SIGNATURES |
UNILEVER N.V. |
||||
/s/ S.G. Williams | ||||
S.G. Williams, | ||||
Secretary |
Key Financials (unaudited, at current rates) | Half Year 2009 | |||||||||||
Turnover ( million) |
19,963 | + 0 | % | |||||||||
Operating profit ( million) |
2,554 | - 20 | % | |||||||||
Operating profit before RDIs* ( million) |
2,915 | - 3 | % | |||||||||
Net profit ( million) |
1,636 | - 31 | % | |||||||||
Net profit before RDIs* ( million) |
1,914 | - 12 | % | |||||||||
Earnings per share () |
0.53 | - 33 | % | |||||||||
Earnings per share before RDIs* () |
0.63 | - 13 | % | |||||||||
| Underlying sales growth 4.4%, with volumes up 0.2%. Turnover in line with last year after the effects of currency movements (-0.9%) and disposals/acquisitions (-3.2%). |
| Operating margin before RDIs down by 50 bps (including 30 bps of margin dilution from disposals), in line with expectations. |
| Earnings per share before RDIs down 13%, including -6% from the pensions finance charge and -3% from a higher first half tax charge. |
| Net cash flow from operating activities 1.6 billion ahead of last year with much improved working capital. |
1
Half Year 2009 | ||||||||||||||||||||||
Turnover | USG | Volume | Price | |||||||||||||||||||
m | % | % | % | |||||||||||||||||||
Asia Africa CEE |
7,431 | 8.8 | 1.3 | 7.4 | ||||||||||||||||||
Americas |
6,491 | 5.9 | 0.4 | 5.5 | ||||||||||||||||||
Western Europe |
6,041 | (1.9 | ) | (1.2 | ) | (0.7 | ) | |||||||||||||||
Unilever Total |
19,963 | 4.4 | 0.2 | 4.2 | ||||||||||||||||||
Savoury, dressings & spreads |
6,544 | 1.4 | ||||||||||||||||||||
Ice cream & beverages |
4,132 | 4.5 | ||||||||||||||||||||
Personal care |
5,803 | 4.6 | ||||||||||||||||||||
Home care & other |
3,484 | 9.9 | ||||||||||||||||||||
Unilever Total |
19,963 | 4.4 | ||||||||||||||||||||
2
3
4
5
million | Half Year | |||||||||||||||||
Increase/ | ||||||||||||||||||
2009 | 2008 | (Decrease) | ||||||||||||||||
Current | Constant | |||||||||||||||||
rates | rates | |||||||||||||||||
Continuing operations: |
||||||||||||||||||
Turnover |
19,963 | 19,945 | | % | 1 | % | ||||||||||||
Operating profit |
2,554 | 3,184 | (20 | )% | (20 | )% | ||||||||||||
Restructuring, business disposals and other items (RDIs) (see note 3) |
(361 | ) | 181 | |||||||||||||||
Operating profit before RDIs |
2,915 | 3,003 | (3 | )% | (4 | )% | ||||||||||||
Net finance costs |
(334 | ) | (141 | ) | ||||||||||||||
Finance income |
44 | 51 | ||||||||||||||||
Finance costs |
(288 | ) | (259 | ) | ||||||||||||||
Pensions and similar obligations |
(90 | ) | 67 | |||||||||||||||
Share in net profit/(loss) of joint ventures |
63 | 74 | ||||||||||||||||
Share in net profit/(loss) of associates |
(3 | ) | 8 | |||||||||||||||
Other income from non-current investments |
12 | 10 | ||||||||||||||||
Profit before taxation |
2,292 | 3,135 | (27 | )% | (27 | )% | ||||||||||||
Taxation |
(656 | ) | (750 | ) | ||||||||||||||
Net profit from continuing operations |
1,636 | 2,385 | (31 | )% | (31 | )% | ||||||||||||
Net profit/(loss) from discontinued operations |
| | ||||||||||||||||
Net profit for the period |
1,636 | 2,385 | (31 | )% | (31 | )% | ||||||||||||
Attributable to: |
||||||||||||||||||
Minority interests |
147 | 137 | ||||||||||||||||
Shareholders equity |
1,489 | 2,248 | (34 | )% | (34 | )% | ||||||||||||
Combined earnings per share |
||||||||||||||||||
Total operations (Euros) |
0.53 | 0.79 | (33 | )% | (33 | )% | ||||||||||||
Total operations diluted (Euros) |
0.52 | 0.77 | (33 | )% | (33 | )% |
6
million | Half Year | |||||||||
2009 | 2008 | |||||||||
Net profit for the period |
1,636 | 2,385 | ||||||||
Other comprehensive income |
||||||||||
Fair value gains/(losses) on financial instruments net of tax |
85 | (34 | ) | |||||||
Actuarial gains/(losses) on pension schemes net of tax |
(270 | ) | (126 | ) | ||||||
Currency retranslation gains/(losses) net of tax |
142 | (331 | ) | |||||||
Total comprehensive income for the period |
1,593 | 1,894 | ||||||||
Attributable to: |
||||||||||
Minority interests |
152 | 91 | ||||||||
Shareholders equity |
1,441 | 1,803 | ||||||||
million | Half Year | |||||||
2009 | 2008 | |||||||
Equity at 1 January |
10,372 | 12,819 | ||||||
Total comprehensive income for the period |
1,593 | 1,894 | ||||||
Dividends |
