UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER
Pursuant to Rule 13a-16 or 15d-16

under the Securities and Exchange Act of 1934

August 1, 2019

Commission File Number:  001-38159

 

BRITISH AMERICAN TOBACCO P.L.C.

(Translation of registrant’s name into English)

 

Globe House
4 Temple Place
London WC2R 2PG
United Kingdom
(Address of principal executive office)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40‑F.

Form 20-F      Form 40-F

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): 

 

 

 

 

 

 

 

 

0

 


 

 

This report includes materials as exhibits that have been published and made available by British American Tobacco p.l.c. (the “Company”) to its shareholders, as of August 1, 2019.

The information contained in this Form 6-K is incorporated by reference into the Company’s Form S-8 Registration Statements File Nos. 333-223678 and 333-219440 and Form F-3 Registration Statement File No. 333-232691, and related Prospectuses, as such Registration Statements and Prospectuses may be amended from time to time.

EXHIBIT INDEX

Exhibit

Description

 

 

Exhibit 1

Exhibit 101

British American Tobacco p.l.c. Half-Year Report to 30 June 2019

Interactive Data Files (formatted in XBRL (Extensible Business Reporting Language) and furnished electronically)

1

 


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

British American Tobacco p.l.c.

 

 

 

By:

 

/s/ Paul McCrory

Name:

 

Paul McCrory

Title:

 

Company Secretary

 

Date:  August 1, 2019

 

 

 

 

2

 


 

1 August 2019

BRITISH AMERICAN TOBACCO p.l.c.

HALF-YEAR REPORT TO 30 JUNE 2019

STRONG H1 RESULTS: ON TRACK FOR A GOOD YEAR

 

 

 

 

 

 

 

 

 

 

 

KEY FINANCIALS

 

2019

 

Change vs 2018

 

 

Current

 

Constant

 

Current

 

Constant

 

 

rates

 

rates

 

Rates

 

rates

Revenue

 

£12,170m

 

 

 

+4.6%

 

 

Profit from operations

 

£4,380m

 

 

 

-1.3%

 

 

Basic earnings per share

 

123.2p

 

 

 

+4.6%

 

 

Diluted earnings per share

 

122.8p

 

 

 

+4.6%

 

 

Net cash generated from operating activities

 

£2,288m

 

 

 

-41%

 

 

Borrowings

 

£50,292m

 

 

 

+3.7%

 

 

 

 

 

 

 

 

 

 

 

Non GAAP:

 

 

 

 

 

 

 

 

Adjusted revenue

 

£12,139m

 

£12,004m

 

+5.3%

 

+4.1%

Adjusted profit from operations

 

£5,209m

 

£5,103m

 

+8.1%

 

+5.9%

Adjusted diluted EPS

 

149.3p

 

146.9p

 

+8.8%

 

+7.1%

Adjusted net debt

 

£45,532m

 

 

 

+1.8%

 

 

 

 

The use of non-GAAP measures, including adjusting items and constant currencies, are further discussed on pages 78 to 82, with reconciliations from the most comparable IFRS measure provided.  

 


1

 


 

KEY PERFORMANCE INDICATORS - SUMMARY

Total cigarette and THP volume declined in line with the industry*, down 3.5% to 336 billion sticks. In the key markets, value share 1 increased 10 bps while volume share 2 was in line with 2018;

Strategic Cigarette and THP increased volume share by 60 bps driven by the continued growth of Rothmans and success of Neo, with Strategic Cigarette and THP volume down only 0.5%;

Revenue increased 4.6% to £12,170 million , as good price/mix (totalling 7%) across the cigarette portfolio, as well as growth in revenue from New Categories and Traditional Oral, more than offset lower cigarette volume. The foreign exchange impact was a tailwind of 1.2% on our reported results. On a constant currency basis and excluding the impact of excise on bought-in goods, adjusted revenue ^ increased by 4.1%;

Revenue from the Strategic Portfolio (defined on page 80) was up 8.7%, or 6.6% on an adjusted constant rate basis, with the growth driven (at constant rates) by:

 

5.2% growth in revenue from the strategic combustible brands;

 

27% increase in revenue from New Categories to £531 million, with volume growth across all categories:

 

THP revenue up 4% to £301 million, with consumable volume up 17% to 3.9 billion sticks, driven by Japan, South Korea and Russia;

 

Vapour revenue up 58% to £183 million, with consumables volume increasing 32% to 102 million units, with volume higher across ENA and Canada; and

 

Modern oral revenue up 284% to £47 million, with volume 179% higher (to 412 million pouches) driven by Scandinavia and Russia; and

 

10% increase in revenue from traditional oral to £463 million with volume in line with 2018;

Profit from operations was down 1.3% , as the strong operational performance, which included a translational foreign exchange tailwind of 2.2%, was more than offset by the £436 million charge recognised in Canada related to the Quebec Class Action. Consequently, operating margin declined 210 bps ;

Adjusted profit from operations grew 5.9% at constant rates of exchange as the adjusted revenue growth and continued drive for efficiency gains (including the product rationalisation to remove complexity) more than offset the increased investment in New Categories that reflects the Group’s continued development of these categories;

Adjusted operating margin, at current rates, was 110 bps higher than the same period in 2018 at 42.9% , as the investment in the development and roll out of New Categories was more than offset by pricing and cost control;

Net cash generated from operating activities fell by 41% to £2,288 million, with cash conversion of 52% (compared to 87% in the same period last year) due to the timing of payments related to the master settlement agreement (MSA) in prior periods described on page 36, and working capital movements;

Borrowings increased to £50,292 million (30 June 2018: £48,512 million, 31 December 2018: £47,509 million), driven by the timing of cash generation, working capital movements and the recognition of lease liabilities under IFRS 16 (£607 million);

Basic earnings per share increased 4.6%, with diluted earnings per share 4.6% higher, as a reduction in the effective tax rate from 30.1% to 25.1% and an improved performance from the Group’s main associate in India (ITC) more than offset the lower profit from operations explained above; and

Adjusted diluted earnings per share at constant rates of exchange rose 7.1%, as the Group’s growth in adjusted profit from operations, an improved performance from ITC and a decrease in the underlying effective tax rate from 26.9% to 26.6% more than offset a £55 million increase in adjusted net finance costs.

 

The next quarterly dividend payment of 50.75p per share will be paid in August 2019, as part of the previously announced dividend of 203.0p per share which is payable in four equal instalments.

 

1 – Value share represents customer sales price earned as a proportion of the industry total customer sales price. 2 - Key Market offtake volume share, as independently measured by retail audit agencies (including Nielsen), shipment share estimates, and share of retail for the US business, based upon latest available validated data. The Group’s Key Markets represent over 80% of the Group’s cigarette volume.

^ Adjusted revenue excludes excise on bought-in goods, acquired and sold under short-term contract manufacturing agreements which distort revenue and operating margin in a temporary basis. Such adjustment only applies to revenue related to certain non-strategic combustible volume in ENA. * Source: Internal estimates

 


2

 


 

Definition of key terms

 

Adjusting items and constant currency measures

To provide a more comprehensive understanding of the performance of the Group, this announcement also presents the adjusted performance of the Group, at current and constant translational rates of exchange. This excludes the adjusting items explained on pages 31 to 35.

Adjusting items within this report represent certain items of income and expense which the Group considers distinctive based upon their size, nature or incidence. In addition, certain adjusting items within this report represent the potentially distorting impact of foreign exchange on certain of the Group’s results. As explained on page 78, the Group does not adjust for normal transactional gains or losses in profit from operations which are generated by exchange rate movements.

Cigarette s

The term cigarette principally refers to factory made cigarettes (FMC) and includes products that have similar characteristics and are manufactured in the same manner, but due to specific features may not be recognised as cigarettes for regulatory, duty or similar reasons.

 

Strategic Portfolio

Adjusted Revenue Growth of the Strategic Portfolio is a management measure, included within the Group’s short-term incentive scheme. 

 

The Strategic Portfolio is comprised of:

 

Strategic Combustibles; and

 

Potentially Reduced-Risk Products (excluding certain immaterial Traditional Oral products).

 

Strategic Combustibles

Strategic C ombustibles comprise the Strategic Cigarette and OTP (defined below) brands Kent, Dunhill, Lucky Strike, Pall Mall, Rothmans, Newport, Camel (US) and Natural American Spirit (US).

 

Potentially Reduced-Risk Products (PRRP)

PRRPs include:

 

Tobacco Heating Products (THP) including glo, Neo sticks and our hybrid products;

 

Vapour products including Vype, Vuse (including Alto and Vibe), Ten Motives (including CIRRO) and ViP;

 

Modern Oral including all white modern oral brands of EPOK, Lyft and Velo; and

 

Traditional Oral including moist oral tobacco brands of Grizzly and Kodiak, and the traditional snus products (including Camel snus, Lundgrens and Granit).

 

Based on the available science, PRRPs have been shown to be reduced-risk; are likely to be reduced-risk; or may have the potential to be reduced-risk, in each case if switched to exclusively as compared to continuing to smoke cigarettes.*

 

New Categories comprises THP, Vapour and Modern Oral.

 

Other tobacco products (OTP) comprises largely the sales of roll your own (RYO), make your own (MYO), pipe and cigarillos.

 

*Our vapour product Vuse, and oral products Grizzly, Camel Snus, Kodiak and Velo, which are only sold in the US, are subject to the Food and Drug Administration (FDA) regulation and no reduced-risk claims will be made as to these products without agency clearance.

3

 


 

 

PERFORMANCE IN NUMBERS

Six-months ended 30 June 2019

 

 

 

Reported

 

 

 

 

 

Adjusted 4

 

Adjusted 4 at CC 5

 

 

2019

 

 

Vs 2018

 

2019

 

 

Vs 2018

 

2019

 

 

Vs 2018

Cigarettes and THP Volume (bn sticks)

 

 

 

 

 

 

Cigarettes

 

 

332.1

 

 

-3.7%

 

 

 

 

 

 

 

 

 

 

 

 

Strategic Cigarettes

 

 

211.3

 

 

-0.8%

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

120.8

 

 

-8.5%

 

 

 

 

 

 

 

 

 

 

 

 

THP

 

 

3.9

 

 

+17.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

336.0

 

 

-3.5%

 

 

 

 

 

 

 

 

 

 

 

 

By region:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US

 

 

36.2

 

 

-6.0%

 

 

 

 

 

 

 

 

 

 

 

 

APME

 

 

113.3

 

 

-2.3%

 

 

 

 

 

 

 

 

 

 

 

 

AMSSA

 

 

74.4

 

 

-3.5%

 

 

 

 

 

 

 

 

 

 

 

 

ENA

 

 

112.1

 

 

-4.0%

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

336.0

 

 

-3.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other volume

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Traditional Oral - bn sticks equivalent

 

 

4.3

 

 

+0.2%

 

 

 

 

 

 

 

 

 

 

 

 

Modern Oral - mn pouches

 

 

412

 

 

+179%

 

 

 

 

 

 

 

 

 

 

 

 

Vapour - mn pods/10ml units

 

 

102

 

 

+32%

 

 

 

 

 

 

 

 

 

 

 

 

OTP - (incl RYO and MYO) - bn sticks equivalent

 

 

10.0

 

 

-6.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue (£m):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US

 

 

4,989

 

 

+10.2%

 

 

4,989

 

 

+10.2%

 

 

4,690

 

 

+3.7%

APME

 

 

2,405

 

 

+0.9%

 

 

2,405

 

 

+0.9%

 

 

2,421

 

 

+1.6%

AMSSA

 

 

2,015

 

 

+3.3%

 

 

2,015

 

 

+3.3%

 

 

2,098

 

 

+7.5%

ENA

 

 

2,761

 

 

-0.5%

 

 

2,730

 

 

+2.1%

 

 

2,795

 

 

+4.6%

Total

 

 

12,170

 

 

+4.6%

 

 

12,139

 

 

+5.3%

 

 

12,004

 

 

+4.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Strategic Combustibles

 

 

7,796

 

 

+7.0%

 

 

7,796

 

 

+7.0%

 

 

7,667

 

 

+5.2%

New Categories

 

 

548

 

 

+31.3%

 

 

548

 

 

+31.3%

 

 

531

 

 

+27.3%

Vapour

 

 

189

 

 

+62.5%

 

 

189

 

 

+62.5%

 

 

183

 

 

+57.9%

THP

 

 

313

 

 

+8.5%

 

 

313

 

 

+8.5%

 

 

301

 

 

+4.0%

Modern Oral

 

 

46

 

 

+274%

 

 

46

 

 

+274%

 

 

47

 

 

+284%

Traditional Oral

 

 

491

 

 

+16.4%

 

 

491

 

 

+16.4%

 

 

463

 

 

+9.8%

PRRP

 

 

1,039

 

 

+23.8%

 

 

1,039

 

 

+23.8%

 

 

994

 

 

+18.5%

Strategic Portfolio

 

 

8,835

 

 

+8.7%

 

 

8,835

 

 

+8.7%

 

 

8,661

 

 

+6.6%

Other

 

 

3,335

 

 

-5.0%

 

 

3,304

 

 

-3.0%

 

 

3,343

 

 

-1.9%

Total Revenue

 

 

12,170

 

 

+4.6%

 

 

12,139

 

 

+5.3%

 

 

12,004

 

 

+4.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit from operations (£m):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US

 

 

2,249

 

 

+19.9%

 

 

2,483

 

 

+18.9%

 

 

2,323

 

 

+11.2%

APME

 

 

940

 

 

+2.1%

 

 

970

 

 

+2.1%

 

 

995

 

 

+4.6%

AMSSA

 

 

328

 

 

-58.8%

 

 

816

 

 

-1.5%

 

 

835

 

 

+0.8%

ENA

 

 

863

 

 

+1.9%

 

 

940

 

 

-1.1%

 

 

950

 

 

+0.1%

Total

 

 

4,380

 

 

-1.3%

 

 

5,209

 

 

+8.1%

 

 

5,103

 

 

+5.9%

 

4

 


 

PERFORMANCE IN NUMBERS

 

 

 

 

 

 

 

Six-months ended 30 June 2019

 

 

Reported

 

 

 

Adjusted 4

 

Adjusted 4 at CC 5

 

 

2019

 

Vs 2018

 

2019

 

Vs 2018

 

2019

 

Vs 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Margin

 

 

 

 

 

 

 

 

 

 

 

 

US

 

45.1%

 

+360 bps

 

49.8%

 

+ 360bps

 

 

 

 

APME

 

39.1%

 

+50 bps

 

40.3%

 

+50 bps

 

 

 

 

AMSSA

 

16.3%

 

-2,450 bps

 

40.5%

 

-200 bps

 

 

 

 

ENA

 

31.3%

 

+80 bps

 

34.4%

 

-110 bps

 

 

 

 

Total

 

36.0%

 

-210 bps

 

42.9%

 

+110 bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share (pence)

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

123.2p

 

+4.6%

 

 

 

 

 

 

 

 

Diluted

 

122.8p

 

+4.6%

 

149.3p

 

+8.8%

 

146.9.p

 

+7.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3. Not applicable.

4. Adjusting items represent certain items which the Group considers distinctive based upon their size, nature or incidence. See pages 31 and 35. Reconciliations from the most comparable IFRS measures have been provided, for revenue, on page 80, for profit from operations on page 80, for tax, on page 80 and for diluted earnings per share, on page 81. For additional information on the use of non-GAAP measures, see the discussion regarding other “Non-GAAP Measures” under the section “Other Information” on pages 78 to 82.

5. CC – constant currency – measures are calculated based on a re-translation, at the prior year’s exchange rates, of the current year’s results of the Group and, where applicable, its segments. For additional information on the use of non-GAAP measures, see the discussion regarding “Non-GAAP Measures” under the section “Other Information” on pages 78 to 82.

 

Note: In respect of the United States region, all financial statements and financial information provided by or with respect to the US business or RAI (and/or the RAI Group) are prepared on the basis of US GAAP and constitute the primary financial statements or financial information of the US business or RAI (and/or the RAI Group). Solely for the purpose of consolidation within the results of BAT p.l.c. and the BAT Group, this financial information is then converted to International Financial Reporting Standards as issued by the IASB and adopted by the European Union (IFRS). To the extent any such financial information provided in these financial statements relate to the US business or RAI (and/or the RAI Group), it is provided as an explanation of the US business’ or RAI’s (and/or the RAI Group’s) primary US GAAP based financial statements and information.

5

 


 

PERFORMANCE REVIEW

 

The following review presents the Group’s performance for the six-months ended 30 June 2019.

TOTAL GROUP REVENUE

On a reported basis, revenue increased by 4.6% to £12,170 million , as a price/mix in cigarettes of 7%, the growth of New Categories and Traditional Oral, and a translational foreign exchange tailwind of 1.2% more than offset a decline in total cigarettes and THP volume of 3.5%. Excluding the foreign exchange tailwind and the effect of excise on bought-in goods, adjusted revenue increased 4.1% at constant rates of exchange.

