher cost leverage to expand margins further: Ahead of the curve in providing business shared services Alcohol share gains in the year In bps 360 30-160 290 260-20 Colombia Peru Ecuador Honduras El Salvador Panama 6

North America Revenue management and strong mix driving profit growth Stable share in premium lights Driving above premium share expansion: Redd s Apple Ale and variants Miller Fortune Tenth and Blake growing in crafts and imports with: Leinenkugel s Summer Shandy Blue Moon Belgian White Continued NPR growth from pricing, portfolio shaping and category management platforms Continued cost reduction from business transformation 7

North America Revenue management and strong mix driving profit growth Stable share in premium lights Driving above premium share expansion: Redd s Apple Ale and variants Miller Fortune Tenth and Blake growing in crafts and imports with: Leinenkugel s Summer Shandy Blue Moon Belgian White Continued NPR growth from pricing, portfolio shaping and category management platforms Continued cost reduction from business transformation 8

North America Revenue management and strong mix driving profit growth Stable share in premium lights Driving above premium share expansion: Redd s Apple Ale and variants Miller Fortune Tenth and Blake growing in crafts and imports with: Leinenkugel s Summer Shandy Blue Moon Belgian White Continued NPR growth from pricing, portfolio shaping and category management platforms Continued cost reduction from business transformation 9

Europe Improvement in trend but challenging market conditions remain Weak consumer sentiment Continuing challenging competitive and channel dynamics Volume performance improved in the second half Protecting our leading equities Our innovation pipelines are strong Cutting costs and evolving our operating model 10

Europe Improvement in trend but challenging market conditions remain Weak consumer sentiment Continuing challenging competitive and channel dynamics Volume performance improved in the second half Protecting our leading equities Our innovation pipelines are strong Cutting costs and evolving our operating model 11

South Africa NPR growth despite pressures on consumer spending power NPR per hl rose 6% on an organic, constant currency basis, driven by price increases and positive lager brand mix Market share gain Local premium portfolio performed strongly Castle Lite and Castle Milk Stout delivered combined growth of more than 10% Soft drinks portfolio expansion, market penetration, retail execution and productivity initiatives Significant progress optimising our fixed cost base 12

South Africa NPR growth despite pressures on consumer spending power NPR per hl rose 6% on an organic, constant currency basis, driven by price increases and positive lager brand mix Market share gain Local premium portfolio performed strongly Castle Lite and Castle Milk Stout delivered combined growth of more than 10% Soft drinks portfolio expansion, market penetration, retail execution and productivity initiatives Significant progress optimising our fixed cost base 13

Africa Strong profit growth despite weak fourth quarter Optimistic about the overall macro-economic and business outlook: Growth potential for personal incomes Beer s share of alcohol still <20% (including informal) Innovation in focus: Chibuku Super which has now expanded to five markets. Continued growth momentum of regional premium brands: Castle Lite volumes increased by 31% Sustaining investment in capacity with new projects underway 14

Africa Strong profit growth despite weak fourth quarter Optimistic about the overall macro-economic and business outlook: Growth potential for personal incomes Beer s share of alcohol still <20% (including informal) Innovation in focus: Chibuku Super which has now expanded to five markets. Continued growth momentum of regional premium brands: Castle Lite volumes increased by 31% Sustaining investment in capacity with new projects underway 15

Asia Pacific - Australia Soft trading but creating value and delivering synergies Weakening consumer confidence and continued competitive intensity Contemporary brands growing strongly Tight revenue and cost management protecting margins Integration and synergy delivery ahead of schedule 16

Asia Pacific China Continuing market share increase, complemented by acquisitions Volume growth resumed in 2013, with strong NPR per hectoliter growth driven by premiumisation Short term margin headwinds, including the impact of Kingway acquisition India Continued regulatory headwinds coupled with unusually prolonged monsoon 17

Strategic focus 1 Focus on beer category growth 2 Leveraging skill and scale 3 Stakeholder partnership 18

Focus on beer category growth 1 Focus on beer category growth Improving premium mix Extending refreshment occasions e.g. Radlers, lighter beer, non alcohol Romancing core lager Capturing wine and spirits occasions e.g. new beer styles Ensuring affordability 19

Romancing core lager Miller Lite original can Kozel Hero North America Europe Africa 20

Improving premium mix MGD and Miller Lite Redd s Apple Ale / Redd s Strawberry Castle Lite Latin America North America Africa 21

Ensuring affordability Bulk packs Steel Reserve Alloy Series Blk Berry Eagle Latin America North America Africa 22

Extending refreshment occasions Flying Fish Radlers Carlton Cold South Africa Europe Asia Pacific 23

Capturing wine and spirit occasions Miller Fortune Redd s Vodka Lemon Ksiazece North America Africa Europe 24

Global business services 2 Leveraging skill and scale Latin America Asia Pacific South Africa Europe Africa Corporate Shared service lines Sales and marketing services Order to cash Supply chain and operations services Record to report Source to pay Hire to retire ERP 25