(1,361 | ) | (1,352 | ) | ||||
Movement in treasury stock |
18 | (1,520 | ) | |||||
Share-based payment credit |
65 | 54 | ||||||
Dividends paid to minority shareholders |
(70 | ) | (95 | ) | ||||
Currency retranslation gains/(losses) net of tax |
(6 | ) | (17 | ) | ||||
Other movements in equity |
(33 | ) | (11 | ) | ||||
Equity at the end of the period |
10,578 | 11,772 |
7
million | Half Year | |||||||
2009 | 2008 | |||||||
Operating activities |
||||||||
Cash flow from operating activities |
2,450 | 885 | ||||||
Income tax paid |
(431 | ) | (481 | ) | ||||
Net cash flow from operating activities |
2,019 | 404 | ||||||
Investing activities |
||||||||
Interest received |
38 | 64 | ||||||
Net capital expenditure |
(506 | ) | (491 | ) | ||||
Acquisitions and disposals |
(365 | ) | 403 | |||||
Other investing activities |
(5 | ) | 40 | |||||
Net cash flow from/(used in) investing activities |
(838 | ) | 16 | |||||
Financing activities |
||||||||
Dividends paid on ordinary share capital |
(1,302 | ) | (1,194 | ) | ||||
Interest and preference dividends paid |
(258 | ) | (201 | ) | ||||
Change in financial liabilities |
130 | 2,081 | ||||||
Share buy-back programme |
| (1,085 | ) | |||||
Other movements on treasury stock |
17 | (19 | ) | |||||
Other financing activities |
(43 | ) | (89 | ) | ||||
Net cash flow from/(used in) financing activities |
(1,456 | ) | (507 | ) | ||||
Net increase/(decrease) in cash and cash equivalents |
(275 | ) | (87 | ) | ||||
Cash and cash equivalents at the beginning of the year |
2,360 | 901 | ||||||
Effect of exchange rate changes |
(176 | ) | (152 | ) | ||||
Cash and cash equivalents at the end of period |
1,909 | 662 |
8
As at | As at | As at | ||||||||||
30 June | 31 December | 30 June | ||||||||||
million | 2009 | 2008 | 2008 | |||||||||
Non-current assets |
||||||||||||
Goodwill |
12,338 | 11,665 | 12,015 | |||||||||
Intangible assets |
4,598 | 4,426 | 4,436 | |||||||||
Property, plant and equipment |
6,261 | 5,957 | 6,045 | |||||||||
Pension asset for funded schemes in surplus |
413 | 425 | 1,857 | |||||||||
Deferred tax assets |
1,083 | 1,068 | 966 | |||||||||
Other non-current assets |
1,591 | 1,426 | 1,245 | |||||||||
Total non-current assets |
26,284 | 24,967 | 26,564 | |||||||||
Current assets |
||||||||||||
Inventories |
3,759 | 3,889 | 4,431 | |||||||||
Trade and other current receivables |
4,813 | 3,823 | 5,514 | |||||||||
Current tax assets |
167 | 234 | 241 | |||||||||
Cash and cash equivalents |
2,082 | 2,561 | 1,060 | |||||||||
Other financial assets |
334 | 632 | 259 | |||||||||
Non-current assets held for sale |
13 | 36 | 277 | |||||||||
Total current assets |
11,168 | 11,175 | 11,782 | |||||||||
Current liabilities |
||||||||||||
Financial liabilities |
(2,470 | ) | (4,842 | ) | (5,947 | ) | ||||||
Trade payables and other current liabilities |
(8,428 | ) | (7,824 | ) | (8,377 | ) | ||||||
Current tax liabilities |
(408 | ) | (377 | ) | (457 | ) | ||||||
Provisions |
(698 | ) | (757 | ) | (829 | ) | ||||||
Liabilities associated with non-current assets held for sale |
| | (42 | ) | ||||||||
Total current liabilities |
(12,004 | ) | (13,800 | ) | (15,652 | ) | ||||||
Net current assets/(liabilities) |
(836 | ) | (2,625 | ) | (3,870 | ) | ||||||
Total assets less current liabilities |
25,448 | 22,342 | 22,694 | |||||||||
Non-current liabilities |
||||||||||||
Financial liabilities due after one year |
8,826 | 6,363 | 5,607 | |||||||||
Non-current tax liabilities |
231 | 189 | 231 | |||||||||
Pensions and post-retirement healthcare benefits liabilities: |
||||||||||||
Funded schemes in deficit |
2,052 | 1,820 | 787 | |||||||||
Unfunded schemes |
2,011 | 1,987 | 2,084 | |||||||||
Provisions |
695 | 646 | 785 | |||||||||
Deferred tax liabilities |
796 | 790 | 1,260 | |||||||||
Other non-current liabilities |
259 | 175 | 168 | |||||||||
Total non-current liabilities |
14,870 | 11,970 | 10,922 | |||||||||
Equity |
||||||||||||
Shareholders equity |
10,085 | 9,948 | 11,344 | |||||||||
Minority interests |
493 | 424 | 428 | |||||||||
Total equity |
10,578 | 10,372 | 11,772 | |||||||||
Total capital employed |
25,448 | 22,342 | 22,694 |
9
1 | ACCOUNTING INFORMATION AND POLICIES |