Cigarette volume was up in Pakistan, Turkey, Nigeria, Saudi Arabia, Poland, Vietnam and Romania. This growth was more than offset by lower volume in Bangladesh (due to industry contraction and growth in illicit trade following the excise-led price increases in 2018); Russia (partly due to industry contraction and the growth of illicit trade); the US (primarily due to the industry contraction); Egypt (due to the impact of excise-led price increases on Pall Mall); Ukraine (partly due to industry contraction and competition in the low-price segment); and Indonesia (due to industry contraction as macroeconomic pressures reduced consumer disposable income).

Revenue from the Strategic Portfolio

Revenue from the Strategic Portfolio increased 8.7% (to £8,835 million), driven by robust cigarette pricing (including a reduction in discounting in the US) and growth in revenue from New Categories and Traditional Oral. On a constant currency basis, this was an increase of 6.6% .

Strategic Cigarette and THP brands

The Strategic Cigarette and THP brands collectively increased volume share by 60 bps as volume declined only 0.5% :

 

Dunhill’s overall volume share was stable as growth in Indonesia (where the industry contracted), Bulgaria, Netherlands and Brazil were offset by the effect of down-trading in Malaysia and South Korea. Volume was 4.8% lower as the growth in Bulgaria, Netherlands and Saudi Arabia was more than offset by the effect of the down-trading noted above and industry contraction in Indonesia;

 

Kent’s volume share was in line with the prior period, with volume increasing 1.3%, driven by Turkey, Uzbekistan and Peru. This more than offset lower volume in Japan (partly due to the strong growth of Neo, the Group’s premium-priced THP brand) and Russia;

 

Lucky Strike’s volume share was in line with the prior period, as growth in Colombia, Japan, Spain, Bulgaria and Argentina was offset by Chile, Belgium and Indonesia. Volume was 6.3% down as growth in Japan, Austria and France was more than offset by lower volume in Germany and the impact of industry contraction in Indonesia;

 

Rothmans’ volume share continued to grow, increasing 40 bps with volume up 3.8%, driven by Turkey, Bulgaria, Malaysia and Italy and the impact of migrations in Brazil and Poland, which more than offset lower volume in Russia and Ukraine which were impacted by competitive pricing in the low-price segment;

 

Pall Mall volume share was flat, as higher share in Pakistan, Australia, Saudi Arabia, Chile, South Africa, Canada and Mexico was offset by reductions in New Zealand, Germany, Spain and the US. Volume declined 1.3% as growth in Pakistan, Kenya, South Africa and Australia was more than offset by lower volume in Egypt (due to the tax change), Venezuela (due to market contraction) and in the US (partly due to the competitive pricing in the low-price segment);

 

Neo is the Group’s premium-priced THP brand and grew volume to 1.2 billion sticks (30 June 2018: 0.3 billion sticks), driven by higher volume in Japan (partly due to the consumer up-trading from Kent);

 


6

 


 

Performance summary cont…

 

The US combustible market was estimated to be 5.4% down (on a shipment to wholesaler basis), largely due to higher fuel prices impacting consumer disposable income and the growth of vapour. The full year industry decline is expected to be around 5.5%. Overall, the Group’s US drive portfolio performed well:

 

Newport volume share increased 50 bps, while volume declined 2.6%, partly due to a reduction in price discounting impacting consumer demand;

 

Natural American Spirit performed well with volume share, including premium volume share, marginally higher than 2018. Volume was down only 0.8% against the same period in 2018; and

 

Camel’s volume share declined 20 bps with volume lower by 6.9%, as the capsule and menthol variants performed well but were more than offset by a decline in the remainder of the Camel portfolio.

Tobacco Heating Products (THPs)
The Group continued to deliver significant growth in THPs during the first half of 2019. Consumable volume grew 17% to 3.9 billion sticks in the six-months ended 30 June 2019 (30 June 2018: 3.3 billion sticks), while revenue increased 8.5% to £313 million (30 June 2018: £289 million), or 4% at constant rates of exchange as the Group’s reported performance benefited from the relative movements in sterling.

 

In Japan, the Group’s volume share grew to 5.0% in June 2019 from 4.7% in December 2018, while the Group’s category volume share reached 21%. Consumable volume grew 8% against the same period last year, with the Group the only company offering flavoured capsules in the THP stick which now represent 21.5% of the Group’s volume. Volume is expected to increase in the second half following the planned launch of two new upgrades, ‘glo Pro’ and ‘glo Nano’, each designed to provide improved consumer satisfaction. In Japan, the Group’s integrated approach to marketing has seen the Group’s volume share of total nicotine increase to 17.5% in June 2019 (up 80 bps from December 2018).

 

In other markets, the Group continued to grow volume. The Group’s THP products are now available in 15 markets, with particularly good performances in Russia and Romania.

 

The Group is continuing to invest in the development of new products and expects to launch further THP product platforms in the second half of 2019.

Vapour
The Group’s vapour portfolio continues to perform strongly, with significant growth of Alto in the US, ePen3 in ENA and ePod in Canada. Volume of vapour consumables was up 32% to 102 million units in the six-months ended 30 June 2019 (30 June 2018: 78 million units), driving revenue up 63% to £189 million (30 June 2018: £116 million) or 58% at constant rates of exchange.

 

In the US, the Vuse portfolio increased its total volume share of consumables (as measured in millilitres) in the first six-months of 2019 by 500 bps to 17%, compared to the second half of 2018, driven by Alto reaching 7.5% volume share (up 360 bps against December 2018). Total revenue from vapour in the US was £95 million, a growth of 48% on the six-months ended 30 June 2018, or 39% on a constant currency basis, with Vuse vapour value share of 14.0% in June 2019, driven by Alto increasing 320 bps from December 2018 to 5.9% in June 2019;

 

In Canada, Vype ePod performed well, reaching 12% vapour value share in June 2019; and

 

In ENA, where the other largest vapour markets are located, Vype continued to perform strongly, largely driven by the success of ePen3, supported by the recent launch of ePod. Total vapour revenue was up 51% to £76 million (30 June 2018: £50 million) or 53% at constant rates of exchange:

 

In the UK, the Group maintained value leadership of the category with 39% vapour value share.  Vype performed well, with vapour value share increasing 230 bps to 11.6%, driven by the success of ePen3 with 7.7% vapour value share in June 2019;

7

 


 

Performance summary cont…

 

In France, ePen3 reached 13.6% vapour value share (June 2019), an increase of 980 bps (December 2018); and

 

In Germany, Vype continues to make good progress with an increase in Vype’s total share of vapour consumers to 12%, driven by the performance of ePen3 in the closed system vapour category.  

By June 2019, the Group’s vapour products were present in a total of 20 markets. The Group intends to further expand the geographic footprint in the second half of 2019.

Modern Oral
The Group is leading the growth of the Modern Oral category with volume up 179% to 412 million pouches in the six-months ended 30 June 2019 (30 June 2018: 148 million pouches). Revenue increased 274% to £46 million (30 June 2018: £12 million) or 284% at constant rates of exchange. This was driven by:

 

Sweden, where volume share grew to 2.1% of the total oral category, or a volume share of 57% of the modern oral category;

 

Norway, where volume share increased to 11.1% of the total oral category, or 73% of the modern oral category;

 

Switzerland, where volume share of the total oral category reached 42%;

 

Denmark, where the Group continues to lead the development of the oral category with a volume share of the total oral category of 67%; and

 

Russia, where the Group has already achieved 25% volume share within the total oral category, within two months of launch.

Additionally, in July the Group commenced the roll out of modern oral in the US, with Velo expected to be available in over 75,000 retail outlets by the end of 2019.

Traditional Oral

In the Traditional Oral category (comprising traditional snus and moist snuff) volume was in line with the prior year. The strategic brands grew revenue by 16.4% to £491 million or 9.8% at constant rates of exchange.

In the US, traditional oral value share grew 90 bps, with volume share up 20 bps, largely driven by Grizzly. Total volume declined 2.4%.  

The Modified Risk Tobacco Products (MRTP) application for Camel Snus was discussed by the Tobacco Products Scientific Advisory Committee (TPSAC) in September 2018. A response is expected by the end of 2019.

Outside the US, volume was higher in Sweden with volume share increasing by 90 bps to 11% of the total oral category, driven by growth in Lundgrens.

Other Tobacco Products

Volume of other tobacco products (OTP) declined 6.4% to 10.0 billion sticks equivalent (being 3% of the Group portfolio).

PROFIT FROM OPERATIONS AND OPERATING MARGIN

Profit from operations, on a reported basis, was down 1.3% at £4,380 million, with operating margin down 210 bps to 36.0%, as an improvement in the Group’s operating performance was more than offset by the impact of the charge (£436 million) in respect of the Quebec Class Action (see page 19).

Adjusted profit from operations and adjusted operating margin

Adjusted profit from operations at constant rates of exchange was 5.9% higher at £5,103 million, with adjusted profit from operations increasing in all regions, notably in the US (which was up over 11%). The Group’s performance was driven by an increase in revenue and cost management to fund a significant increase in marketing investment behind the expansion of New Categories in the six months to 30 June 2019. Adjusted operating margin was up 110 bps at current rates of exchange to 42.9% due to the performance of THP in Japan and substantial margin enhancement in the US.

8

 


 

REGIONAL REVIEW

The performances of the regions for the six-months ended 30 June 2019 are discussed below.
Regional Summary information

 

 

Cigarettes and THP

(bn sticks)

 

Revenue

(£m)

 

 

Profit from operations

(£m)

 

 

2019

 

 

Vs 2018

 

2019

 

 

Vs 2018

 

 

2019

 

 

Vs 2018

 

 

Actual

 

 

 

 

 

Actual

 

Adj at cc

 

 

 

 

 

 

Actual

 

Adj at cc

US

 

 

36.2

 

 

-6.0%

 

 

 

 

4,989

 

 

+10.2%

 

+3.7%

 

 

 

2,249

 

 

+19.9%

 

+11.2%

APME

 

 

113.3

 

 

-2.3%

 

 

 

 

2,405

 

 

+0.9%

 

+1.6%

 

 

 

940

 

 

+2.1%

 

+4.6%

AMSSA

 

 

74.4

 

 

-3.5%

 

 

 

 

2,015

 

 

+3.3%

 

+7.5%

 

 

 

328

 

 

-58.8%

 

+0.8%

ENA

 

 

112.1

 

 

-4.0%

 

 

 

 

2,761

 

 

-0.5%

 

+4.6%

 

 

 

863

 

 

+1.9%

 

+0.1%

Total

 

 

336.0

 

 

-3.5%

 

 

 

 

12,170

 

 

+4.6%

 

+4.1%

 

 

 

4,380

 

 

-1.3%

 

+5.9%

UNITED STATES (US):

The Group performed strongly in the US, with increases in revenue, profit from operations, and vapour volume share. Strong pricing more than offset volume decline, and the US business increased its total value share of combustibles 30 bps and its share of premium 40 bps.

Volume and Share

The cigarette industry was estimated to be around 5.4% lower than the same period in 2018, largely due to higher fuel prices impacting consumer disposable income and the growth of vapour. Full year industry volume is expected to be down around 5.5%.

While cigarette volume from the US business declined 6.0% to 36 billion sticks, due to industry contraction, total value share increased 30 bps, with share of the premium market up 40 bps. Volume share was marginally lower as growth in Newport and Natural American Spirit was more than offset by Camel, Pall Mall and declines across the remainder of the portfolio.

Vapour volume share, measured as a share of millilitres, grew over 500 bps in the six-months ended 30 June 2019, compared to the second half of 2018. This was largely due to the success of Alto, with volume share up 360 bps to 7.5% in June 2019 (compared to December 2018). Vuse vapour value share reached 14.0% in June 2019, driven by Alto increasing 320 bps from December 2018 to 5.9% in June 2019.

Value share of traditional moist oral increased 90 bps, with volume share of moist up 20 bps driven by Grizzly (up 10 bps). Total volume of traditional moist oral declined 2.4%, with Grizzly down 3.0%.

In the Modern Oral category, the Group commenced the roll-out of Velo which is expected to be available in over 75,000 retail outlets by the end of 2019.

The Modified Risk Tobacco Products (MRTP) application for Camel Snus was discussed by the Tobacco Products Scientific Advisory Committee (TPSAC) in September 2018. A response is expected by the end of 2019.

Revenue

Reported revenue increased 10.2% to £4,989 million. This was due to pricing, including a reduction in discounting leading to a price/mix on cigarettes increase of over 8%, and higher revenue from both vapour (driven by growth of Alto) and Traditional Oral. Revenue also benefited from a favourable translational foreign exchange tailwind due to the relative strength of the US dollar against sterling (of 6%). These more than offset the decline in cigarette volume described earlier. On a constant currency basis, revenue was up 3.7%.

Revenue from vapour grew 48% in the six-months ended 30 June 2019 to £95 million, with traditional oral up 12.7% to £506 million. On a constant currency basis, these increased by 39% and 6.0%, respectively.

 


9

 


 

Regional review continued…

Profit from operations

Reported profit from operations increased 19.9% to £2,249 million. This was driven by the increase in revenue, timing of marketing investment, lower MSA charges and a prior year comparator impacted by the Vibe recall. The performance also benefited from efficiencies delivered since the acquisition of RAI, with total annualised savings of over US$400 million expected to be realised by the end of 2019, a year ahead of the Group’s initial schedule. Excluding adjusting items largely related to Engle, adjusted profit from operations was £2,483 million, an increase of 18.9% on an adjusted basis, or 11.2% excluding the translational foreign exchange tailwind discussed previously.

Regulatory activity

During the six-months ended 30 June 2019, the FDA focussed on addressing their concerns relating to youth usage of vapour products. Following a legal challenge by the American Academy of Pediatrics, the Maryland Federal Court has ordered the FDA to require manufacturers to submit all Premarket Tobacco Product Applications (PMTA) by 11 May 2020. In the event that this order is not successfully appealed by the FDA, the Group is well positioned to meet this new deadline.

In relation to the proposed FDA rules on menthol and nicotine reduction, there has been no visible material developments in the comprehensive rule making process in the first six months of the year and the Group is not aware of any plans to advance this rule making process for the remainder of the year. In any event, the Group remains confident in its ability to manage any such proposals given the need for a thorough review of the science and all unintended consequences for any rule to withstand judicial review.

ASIA-PACIFIC AND MIDDLE EAST (APME):

Group volume share in the region increased 20bps, as volumes outperformed the industry. Revenue and profit from operations increased, while THP achieved a 5.0% volume share in Japan, where the Group’s share of total nicotine increased 80 bps to 17.5%.

Volume and Share

Cigarette and THP volume was 2.3% lower than the same period in 2018 at 113 billion sticks. Cigarette volume increased in Pakistan and Australia (driven by the success of Pall Mall); Saudi Arabia (driven by the success of Pall Mall in the low segment following the excise-led price increase in prior periods); and Vietnam. THP consumable volume increased in both Japan and South Korea. This was more than offset by lower cigarette volume in Bangladesh (due to industry contraction and an increase in illicit trade following the change in excise in 2018); Indonesia (due to industry contraction as macroeconomic pressures affected disposable income); and the continued effect of industry contraction and down-trading in South Korea and Malaysia.

Volume share in the region increased 20 bps, driven by the growth of both Neo (THP) and Lucky Strike in Japan, which has resulted in the Group’s share of total Japanese nicotine increasing to 17.5%, up 80 bps from December 2018. This, combined with the growth of Pall Mall in Pakistan, Australia and Saudi Arabia, more than offset lower total volume share in South Korea and Malaysia.

Revenue
Reported revenue grew 0.9% to £2,405 million. This was driven by pricing in a number of markets, including Australia, Indonesia, Saudi Arabia and New Zealand. Combined with the positive mix effect of growth in THP consumables in Japan and positive geographic mix, these more than offset the impact of lower cigarettes and THP volume, reduced sales of THP devices ahead of new product launches planned in the second half of 2019 and translational foreign exchange headwinds. On a constant currency basis, revenue grew 1.6%.

Profit from operations
Reported profit from operations increased 2.1% to £940 million. This was driven by Japan (largely due to the performance of THP) and Saudi Arabia (driven by pricing and volume). This was partly offset by continued difficult trading in South Korea, lower volume in Bangladesh and an increase in marketing investment. Excluding adjusting items, which largely related to the ongoing factory rationalisation programme (principally in South East Asia), and the impact of foreign exchange on the regional results, adjusted profit from operations grew 4.6% to £995 million, at constant rates of exchange.

10

 


 

Regional review continued…

AMERICAS AND SUB-SAHARAN AFRICA (AMSSA):

Revenue grew strongly in AMSSA, and Vype performed well in Canada where the vapour market is rapidly expanding.

 

Volume and Share

Cigarette and THP volume was 3.5% lower at 74 billion sticks. Higher volume in Nigeria, East and Central Africa and South Africa was more than offset by the difficult trading environment in Venezuela, higher illicit trade in Brazil and the impact of continued market contraction in Argentina and Canada.

Volume share was marginally lower, as a good performance in Colombia (where growth in Lucky Strike and Rothmans more than offset the performance of the local portfolio) and the success of Pall Mall in Mexico, South Africa, Canada and Chile was offset by lower volume share in Brazil, where growth in Rothmans was outweighed by the remainder of the portfolio.