End to end supply chain integration World-class customer service and unparalleled quality at optimal cost Sharpen focus on the consumer and customer 1 2 3 Drive functional excellence Demand and supply planning Stimulate innovation through technical insight Sales and operations planning Innovation Suppliers Procurement Manufacturing Distribution Customers Organisation, roles and skills Processes, tools and systems Performance measurement 26

Financial review Jamie Wilson Chief Financial Officer 27

Adjusted EPS and dividends Adjusted EPS growth vs. prior year 21% 2% 1% US dollar Sterling Rand Annual dividend 105 US cents per share up 4% 28

Group NPR and earnings growth Year ended 31 March 2014 Reported Organic Total volumes 3.8% 1.6% Lager volumes 1.2% 0.9% Reported Organic, constant currency Group net producer revenue (NPR) (0.8)% 3.4% EBITA 1.2% 7.1% EBITA margin progression 50bps 90bps All figures include our share of associates and joint ventures 29

Organic, constant currency group NPR per hl performance Group NPR per hl performance, YoY % Year ended 31 March 2014 SABMiller total Latin America Europe North America Africa Asia Pacific SA: Beverages (3%) (2%) (1%) 0% 1% 2% 3% 4% 5% 6% Figures include our share of associates and joint ventures 30

Input costs at the lower end of expectations Full year constant currency increase per hl: Total raw materials: Flat Total COGS: Up low single digits Commodity price increases mitigated by savings achieved through our global procurement programme FX headwinds partially offset by increased local sourcing initiatives Higher fuel prices drive up distribution costs 31

Organic, constant currency EBITA margin EBITA margin* performance, YoY basis points change Year ended 31 March 2014 SABMiller total Latin America Europe North America Africa Asia Pacific SA: Beverages (400) (300) (200) (100) 0 100 200 300 * Expressed as a percentage of group NPR Figures include our share of associates and joint ventures 32

Business capability programme has concluded Incremental operating benefits in the year of US$175m Cumulative US$496m per annum of net operating benefits generated since programme launched in 2009 Key programme goals delivered: The creation of our global procurement organisation which now has approximately 46% of spend under group management Established a regional manufacturing operation in Europe 33

Launch of a new cost and efficiency programme Building upon capabilities developed to continue to deliver cost savings and efficiencies Programme to deliver incremental direct cost and efficiency savings rising to approximately US$500m by 31 March 2018 Key programme initiatives: Establish a global business services organisation Further performance enhancements across our global supply chain operations Expand the scope of our procurement organisation to reach in excess of 80% spend under management 34

Cash flow, finance costs and taxation US$m (reported) March 14 March 13 Adjusted EBITDA* 6,639 6,564 Working capital inflow/(outflow) (incl. provisions) 93 (204) Capex** 1,485 1,479 Free cash flow*** 2,563 3,230 Adjusted net finance costs 645 738 Adjusted EBITDA margin* 31.3% 30.0% Effective tax rate 26.0% 27.0% * We revised our definition of adjusted EBITDA in the year. Adjusted EBITDA comprises operating profit before exceptional items, depreciation and amortisation and includes the groups share of MillerCoors operating profit on a similar basis. ** Includes additions of intangible assets (excluding goodwill) and property, plant and equipment. *** Comprises net cash generated from operating activities less cash paid for the purchase of property, plant and equipment, and intangible assets, net investments in existing associates and joint ventures (in both cases only where there is no change in the group s effective ownership percentage) and dividends paid to non-controlling interests plus cash received from the sale of property, plant and equipment and intangible assets and dividends received. 35

Net debt US$m March 14 March 13* Non-current borrowings (12,528) (16,079) Current borrowings (4,519) (2,469) Cash and cash equivalents 2,081 2,171 Financing derivative financial instruments 663 777 Net debt (14,303) (15,600) Gearing (%) 52.0 56.8 Net debt / Adjusted EBITDA** 2.2 2.4 Weighted average interest rate for gross debt portfolio (%) 3.9 4.1 * As restated for the change in the definition of net debt. We amended our net debt definition to include derivative financial instruments designated as net investment hedges as these hedges are considered to be inextricably linked to the underlying borrowings because they are used to mitigate the foreign currency exchange risk arising from the group s foreign currency borrowings. The change in this definition resulted in a reduction in net debt of US$101 million at 31 March 2013. ** This is the ratio of net debt at the year end to adjusted EBITDA (subsidiaries EBITDA plus the group s share of MillerCoors EBITDA) for the year. 36

Financial outlook current financial year Full year trading conditions to remain broadly unchanged, with developing markets continuing to drive growth Continued development of our brand and pack portfolios Focus will remain on pricing and premiumisation Input costs per hl expected to rise: Total raw materials* Low single digits Total COGS* Investment in production capacity and capability to drive growth Full year capex will be approximately US$1.7bn Tax rate between 27% and 29% Anticipate moderate translational key currency depreciation against the US dollar * Stated in constant currency 37

Conclusion Strong performance in the context of significant headwinds Our profit and margin delivery in developing markets remains strong Beer category developed across all geographies Our focus on increased cost savings continuing to deliver Strategy in place to innovate, rejuvenate and grow 38