| Amendments in IFRS 3 Business Combinations and IAS 27 Consolidated and Separate Financial Statements (effective for annual periods beginning on or after 1 July 2009) changing and updating the existing requirements or practice on accounting for partial acquisitions, step acquisitions, acquisition-related costs, contingent consideration and transactions with non-controlling interests. | |
| Amendment to IAS 17 Leases (effective for annual periods beginning on or after 1 January 2010) removing the specific guidance on classifying land as an operating lease. | |
| IFRIC 16 Hedges of a Net Investment in a Foreign Operation (effective for annual periods beginning on or after 1 October 2009). | |
| IFRIC 17 Distributions of Non-cash Assets to Owners (effective for annual periods beginning on or after 1 July 2009). | |
| IFRIC 18 Transfers of Assets from Customers (effective for annual periods beginning on or after 1 July 2009). |
2 | NON-GAAP MEASURES |
10
Half Year | ||||||||
2009 | 2008 | |||||||
RDIs within operating profit: |
||||||||
Restructuring |
(361 | ) | (330 | ) | ||||
Business disposals |
| 516 | ||||||
Impairments and other one-off items |
| (5 | ) | |||||
Total RDIs within operating profit |
(361 | ) | 181 | |||||
Tax effect of RDIs within operating profit: |
102 | (3 | ) | |||||
RDIs arising below operating profit: |
(19 | ) | 24 | |||||
Total impact of RDIs on net profit |
(278 | ) | 202 | |||||
Asia Africa | Western | |||||||||||||||
million | CEE | Americas | Europe | Total | ||||||||||||
Turnover |
||||||||||||||||
2008 |
7,022 | 6,453 | 6,470 | 19,945 | ||||||||||||
2009 |
7,431 | 6,491 | 6,041 | 19,963 | ||||||||||||
Change |
5.8 % | 0.6 % | (6.6)% | 0.1 % | ||||||||||||
Impact of: |
||||||||||||||||
Exchange rates |
(2.4)% | 2.8 % | (2.9)% | (0.9)% | ||||||||||||
Acquisitions |
0.7 % | 0.5 % | 0.3 % | 0.5 % | ||||||||||||
Disposals |
(1.0)% | (8.1)% | (2.3)% | (3.7)% | ||||||||||||
Underlying sales growth |
8.8 % | 5.9 % | (1.9)% | 4.4 % | ||||||||||||
Price |
7.4 % | 5.5 % | (0.7)% | 4.2 % | ||||||||||||
Volume |
1.3 % | 0.4 % | (1.2)% | 0.2 % | ||||||||||||
Operating profit |
||||||||||||||||
2008 |
836 | 882 | 1,466 | 3,184 | ||||||||||||
2009 |
966 | 883 | 705 | 2,554 | ||||||||||||
Operating profit before RDIs |
||||||||||||||||
2008 |
856 | 949 | 1,198 | 3,003 | ||||||||||||
2009 |
1,017 | 977 | 921 | 2,915 | ||||||||||||
Operating margin |
||||||||||||||||
2008 |
11.9 % | 13.7 % | 22.7 % | 16.0 % | ||||||||||||
2009 |
13.0 % | 13.6 % | 11.7 % | 12.8 % | ||||||||||||
Operating margin before RDIs |
||||||||||||||||
2008 |
12.2 % | 14.7 % | 18.5 % | 15.1 % | ||||||||||||
2009 |
13.7 % | 15.1 % | 15.2 % | 14.6 % |
11
Savoury | Ice cream | Home care | ||||||||||||||||||
dressings | and | Personal | and | |||||||||||||||||
million | and spreads | beverages | care | other | Total | |||||||||||||||
Turnover |
||||||||||||||||||||
2008 |
6,859 | 3,999 | 5,481 | 3,606 | 19,945 | |||||||||||||||
2009 |
6,544 | 4,132 | 5,803 | 3,484 | 19,963 | |||||||||||||||
Change |
(4.6)% | 3.3 % | 5.9 % | (3.4)% | 0.1 % | |||||||||||||||
Impact of: |
||||||||||||||||||||
Exchange rates |
(0.5)% | (1.5)% | 0.4 % | (3.1)% | (0.9)% | |||||||||||||||
Acquisitions |
0.2 % | 0.5 % | 0.8 % | 0.6 % | 0.5 % | |||||||||||||||
Disposals |
(5.6)% | (0.1)% | 0.0 % | (9.8)% | (3.7)% | |||||||||||||||
Underlying sales growth |
1.4 % | 4.5 % | 4.6 % | 9.9 % | 4.4 % | |||||||||||||||
Operating profit |
||||||||||||||||||||
2008 |
1,422 | 586 | 880 | 296 | 3,184 | |||||||||||||||
2009 |
857 | 493 | 901 | 303 | 2,554 | |||||||||||||||
Operating margin |
||||||||||||||||||||
2008 |
20.7 % | 14.7 % | 16.1 % | 8.2 % | 16.0 % | |||||||||||||||
2009 |
13.1 % | 11.9 % | 15.5 % | 8.7 % | 12.8 % |
million | Half Year 2009 | Half Year 2008 | |||||||||||||||||||||||
Tax | Tax | ||||||||||||||||||||||||
Before | (charge)/ | After | Before | (charge)/ | After | ||||||||||||||||||||
tax | credit | tax | tax | credit | tax | ||||||||||||||||||||
Fair value gains/(losses) on financial instruments net of tax |
133 | (48 | ) | 85 | (29 | ) | (5 | ) | (34 | ) | |||||||||||||||
Actuarial gains/(losses) on pension schemes net of tax |
(373 | ) | 103 | (270 | ) | (150 | ) | 24 | (126 | ) | |||||||||||||||
Currency retranslation gains/(losses) net of tax |
142 | | 142 | (331 | ) | | (331 | ) | |||||||||||||||||
Other comprehensive income |