Vype ePod performed well in Canada as the vapour segment grew strongly reaching 12% vapour value share in June 2019. The Group recently launched Vype in Mexico, being the first international company to enter the vaping market.

Revenue

Revenue grew 3.3% to £2,015 million, as pricing across the region (notably in Canada, Kenya, Chile and Nigeria) and the growth of New Categories in Canada more than offset the lower total cigarette volume described above and the translational foreign exchange headwind of 4%. On a constant currency basis, revenue grew by 7.5% to £2,098 million.

Profit from operations

Reported profit from operations was down 59% to £328 million, mainly due to the £436 million charge in relation to Quebec, as previously announced and described on page 19, and the effect of currency headwinds. Excluding adjusting items (mainly related to Quebec and costs related to the Group’s restructuring initiatives) and the effect of currency, adjusted profit from operations on a constant currency basis grew 0.8% to £835 million, driven by higher profit from operations in Nigeria and Canada, despite the increased investment in New Categories, specifically related to ePod.

 

EUROPE AND NORTH AFRICA (ENA):

Profit from operations increased in the region, even after increased investment in New Categories. Modern Oral grew strongly driven by EPOK and Lyft, while vapour volumes also increased significantly, driven by the strong performance of Vype in the UK, France and Germany.

Volume and Share

Cigarette and THP volume declined 4.0% to 112 billion sticks as growth in Turkey, Poland, Romania and Italy was more than offset by lower volume in both Russia and Ukraine (partly due to industry contraction and competition in the low-price segment), Egypt (driven by excise-led price increases in the low-price segment particularly affecting Pall Mall) and Germany (due to competition in the low-price segment).

Volume share was down 10 bps as growth in Kent (leading to higher total volume share in Ukraine and Turkey) and Rothmans (leading to an increase in total volume share in Italy, Poland and Spain) was more than offset by a reduction in Russia (due to the competitive pricing environment in the low-price segment) and lower volume share from Pall Mall in Germany and Denmark.

The Group’s THP and vapour portfolio continued to develop well, with volume of THP growing in Russia, Kazakhstan and Ukraine, while also developing in the other launch markets of Romania, Italy and Poland.


11

 


 

Regional review continued…

Vapour volume was 66% higher than the same period in 2018. This was driven by the success of ePen3 in the UK (where the Group’s portfolio of products maintained value leadership with 39% vapour value share in June 2019), France (where ePen3 reached 13.6% vapour value share in June 2019, an increase of 980 bps) and in Germany, where Vype reached 12% share of total vapour consumers due to growth in the closed system category.

The Group’s Modern Oral portfolio increased volume by 177% to 410 million pouches in the six-months ended 30 June 2019 (30 June 2018: 148 million pouches), with presence in 9 markets.

In Sweden, the Group’s oral portfolio performed well, increasing total volume share of the oral category to 13.4% (June 2019).  This was driven by an excellent performance from the Traditional Oral brands, up 90 bps to 11.2%, principally due to the success of Lundgrens, and the Modern Oral portfolio which increased to 2.1% volume share of the total oral category, being 57% volume share of the modern oral category.

In Norway, EPOK volume share grew to 11.1% of the total oral category, or 73% volume share of the modern oral category, driving the performance of the Group’s total oral portfolio to 12.1% of the total oral category.

The Modern Oral portfolio performed very well in Switzerland with a total oral category share of 42% and continues to lead the development of the oral category in Denmark with a volume share of the total oral category of 67%. The Group also launched modern oral in Russia where it reached 25% volume share of the total oral category in just two months.

Revenue

Reported revenue declined 0.5% to £2,761 million as strong pricing across the region (notably in Germany, Romania and Ukraine) and an increase in revenue from New Categories by 123% (to £144 million) were more than offset by the end of a contract manufacturing arrangement in Bulgaria (which led to a short term increase in revenue due to the recognition by the Group of excise within revenue in prior periods), lower regional volume and translational foreign exchange headwinds of 2.5%.

Adjusted revenue, at constant rates, increased 4.6% to £2,795 million. This was driven by pricing across the combustible portfolio as noted above, as well as the 126% growth in revenue from New Categories to £146 million driven by:

 

vapour increasing 53% due to the performance of Vype in the UK, France and Germany; and

 

Modern Oral increasing 283% following the increase in volume and the launch in Russia.

Profit from operations

Reported profit from operations grew 1.9% to £863 million, driven by lower costs resulting from the restructuring programme, with savings reinvested in the expansion of the New Categories portfolio. Profit from operations was up in Germany, Romania, Italy, Sweden, France and Denmark, which more than offset declines in Russia (due to lower volume, the investment behind New Categories and local inflation), Ukraine (due to transactional foreign exchange headwinds and New Category investment) and Poland (driven by the New Categories investment). Excluding adjusting items (related to the factory closure in Russia and downsizing in Germany, amortisation of acquired brands, and other costs related to the Group’s restructuring initiatives) and the impact of the foreign currency headwind, adjusted profit from operations at constant rates was marginally higher (up 0.1% against the first half of 2018), at £950 million.


12

 


 

 

FINANCIAL INFORMATION AND OTHER

NET FINANCE COSTS

Net finance costs for the six months to 30 June 2019 were £773 million, compared to £701 million in the same period in 2018. This was largely driven by lower investment income, the increase in short term borrowings required to fund the timing of payments and working capital movements in the period (as discussed on page 36) and the impact of the translational headwind on costs due to the relative weakness of sterling against the US dollar. On a constant currency basis, and after adjusting for items including the finance costs related to the Franked Investment Income Group Litigation Order (FII GLO, as described on page 45), adjusted net finance costs were £721 million, an increase of 8.3%.

Net finance (costs)/income comprise:

 

 

 

6 months to

 

Year to

 

 

 

30.6.19

 

 

30.6.18

 

 

31.12.18

 

 

 

£m

 

 

£m

 

 

£m

 

 

 

 

 

 

 

 

 

 

 

Finance costs

 

(806)

 

 

(763)

 

 

(1,484)

 

Finance income

 

33

 

 

62

 

 

103

 

Net finance costs

 

(773)

 

 

(701)

 

 

(1,381)

 

 

 

 

 

 

 

 

 

 

 

Less: adjusting items (see below)

 

23

 

 

35

 

 

(4)

 

Interest related to adjusting tax payables

 

23

 

 

35

 

 

41

 

Gain arising due to hyperinflationary accounting

 

-

 

 

-

 

 

(45)

 

 

 

 

 

 

 

 

 

 

 

Net adjusted finance costs

 

(750)

 

 

(666)

 

 

(1,385)

 

 

 

 

 

 

 

 

 

 

 

Comprising:

 

 

 

 

 

 

 

 

 

Interest payable

 

(846)

 

 

(786)

 

 

(1,606)

 

Interest and dividend income

 

33

 

 

40

 

 

68

 

Fair value changes - derivatives

 

95

 

 

40

 

 

154

 

Exchange differences

 

(32)

 

 

40

 

 

(1)

 

 

 

 

 

 

 

 

 

 

 

Net adjusted finance costs

 

(750)

 

 

(666)

 

 

(1,385)

 

Impact of foreign exchange

 

29

 

 

 

 

 

 

 

Net adjusted finance costs (at constant rates of exchange)

 

(721)

 

 

 

 

 

 

 

 

In the six-months ended 30 June 2019, the Group incurred interest on adjusting tax payables of £23 million (30 June 2018: £35 million), including interest of £15 million (30 June 2018: £12 million) in relation to the FII GLO, as described on page 45. Interest on adjusting tax payables in the six-months ended 30 June 2018 also included £22 million in relation to retrospective guidance by a tax authority on overseas withholding tax.

All of the adjustments noted above have been included in the adjusted earnings per share calculation on page 39.

13

 


 

RESULTS OF ASSOCIATES AND JOINT VENTURES

The Group’s share of post-tax results of associates and joint ventures increased, in the six-months ended 30 June 2019, from £232 million to £258 million driven by the performance of the Group’s main associate, ITC Ltd (ITC) in India. The Group’s share of ITC’s post-tax results grew 10.6% to £251 million (30 June 2018: £227 million). Excluding the impact of foreign exchange and adjusting items of £29 million (compared to £37 million in the six-months ended 30 June 2018), which largely related to the deemed gain on dilution of the Group’s shareholding in ITC, the Group’s share of post-tax adjusted results from ITC, at constant rates of exchange, was an increase of 17.4% to £223 million (30 June 2018: £190 million).

TAXATION

 

 

 

6 months to

 

Year to

 

 

30.6.19

 

30.6.18

 

31.12.18

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

UK

 

 

 

 

 

 

-    current year tax expense

 

62

 

68

 

66

-    adjustment in respect of prior periods

 

-

 

-

 

(6)

Overseas

 

 

 

 

 

 

-    current year tax expense

 

977

 

1,136

 

2,460

-    adjustment in respect of prior periods

 

(25)

 

62

 

(5)

Current tax

 

1,014

 

1,266

 

2,515

Deferred tax

 

(43)

 

(73)

 

(374)

 

 

971

 

1,193

 

2,141

Adjusting items (see below)

 

216

 

(75)

 

223

Net adjusted tax charge

 

1,187

 

1,118

 

2,364

 

The tax rate in the income statement was 25.1% for the six months to 30 June 2019, compared to 30.1% for the six months to 30 June 2018 (31 December 2018: 25.6%).

The Group’s tax rate is affected by the inclusion of the share of associates’ and joint ventures’ post-tax profit in the Group’s pre-tax results and by other adjusting items discussed below. Excluding these items, the underlying tax rate for subsidiaries reflected in the adjusted earnings per share on page 39 was 26.6% in 2019 and 26.9% for the six months to 30 June 2018. For the year to 31 December 2018, it was 26.4%.

The adjusting tax items include £209 million for the six months to 30 June 2019 (30 June 2018: £71 million; 31 December 2018: £199 million) in respect of the taxation on other adjusting items, which are described on pages 33 and 34, with the increase on the prior year largely related to the charge associated with the Quebec Class Action.

The adjusting tax items also include a net credit of £7 million mainly relating to changes in the US State tax rates in the period, related to the deferred tax liabilities arising on trademarks on the RAI acquisition in 2017.

As the above items are not reflective of the ongoing business, these have been recognised as adjusting items within taxation.

Refer to page 45 for the Franked Investment Income Group Litigation Order update.


14

 


 

CASH FLOW

In the Group’s cash flow, prepared in accordance with IFRS and presented on page 29, net cash generated from operating activities fell by 41% to £2,288 million largely due to timing of the payment of the MSA in prior periods (the 2018 payment was paid in 2017), in the US. The MSA returned to the standard payment date in 2019. The reduction in cash generated was also due to working capital movements. The Group’s conversion rate (defined as net cash generated from operating activities as a proportion of profit from operations) fell accordingly from 87% to 52% in the first half of 2019.

 


15

 


 

BORROWINGS AND NET DEBT

Total borrowings were £50,292 million at 30 June 2019, compared to £48,512 million at 30 June 2018, and £47,509 million at 31 December 2018, with the movement principally related to the timing of working capital movements, recognition of lease liabilities under IFRS 16 (£607 million) and the payment of dividends to shareholders in the period . The Group defines net debt as borrowings including related derivatives, less cash and cash equivalents and current investments held at fair value. Closing net debt was £46,447 million (30 June 2018: £45,679 million; 31 December 2018: £ 44,351 million). A reconciliation of borrowings to net debt is provided below.

 

 

 

As at

 

 

As at

 

 

 

30.6.19

 

 

30.6.18

 

 

31.12.18

 

 

 

£m

 

 

£m

 

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total borrowings

 

 

(50,292

)

 

 

(48,512

)

 

 

(47,509

)

Derivatives in respect of net debt:

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

791

 

 

 

627

 

 

 

647

 

Liabilities

 

 

(421

)

 

 

(107

)

 

 

(269

)

Cash and cash equivalents

 

 

3,308

 

 

 

2,125

 

 

 

2,602

 

Current investments held at fair value

 

 

167

 

 

 

188

 

 

 

178

 

Net debt

 

 

(46,447

)

 

 

(45,679

)

 

 

(44,351

)

Maturity profile of net debt:

 

 

 

 

 

 

 

 

 

 

 

 

Net debt due within one year

 

 

(5,167

)

 

 

(2,904

)

 

 

(1,447

)

Net debt due beyond one year

 

 

(41,280

)

 

 

(42,775

)

 

 

(42,904

)

Net debt

 

 

(46,447

)

 

 

(45,679

)

 

 

(44,351

)

 

The Group remains confident about its ability to access the debt capital markets successfully and reviews its options on a continuing basis. As part of the management of liquidity, funding and interest rate risk the Group regularly evaluates market conditions and may enter into transactions, from time to time, to repurchase outstanding debt, pursuant to open market purchases, tender offers or other means.

 


16

 


 

Borrowings and net debt cont…

Borrowings includes £915 million (30 June 2018: £940 million; 31 December 2018: £944 million) in respect of the PPA adjustments related to the acquisition of RAI. The Group also adjusts net debt for the PPA adjustment to the debt acquired as part of the acquisition of RAI as this is an accounting adjustment and does not reflect the enduring repayment of the instrument. The Group management board believes that this additional measure, which is used internally to assess the Group’s financial capacity, is useful to the users of the financial statements in helping them to see how the Group’s financial capacity has changed over the year. The adjusted net debt position is provided below:

 

 

 

As at

 

 

As at

 

 

 

30.6.19

 

 

30.6.18

 

 

31.12.18

 

 

 

£m

 

 

£m

 

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt

 

 

(46,447

)

 

 

(45,679

)

 

 

(44,351

)

PPA adjustment to RAI debt

 

 

915

 

 

 

940

 

 

 

944

 

Adjusted net debt

 

 

(45,532

)

 

 

(44,739

)

 

 

(43,407

)

 

Adjusted net debt is impacted by the relative movement of sterling against, primarily, US dollar which has weakened from 1.320 US$:£ (30 June 2018) to 1.273 US$:£. The decrease in adjusted net debt, at constant rates, since 30 June 2018 reflects the net cash generation in the second half of 2018 partially offset by the net cash outflow in the six-months ended 30 June 2019. Adjusted net debt in 2019 was also impacted by the requirement to recognise lease liabilities under IFRS 16 (£607 million).

FOREIGN CURRENCIES

The principal exchange rates used to convert the results of the Group’s foreign operations to pound sterling for the purposes of inclusion and consolidation within the Group’s financial statements are indicated in the table below. Where the Group has provided results “at constant rates of exchange” this refers to the translation of the results from the foreign operations at rates of exchange prevailing in the prior period – thereby eliminating the potentially distorting impact of the movement in foreign exchange on the reported results.

The principal exchange rates used were as follows:

 

 

 

Average for the period ended

 

 

As at

 

 

 

30.6.19

 

30.6.18

 

 

31.12.18

 

 

30.6.19

 

 

30.6.18

 

 

31.12.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Australian dollar

 

1.832

 

 

1.784

 

 

 

1.786

 

 

1.814

 

 

 

1.787

 

 

 

1.809

 

Brazilian real

 

4.975

 

 

4.712

 

 

 

4.868

 

 

 

4.878

 

 

 

5.080

 

 

 

4.936

 

Canadian dollar

 

1.726

 

 

1.758

 

 

 

1.730

 

 

1.663

 

 

 

1.737

 

 

 

1.739

 

Euro

 

1.145

 

 

1.137

 

 

 

1.130

 

 

1.118

 

 

 

1.131

 

 

 

1.114

 

Indian rupee

 

90.601

 

 

90.351

 

 

 

91.227

 

 

87.851

 

 

 

90.457

 

 

 

88.916

 

Japanese yen

 

142.405

 

 

149.588

 

 

 

147.376

 

 

137.121

 

 

 

146.237

 

 

 

139.733

 

Russian rouble

 

84.446

 

 

81.805

 

 

 

83.677

 

 

80.276

 

 

 

82.783

 

 

 

88.353

 

South African rand

 

18.373

 

 

16.931

 

 

 

17.643

 

 

17.947

 

 

 

18.096

 

 

 

18.321

 

US dollar

 

1.294

 

 

1.376

 

 

 

1.335

 

 

 

1.273

 

 

 

1.320

 

 

 

1.274

 

 


17

 


 

RISKS AND UNCERTAINTIES

The principal risks and uncertainties which may affect the business activities of the Group were identified under the heading ‘Principal Group risks’, set out on pages 48 to 52 of the Annual Report and Form 20-F for the year ended 31 December 2018, a copy of which is available on the Group’s website www.bat.com .

In the view of the Board, the principal risks and uncertainties for the Group have remained unchanged over the last six months.