Q & A 39

Supplementary information 40

EBITA growth EBITA (including associates and joint ventures) components of performance, US$m 7.1% 0.9% 0.5% (6.2)% 6,367 6,425 6,453 March '13* Underlying performance Currency March '14 organic Acquisitions March '14 reported * Restated and adjusted for disposals 41

Group NPR growth Group NPR (including associates and joint ventures) components of performance, US$m 1.8% 1.6% (1.8%) 1.2% 26,867 (5.2%) 26,389 26,719 March '13* Volume Price/mix Currency March '14 organic Acquisitions March '14 reported * Adjusted for disposals 42

Net debt: currency and maturity profile Currency profile Maturity profile * 18% 17% 13% 43% 41% 6% 5% 4% 17% 36% US dollar Euro Rand Colombian peso Australian dollar Other < 1 year 1-2 years 2-5 years > 5 years * Cash and cash equivalents netted against current borrowings 43

Reported EBITA contribution* March 2014 March 2013** 15% 2% 17% 2% 33% 32% 13% 13% 14% 11% 13% 12% 12% 11% Latin America Europe North America Africa Asia Pacific South Africa: Beverages * Before corporate costs ** Restated 44

Financial results US dollar m. Reported March 14 March 13* Change % Group net producer revenue 26,719 26,932 (1) EBITA 6,453 6,379 1 EBITA margin** (%) 24.2 23.7 50 bps Sales volumes (hl m) Total 318 306 4 Lager 245 242 1 Soft drinks 65 57 15 Other alcoholic beverages 8 7 4 * Restated ** Expressed as a percentage of group NPR 45

Group NPR by division US dollar m. Organic, constant currency March 14* March 13** Change % Latin America 6,051 5,757 5 Europe 4,301 4,300 - North America 4,665 4,656 - Africa 3,470 3,290 5 Asia Pacific 4,128 3,986 4 South Africa: Beverages 4,737 4,474 6 South Africa: Hotels and Gaming 432 404 7 * Results for the full year ended 31 March 2014 have been translated at the prior period exchange rates and have been adjusted for acquisitions and disposals ** March 13 restated and adjusted for disposals 46

EBITA by division US dollar m. Organic, constant currency March 14* March 13** Change % Latin America 2,305 2,101 10 Europe 664 784 (15) North America 797 740 8 Africa 949 838 13 Asia Pacific 924 854 8 South Africa: Beverages 1,201 1,119 7 South Africa: Hotels and Gaming 144 134 8 * Results for the full year ended 31 March 2014 have been translated at the prior period exchange rates and have been adjusted for acquisitions and disposals. ** March 13 restated and adjusted for disposals 47

EBITA margin* performance Organic, constant currency basis 38.1% 36.5% March 14 March 13** 15.4% 18.2% 17.1% 15.9% 27.3% 25.5% 22.4% 21.4% 25.4% 25.0% 24.6% 23.7% Latin America Europe North America Africa Asia Pacific South Africa: Beverages Group * Expressed as a percentage of group NPR ** Restated and adjusted for disposals 48

Reported EBITA margin performance 38.2% 36.4% March 14 March 13* 15.4% 18.2% 17.1% 15.9% 27.4% 25.5% 21.4% 21.3% 25.4% 25.0% 24.2% 23.7% Latin America Europe North America Africa Asia Pacific South Africa: Beverages Group * As restated and expressed as a percentage of group NPR 49

Reported volumes* Reported lager volumes by country, hl 000 March 14 % Change March 14 % Change China ** 58,893 10 Czech Republic 6,462 (4) South Africa 27,245 - Australia 7,138 (8) Colombia 20,201 2 Ecuador 5,804 2 Poland 13,266 (9) India 5,146 (7) Peru 12,960 - Italy 3,375 (2) Romania 5,719 2 Tanzania 3,010 4 * Excluding intra-group volumes ** Equity accounted share of volumes 50

Exchange rates Closing rates vs US$ 31 Mar 14 30 Sept 13 31 Mar 13 31 Mar 14 30 Sept 13 31 Mar 13 Australia 1.08 1.07 0.96 Mozambique 30.50 29.04 29.69 China 6.22 6.12 6.21 Peru 2.81 2.79 2.59 Colombia 1,965 1,915 1,832 Poland 3.03 3.12 3.26 Czech Republic 19.90 19.05 20.07 Romania 3.24 3.29 3.44 Euro 0.73 0.74 0.78 South Africa 10.53 10.03 9.24 India 59.89 62.62 54.28 Tanzania 1,635 1,605 1,616 Turkey 2.14 2.02 1.81 51

Balance sheet US dollar m. March 14 March 13 Goodwill and intangible assets 27,029 29,497 Property, plant and equipment 9,065 9,059 Investment in joint ventures and associates 11,368 10,963 Other non-current assets 904 1,069 Current assets excluding cash 3,303 3,512 Cash and cash equivalents 2,081 2,171 Assets of disposal groups held for sale - 23 Borrowings (17,047) (18,548) Other current and non-current liabilities (9,221) (10,286) Net assets 27,482 27,460 52