(98 | ) | 55 | (43 | ) | (510 | ) | 19 | (491 | ) |
12
million | Half Year | |||||||
2009 | 2008 | |||||||
Net profit |
1,636 | 2,385 | ||||||
Taxation |
656 | 750 | ||||||
Share of net profit of joint ventures/associates and
other income from non-current investments |
(72 | ) | (92 | ) | ||||
Net finance costs |
334 | 141 | ||||||
Operating profit (continuing and discontinued operations) |
2,554 | 3,184 | ||||||
Depreciation, amortisation and impairment |
497 | 466 | ||||||
Changes in working capital |
(260 | ) | (2,140 | ) | ||||
Pensions and similar provisions less payments |
(333 | ) | (42 | ) | ||||
Restructuring and other provisions less payments |
(123 | ) | (55 | ) | ||||
Elimination of (profits)/losses on disposals |
(2 | ) | (565 | ) | ||||
Non-cash charge for share-based compensation |
65 | 54 | ||||||
Other adjustments |
52 | (17 | ) | |||||
Cash flow from operating activities |
2,450 | 885 |
As at | As at | As at | ||||||||||
30 June | 31 December | 30 June | ||||||||||
million | 2009 | 2008 | 2008 | |||||||||
Total financial liabilities |
(11,296 | ) | (11,205 | ) | (11,554 | ) | ||||||
Financial liabilities due within one year |
(2,470 | ) | (4,842 | ) | (5,947 | ) | ||||||
Financial liabilities due after one year |
(8,826 | ) | (6,363 | ) | (5,607 | ) | ||||||
Cash and cash equivalents as per balance sheet |
2,082 | 2,561 | 1,060 | |||||||||
Cash and cash equivalents as per cash flow statement |
1,909 | 2,360 | 662 | |||||||||
Add bank overdrafts deducted therein |
173 | 201 | 398 | |||||||||
Financial assets |
334 | 632 | 259 | |||||||||
Net debt |
(8,880 | ) | (8,012 | ) | (10,235 | ) |
13
2009 | 2008 | |||||||
Combined EPS Basic | Millions of units |
|||||||
Average number of combined share units |
2,792.4 | 2,828.1 | ||||||
million |
||||||||
Net profit attributable to shareholders equity |
1,489 | 2,248 | ||||||
Combined EPS (Euros) |
0.53 | 0.79 | ||||||
Combined EPS Diluted | Millions of units |
|||||||
Adjusted average number of combined share units |
2,881.5 | 2,925.6 | ||||||
Combined EPS diluted (Euros) |
0.52 | 0.77 | ||||||
Impact of RDIs on Earnings Per Share | million |
|||||||
Total impact of RDIs on reported net profit (see note 3) |
(278 | ) | 202 | |||||
Impact of RDIs on basic earnings per share (Euros) |
(0.10 | ) | 0.07 |
Millions | ||||
Number of shares at 31 December 2008 (net of treasury stock) |
2,789.1 | |||
Net movements in shares under incentive schemes |
7.9 | |||
Number of shares at 30 June 2009 |
2,797.0 | |||
14
Unilever | Unilever | Unilever | ||||||||||||||||||||||||||
Capital | N.V. | Unilever | United | |||||||||||||||||||||||||
Corporation | parent | PLC | States Inc. | Non- | ||||||||||||||||||||||||
Income Statement | subsidiary | issuer/ | parent | subsidiary | guarantor | Unilever | ||||||||||||||||||||||
Six months ended 30 June 2009 | issuer | guarantor | guarantor | guarantor | subsidiaries | Eliminations | Group | |||||||||||||||||||||
Continuing operations: |
||||||||||||||||||||||||||||
Turnover |
- | - | - | - | 19,963 | - | 19,963 | |||||||||||||||||||||
Operating Profit |
- | 211 | (146 | ) | (13 | ) | 2,502 | - | 2,554 | |||||||||||||||||||
Finance income |
- | - | - | - | 44 | - | 44 | |||||||||||||||||||||
Finance costs |
(95 | ) | (73 | ) | (5 | ) | - | (115 | ) | - | (288 | ) | ||||||||||||||||
Pensions and similar obligations |
- | (3 | ) | - | (34 | ) | (53 | ) | - | (90 | ) | |||||||||||||||||
Intercompany finance costs |
114 | 25 | (26 | ) | (68 | ) | (45 | ) | - | - | ||||||||||||||||||
Dividends |
- | 158 | - | 731 | (889 | ) | - | - | ||||||||||||||||||||
Share of net profit/(loss) of joint ventures |
- | - | - | - | 63 | - | 63 | |||||||||||||||||||||
Share of net
profit/(loss) of associates |
- | - | - | - | (3 | ) | - | (3 | ) | |||||||||||||||||||
Other income from non-current investments |
- | - | - | - | 12 | - | 12 | |||||||||||||||||||||
Profit before taxation |
19 | 318 | (177 | ) | 616 | 1,516 | - | 2,292 | ||||||||||||||||||||
Taxation |
(7 | ) | (56 | ) | 64 | (148 | ) | (509 | ) | - | (656 | ) | ||||||||||||||||
Net profit from continuing operations |
12 | 262 | (113 | ) | 468 | 1,007 | - | 1,636 | ||||||||||||||||||||
Net profit from discontinued operations |
- | - | - | - | - | - | - | |||||||||||||||||||||
Equity earnings of subsidiaries |