The principal Group risks and applicable sub-categories are summarised under the headings of:

 

Competition from illicit trade;

 

 

Tobacco, nicotine and other regulation inhibits growth strategy;

 

 

Market size reduction and consumer down-trading;

 

 

Litigation;

 

 

Geopolitical tensions;

 

 

Disputed taxes, interest and penalties;

 

 

Significant increases or structural changes in tobacco-related taxes;

 

 

Foreign exchange rate exposures;

 

 

Injury, illness or death in the work place;

 

 

Solvency and liquidity; and

 

 

Inability to develop, commercialise and roll-out Potentially Reduced-Risk Products.

 

The Group also considers the risk relating to the adverse consequences of the UK’s potential exit from the EU and currently does not deem it to be a principal risk for the Group.

A summary of other risks for the Group which are not considered principal risks but are monitored by the Board through the Group’s risk register is set out on pages 270 to 284 of the Annual Report and Form 20-F for the year ended 31 December 2018. These and all of the Group’s risks should be read in the context of the forward-looking statements on page 84 of this Half-Year Report.

UK PENSION FUND – BUY-IN

On 31 May 2019, the Trustee of the British American Tobacco UK Pension Fund (“UK Fund”) entered into an agreement with Pension Insurance Corporation plc (“PIC”) to acquire an insurance policy that operates as a UK Fund investment asset, with the intent of matching a specific part of the UK Fund’s future cash flow arising from the accrued pension liabilities of pensioners and deferred (i.e. individuals who have left the Group but have yet to take their pension) pensioner members. Such an arrangement is commonly termed as a “Buy-In”. The Buy-In reduces the UK Fund’s value at risk in relation to key risks associated with improved longevity, inflation and interest rate movements whilst improving the security to the UK Fund and its members. The Group consequently benefits from the Buy-In as it reduces the UK Fund’s reliance on the Group for future cash funding requirements.

The Buy-In transaction involved the transfer of £3.4 billion of assets held by the UK Fund to PIC and, as such, has no cash effect to the Group. On an IAS 19 basis, the fair value of the insurance policy will match the present value of the liabilities being insured and a loss of £0.7 billion has been recognised through the statement of other comprehensive income on the revaluation of the insurance asset with no impact to the income statement.


18

 


 

UPDATE ON ONGOING INVESTIGATION INTO MISCONDUCT ALLEGATIONS

As previously reported, the Group has been investigating, through external legal advisors, allegations of misconduct and has been liaising with the UK’s Serious Fraud Office (SFO) and other relevant authorities. It was announced in August 2017 that the SFO had opened an investigation in relation to the Company, its subsidiaries and associated persons. The Group is cooperating with the SFO’s investigation. A sub-Committee of the Board has oversight of these matters, providing support for the investigation between Board meetings. The outcomes of these matters will be decided by the relevant authorities or, if necessary, the courts. It is too early to predict the outcomes, but these could include the prosecution of individuals and/or of a Group company or companies. Accordingly, the potential for fines, penalties or other consequences cannot currently be assessed. As the investigation is ongoing, it is not yet possible to identify the timescale in which these matters might be resolved.

UPDATE ON QUEBEC CLASS ACTION

In 2015, the plaintiffs in the two certified classes in Quebec were awarded damages and interest in the amount of CAD$15.6 billion (£9 billion), of which Imperial Tobacco Canada Ltd’s (ITCAN) share is CAD$10.4 billion (£6 billion). Also in 2015, the Quebec Court of Appeal upheld the Order for Security, of which ITCAN’s share was CAD$758 million (£436 million), which has been paid in full to the Court escrow account as required by the judgment and was held on the balance sheet as a receivable at 31 December 2018.

Please refer to the 2018 Annual Report and Form 20-F, note 28 Contingent Liabilities and Financial Commitments paragraph 72 (page 204) for further discussion of the development of the case.

On 1 March 2019, the Quebec Court of Appeal in Montreal upheld the Superior Court’s decision of May 2015 (reducing ITCAN’s share of the judgment due to a change in interest computation to a maximum of CAD$9.2 billion). The Court of Appeal also upheld the previously stated requirements for the defendants to deposit CAD$1.1 billion into an escrow account. The Board of Directors of ITCAN reassessed the recoverability of the deposit and, accordingly, the Group recognised a charge against the income statement of £436 million in the period, reflecting the amount of the judgment that is considered to be probable and estimable in line with IAS 37 Provisions, Contingent Liabilities and Contingent Assets . As a consequence, in the Group’s consolidated balance sheet the deposit has been utilised against the current estimate of the liability.

Further, on 12 March 2019, ITCAN obtained an Initial Order from the Ontario Superior Court of Justice granting it protection under the Companies’ Creditors Arrangement Act (CCAA). This has the effect of staying all current tobacco litigation in Canada against ITCAN and other Group companies (the “Stays”). The Stays are currently in place until 4 October 2019 and a further extension of the Stays may be sought at the next comeback hearing, which is scheduled for 2 October 2019. While the Stays are in place, no steps are to be taken in connection with the Canadian tobacco litigation with respect to ITCAN, certain of its subsidiaries or any other Group company.

In addition to Quebec, across Canada, other tobacco plaintiffs and provincial governments are collectively seeking significant damages which substantially exceed ITCAN’s total assets. In seeking protection under the CCAA, ITCAN will look to resolve not only the Quebec case but also all other tobacco litigation in Canada under an efficient and court supervised process, while continuing to trade in the normal course.

Under the terms of CCAA, the court has appointed FTI Consulting Canada Inc. to act as a monitor. This monitor has no operational input and is not involved in the management of the business. The Group considers that ITCAN continues to meet the requirements of IFRS 10 Consolidated Financial Statements , and, until such requirements are not met, the Group will continue to consolidate the results of ITCAN. The £2.3 billion of goodwill relating to ITCAN on the Group’s balance sheet at 31 December 2018 will continue to be reviewed on a regular basis. Any potential future impairment charge would result in a non-cash charge to the income statement that would be treated as an adjusting item.


19

 


 

RUSSIA – PRELIMINARY ASSESSMENT RELATED TO HISTORIC AL TAXES INCLUDING EXCISE AND VAT

On 27 June 2019, the Russian tax authority issued a preliminary audit report related to the application of legislation introduced in 2017 that prospectively limited the amount of production that could take place prior to excise tax increases, without being subject to higher excise tax rates. The preliminary audit report seeks to retrospectively apply the legislation to the years 2015 to 2017, with an assessment against the Group of £395 million plus penalties. The Group believes there are strong grounds to object to the preliminary assessment and has responded to the Federal Tax Service, confirming that the Group has acted within the tax code and stating that the legislation should not apply retrospectively. Accordingly, at 30 June 2019, the Group has treated the assessment as a contingent liability in line with IAS 37 Provisions, Contingent Liabilities and Contingent Assets .

BOARD CHANGES

As announced in February 2019, Ben Stevens will retire from the Board as Finance Director on 5 August 2019. Ben joined the Group in 1990 and has served as Finance Director since 2008.

As also previously announced, Ben will be succeeded as Finance Director on 5 August 2019 by Tadeu Marroco, who was appointed Deputy Finance Director on 1 March 2019 in addition to his role as Director, Group Transformation.

In a separate announcement today, Jeremy (‘Jerry’) Fowden has been appointed to the Board of British American Tobacco p.l.c. as an independent Non-Executive Director and member of the Audit Committee and Nominations Committee with effect from 1 September 2019.

GOING CONCERN

A full description of the Group’s business activities, its financial position, cash flows, liquidity position, facilities and borrowings position together with the factors likely to affect its future development, performance and position, as well as the risks associated with the business, are set out in the Strategic Report and in the notes to the accounts, all of which are included in the 2018 Annual Report and Form 20-F that is available on the Group’s website, www.bat.com . This Half-Year Report provides updated information regarding the business activities, including cash flow, for the six months to 30 June 2019 and of the financial position and liquidity position at 30 June 2019.

The Group has, at the date of this report, sufficient financing available for its estimated requirements for at least the next 12 months. This, together with the proven ability to generate cash from trading activities, the performance of the Group’s Strategic Portfolio, its leading market positions in a number of countries and its broad geographical spread, as well as numerous contracts with established customers and suppliers across different geographical areas and industries, provides the Directors with the confidence that the Group is well placed to manage its business risks successfully in the context of the current financial conditions and the general outlook in the global economy.

After reviewing the Group’s annual budgets, plans and financing arrangements, the Directors consider that the Group has adequate resources to continue operating for the next three years and that it is therefore appropriate to continue to adopt the going concern basis in preparing this Half-Year Report.

 

 

 

 

 

 

 

 

 

 

 

 

20

 


 

 

 

 

 

 

 

 

 

 

 

This page has been left intentionally blank

 

 

 


21

 


 

 

 

 

This page has bee

 

 

 

 

This page has been left intentionally blank.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

 


 

 

 

 

Interim Financial Statements

 

GROUP INCOME STATEMENT - unaudited

 

 

 

6 months to

 

 

Year to

 

 

 

30.6.19

 

 

30.6.18

 

 

31.12.18

 

 

 

£m

 

 

£m

 

 

£m

 

Revenue 1

 

 

12,170

 

 

 

11,636

 

 

 

24,492

 

Raw materials and consumables used

 

 

(2,211

)

 

 

(2,355

)

 

 

(4,664

)

Changes in inventories of finished goods and work in progress

 

 

148

 

 

 

76

 

 

 

114

 

Employee benefit costs

 

 

(1,475

)

 

 

(1,409

)

 

 

(3,005

)

Depreciation, amortisation and impairment costs

 

 

(521

)

 

 

(437

)

 

 

(1,038

)

Other operating income

 

 

29

 

 

 

32

 

 

 

85

 

Loss on reclassification from amortised cost to fair value

 

-

 

 

-

 

 

 

(3

)

Other operating expenses

 

 

(3,760

)

 

 

(3,105

)

 

 

(6,668

)

Profit from operations

 

 

4,380

 

 

 

4,438

 

 

 

9,313

 

Net finance costs

 

 

(773

)

 

 

(701

)

 

 

(1,381

)

Finance income

 

 

33

 

 

 

62

 

 

 

103

 

Finance costs

 

 

(806

)

 

 

(763

)

 

 

(1,484

)

Share of post-tax results of associates and joint ventures

 

 

258

 

 

 

232

 

 

 

419

 

Profit before taxation

 

 

3,865

 

 

 

3,969

 

 

 

8,351

 

Taxation on ordinary activities

 

 

(971

)

 

 

(1,193

)

 

 

(2,141

)

Profit for the period

 

 

2,894

 

 

 

2,776

 

 

 

6,210

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

 

2,814

 

 

 

2,690

 

 

 

6,032

 

Non-controlling interests

 

 

80

 

 

 

86

 

 

 

178

 

 

 

 

2,894

 

 

 

2,776

 

 

 

6,210

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

123.2p

 

 

117.7p

 

 

264.0p

 

Diluted

 

122.8p

 

 

117.4p

 

 

263.2p

 

 

All of the activities during both years are in respect of continuing operations.

The accompanying notes on pages 30 to 75 form an integral part of this condensed consolidated financial information.

1 Revenue is net of duty, excise and other taxes of £18,607 million and £18,250 million for the six-months ended 30 June 2019 and 2018 respectively, and £38,553 million for the year ended 31 December 2018.

 

 

 


23

 


 

Interim Financial Statements

 

GROUP STATEMENT OF COMPREHENSIVE INCOME – unaudited

 

 

 

6 months to

 

 

Year to

 

 

 

30.6.19

 

 

30.6.18

 

 

31.12.18

 

 

 

£m

 

 

£m

 

 

£m

 

Profit for the period (page 23)

 

 

2,894

 

 

 

2,776

 

 

 

6,210

 

Other comprehensive income/(expense)

 

 

 

 

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to profit or loss:

 

 

72

 

 

 

978

 

 

 

3,099

 

Differences on exchange

 

153

 

 

 

1,358

 

 

 

3,868

 

Cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

– net fair value losses

 

 

(180

)

 

-

 

 

 

(58

)

– reclassified and reported in profit for the period

 

 

19

 

 

 

8

 

 

 

17

 

– reclassified and reported in total assets

 

-

 

 

 

7

 

 

-

 

Net investment hedges

 

 

 

 

 

 

 

 

 

 

 

 

– net fair value losses

 

 

(26

)

 

 

(192

)

 

 

(472

)

– differences on exchange on borrowings

 

 

30

 

 

 

(136

)

 

 

(236

)

Associates – share of OCI, net of tax

 

 

29

 

 

 

(58

)

 

 

(38

)

Tax on items that may be reclassified

 

 

47

 

 

 

(9

)

 

 

18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified subsequently to profit or loss:

 

 

(662

)

 

 

287

 

 

 

115

 

Retirement benefit schemes

 

 

 

 

 

 

 

 

 

 

 

 

– net actuarial (losses)/gains

 

 

(833

)

 

 

346

 

 

 

138

 

– surplus recognition and minimum funding obligations

 

-

 

 

 

(3

)

 

 

4

 

Associates – share of OCI, net of tax

 

 

15

 

 

-

 

 

 

6

 

Tax on items that will not be reclassified

 

 

156

 

 

 

(56

)

 

 

(33

)

Total other comprehensive (expense)/income for the period, net of tax

 

 

(590

)

 

 

1,265

 

 

 

3,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income for the period, net of tax

 

 

2,304

 

 

 

4,041

 

 

 

9,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

 

2,231

 

 

 

3,952

 

 

 

9,239

 

Non-controlling interests

 

 

73

 

 

 

89

 

 

 

185

 

 

 

 

2,304

 

 

 

4,041

 

 

 

9,424

 

 

The accompanying notes on pages 30 to 75 form an integral part of this condensed consolidated financial information.

 

 

 

 


24

 


 

Interim Financial Statements

 

GROUP STATEMENT OF CHANGES IN EQUITY – unaudited

 

At 30 June 2019

 

Attributable to owners of the parent

 

 

 

 

 

 

 

 

 

 

 

Share

capital

£m

 

 

Share

premium,

capital

redemption

and merger

reserves

£m

 

 

Other

reserves

£m

 

 

Retained earnings

£m

 

 

Total

attributable

to owners

of parent

£m

 

 

Non-

controlling interests

£m

 

 

Total

equity

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2019

 

 

614

 

 

 

26,606

 

 

 

(333

)

 

 

38,557

 

 

 

65,444

 

 

 

244

 

 

 

65,688

 

Total comprehensive income for the period, net of tax (page 24)

 

 

-

 

 

 

-

 

 

 

94

 

 

 

2,137

 

 

 

2,231

 

 

 

73

 

 

 

2,304

 

Profit for the period (page 23)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,814

 

 

 

2,814

 

 

 

80

 

 

 

2,894

 

Other comprehensive income for the period, net of tax (page 24)

 

 

-

 

 

 

-

 

 

 

94

 

 

 

(677

)

 

 

(583

)

 

 

(7

)

 

 

(590

)

Cash flow hedges reclassified and reported in total assets

 

-

 

 

-

 

 

 

(22

)

 

-

 

 

 

(22

)

 

-

 

 

 

(22

)

Employee share options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

– value of employee services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

52

 

 

 

52

 

 

 

-

 

 

 

52

 

– proceeds from shares issued

 

 

-

 

 

 

1

 

 

-

 

 

-

 

 

 

1

 

 

-

 

 

 

1

 

Dividends and other appropriations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

– ordinary shares

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,317

)

 

 

(2,317

)

 

 

-

 

 

 

(2,317

)

– to non-controlling interests

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(92

)

 

 

(92

)

Purchase of own shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

– held in employee share ownership trusts

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(117

)

 

 

(117

)

 

 

-

 

 

 

(117

)

Other movements non-controlling interests

 

 

-

 

 

 

-

 

 

 

-

 

 

-

 

 

 

-

 

 

 

29

 

 

 

29

 

Other movements

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10

 

 

 

10

 

 

 

-

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 30 June 2019

 

 

614

 

 

 

26,607

 

 

 

(261

)

 

 

38,322

 

 

 

65,282

 

 

 

254

 

 

 

65,536

 

 

At 30 June 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to owners of the parent

 

 

 

 

 

 

 

 

 

 

 

Share

capital

£m

 

 

Share

premium,

capital

redemption

and merger

reserves

£m

 

 

Other

reserves

£m

 

 

Retained

earnings

£m

 

 

Total

attributable

to owners

of parent

£m

 

 

Non-

controlling

interests

£m

 

 

Total

equity

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2018

 

 

614

 

 

 

26,602

 

 

 

(3,401

)

 

 

36,906

 

 

 

60,721

 

 

 

222

 

 

 

60,943

 

Total comprehensive income for the period, net of tax (page 24)

 

 

-

 

 

 

-

 

 

 

975

 

 

 

2,977

 

 

 

3,952

 

 

 

89

 

 

 

4,041

 

Profit for the period (page 23)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,690

 

 

 

2,690

 

 

 

86

 

 

 

2,776

 

Other comprehensive income for the period, net of tax (page 24)

 

 

-

 

 

 

-

 

 

 

975

 

 

 

287

 

 

 

1,262

 

 

 

3

 

 

 

1,265

 

Employee share options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

– value of employee services

 

 

-

 

 

 

-

 

 

 

-

 

 

64

 

 

64

 

 

 

-

 

 

64

 

– proceeds from shares issued

 

 

-

 

 

3

 

 

 

-

 

 

 

-

 

 

3

 

 

 

-

 

 

3

 

Dividends and other appropriations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

– ordinary shares

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,224

)

 

 

(2,224

)

 

 

-

 

 

 

(2,224

)

– to non-controlling interests

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(93

)

 

 

(93

)

Purchase of own shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

– held in employee share ownership trusts

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(143

)

 

 

(143

)

 

 

-

 

 

 

(143

)

Other movements

 

 

-

 

 

 

-

 

 

 

-

 

 

28

 

 

28

 

 

 

-

 

 

28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 30 June 2018

 

 

614

 

 

 

26,605

 

 

 

(2,426

)

 

 

37,608

 

 

 

62,401

 

 

 

218

 

 

 

62,619

 

The accompanying notes on pages 30 to 75 form an integral part of this condensed consolidated financial information.