- | 1,226 | 1,602 | (342 | ) | - | (2,486 | ) | - | |||||||||||||||||||
Net Profit |
12 | 1,488 | 1,489 | 126 | 1,007 | (2,486 | ) | 1,636 | ||||||||||||||||||||
Attributable to: |
||||||||||||||||||||||||||||
Minority interest |
- | - | - | - | 147 | - | 147 | |||||||||||||||||||||
Shareholders equity |
12 | 1,488 | 1,489 | 126 | 860 | (2,486 | ) | 1,489 | ||||||||||||||||||||
15
Unilever | Unilever | Unilever | ||||||||||||||||||||||||||
Capital | N.V. | Unilever | United | |||||||||||||||||||||||||
Corporation | parent | PLC | States Inc. | Non- | ||||||||||||||||||||||||
Income Statement | subsidiary | issuer/ | parent | subsidiary | guarantor | Unilever | ||||||||||||||||||||||
Six months ended 30 June 2008 | issuer | guarantor | guarantor | guarantor | subsidiaries | Eliminations | Group | |||||||||||||||||||||
Continuing operations: |
||||||||||||||||||||||||||||
Turnover |
- | - | - | - | 19,945 | - | 19,945 | |||||||||||||||||||||
Operating Profit |
- | 61 | 67 | (10 | ) | 3,066 | - | 3,184 | ||||||||||||||||||||
Finance income |
- | 53 | - | - | (2 | ) | - | 51 | ||||||||||||||||||||
Finance costs |
(86 | ) | (87 | ) | - | - | (86 | ) | - | (259 | ) | |||||||||||||||||
Pensions and similar obligations |
- | (4 | ) | - | (16 | ) | 87 | - | 67 | |||||||||||||||||||
Intercompany finance costs |
91 | (12 | ) | 26 | (31 | ) | (74 | ) | - | - | ||||||||||||||||||
Dividends |
- | - | 38 | - | (38 | ) | - | - | ||||||||||||||||||||
Share of net profit/(loss) of joint ventures |
- | - | - | - | 74 | - | 74 | |||||||||||||||||||||
Share of net
profit/(loss) of associates |
- | - | - | - | 8 | - | 8 | |||||||||||||||||||||
Other income from non-current investments |
- | - | - | - | 10 | - | 10 | |||||||||||||||||||||
Profit before taxation |
5 | 11 | 131 | (57 | ) | 3,045 | - | 3,135 | ||||||||||||||||||||
Taxation |
(2 | ) | (24 | ) | (99 | ) | (114 | ) | (511 | ) | - | (750 | ) | |||||||||||||||
Net profit from continuing operations |
3 | (13 | ) | 32 | (171 | ) | 2,534 | - | 2,385 | |||||||||||||||||||
Net profit from discontinued operations |
- | - | - | - | - | - | - | |||||||||||||||||||||
Equity earnings of subsidiaries |
- | 2,261 | 2,216 | 399 | - | (4,876 | ) | - | ||||||||||||||||||||
Net Profit |
3 | 2,248 | 2,248 | 228 | 2,534 | (4,876 | ) | 2,385 | ||||||||||||||||||||
Attributable to: |
||||||||||||||||||||||||||||
Minority interest |
- | - | - | - | 137 | - | 137 | |||||||||||||||||||||
Shareholders equity |
3 | 2,248 | 2,248 | 228 | 2,397 | (4,876 | ) | 2,248 | ||||||||||||||||||||
16
million | million | million | million | million | million | million | ||||||||||||||||||||||
Unilever | Unilever | Unilever | ||||||||||||||||||||||||||
Capital | N.V. | Unilever | United | |||||||||||||||||||||||||
Corporation | parent | PLC | States Inc. | Non- | ||||||||||||||||||||||||
Balance Sheet | subsidiary | issuer/ | parent | subsidiary | guarantor | Unilever | ||||||||||||||||||||||
As at 30 June 2009 | issuer | guarantor | guarantor | guarantor | subsidiaries | Eliminations | Group | |||||||||||||||||||||
Goodwill and intangible assets |
- | 46 | 26 | - | 16,864 | - | 16,936 | |||||||||||||||||||||
Property, plant and equipment |
- | - | - | 1 | 6,260 | - | 6,261 | |||||||||||||||||||||
Pension asset for funded schemes in
surplus |
- | - | - | - | 413 | - | 413 | |||||||||||||||||||||
Deferred tax assets |
- | - | - | 717 | 366 | - | 1,083 | |||||||||||||||||||||
Other non-current assets |
- | - | - | 14 | 1,577 | - | 1,591 | |||||||||||||||||||||
Amounts due from group companies after one year |
4,693 | 3,223 | - | - | (7,916 | ) | - | - | ||||||||||||||||||||
Net assets of subsidiaries (equity
accounted) |
- | 30,074 | 15,876 | 7,960 | (34,022 | ) | (19,888 | ) | - | |||||||||||||||||||
Total non-current assets |
4,693 | 33,343 | 15,902 | 8,692 | (16,458 | ) | (19,888 | ) | 26,284 | |||||||||||||||||||
Inventories |
- | - | - | - | 3,759 | - | 3,759 | |||||||||||||||||||||
Amounts due from group companies within one year |
- | 838 | 742 | - | (1,580 | ) | - | - | ||||||||||||||||||||
Trade and other current receivables |
- | 117 | 1 | 9 | 4,686 | - | 4,813 | |||||||||||||||||||||
Current tax assets |
- | 173 | - | (2 | ) | (4 | ) | - | 167 | |||||||||||||||||||
Other financial assets |