 

 

 

 

 

 

25

 


 

Interim Financial Statements

 

GROUP STATEMENT OF CHANGES IN EQUITY - unaudited cont…

 

At 31 December 2018

 

 

Attributable to owners of the parent

 

 

 

 

 

 

 

 

 

 

 

Share

capital

£m

 

 

Share

premium,

capital

redemption

and merger

reserves

£m

 

 

Other

reserves

£m

 

 

Retained

earnings

£m

 

 

Total

attributable

to owners

of parent

£m

 

 

Non-

controlling

interests

£m

 

 

Total

equity

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2018

 

 

614

 

 

 

26,602

 

 

 

(3,401

)

 

 

36,906

 

 

 

60,721

 

 

 

222

 

 

 

60,943

 

Total comprehensive income for the year, net of tax (page 24)

 

 

-

 

 

 

-

 

 

 

3,090

 

 

 

6,149

 

 

 

9,239

 

 

 

185

 

 

 

9,424

 

Profit for the year (page 23)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,032

 

 

 

6,032

 

 

 

178

 

 

 

6,210

 

Other comprehensive income for the year, net of tax (page 24)

 

 

-

 

 

 

-

 

 

 

3,090

 

 

 

117

 

 

 

3,207

 

 

 

7

 

 

 

3,214

 

Cash flow hedges reclassified and reported in total assets

 

 

-

 

 

 

-

 

 

 

(22

)

 

 

-

 

 

 

(22

)

 

 

-

 

 

 

(22

)

Employee share options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

– value of employee services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

121

 

 

 

121

 

 

 

-

 

 

 

121

 

– proceeds from shares issued

 

 

-

 

 

 

4

 

 

 

-

 

 

 

-

 

 

 

4

 

 

 

-

 

 

 

4

 

Dividends and other appropriations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

– ordinary shares

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,463

)

 

 

(4,463

)

 

 

-

 

 

 

(4,463

)

– to non-controlling interests

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(163

)

 

 

(163

)

Purchase of own shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

– held in employee share ownership trusts

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(139

)

 

 

(139

)

 

 

-

 

 

 

(139

)

Non-controlling interests – acquisitions

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(11

)

 

 

(11

)

 

 

-

 

 

 

(11

)

Other movements

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(6

)

 

 

(6

)

 

 

-

 

 

 

(6

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2018

 

 

614

 

 

 

26,606

 

 

 

(333

)

 

 

38,557

 

 

 

65,444

 

 

 

244

 

 

 

65,688

 

 

The accompanying notes on pages 30 to 75 form an integral part of this condensed consolidated financial information.

 

26

 


 

Interim Financial Statements

 

GROUP BALANCE SHEET - unaudited

 

 

 

30.6.19

 

 

30.6.18

 

 

31.12.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£m

 

 

£m

 

 

£m

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

 

124,087

 

 

 

120,006

 

 

 

124,013

 

Property, plant and equipment

 

 

5,683

 

 

 

4,849

 

 

 

5,166

 

Investments in associates and joint ventures

 

 

2,057

 

 

 

1,775

 

 

 

1,737

 

Retirement benefit assets

 

 

378

 

 

 

1,200

 

 

 

1,147

 

Deferred tax assets

 

 

507

 

 

 

423

 

 

 

344

 

Trade and other receivables

 

 

283

 

 

 

722

 

 

 

685

 

Investments held at fair value

 

 

20

 

 

 

50

 

 

 

39

 

Derivative financial instruments

 

 

681

 

 

 

539

 

 

 

556

 

Total non-current assets

 

 

133,696

 

 

 

129,564

 

 

 

133,687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

Inventories

 

 

6,709

 

 

 

6,339

 

 

 

6,029

 

Income tax receivable

 

 

94

 

 

 

49

 

 

 

74

 

Trade and other receivables

 

 

3,952

 

 

 

4,039

 

 

 

3,588

 

Investments held at fair value

 

 

167

 

 

 

188

 

 

 

178

 

Derivative financial instruments

 

 

177

 

 

 

193

 

 

 

179

 

Cash and cash equivalents

 

 

3,308

 

 

 

2,125

 

 

 

2,602

 

 

 

 

14,407

 

 

 

12,933

 

 

 

12,650

 

Assets classified as held-for-sale

 

 

9

 

 

 

4

 

 

 

5

 

Total current assets

 

 

14,416

 

 

 

12,937

 

 

 

12,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

148,112

 

 

 

142,501

 

 

 

146,342

 

 

The accompanying notes on pages 30 to 75 form an integral part of this condensed consolidated financial information.

 


27

 


 

Interim Financial Statements

 

GROUP BALANCE SHEET - unaudited cont…

 

 

 

30.6.19

 

 

30.6.18

 

 

31.12.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£m

 

 

£m

 

 

£m

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

Capital and reserves

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

 

614

 

 

 

614

 

 

 

614

 

Share premium, capital redemption and merger reserves

 

 

26,607

 

 

 

26,605

 

 

 

26,606

 

Other reserves

 

 

(261

)

 

 

(2,426

)

 

 

(333

)

Retained earnings

 

 

38,322

 

 

 

37,608

 

 

 

38,557

 

Owners of the parent

 

 

65,282

 

 

 

62,401

 

 

 

65,444

 

Non-controlling interests

 

 

254

 

 

 

218

 

 

 

244

 

Total equity

 

 

65,536

 

 

 

62,619

 

 

 

65,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

 

41,581

 

 

 

43,225

 

 

 

43,284

 

Retirement benefit liabilities

 

 

1,717

 

 

 

1,489

 

 

 

1,665

 

Deferred tax liabilities

 

 

17,703

 

 

 

17,612

 

 

 

17,776

 

Other provisions for liabilities

 

 

344

 

 

 

347

 

 

 

331

 

Trade and other payables

 

 

1,047

 

 

 

1,059

 

 

 

1,055

 

Derivative financial instruments

 

 

391

 

 

 

100

 

 

 

214

 

Total non-current liabilities

 

 

62,783

 

 

 

63,832

 

 

 

64,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

 

8,711

 

 

 

5,287

 

 

 

4,225

 

Income tax payable

 

 

792

 

 

 

739

 

 

 

853

 

Other provisions for liabilities

 

 

294

 

 

 

330

 

 

 

318

 

Trade and other payables

 

 

9,762

 

 

 

9,498

 

 

 

10,631

 

Derivative financial instruments

 

 

234

 

 

 

196

 

 

 

302

 

Total current liabilities

 

 

19,793

 

 

 

16,050

 

 

 

16,329

 

Total equity and liabilities

 

 

148,112

 

 

 

142,501

 

 

 

146,342

 

 

The accompanying notes on pages 30 to 75 form an integral part of this condensed consolidated financial information.

 

 

28

 


 

Interim Financial Statements

 

GROUP CASH FLOW STATEMENT – unaudited

 

 

6 months to

 

 

Year to

 

 

 

30.6.19

 

 

30.6.18

 

 

31.12.18

 

 

 

£m

 

 

£m

 

 

£m

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Cash generated from operating activities (page 36)

 

 

3,394

 

 

 

4,670

 

 

 

11,972

 

Dividends received from associates

 

 

2

 

 

 

1

 

 

 

214

 

Tax paid

 

 

(1,108

)

 

 

(813

)

 

 

(1,891

)

Net cash generated from operating activities

 

 

2,288

 

 

 

3,858

 

 

 

10,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

Interest received

 

 

33

 

 

 

36

 

 

 

52

 

Purchases of property, plant and equipment

 

 

(178

)

 

 

(205

)

 

 

(758

)

Proceeds on disposal of property, plant and equipment

 

 

8

 

 

 

9

 

 

 

38

 

Purchases of intangibles

 

 

(56

)

 

 

(35

)

 

 

(185

)

Purchases of investments

 

 

(70

)

 

 

(124

)

 

 

(320

)

Proceeds on disposals of investments

 

 

118

 

 

 

48

 

 

 

167

 

Investment in associates and acquisitions of other subsidiaries net of cash acquired

 

 

(63

)

 

 

(14

)

 

 

(32

)

Proceeds on disposal of non-core business net of cash disposed

 

-

 

 

-

 

 

 

17

 

Net cash used in investing activities

 

 

(208

)

 

 

(285

)

 

 

(1,021

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid

 

 

(789

)

 

 

(752

)

 

 

(1,559

)

Proceeds from increases in and new borrowings

 

 

2,917

 

 

 

1,650

 

 

 

2,111

 

(Outflows)/inflows relating to derivative financial instruments

 

 

(80

)

 

 

25

 

 

 

49

 

Purchases of own shares held in employee share ownership trusts

 

 

(117

)

 

 

(143

)

 

 

(139

)

Reductions in and repayments of borrowings

 

 

(1,548

)

 

 

(3,067

)

 

 

(5,596

)

Dividends paid to owners of the parent

 

 

(2,277

)

 

 

(2,114

)

 

 

(4,347

)

Capital injection from/(Purchase of) non-controlling interests

 

 

13

 

 

-

 

 

 

(11

)

Dividends paid to non-controlling interests

 

 

(88

)

 

 

(96

)

 

 

(142

)

Other

 

 

1

 

 

 

4

 

 

 

4

 

Net cash used in financing activities

 

 

(1,968

)

 

 

(4,493

)

 

 

(9,630

)

Net cash flows from/(used in) operating, investing and financing activities

 

 

112

 

 

 

(920

)

 

 

(356

)

Differences on exchange

 

 

(54

)

 

 

(148

)

 

 

(138

)

Increase/(decrease) in net cash and cash equivalents in the period

 

 

58

 

 

 

(1,068

)

 

 

(494

)

Net cash and cash equivalents at 1 January

 

 

2,328

 

 

 

2,822

 

 

 

2,822

 

Net cash and cash equivalents at period end

 

 

2,386

 

 

 

1,754

 

 

 

2,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents per balance sheet

 

 

3,308

 

 

 

2,125

 

 

 

2,602

 

Overdrafts and accrued interest

 

 

(922

)

 

 

(371

)

 

 

(274

)

Net cash and cash equivalents at period end

 

 

2,386

 

 

 

1,754

 

 

 

2,328

 

 

The accompanying notes on pages 30 to 75 form an integral part of this condensed consolidated financial information. The net cash outflows relating to the adjusting items on pages 33 and 34, included in the above, are £246 million (30 June 2018: £229 million; 31 December 2018: £601 million).

29

 


 

Notes to the I nterim Financial Statements

ACCOUNTING POLICIES AND BASIS OF PREPARATION

The condensed consolidated financial information comprises the unaudited interim financial information for the six months to 30 June 2019. This condensed consolidated financial information has been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the European Union (EU) and as issued by the International Accounting Standards Board (IASB), and the Disclosure Guidance and Transparency Rules issued by the Financial Conduct Authority. The interim condensed consolidated financial information is unaudited.

The condensed consolidated financial information does not constitute statutory accounts within the meaning of the UK Companies Act 2006 and should be read in conjunction with the Annual Report and Form 20-F, including the audited financial statements for the year ended 31 December 2018, which were prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the IASB, IFRS as adopted by the EU, and in accordance with the provisions of the UK Companies Act 2006. IFRS as adopted by the EU differs in certain respects from IFRS as issued by the IASB. The differences have no impact on the Group’s consolidated financial statements for the periods presented. The Annual Report and Form 20-F for 2018 represent the statutory accounts for that year and have been filed with the Registrar of Companies. The auditor’s report on those statements was unmodified and did not contain an emphasis of matter paragraph and did not contain any statement under Section 498 (2) or (3) of the Companies Act 2006.

This condensed consolidated financial information has been prepared under the historical cost convention, except in respect of certain financial instruments, and on a basis consistent with the accounting policies as set out in the Annual Report and Form 20-F for the year ended 31 December 2018, except where noted below.

With effect from 1 January 2019, the Group has applied IFRS 16 Leases to contractual arrangements which are, or contain, leases of assets, and consequently recognises right-to-use assets and lease liabilities at the commencement of the leasing arrangement, with the assets included as part of property, plant and equipment and the liabilities included as part of borrowings.

In adopting IFRS 16, the Group has applied the modified retrospective approach with no restatement of prior periods, as permitted by the Standard. Total assets and total equity and liabilities on 1 January 2019 have both increased by £607million. The Group has taken advantage of certain practical expedients available under the Standard, including “grandfathering” previously recognised lease arrangements such that contracts were not reassessed at the implementation date as to whether they were, or contained, a lease, and leases previously classified as finance leases under IAS 17 remained capitalised on the adoption of IFRS 16. In addition, as part of the implementation, the Group has applied a single discount rate to portfolios of leases with reasonably similar characteristics, has assessed whether individual leases are onerous prior to applying the Standard, has applied hindsight in determining the lease term if the contract contains options to extend or terminate the lease, and has not applied the capitalisation requirements of the Standard to leases for which the lease term ends within 12 months of the date of initial application.

 

 

 

 

 


30

 


 

Notes to the I nterim Financial Statements

Accounting policies and basis of preparation cont…

The preparation of this condensed consolidated financial information requires management to make estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities and the disclosure of contingent liabilities at the date of this condensed consolidated financial information. Such estimates and assumptions are based on historical experience and various other factors that are believed to be reasonable in the circumstances and constitute management’s best judgement at the date of the condensed consolidated financial information. The key estimates and assumptions were the same as those that applied to the consolidated financial information for the year ended 31 December 2018, apart from updating the assumptions used to determine the carrying value of liabilities for retirement benefit schemes. In the future, actual experience may deviate from these estimates and assumptions, which could affect this condensed consolidated financial information as the original estimates and assumptions are modified, as appropriate, in the period in which the circumstances change.

ADJUSTING ITEMS

Adjusting items are significant items of income or expense in revenue, profit from operations, net finance costs, taxation and the Group’s share of the post-tax results of associates and joint ventures which individually or, if of a similar type, in aggregate, are relevant to an understanding of the Group’s underlying financial performance because of their size, nature or incidence. In identifying and quantifying adjusting items, the Group consistently applies a policy that defines criteria that are required to be met for an item to be classified as adjusting. These items are separately disclosed in the segmental analyses or in the notes to the accounts as appropriate.

The Group believes that these items are useful to users of the Group financial statements in helping them to understand the underlying business performance and are used to derive the Group’s principal non-GAAP measures of adjusted revenue, adjusted profit from operations and adjusted diluted earnings per share, all of which are before the impact of adjusting items and which are reconciled from revenue, profit from operations and diluted earnings per share, respectively.

 

31

 


 

Notes to the I nterim Financial Statements

ANALYSIS OF REVENUE BY SEGMENT

 

 

2019

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported

 

 

 

Adj Items 1

 

 

 

Adjusted

 

 

 

Exchange

 

 

 

Adjusted at CC 2

 

 

 

Reported

 

 

 

Adj Items 1

 

 

 

Adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

£m

 

 

 

£m

 

 

 

£m

 

 

 

£m

 

 

 

£m

 

 

 

£m

 

 

 

£m

 

 

 

£m

 

US

 

4,989

 

 

 

 

-

 

 

 

 

4,989

 

 

 

 

(299

)

 

 

 

4,690

 

 

 

 

4,525

 

 

 

 

-

 

 

 

 

4,525

 

APME

 

2,405

 

 

 

 

-

 

 

 

 

2,405

 

 

 

 

16

 

 

 

 

2,421

 

 

 

 

2,384

 

 

 

 

-

 

 

 

 

2,384

 

AMSSA

 

2,015

 

 

 

 

-

 

 

 

 

2,015

 

 

 

 

83

 

 

 

 

2,098

 

 

 

 

1,951

 

 

 

 

-

 

 

 

 

1,951

 

ENA

 

2,761

 

 

 

 

(31

)

 

 

 

2,730

 

 

 

 

65

 

 

 

 

2,795

 

 

 

 

2,776

 

 

 

 

(103

)

 

 

 

2,673

 

Total Region

 

12,170

 

 

 

 

(31

)

 

 

 

12,139

 

 

 

 

(135

)

 

 

 

12,004

 

 

 

 

11,636

 

 

 

 

(103

)

 

 

 

11,533

 

 

ADJUSTING ITEMS INCLUDED IN REVENUE

Adjusting items in revenue relate to certain third-party contract manufacturing arrangements. The Group acquires and sells goods inclusive of excise, acquired from a third party under short-term arrangements, and then passed on to customers. This increases both revenue and cost of sales, with no impact to profit from operations but distorts operating margin. To better reflect the underlying performance of the Group, this uplift from excise in both revenue and cost of sales has been adjusted for, given the temporary nature of the arrangement.