- | - | - | - | 334 | - | 334 | |||||||||||||||||||||
Cash and cash equivalents |
2 | 10 | - | (2 | ) | 2,072 | - | 2,082 | ||||||||||||||||||||
Assets held for sale |
- | - | - | - | 13 | - | 13 | |||||||||||||||||||||
Total current assets |
2 | 1,138 | 743 | 5 | 9,280 | - | 11,168 | |||||||||||||||||||||
Financial liabilities |
(1,384 | ) | (45 | ) | - | - | (1,041 | ) | - | (2,470 | ) | |||||||||||||||||
Amounts due to group companies within one year |
- | (17,292 | ) | (5,574 | ) | - | 22,866 | - | - | |||||||||||||||||||
Trade payables and other current
liabilities |
(38 | ) | (207 | ) | (2 | ) | (11 | ) | (8,170 | ) | - | (8,428 | ) | |||||||||||||||
Current tax liabilities |
(6 | ) | (129 | ) | (95 | ) | (6 | ) | (172 | ) | - | (408 | ) | |||||||||||||||
Provisions |
- | (26 | ) | - | - | (672 | ) | - | (698 | ) | ||||||||||||||||||
Liabilities associated with assets held
for sale |
- | - | - | - | - | - | - | |||||||||||||||||||||
Total current liabilities |
(1,428 | ) | (17,699 | ) | (5,671 | ) | (17 | ) | 12,811 | - | (12,004 | ) | ||||||||||||||||
Net current assets/(liabilities) |
(1,426 | ) | (16,561 | ) | (4,928 | ) | (12 | ) | 22,091 | - | (836 | ) | ||||||||||||||||
Total assets less current liabilities |
3,267 | 16,782 | 10,974 | 8,680 | 5,633 | (19,888 | ) | 25,448 | ||||||||||||||||||||
Financial liabilities due after one year |
2,986 | 3,268 | 874 | - | 1,698 | - | 8 826 | |||||||||||||||||||||
Amounts due to group companies after one year |
- | 3,089 | - | 846 | (3,935 | ) | - | - | ||||||||||||||||||||
Pension and post-retirement healthcare liabilities: |
||||||||||||||||||||||||||||
Funded schemes in deficit |
- | - | - | 440 | 1,612 | - | 2,052 | |||||||||||||||||||||
Unfunded schemes |
- | 84 | - | 681 | 1,246 | - | 2,011 | |||||||||||||||||||||
Provisions |
- | 1 | - | 3 | 691 | - | 695 | |||||||||||||||||||||
Deferred tax liabilities |
- | 97 | 15 | - | 684 | - | 796 | |||||||||||||||||||||
Other non-current liabilities |
- | 158 | - | 142 | 190 | - | 490 | |||||||||||||||||||||
Total non-current liabilities |
2,986 | 6,697 | 889 | 2,112 | 2,186 | - | 14,870 | |||||||||||||||||||||
Shareholders equity attributable to: |
||||||||||||||||||||||||||||
Unilever NV |
- | (1,907 | ) | - | - | - | 1,907 | - | ||||||||||||||||||||
Unilever PLC |
- | - | 11,992 | - | - | (11,992 | ) | - | ||||||||||||||||||||
Called up share capital |
- | 274 | 210 | - | - | - | 484 | |||||||||||||||||||||
Share premium account |
- | 25 | 96 | 99 | (99 | ) | - | 121 | ||||||||||||||||||||
Other reserves |
(2 | ) | (3,841 | ) | (2,419 | ) | 715 | (2,242 | ) | 1,529 | (6,260 | ) | ||||||||||||||||
Retained profit |
283 | 15,534 | 206 | 5,754 | 5,295 | (11,332 | ) | 15,740 | ||||||||||||||||||||
Total shareholders equity |
281 | 10,085 | 10,085 | 6,568 | 2,954 | (19,888 | ) | 10,085 | ||||||||||||||||||||
Minority interests |
- | - | - | - | 493 | - | 493 | |||||||||||||||||||||
Total equity |
281 | 10,085 | 10,085 | 6,568 | 3,447 | (19,888 | ) | 10,578 | ||||||||||||||||||||
Total capital employed |
3,267 | 16,782 | 10,974 | 8,680 | 5,633 | (19,888 | ) | 25,448 | ||||||||||||||||||||
17
million | million | million | million | million | million | million | ||||||||||||||||||||||
Unilever | Unilever | Unilever | ||||||||||||||||||||||||||
Capital | N.V. | Unilever | United | |||||||||||||||||||||||||
Corporation | parent | PLC | States Inc. | Non- | ||||||||||||||||||||||||
Balance Sheet | subsidiary | issuer/ | parent | subsidiary | guarantor | Unilever | ||||||||||||||||||||||
As at 31 December 2008 | issuer | guarantor | guarantor | guarantor | subsidiaries | Eliminations | Group | |||||||||||||||||||||
Goodwill and intangible assets |
- | 51 | 23 | - | 16,017 | - | 16,091 | |||||||||||||||||||||
Property, plant and equipment |
- | - | - | 1 | 5,956 | - | 5,957 | |||||||||||||||||||||
Pension asset for funded schemes in
surplus |
- | - | - | - | 425 | - | 425 | |||||||||||||||||||||
Deferred tax assets |
- | - | - | 777 | 291 | - | 1,068 | |||||||||||||||||||||
Other non-current assets |
- | - | - | 15 | 1,411 | - | 1,426 | |||||||||||||||||||||
Amounts due from group companies after
one year |
3,960 | 2,919 | - | - | (6,879 | ) | - | - | ||||||||||||||||||||
Net assets of subsidiaries (equity
accounted) |