ANALYSIS OF PROFIT FROM OPERATIONS AND DILUTED EARNINGS PER SHARE BY SEGMENT

 

 

2019

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported

 

 

 

Adj Items 1

 

 

 

Adjusted

 

 

 

Exchange

 

 

 

Adjusted at CC 2

 

 

 

Reported

 

 

 

Adj Items 1

 

 

 

Adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit from Operations

£m

 

 

 

£m

 

 

 

£m

 

 

 

£m

 

 

 

£m

 

 

 

£m

 

 

 

£m

 

 

 

£m

 

 

US

 

2,249

 

 

 

 

234

 

 

 

 

2,483

 

 

 

 

(160

)

 

 

 

2,323

 

 

 

 

1,875

 

 

 

 

214

 

 

 

 

2,089

 

 

APME

 

940

 

 

 

 

30

 

 

 

 

970

 

 

 

 

25

 

 

 

 

995

 

 

 

 

920

 

 

 

 

30

 

 

 

 

950

 

 

AMSSA

 

328

 

 

 

 

488

 

 

 

 

816

 

 

 

 

19

 

 

 

 

835

 

 

 

 

796

 

 

 

 

33

 

 

 

 

829

 

 

ENA

 

863

 

 

 

 

77

 

 

 

 

940

 

 

 

 

10

 

 

 

 

950

 

 

 

 

847

 

 

 

 

103

 

 

 

 

950

 

 

Total Region

 

4,380

 

 

 

 

829

 

 

 

 

5,209

 

 

 

 

(106

)

 

 

 

5,103

 

 

 

 

4,438

 

 

 

 

380

 

 

 

 

4,818

 

 

Net finance costs

 

(773

)

 

 

 

23

 

 

 

 

(750

)

 

 

 

29

 

 

 

 

(721

)

 

 

 

(701

)

 

 

 

35

 

 

 

 

(666

)

 

Associates and joint ventures

 

258

 

 

 

 

(29

)

 

 

 

229

 

 

 

 

1

 

 

 

 

230

 

 

 

 

232

 

 

 

 

(37

)

 

 

 

195

 

 

Profit before tax

 

3,865

 

 

 

 

823

 

 

 

 

4,688

 

 

 

 

(76

)

 

 

 

4,612

 

 

 

 

3,969

 

 

 

 

378

 

 

 

 

4,347

 

 

Taxation

 

(971

)

 

 

 

(216

)

 

 

 

(1,187

)

 

 

 

21

 

 

 

 

(1,166

)

 

 

 

(1,193

)

 

 

 

75

 

 

 

 

(1,118

)

 

Non-controlling interests

 

(80

)

 

 

 

(1

)

 

 

 

(81

)

 

 

 

1

 

 

 

 

(80

)

 

 

 

(86

)

 

 

-

 

 

 

 

(86

)

 

Profit attributable to shareholders

 

2,814

 

 

 

 

606

 

 

 

 

3,420

 

 

 

 

(54

)

 

 

 

3,366

 

 

 

 

2,690

 

 

 

 

453

 

 

 

 

3,143

 

 

Diluted number of shares (m)

 

2,291

 

 

 

 

 

 

 

 

 

2,291

 

 

 

 

 

 

 

 

 

2,291

 

 

 

 

2,291

 

 

 

 

 

 

 

 

 

2,291

 

 

Diluted earnings per share (pence)

 

122.8

 

 

 

 

 

 

 

 

 

149.3

 

 

 

 

 

 

 

 

 

146.9

 

 

 

 

117.4

 

 

 

 

 

 

 

 

 

137.2

 

 

 

Notes to the analysis of revenue and profit from operations above:

(1)

Adjusting items represent certain items which the Group considers distinctive based upon their size, nature or incidence.

(2)

CC : constant currency – measures are calculated based on a re-translation, at the prior year’s exchange rates, of the current year’s results of the Group and, where applicable, its segments .

 

 

32

 


 

Notes to the I nterim Financial Statements

ADJUSTING ITEMS INCLUDED IN PROFIT FROM OPERATIONS

Adjusting items are significant items in the profit from operations that individually or, if of a similar type, in aggregate, are relevant to an understanding of the Group’s underlying financial performance. These items are separately disclosed in the segmental analyses.

(a) Restructuring and integration costs

Restructuring costs reflect the costs incurred as a result of initiatives to improve the effectiveness and the efficiency of the Group as a globally integrated enterprise, including the relevant operating costs of implementing the operating model. These costs represent additional expenses incurred that are not related to the normal business and day-to-day activities. The operating model includes revised organisation structures, standardised processes and shared back office services underpinned by a global single instance of SAP. These initiatives also include a review of the Group’s manufacturing operations, supply chain, overheads and indirect costs, organisational structure and systems and software used.  The costs of these initiatives, together with the costs of integrating acquired businesses into existing operations, including acquisition costs, are included in profit from operations under the following headings:

 

 

 

6 months to

 

 

Year to

 

 

 

30.6.19

 

 

30.6.18

 

 

31.12.18

 

 

 

£m

 

 

£m

 

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee benefit costs

 

 

42

 

 

 

36

 

 

 

176

 

Depreciation and impairment costs

 

 

17

 

 

 

27

 

 

 

48

 

Other operating expenses

 

 

41

 

 

 

42

 

 

 

145

 

Other operating income

 

 

(7

)

 

 

(6

)

 

 

(6

)

Total

 

 

93

 

 

 

99

 

 

 

363

 

 

The restructuring costs in the six-months ended 30 June 2019 include the costs of packages paid to employees in respect of permanent headcount reduction and the ongoing costs of the previously announced downsizing and factory rationalisation activities in Germany, Russia and APME. Included in other operating income are amounts related to the reversal of a deferred consideration provision in relation to the acquisition of TDR d.o.o. (TDR).

The adjusting charge in the six-months ended 30 June 2018 related to the integration costs associated with the acquisition of RAI and ongoing costs of implementing the revisions to the Group’s operating model. This included the cost of packages in respect of permanent headcount reductions and permanent employee benefit reductions in the Group. The costs also covered the downsizing activities in Germany, partially offset by the income from sale of certain assets that have become available as part of the downsizing activities.

(b) Amortisation and impairment of trademarks and similar intangibles

Acquisitions including RAI, TDR and Skandinavisk Tobakskompagni in previous years, have resulted in the capitalisation of trademarks and similar intangibles that are amortised over their expected useful lives, which do not exceed 20 years. The charge of £175 million is included in depreciation, amortisation and impairment costs in the profit from operations for the six months to 30 June 2019 (30 June 2018: £189 million; 31 December 2018: £377 million).

 

(c) Fox River

In 2011, a Group subsidiary provided £274 million in respect of claims in relation to environmental clean-up costs of the Fox River. On 30 September 2014, a Group subsidiary, NCR, Appvion and Windward Prospects entered into a Funding Agreement with regard to the costs for the clean-up of Fox River. Based on this Funding Agreement, in the six months to 30 June 2019, £6 million has been paid (30 June 2018: £9 million; 31 December 2018: £30 million).

33

 


 

Notes to the I nterim Financial Statements

Adjusting items included in profit from operations cont…

In January 2017, NCR and Appvion entered into a Consent Decree with the US Government to resolve how the remaining clean-up will be funded and to resolve further outstanding claims between them. The Consent Decree was approved by the District Court of Wisconsin in August 2017.  The US Government enforcement action against NCR was terminated as a result of that order and contribution claims from the Potentially Responsible Parties (“PRPs”) against NCR were dismissed. On 4 January 2019, the US Government, P. H. Glatfelter and Georgia-Pacific (the remaining Fox River PRPs) sought approval for a separate Consent Decree settling the allocation of Fox River costs. This Consent Decree was approved by the District Court of the Eastern District of Wisconsin on 14 March 2019 and concludes all existing litigation on the Fox River. Considering these developments, the provision has been reviewed. No adjustment has been proposed, other than as related to the payments above, with the provision standing at £102 million at 30 June 2019 (30 June 2018: £129 million; 31 December 2018: £108 million).

In July 2016, the High Court ruled in a Group subsidiary’s favour that a dividend of €135 million (£121 million) paid by Windward to Sequana in May 2009 was a transaction made with the intention of putting assets beyond the reach of the Group subsidiary and of negatively impacting its interests. On 10 February 2017, further to a hearing in January 2017 to determine the relief due, the Court found in the Group subsidiary’s favour, ordering that Sequana must pay an amount up to the full value of the dividend plus interest which equates to around US$180 million(£145 million), related to past and future clean-up costs. The Court granted all parties leave to appeal and Sequana a stay in respect of the above payments. The appeal was heard in June 2018. Judgment was given on 6 February 2019 and the Court of Appeal upheld the High Court’s findings against Sequana. The Court of Appeal refused applications made by both parties for a further ap peal to the U.K. Supreme Court. Both parties applied directly to the U.K. Supreme Court for permission to appeal in March 2019. Neither party has yet been informed by the Supreme Court of the outcome of these applications. Due to the uncertain outcome of the case no asset has been recognised in relation to this ruling. In February 2017, Sequana entered into a process in France seeking court protection (the “Sauvegarde”), exiting the Sauvegarde in June 2017. On 7 March 2019, Sequana announced that it was unable to pay its debts and that it had applied to convert the Sauvegarde into “redressement judiciaire”, a form of insolvent receivership. On 15 May 2019, the Nanterre Commercial Court made an order placing Sequana into formal liquidation proceedings (“liquidation judiciaire”). No payments have been received.

(d) Other

In the six-months ended 30 June 2019, the Group incurred £561 million (30 June 2018: £92 million; 31 December 2018: £294 million) of other adjusting items. The charge in 2019 includes £436 million related to the Quebec class action as described on page 43. The charge also includes £114 million (30 June 2018: £77 million; 31 December 2018: £178 million) related to Engle progeny litigation offset by credits related to the Non-Participating Manufacturers settlement, which have been adjusted within “other operating expenses”.

The net assets of the Group’s Venezuelan operations are subject to accounting adjustments under IAS 29, Financial Accounting in Hyperinflationary Economies , as they are revalued, for accounting purposes, from their acquisition date to the balance sheet date. As previously disclosed in 2018, this led to an increase in the sterling carrying value that did not reflect the recoverable value of those assets. Accordingly, an impairment charge of £110 million was recognised and treated as an adjusting item within “depreciation, amortisation and impairment costs”.


34

 


 

Notes to the I nterim Financial Statements

ADJUSTING ITEMS INCLUDED IN NET FINANCING COSTS

In the six months ended 30 June 2019, the Group incurred interest on adjusting tax payables of £23 million (30 June 2018: £35 million), including interest of £15 million (30 June 2018: £12 million) in relation to FII GLO, as described on page 45. Interest on adjusting tax payables in the six-months ended 30 June 2018 included interest of £22 million in relation to retrospective guidance by a tax authority on overseas withholding tax.

In 2018, the Group recognised a monetary gain of £45 million related to the application of hyperinflationary accounting in Venezuela.

ADJUSTING ITEMS INCLUDED IN SHARE OF POST-TAX RESULTS OF ASSOCIATES AND JOINT VENTURES

The following is a summary of the adjusting items incurred in respect of the Group’s associates and joint ventures, shown reflecting the Group’s share of post-tax results:

 

 

 

6 months to

 

 

Year to

 

 

 

30.6.19

 

 

30.6.18

 

 

31.12.18

 

 

 

£m

 

 

£m

 

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal of tax claim in ITC

 

-

 

 

 

10

 

 

 

10

 

Dilution of interest in ITC

 

 

29

 

 

 

27

 

 

 

22

 

Total

 

 

29

 

 

 

37

 

 

 

32

 

 

The Group’s interest in ITC decreased from 29.57% to 29.53% as a result of ITC issuing ordinary shares under the company’s Employees Share Option Scheme.  The issue of these shares and change in the Group’s share of ITC resulted in a gain of £29 million (30 June 2018: £27 million; 31 December 2018: £22 million), which is treated as a deemed partial disposal and included in the income statement. In 2018, ITC also recognised an adjusting gain related to the release of certain provisions related to a tax claim, the Group’s share of which, net of tax, was £10 million.

The share of post-tax results of associates and joint ventures is after the adjusting items shown above which are excluded from the calculation of adjusted earnings per share as set out on page 39.

ADJUSTING ITEMS INCLUDED IN TAXATION

In the six months to 30 June 2019, adjusting tax items included a net credit of £7 million mainly relating to changes in the US State tax rates in the period, related to the deferred tax liabilities arising on trademarks on the RAI acquisition in 2017.

As the above items are not reflective of the ongoing business, these have been recognised as adjusting items within taxation.

Adjusting tax items also includes £209 million for the six months to 30 June 2019 (30 June 2018: £71 million; 31 December 2018: £199 million) in respect of the taxation on other adjusting items, which are described on pages 33 and 34, with the increase on the prior year largely related to the charge associated with the Quebec Class Action.

 

35

 


 

Notes to the I nterim Financial Statements
CASH FLOW

Net cash generated from operating activities

Net cash generated from operating activities in the IFRS cash flows on page 29 includes the following items:

 

 

6 months to

 

 

Year to

 

 

 

30.6.19

 

 

30.6.18

 

 

31.12.18

 

 

 

£m

 

 

£m

 

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit from operations

 

 

4,380

 

 

 

4,438

 

 

 

9,313

 

Depreciation, amortisation and impairment

 

 

521

 

 

 

437

 

 

 

1,038

 

Increase in inventories

 

 

(666

)

 

 

(582

)

 

 

(192

)

Decrease in receivables related to the charge in respect of the Quebec Class Action

 

 

436

 

 

-

 

 

-

 

(Increase)/decrease in trade and other receivables

 

 

(368

)

 

 

(78

)

 

 

502

 

(Decrease)/increase in provision for MSA

 

 

(622

)

 

 

719

 

 

 

1,364

 

(Decrease)/increase in trade and other payables

 

 

(309

)

 

 

(189

)

 

 

123

 

Decrease in net retirement benefit liabilities

 

 

(19

)

 

 

(77

)

 

 

(100

)

Decrease in other provisions

 

-

 

 

 

(66

)

 

 

(107

)

Other non-cash items

 

 

41

 

 

 

68

 

 

 

31

 

Cash generated from operating activities

 

 

3,394

 

 

 

4,670

 

 

 

11,972

 

Dividends received from associates

 

 

2

 

 

 

1

 

 

 

214

 

Tax paid

 

 

(1,108

)

 

 

(813

)

 

 

(1,891

)

Net cash generated from operating activities

 

 

2,288

 

 

 

3,858

 

 

 

10,295

 

 

Net cash generated from operating activities fell by £1,570 million partly due to the timing of the payments related to the MSA in prior periods which benefited cash generation in 2018.   Other movements versus the six months ended 30 June 2018 include:

 

a higher increase in inventory largely due to the impact of inventory movements in Turkey;

 

a higher increase in trade and other receivables in Australia, Japan and Nigeria;

 

a decrease in receivable following the recognition of a charge in relation to the Quebec Class Action which resulted in the utilisation of the deposit against the current estimate of the liability; and

 

a larger decrease in trade and other payables largely related to the timing of excise payments in Turkey (associated with the inventory movements) and phasing of payments in Japan.

Expenditure on research and development was £138 million in the six- months ended 30 June 2019 (30 June 2018: £112 million) with a focus on products that could potentially reduce the risk associated with smoking conventional cigarettes.

Net cash used in investing activities

Net cash used in investing activities in the six-months ended 30 June 2019 was lower than the same period in 2018 at £208 million (30 June 2018: £285 million) largely due to the net cash inflow from investments in treasury instruments in certain markets.

Included within investing activities is gross capital expenditure which includes purchases of property, plant and equipment and purchases of intangibles. This includes the investment in the Group’s global operational infrastructure (including, but not limited to, the manufacturing network, trade marketing and IT systems). In the six-months ended 30 June 2019, the Group invested £234 million (30 June 2018: £241 million).


36

 


 

Notes to the Interim Financial Statements

Cash flow cont…

Net cash used in financing activities

Net cash used in financing activities was an outflow of £1,968 million in the first six months of 2019 (30 June 2018: £4,493 million outflow). The 2019 outflow was mainly due to the dividend payment of £2,277 million (30 June 2018: £2,114 million), an increase on prior year due to the higher dividend per share. The lower cash outflow from financing activities in the period, compared to the same period in 2018, was due to the relative movement in the issuance and repayment of borrowings

 

LIQUIDITY

The Treasury function is responsible for raising finance for the Group, managing the Group’s cash resources and the financial risks arising from underlying operations. All these activities are carried out under defined policies, procedures and limits, reviewed and approved by the Board, delegating oversight to the Finance Director and Treasury function.

The Group has targeted an average centrally managed bond maturity of at least five years with no more than 20% of centrally managed debt maturing in a single rolling 12-month period. As at 30 June 2019, the average centrally managed debt maturity of bonds was 8.6 years (30 June 2018: 9.2 years; 31 December 2018: 8.8 years) and the highest proportion of centrally managed debt maturing in a single rolling 12-month period was 19.0% (30 June 2018: 14.0%; 31 December 2018: 18.4%).


The Group continues to maintain investment-grade credit ratings, with ratings from Moody’s/S&P at Baa2 (stable outlook)/BBB+ (stable outlook), respectively, with a medium-term target of Baa1/BBB+. The strength of the ratings has underpinned debt issuance and the Group is confident of its ability to successfully access the debt capital markets. A credit rating is not a recommendation to buy, sell or hold securities. A credit rating may be subject to withdrawal or revision at any time. Each rating should be evaluated separately of any other rating.

All contractual borrowing covenants have been met and these covenants are not expected to inhibit the Group’s operations or funding plans.

In order to manage its interest rate risk, the Group maintains both floating rate and fixed rate debt. The Group sets targets (within overall guidelines) for the desired ratio of floating to fixed rate debt on a net basis (at least 50% fixed on a net basis in the short to medium term). At 30 June 2019, the relevant ratios of floating* to fixed rate borrowings were 17:83 (30 June 2018: 24:76, 31 December 2018: 21:79) on a net basis.

It is Group policy that short-term sources of funds (including drawing under both the US$4 billion commercial paper programme and £3 billion euro commercial paper programmes) are backed by undrawn committed lines of credit and cash.

In March 2019, the Group repaid €820 million of bonds at maturity and in June 2019 repaid US$750 million of bonds at maturity. In July 2019, the Group:

 

extended the £3 billion 364-day revolving credit facility for a further 364-days, extending the final maturity to 2020. The Group also has access to a £3 billion revolving credit facility with a maturi ty date in 2021. These facilities were undrawn at 30 June 2019;

 

arranged short term bilateral facilities with some of its core banks for a total amount of £745 million; and

 

filed a shelf registration statement on Form F-3 with the U.S. Securities and Exchange Commission pursuant to which B.A.T Capital Corporation and B.A.T. International Finance p.l.c. may issue debt securities guaranteed by certain members of the Group from time to time. This forms part of the Group’s strategy to ensure flexible and agile access to capital markets and the registration statement is initially valid for three years.

* T he Group has evaluated its floating rate debt maturing after 2021 in connection with the potential discontinuation of LIBOR after 2021 as a result of the UK Financial Conduct Authority’s announcement on 27 July 2017. The Group believes that its contracts with interest rates based on LIBOR adequately provide for alternate calculations of interest in the event that LIBOR is unavailable. Although these alternative calculations may cause an administrative burden, the Group does not believe that it would materially adversely affect the Group or its ability to manage its interest rate risk.

37

 


 

Notes to the Interim Financial Statements

FAIR VALUE MEASUREMENTS AND VALUATION PROCESSES

The Group held certain financial instruments at fair value at 30 June 2019. The definitions and valuation techniques employed for these as at 30 June 2019 are consistent with those used at 31 December 2018 and disclosed in Note 23 on pages 181 to 185 of the 2018 Annual Report and Form 20-F:

 

-

Level 1 financial instruments are traded in an active market and fair value is based on quoted prices at the period end.

 

-

Level 2 financial instruments are not traded in an active market, but the fair values are based on quoted market prices, broker/dealer quotations, or alternative pricing sources with reasonable levels of price transparency. The Group’s level 2 financial instruments include OTC derivatives.

 

-

The fair values of level 3 financial instruments have been determined using a valuation technique where at least one input (which could have a significant effect on the instrument's valuation) is not based on observable market data. The Group’s level 3 financial instruments primarily consist of an equity investment in an unquoted entity, interest free loans and other treasury products which are valued using the discounted cash flows of estimated future cash flows.

While the carrying values of assets and liabilities at fair value have changed since 31 December 2018, the Group does not consider the movements in value to be significant, and the categorisation of these assets and liabilities in accordance with the disclosure requirements of IFRS 7 has not materially changed. The values of level 1 assets and level 3 assets are not material to the Group and were £105 million and £82 million respectively, at 30 June 2019 (30 June 2018: £88 million and £150 million respectively and 31 December 2018: £141 million and £76 million respectively).

 

Level 2 assets and liabilities are shown below.

 

 

30.6.2019

 

 

30.6.2018

 

 

31.12.2018

 

 

 

Level 2

£m

 

 

Level 2

£m

 

 

Level 2

£m

 

Assets at fair value

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives relating to

 

 

 

 

 

 

 

 

 

 

 

 

– interest rate swaps

 

 

250

 

 

 

141

 

 

 

187

 

– cross-currency swaps

 

 

462

 

 

 

436

 

 

 

431

 

– forward foreign currency contracts

 

 

146

 

 

 

155

 

 

 

117

 

Assets at fair value

 

 

858

 

 

 

732

 

 

 

735

 

Liabilities at fair value

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives relating to

 

 

 

 

 

 

 

 

 

 

 

 

– interest rate swaps

 

 

340

 

 

 

82

 

 

 

181

 

– cross-currency swaps

 

 

67

 

 

 

16

 

 

 

56

 

– forward foreign currency contracts

 

 

218

 

 

 

198

 

 

 

279

 

Liabilities at fair value

 

 

625

 

 

 

296

 

 

 

516

 

 

Borrowings are carried at amortised cost. The fair value of borrowings is estimated to be £49,816 million (30 June 2018: £47,527 million and 31 December 2018: £44,457 million). The value of other assets and liabilities held at amortised cost are not materially different from their fair values.  

 


38

 


 

Notes to the Interim Financial Statements

RELATED PARTY DISCLOSURES

The Group’s related party transactions and relationships for 2018 were disclosed on page 190 of the Annual Report and Form 20-F for the year ended 31 December 2018. There were no material changes in related parties or related party transactions in the six-months ended 30 June 2019.

EARNINGS PER SHARE

Basic earnings per share were 4.6% higher at 123.2p (30 June 2018:  117.7p) driven by by the higher profit from operations (before the impact of the Quebec charge), the reduction in the effective tax rate from 30.1% to 25.1% and an improved performance from the Group’s main associate (ITC). Before adjusting items and including the dilutive effect of employee share schemes, adjusted diluted earnings per share grew by 8.8% to 149.3p (30 June 137.2p) as the Group’s improved operating performance, an increase in profit from associates and joint ventures and the translational foreign exchange tailwind on the Group’s results, was partially offset by the higher interest charges.  On a constant translational foreign exchange basis, adjusted diluted earnings per share were 7.1% higher at 146.9p.

 

 

 

6 months to

 

Year to

 

 

30.6.19

 

30.6.18

 

31.12.18

 

 

pence

 

pence

 

pence

Earnings per share

 

 

 

 

 

 

- basic

 

123.2

 

117.7

 

264.0

- diluted

 

122.8

 

117.4

 

263.2

Adjusted earnings per share

 

 

 

 

 

 

- basic

 

149.7

 

137.5

 

297.6

- diluted

 

149.3

 

137.2

 

296.7

Headline earnings per share

 

 

 

 

 

 

- basic

 

123.5

 

117.2

 

269.9

- diluted

 

123.1

 

116.7

 

269.1

 

Basic earnings per share are based on the profit for the year attributable to ordinary shareholders and the weighted average number of ordinary shares in issue during the period (excluding treasury shares). For the calculation of the diluted earnings per share, the weighted average number of shares reflects the potential dilutive effect of employee share schemes.

Adjusted diluted earnings per share are calculated by taking the following adjustments into account (see pages 33 to 35):

 

 

6 months to

 

Year to

 

 

 

30.6.19

 

30.6.18

 

31.12.18

 

 

 

pence

 

pence

 

pence

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

122.8

 

117.4

 

263.2

 

Effect of restructuring and integration costs

 

7.2

 

3.9

 

12.2

 

Effect of amortisation of trademarks and similar intangibles

 

5.9

 

6.6

 

13.0

 

Effect of hyperinflation on Venezuela’s retained earnings

 

-

 

-

 

2.8

 

Effect of Quebec Class Action charge

 

14.0

 

-

 

-

 

Effect of other adjusting items

 

0.1

 

6.5

 

8.5

 

Effect of associates’ adjusting items

 

(1.3)

 

(1.7)

 

(1.4)

 

Effect of other adjusting items in net finance costs

 

1.0

 

1.5

 

1.8

 

Effect of adjusting items in respect of deferred taxation

 

(0.4)

 

3.0

 

(3.4)

 

Adjusted diluted earnings per share

 

149.3

 

137.2

 

296.7

 

 


39

 


 

Notes to the Interim Financial Statements

Earnings per share cont…

The presentation of headline earnings per share, as an alternative measure of earnings per share, is mandated under the JSE Listing Requirements.  It is calculated in accordance with Circular 4/2018 ‘Headline Earnings’ as issued by the South African Institute of Chartered Accountants.

Diluted headline earnings per share are calculated by taking the following adjustments into account:

 

 

 

6 months to

 

Year to

 

 

30.6.19

 

30.6.18

 

31.12.18

 

 

pence

 

pence

 

pence

 

 

 

 

 

 

 

Diluted earnings per share

 

122.8

 

117.4

 

263.2

Effect of impairment of intangibles and property, plant and equipment and held-for-sale assets - net of tax

 

1.7

 

1.1

 

7.5

Effect of gains on disposal of property, plant and equipment and held-for-sale assets - net of tax

 

(0.2)

 

(0.2)

 

(0.3)

Issue of shares and change in shareholding in associate

 

(1.2)

 

(1.2)

 

(1.0)

Other

 

-

 

(0.4)

 

(0.3)

Diluted headline earnings per share

 

123.1

 

116.7

 

269.1

 

The following is a reconciliation of earnings to headline earnings, in accordance with the JSE Listing Requirements:

 

 

 

6 months to

 

Year to

 

 

30.6.19

 

30.6.18

 

31.12.18

 

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

Earnings

 

2,814

 

2,690

 

6,032

Effect of impairment of intangibles and property, plant and equipment and held-for-sale assets - net of tax

 

40

 

29

 

173

Effect of gains on disposal of property, plant and equipment and held-for-sale assets - net of tax

 

(4)

 

(5)

 

(7)

Issue of shares and change in shareholding in associate

 

(29)

 

(27)

 

(22)

Other

 

-

 

(10)

 

(8)

Headline earnings

 

2,821

 

2,677

 

6,168

 

The earnings per share are based on:

 

 

 

30.6.19

 

30.6.18

 

31.12.18

 

 

Earnings

 

Shares

 

Earnings

 

Shares

 

Earnings

 

Shares

 

 

£m

 

m

 

£m

 

m

 

£m

 

m

Earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

- basic

 

2,814

 

2,284

 

2,690

 

2,285

 

6,032

 

2,285

- diluted

 

2,814

 

2,291

 

2,690

 

2,291

 

6,032

 

2,292

Adjusted earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

- basic

 

3,420

 

2,284

 

3,143

 

2,285

 

6,801

 

2,285

- diluted

 

3,420

 

2,291

 

3,143

 

2,291

 

6,801

 

2,292

Headline earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

- basic

 

2,821

 

2,284

 

2,677

 

2,285

 

6,168

 

2,285

- diluted

 

2,821

 

2,291

 

2,677

 

2,291

 

6,168

 

2,292

 

 


40

 


 

Notes to the Interim Financial Statements

ADOPTION OF IFRS 16 “LEASES”

With effect from 1 January 2019, the Group adopted IFRS 16 Leases with no revision of prior periods, as permitted by the Standard. In accordance with IFRS 16, the distinction between operating leases and finance leases has been removed. As a result, substantially all leasing arrangements were added to the balance sheet as lease liabilities and right-to-use assets.

As disclosed in the Notes on the Accounts in the 2018 Annual Report on Form 20-F, the anticipated impact of IFRS 16 to the Group’s balance sheet at 1 January 2019 was the capitalisation of £565 million right-to-use assets and lease liabilities of £562 million.

In 2019, as part of the implementation of IFRS 16, further lease commitments were identified resulting in an increase to right-to-use assets and lease liabilities. The impact of the new Standard to the Group’s balance sheet at 1 January 2019 is shown below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£m

 

£m

 

 

 

Minimum lease commitments

 

 

 

 

 

 

 

 

 

Property

 

 

 

 

 

 

 

 

 

Within one year

 

 

126

 

 

 

 

 

 

Between one and five years

 

 

290

 

 

 

 

 

 

Beyond five years

 

 

149

 

 

 

 

 

 

 

 

 

 

 

 

565

 

 

 

Plant and equipment and other

 

 

 

 

 

 

 

 

 

Within one year

 

 

63

 

 

 

 

 

 

Between one and five years

 

 

106

 

 

 

 

 

 

 

 

 

 

 

 

169

 

 

 

 

 

 

 

 

 

 

 

 

 

Total minimum lease commitments (amended)

 

 

 

 

 

734

 

 

 

Additional commitments on the exercise of options

 

 

 

 

 

30

 

 

 

Low value leases and short-term leases excluded

 

 

 

 

 

(24

)

 

 

Discounted to present value

 

 

 

 

 

(133

)

 

 

Capitalised as lease liabilities at 1 January 2019

 

 

 

 

 

607

 

 

 

Prepaid leases reclassified from receivables

 

 

 

 

 

3

 

 

 

Capitalised as right-to-use assets at 1 January 2019

 

 

 

 

 

610

 

 

 

The weighted average incremental borrowing rate applied in discounting lease commitments was 5.60%.

41

 


 

 

Notes to the Interim Financial Statements

CONTINGENT LIABILITIES AND FINANCIAL COMMITMENTS

The Group has contingent liabilities in respect of litigation, taxes and guarantees in various countries, as described below and further described in Note 28 to the 2018 Annual Report and Accounts and Form 20-F, pages 192 to 211. The Group is subject to contingencies pursuant to requirements that it complies with relevant laws, regulations and standards. Failure to comply could result in restrictions in operations, damages, fines, increased tax, increased cost of compliance, interest charges, reputational damage or other sanctions. These matters are inherently difficult to quantify.

In cases where the Group has an obligation as a result of a past event existing at the balance sheet date, it is probable that an outflow of economic resources will be required to settle the obligation and the amount of the obligation can be reliably estimated, a provision will be recognised based on best estimates and management judgement. There are, however, contingent liabilities in respect of litigation, taxes in some countries and guarantees for which no provisions have been made. While the amounts that may be payable or receivable could be material to the results or cash flows of the Group in the period in which they are recognised, the Board does not expect these amounts to have a material effect on the Group’s financial condition.

Taxes

The Group has exposures in respect of the payment or recovery of a number of taxes. The Group is and has been subject to a number of tax audits covering, among others, excise tax, value-added taxes, sales taxes, corporate taxes, withholding taxes and payroll taxes. The estimated costs of known tax obligations have been provided in these accounts in accordance with the Group’s accounting policies. In some countries, tax law requires that full or part payment of disputed tax assessments be made pending resolution of the dispute. To the extent that such payments exceed the estimated obligation, they would not be recognised as an expense.

There are disputes that may proceed to litigation in a number of countries including Brazil, South Africa and the Netherlands. The Group believes that it has good grounds of defence against all these issues and has appealed the assessments in full.

In Bangladesh, on 25 July 2018, the Appellate Division of the Supreme Court in Bangladesh reversed the decision of the High Court against BAT Bangladesh in respect of the retrospective demands for VAT and Supplementary Duty amounting to £170 million. The Attorney General has 30 days from receipt of the certified Court Order (which remains to be received) in which to seek a review of this decision.

On 27 June 2019, the Russian tax authority issued a preliminary audit report related to the application of legislation introduced in 2017 that prospectively limited the amount of production that could take place prior to excise tax increases, without being subject to higher excise tax rates. The preliminary audit report seeks to retrospectively apply the legislation to the years 2015 to 2017, with an assessment against the Group of £395 million plus penalties. The Group believes there are strong grounds to object to the preliminary assessment and has responded to the Federal Tax Service, confirming that the Group has acted within the tax code and stating that the application of the legislation should not apply retrospectively. Accordingly, at 30 June 2019, the Group has treated the assessment as a contingent liability in line with IAS 37 Provisions, Contingent Liabilities and Contingent Assets.

British American Tobacco Egypt LLC is subject to two ongoing civil cases concerning the imposition of sales tax on low price category brands brought by the Egyptian tax authority for £112 million. Management believes that the tax claims are unfounded and has appealed the tax claims. These cases are under review by the Council of State and hearings are scheduled for 28 August 2019 and 18 December 2019, respectively, for reviewing and submission of memoranda.

The Group is also appealing the ruling in respect of sales taxes and penalties in South Korea.


42

 


 

Notes to the Interim Financial Statements
Contingent liabilities and financial commitments cont…

Group litigation

Group companies, as well as other leading cigarette manufacturers, are defendants in a number of product liability cases. In a number of the cases, the amounts of compensatory and punitive damages sought are significant.