- | 28,829 | 14,360 | * | 9,534 | (32,361 | )* | (20,362 | ) | - | ||||||||||||||||||
Total non-current assets |
3,960 | 31,799 | 14,383 | 10,327 | (15,140 | ) | (20,362 | ) | 24,967 | |||||||||||||||||||
Inventories |
- | - | - | - | 3,889 | - | 3,889 | |||||||||||||||||||||
Amounts due from group companies within
one year |
- | 2,570 | 611 | - | (3,181 | ) | - | - | ||||||||||||||||||||
Trade and other current receivables |
- | 61 | (2 | ) | 5 | 3,759 | - | 3,823 | ||||||||||||||||||||
Current tax assets |
- | 24 | - | 80 | 130 | - | 234 | |||||||||||||||||||||
Other financial assets |
- | - | - | - | 632 | - | 632 | |||||||||||||||||||||
Cash and cash equivalents |
(3 | ) | 7 | - | (4 | ) | 2,561 | - | 2,561 | |||||||||||||||||||
Assets held for sale |
- | - | - | - | 36 | - | 36 | |||||||||||||||||||||
Total current assets |
(3 | ) | 2,662 | 609 | 81 | 7,826 | - | 11,175 | ||||||||||||||||||||
Financial liabilities |
(1,755 | ) | (772 | ) | - | - | (2,315 | ) | - | (4,842 | ) | |||||||||||||||||
Amounts due to group companies within
one year |
- | (17,181 | ) | (4,923 | )* | - | 22,104 | * | - | - | ||||||||||||||||||
Trade payables and other current
liabilities |
(24 | ) | (153 | ) | (7 | ) | (18 | ) | (7,622 | ) | - | (7,824 | ) | |||||||||||||||
Current tax liabilities |
(11 | ) | (15 | ) | (101 | ) | 2 | (252 | ) | - | (377 | ) | ||||||||||||||||
Provisions |
- | - | - | - | (757 | ) | - | (757 | ) | |||||||||||||||||||
Liabilities associated with assets held for sale |
- | - | - | - | - | - | - | |||||||||||||||||||||
Total current liabilities |
(1,790 | ) | (18,121 | ) | (5,031 | ) | (16 | ) | 11,158 | - | (13,800 | ) | ||||||||||||||||
Net current assets/(liabilities) |
(1,793 | ) | (15,459 | ) | (4,422 | ) | 65 | 18,984 | - | (2,625 | ) | |||||||||||||||||
Total assets less current liabilities |
2,167 | 16,340 | 9,961 | 10,392 | 3,844 | (20,362 | ) | 22,342 | ||||||||||||||||||||
Financial liabilities due after one year |
1,923 | 3,080 | - | (2 | ) | 1,362 | - | 6,363 | ||||||||||||||||||||
Amounts due to group companies after
one year |
- | 3,089 | - | 666 | (3,755 | ) | - | - | ||||||||||||||||||||
Pension and post-retirement healthcare
liabilities: |
||||||||||||||||||||||||||||
Funded schemes in deficit |
- | - | - | 449 | 1,371 | - | 1,820 | |||||||||||||||||||||
Unfunded schemes |
- | 85 | - | 712 | 1,190 | - | 1,987 | |||||||||||||||||||||
Provisions |
- | 41 | - | 3 | 602 | - | 646 | |||||||||||||||||||||
Deferred tax liabilities |
- | 64 | 13 | - | 713 | - | 790 | |||||||||||||||||||||
Other non-current liabilities |
- | 33 | - | 122 | 209 | - | 364 | |||||||||||||||||||||
Total non-current liabilities |
1,923 | 6,392 | 13 | 1,950 | 1,692 | - | 11,970 | |||||||||||||||||||||
Shareholders equity attributable to: |
||||||||||||||||||||||||||||
Unilever NV |
- | - | 11,091 | - | - | (11,091 | ) | - | ||||||||||||||||||||
Unilever PLC |
- | (1,143 | ) | - | - | - | 1,143 | - | ||||||||||||||||||||
Called up share capital |
- | 274 | 210 | - | - | - | 484 | |||||||||||||||||||||
Share premium account |
- | 25 | 96 | - | - | - | 121 | |||||||||||||||||||||
Other reserves |
(1 | ) | (4,551 | ) | (1,918 | ) | (101 | ) | (2,479 | ) | 2,581 | (6,469 | ) | |||||||||||||||
Retained Profit |
245 | 15,343 | 469 | 8,543 | 4,207 | (12,995 | ) | 15,812 | ||||||||||||||||||||
Total shareholders equity |
244 | 9,948 | 9,948 | 8,442 | 1,728 | (20,362 | ) | 9,948 | ||||||||||||||||||||
Minority interests |
- | - | - | - | 424 | - | 424 | |||||||||||||||||||||
Total equity |
244 | 9,948 | 9,948 | 8,442 | 2,152 | (20,362 | ) | 10,372 | ||||||||||||||||||||
Total capital employed |
2,167 | 16,340 | 9,961 | 10,392 | 3,844 | (20,362 | ) | 22,342 | ||||||||||||||||||||
18
Unilever | Unilever | Unilever | ||||||||||||||||||||||||||
Capital | N.V. | Unilever | United | |||||||||||||||||||||||||
Corporation | parent | PLC | States Inc. | Non- | ||||||||||||||||||||||||
Cash flow statement | subsidiary | issuer/ | parent | subsidiary | guarantor | Unilever | ||||||||||||||||||||||
Six months ended 30 June 2009 | issuer | guarantor | guarantor | guarantor | subsidiaries | Eliminations | Group | |||||||||||||||||||||
Cash flow from operating activities |
15 | 431 | (162 | ) | (81 | ) | 2,247 | - | 2,450 | |||||||||||||||||||
Income tax paid |
- | (58 | ) | 43 | (41 | ) | (375 | ) | - | (431 | ) | |||||||||||||||||
Net cash flow from operating activities |
15 | 373 | (119 | ) | (122 | ) | 1,872 | - | 2,019 | |||||||||||||||||||
Interest received |
114 | (23 | ) | 13 | - | (66 | ) | - | 38 | |||||||||||||||||||
Net capital expenditure |
- | (3 | ) | - | - | (503 | ) | - | (506 | ) | ||||||||||||||||||
Acquisitions and disposals |
- | - | - | - | (365 | ) | - | (365 | ) | |||||||||||||||||||
Other investing activities |
- | 865 | - | 634 | (1,504 | ) | - | (5 | ) | |||||||||||||||||||
Net cash flow from /(used in) investing
activities |
114 | 839 | 13 | 634 | (2,438 | ) | - | (838 | ) | |||||||||||||||||||
Dividends paid on ordinary share capital |
- | (620 | ) | (582 | ) | (731 | ) | 631 | - | (1,302 | ) | |||||||||||||||||
Interest and preference dividends paid |
(79 | ) | (111 | ) | (32 | ) | (68 | ) | 32 | - | (258 | ) | ||||||||||||||||
Change in financial liabilities |
(45 | ) | (545 | ) | 715 | 187 | (182 | ) | - | 130 | ||||||||||||||||||
Share buy-back programme |
- | - | - | - | - | - | - | |||||||||||||||||||||
Other movement on treasury stock |
- | 67 | 5 | 3 | (58 | ) | - | 17 | ||||||||||||||||||||
Other financing activities |
- | - | - | 97 | (140 | ) | - | (43 | ) | |||||||||||||||||||
Net cash flow from/(used in) financing
activities |
(124 | ) | (1,209 | ) | 106 | (512 | ) | 283 | - | (1,456 | ) | |||||||||||||||||
Net increase/(decrease) in cash and
cash equivalents |
5 | 3 | - | - | (283 | ) | - | (275 | ) | |||||||||||||||||||
Cash and cash equivalents at beginning
of year |
(3 | ) | 7 | - | (4 | ) | 2,360 | - | 2,360 | |||||||||||||||||||
Effect of foreign exchange rates |
- | - | - | 2 | (178 | ) | - | (176 | ) | |||||||||||||||||||
Cash and cash equivalents at end of year |
2 | 10 | - | (2 | ) | 1,899 | - | 1,909 | ||||||||||||||||||||
19
Unilever | Unilever | Unilever | ||||||||||||||||||||||||||
Capital | N.V. | Unilever | United | |||||||||||||||||||||||||
Corporation | parent | PLC | States Inc. | Non- | ||||||||||||||||||||||||
Cash flow statement | subsidiary | issuer/ | parent | subsidiary | guarantor | Unilever | ||||||||||||||||||||||
Six months ended 30 June 2008 | issuer | guarantor | guarantor | guarantor | subsidiaries | Eliminations | Group | |||||||||||||||||||||
Cash flow from operating activities |
- | (66 | ) | 62 | 130 | 759 | - | 885 | ||||||||||||||||||||
Income tax paid |
- | 27 | (74 | ) | (58 | ) | (376 | ) | - | (481 | ) | |||||||||||||||||
Net cash flow from operating activities |
- | (39 | ) | (12 | ) | 72 | 383 | - | 404 | |||||||||||||||||||
Interest received |
91 | 14 | 27 | - | 6 | (74 | ) | 64 | ||||||||||||||||||||
Net capital expenditure |
- | (14 | ) | - | 1 | (478 | ) | - | (491 | ) | ||||||||||||||||||
Acquisitions and disposals |
- | - | - | - | 403 | - | 403 | |||||||||||||||||||||
Other investing activities |
- | 745 | - | - | (2,009 | ) | 1,304 | 40 | ||||||||||||||||||||
Net cash flow from /(used in) investing
activities |
91 | 745 | 27 | 1 | (2,078 | ) | 1,230 | 16 | ||||||||||||||||||||
Dividends paid on ordinary share capital |
(85 | ) | (794 | ) | (528 | ) | - | 213 | - | (1,194 | ) | |||||||||||||||||
Interest and preference dividends paid |
- | (99 | ) | - | (31 | ) | (145 | ) | 74 | (201 | ) | |||||||||||||||||
Change in financial liabilities |
(6 | ) | 1,119 | 559 | - | 1,713 | (1,304 | ) | 2,081 | |||||||||||||||||||
Share buy-back programme |
- | (1,077 | ) | (8 | ) | - | - | - | (1,085 | ) | ||||||||||||||||||
Other movement on treasury stock |
- | 145 | (38 | ) | (45 | ) | (81 | ) | - | (19 | ) | |||||||||||||||||
Other financing activities |
- | - | - | - | (89 | ) | - | (89 | ) | |||||||||||||||||||
Net cash flow from/(used in) financing
activities |
(91 | ) | (706 | ) | (15 | ) | (76 | ) | 1,611 | (1,230 | ) | (507 | ) | |||||||||||||||
Net increase/(decrease) in cash and
cash equivalents |
- | - | - | (3 | ) | (84 | ) | - | (87 | ) | ||||||||||||||||||
Cash and cash equivalents at beginning
of year |
1 | 2 | - | (2 | ) | 900 | - | 901 | ||||||||||||||||||||
Effect of foreign exchange rates |
- | - | - | 4 | (156 | ) | - | (152 | ) | |||||||||||||||||||
Cash and cash equivalents at end of year |
1 | 2 | - | (1 | ) | 660 | - | 662 | ||||||||||||||||||||
20