While it is impossible to be certain of the outcome of any particular case or of the amount of any possible adverse verdict, the Group believes that the defences of the Group’s companies to all these various claims are meritorious on both the law and the facts, and a vigorous defence is being made everywhere. If an adverse judgment is entered against any of the Group’s companies in any case, an appeal will be made where appropriate. Such appeals could require the appellants to post appeal bonds or substitute security in amounts that could in some cases equal or exceed the amount of the judgment. At least in the aggregate, and despite the quality of defences available to the Group, it is not impossible that the Group’s results of operations or cash flows in a particular period could be materially affected by this and by the final outcome of any particular litigation.

In Canada, following the implementation of legislation enabling provincial governments to recover healthcare costs directly from tobacco manufacturers, ten actions for recovery of healthcare costs arising from the treatment of smoking and health-related diseases have been brought and are proceeding in ten provinces. Damages sought have not yet been quantified by all ten provinces; however, in respect of four provinces, the damages quantified in each of the provinces range between CAD$10 billion (£6.0 billion) and CAD$118 billion (£71 billion) and the province of Ontario delivered an expert report quantifying its damages in the range of CAD$280-630 billion (£170-£380 billion) in 2016/2017. Ontario has amended its Statement of Claim to claim damages of CAD$330 billion. In addition to the actions commenced by the provincial governments, there are numerous class actions outstanding against Group companies. As set out below, all of these actions are currently subject to stays of proceedings.

On 1 March 2019, the Quebec Court of Appeal handed down a judgment which largely upheld and endorsed the lower court’s previous decision in the two Quebec class actions. ITCAN’s share of the judgment is a maximum of CAD$ 9.2 billion. As a result of this judgment, the then immediate attempts by the Quebec plaintiffs to obtain payment out of the CAD$758 million on deposit with the court, the fact that JTI-MacDonald Corp (a co-defendant in the cases) filed for protection under the CCAA on 8 March 2019 and obtained a court ordered stay of all tobacco litigation in Canada as against all defendants (including the RJR Group Companies), and the need for a process to resolve all of the outstanding litigation across the country, on 12 March 2019, ITCAN filed for protection under the CCAA. In its application ITCAN asked the Ontario Superior Court to stay all pending or contemplated litigation against ITCAN, certain of its subsidiaries and all other Group companies that were defendants in the Canadian tobacco litigation (the “ Stays ”). The Stays are currently in place until 4 October 2019 and a further extension of the Stays may be sought at the next comeback hearing, which is scheduled for 2 October 2019. While the Stays are in place, no steps are to be taken in connection with the Canadian tobacco litigation with respect to ITCAN, certain of its subsidiaries or any other Group company.

 


43

 


 

Notes to the Interim Financial Statements
Contingent liabilities and financial commitments cont…

As at 30 June 2019 the Group’s subsidiaries, R. J. Reynolds Tobacco Company (“RJRT”), Lorillard Tobacco Company and/or Brown & Williamson Holdings, Inc., had collectively been served in a total of 1,984 pending Engle progeny cases filed on behalf of 2,508 individual plaintiffs. Many of these are in active discovery or nearing trial. From 1 January 2017 to 30 June 2019, RJRT or Lorillard Tobacco Company has paid judgments in 53 Engle progeny cases and have cumulatively paid US$410 million (£320 million) in compensatory or punitive damages and US$145 million (£115 million) for attorneys’ fees and statutory interest, for a total of US$555 million (£435 million) in these cases. In addition, from 1 January 2017 to 30 June 2019, outstanding jury verdicts in favour of the Engle progeny plaintiffs had been entered against RJRT or Lorillard Tobacco Company for US$68.7 million (£55 million) in compensatory damages and US$121.3 million (£95 million) in punitive damages. A significant majority of these verdicts are in various stages in the appellate process and have been bonded as required by Florida law under the US$200 million (£155 million) bond cap passed by the Florida legislature in 2009. Although the Group cannot currently predict when or how much it may be required to bond and pay, the Group companies will likely be required to bond and pay additional judgments as the litigation proceeds.

In respect of Fox River, on 6 February 2019 the English Court of Appeal affirmed the High Court’s 2016 and 2017 rulings against Sequana. Sequana is therefore liable to pay around US$180 million (£141 million) plus costs to a Group subsidiary. Both parties applied directly to the U.K. Supreme Court for permission to appeal in March 2019. Neither party has yet been informed by the Supreme Court of the outcome of these applications. Due to the uncertain outcome of the case no asset has been recognised in relation to the Court of Appeal’s ruling. In February 2017, Sequana entered into a process in France seeking court protection (the “Sauvegarde”). On 7 March 2019, Sequana announced that it was unable to pay its debts and that it had applied to convert the Sauvegarde into “redressement judiciaire”, a form of insolvent receivership. On 15 May 2019, the Nanterre Commercial Court made an order placing Sequana into formal liquidation proceedings (“liquidation judiciaire”). No payments have been received.

Other Investigations
As previously reported, the Group has been investigating, through external legal advisors, allegations of misconduct and has been liaising with the UK’s Serious Fraud Office (SFO) and other relevant authorities. It was announced in August 2017 that the SFO had opened an investigation in relation to the Company, its subsidiaries and associated persons. The Group is cooperating with the SFO’s investigation. A sub-Committee of the Board has oversight of these matters, providing support for the investigation between Board meetings. The outcomes of these matters will be decided by the relevant authorities or, if necessary, the courts. It is too early to predict the outcomes, but these could include the prosecution of individuals and/or of a Group company or companies. Accordingly, the potential for fines, penalties or other consequences cannot currently be assessed. As the investigation is ongoing, it is not yet possible to identify the timescale in which these matters might be resolved.

Summary

Having regard to all these matters, with the exception of Quebec, Fox River and potentially certain Engle progeny cases, the Group does not consider it appropriate to make any provision or charge in respect of any pending litigation. The Group does not believe that the ultimate outcome of this litigation will significantly impair the Group’s financial condition. If the facts and circumstances change, then there could be a material impact on the financial statements of the Group.

Full details of the litigation against Group companies and tax disputes as at 31 December 2019 will be included in the Annual Report and Form 20-F for the year ended 31 December 2019. Whilst there has been some movement on new and existing cases against Group companies, there have been, except as otherwise stated, no material developments to date in 2019 that would impact on the financial position of the Group.

 

 


44

 


 

Notes to the Interim Financial Statements

FRANKED INVESTMENT INCOME GROUP LITIGATION ORDER (FII GLO)

 

The Group is the principal test claimant in an action in the United Kingdom against HM Revenue and Customs (“HMRC”) in the FII GLO. There are 25 corporate groups in the FII GLO. The case concerns the treatment for UK corporate tax purposes of profits earned overseas and distributed to the UK. Full details are provided in the 2018 Annual Report and Accounts and Form 20-F. The Supreme Court judgment in the CFC & Dividend Group Litigation Order, of which Prudential is the test case, was delivered on 25 July 2018. Applying the Prudential judgment reduces the value of the FII claim to around £0.6 billion, mainly as the result of the application of simple interest. It is likely that the Supreme Court will hear the outstanding FII GLO appeals in 2020.

During 2015, HMRC paid to the Group a gross amount of £1.2 billion in two separate payments. Due to the uncertainty of the amounts and eventual outcome the Group has not recognised any impact in the Income Statement in the current or prior period in respect of the receipt which, net of the £261 million deduction by HMRC, is held as deferred income.  Any future recognition as income will be treated as an adjusting item, due to the size of the order, with interest of £15 million in respect of the six-months ended 30 June 2019 (30 June 2018: £12 million; 31 December 2018: £25 million) accruing on the balance, which was also treated as an adjusting item.

45

 


 

Notes to the Interim Financial Statements

CONDENSED CONSOLIDATING FINANCIAL STATEMENTS

The following consolidating financial information is required by the rules of the Securities and Exchange Commission and has been prepared as a requirement of the Regulation S-X 3-10.

 

The following condensed consolidating financial information relates to the guarantees of:

US$10.3 billion RAI unsecured notes;

US$149.5 million of Lorillard unsecured notes; and

US$17.2 billion of notes representing the portion (99.7%) of a total US$17.25 billion of notes issued by B.A.T Capital Corporation in connection with the acquisition of RAI exchanged for registered notes.

 

 

In addition, condensed consolidating financial information has been provided in relation to the guarantor composition for future offerings under the Shelf Registration Statement on Form F-3 filed on 17 July 2019.

 

The condensed consolidating financial statements have been prepared in accordance with the accounting policies as set out on pages 30 and 31 and in the Annual Report and Form 20-F for the year ended 31 December 2018 except where noted below.

 

Note: The following condensed consolidated financial statements report the contribution of each applicable company to the Group’s results and not the separate financial statements for each applicable company as local financial statements prepared in accordance with local legislative requirements and may differ from the financial information provided below. In particular, in respect of the United States region, all financial statements and financial information provided by or with respect to the US business or RAI (and/or the RAI Group) are prepared on the basis of US GAAP and constitute the primary financial statements or financial information of the US business or RAI (and/or the RAI Group). Solely, for the purpose of consolidation within the results of BAT p.l.c. and the BAT Group, this financial information is then converted to International Financial Reporting Standards as issued by the IASB and adopted by the European Union (IFRS). To the extent any such financial information provided in these financial statements relate to the US business or RAI (and/or the RAI Group), it is provided as an explanation of the US business’ or RAI’s (and/or the RAI Group’s) primary US GAAP based financial statements and information.

RAI and Lorillard unsecured notes

The following condensed consolidating financial information relates to the guarantees of: US$10.3 billion (2018: US$11 billion) of RAI unsecured notes (referred to as “RB” below) and US$149.5 million (2018: US$231 million) of Lorillard unsecured notes (referred to as “LB” below). The subsidiaries disclosed below are wholly owned and the guarantees provided are full and unconditional, and joint and several.

 

The following condensed consolidating financial information includes the accounts and activities of:

 

 

a.

British American Tobacco p.l.c. (parent guarantor of RB and LB), referred to as “BAT p.l.c.” in financials below;

 

 

b.

R.J. Reynolds Tobacco Company (issuer of LB), referred to as “RJRT” in financials below;

 

 

c.

Reynolds American Inc. (issuer of RB, subsidiary guarantor of LB), referred to as “RAI” in financials below;

 

 

d.

R.J. Reynolds Tobacco Holdings Inc. (subsidiary guarantor of RB and LB), referred to as “RJRTH” in financials below;

 

 

e.

other direct and indirect subsidiaries of the BAT Group that are not guarantors;

 

 

f.

elimination entries necessary to consolidate the parent with the issuer, the subsidiary guarantors and non-guarantor subsidiaries; and

 

 

g.

the BAT Group on a consolidated basis.

 

46

 


 

Notes to the Interim Financial Statements

 

 

Condensed Consolidating Income Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

RJRT

 

RAI

 

RJRTH

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer (LB)

 

Issuer (RB)

Subsidiary guarantor (LB)

 

Subsidiary guarantor (LB & RB)

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

4,039

 

 

 

 

 

 

8,269

 

 

(138

)

 

12,170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raw materials and consumables used

 

 

 

(303

)

 

 

 

 

 

(2,025

)

 

117

 

 

(2,211

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in inventories of finished goods and work in progress

 

 

 

(4

)

 

 

 

 

 

152

 

 

 

 

148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee benefit costs

 

(4

)

 

(99

)

 

(8

)

 

 

 

(1,369

)

 

5

 

 

(1,475

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortisation and impairment costs

 

 

 

(40

)

 

 

 

 

 

(481

)

 

 

 

(521

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income

 

 

 

1

 

 

13

 

 

 

 

1,692

 

 

(1,677

)

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses

 

(13

)

 

(3,324

)

 

(8

)

 

 

 

(2,116

)

 

1,701

 

 

(3,760

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss)/profit from operations

 

(17

)

 

270

 

 

(3

)

 

 

 

4,122

 

 

8

 

 

4,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net finance income/(costs)

 

48

 

 

3

 

 

(217

)

 

1

 

 

(565

)

 

(43

)

 

(773

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of post-tax results of associates and joint ventures

 

 

 

 

 

 

 

 

 

258

 

 

 

 

258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit before taxation

 

31

 

 

273

 

 

(220

)

 

1

 

 

3,815

 

 

(35

)

 

3,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxation on ordinary activities

 

 

 

(70

)

 

50

 

 

 

 

(946

)

 

(5

)

 

(971

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity income from subsidiaries

 

2,895

 

 

1,210

 

 

1,828

 

 

1,424

 

 

 

 

(7,357

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

2,926

 

 

1,413

 

 

1,658

 

 

1,425

 

 

2,869

 

 

(7,397

)

 

2,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

2,926

 

 

1,413

 

 

1,658

 

 

1,425

 

 

2,789

 

 

(7,397

)

 

2,814

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

80

 

 

 

 

80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,926

 

 

1,413

 

 

1,658

 

 

1,425

 

 

2,869

 

 

(7,397

)

 

2,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47

 


 

Notes to the Interim Financial Statements

 

 

Condensed Consolidating Income Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

RJRT

 

RAI

 

RJRTH

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer (LB)

 

Issuer (RB)

Subsidiary guarantor (LB)

 

Subsidiary guarantor (LB & RB)

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

3,684

 

 

 

 

 

 

8,038

 

 

(86

)

 

11,636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raw materials and consumables used

 

 

 

(291

)

 

 

 

 

 

(2,121

)

 

57

 

 

(2,355

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in inventories of finished goods and work in progress

 

 

 

(4

)

 

 

 

 

 

80

 

 

 

 

76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee benefit costs

 

(5

)

 

(86

)

 

(2

)

 

 

 

(1,321

)

 

5

 

 

(1,409

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortisation and impairment costs

 

 

 

(50

)

 

 

 

 

 

(387

)

 

 

 

(437

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income

 

 

 

2

 

 

11

 

 

 

 

1,587

 

 

(1,568

)

 

32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses

 

(11

)

 

(3,189

)

 

(4

)

 

 

 

(1,490

)

 

1,589

 

 

(3,105

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss)/profit from operations

 

(16

)

 

66

 

 

5

 

 

 

 

4,386

 

 

(3

)

 

4,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net finance income/(costs)

 

36

 

 

(1

)

 

(206

)

 

1

 

 

(490

)

 

(41

)

 

(701

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of post-tax results of associates and joint ventures

 

 

 

 

 

 

 

 

 

232

 

 

 

 

232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit before taxation

 

20

 

 

65

 

 

(201

)

 

1

 

 

4,128

 

 

(44

)

 

3,969

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxation on ordinary activities

 

 

 

(55

)

 

41

 

 

 

 

(1,179

)

 

 

 

(1,193

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity income from subsidiaries

 

2,776

 

 

1,201

 

 

1,625

 

 

1,227

 

 

 

 

(6,829

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

2,796

 

 

1,211

 

 

1,465

 

 

1,228

 

 

2,949

 

 

(6,873

)

 

2,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

2,796

 

 

1,211

 

 

1,465

 

 

1,228

 

 

2,863

 

 

(6,873

)

 

2,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

86

 

 

 

 

86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,796

 

 

1,211

 

 

1,465

 

 

1,228

 

 

2,949

 

 

(6,873

)

 

2,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48

 


 

Notes to the Interim Financial Statements

 

 

Condensed Consolidating Statement of Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

RJRT

 

RAI

 

RJRTH

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer (LB)

 

Issuer (RB)

Subsidiary guarantor (LB)

 

Subsidiary guarantor (LB & RB)

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

2,926

 

 

1,413

 

 

1,658

 

 

1,425

 

 

2,869

 

 

(7,397

)

 

2,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income/(expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to profit or loss:

 

 

 

58

 

 

58

 

 

58

 

 

73

 

 

(175

)

 

72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Differences on exchange

 

 

 

58

 

 

58

 

 

58

 

 

154

 

 

(175

)

 

153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedges

 

 

 

 

 

 

 

 

 

(161

)

 

 

 

(161

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment hedges

 

 

 

 

 

 

 

 

 

4

 

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associates - share of OCI net of tax

 

 

 

 

 

 

 

 

 

29

 

 

 

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax on items that may be reclassified

 

 

 

 

 

 

 

 

 

47

 

 

 

 

47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified subsequently to profit or loss:

 

 

 

41

 

 

10

 

 

12

 

 

(698

)

 

(27

)

 

(662

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit schemes

 

 

 

46

 

 

14

 

 

17

 

 

(874

)

 

(36

)

 

(833

)

Associates - share of OCI net of tax

 

 

 

 

 

 

 

 

 

15

 

 

 

 

15

 

Tax on items that will not be reclassified

 

 

 

(5

)

 

(4

)

 

(5

)

 

161

 

 

9

 

 

156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive income/(expense) for the period, net of tax

 

 

 

99

 

 

68

 

 

70

 

 

(625

)

 

(202

)

 

(590

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of OCI (other reserves)

 

(662

)

 

 

 

 

 

 

 

 

 

662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of OCI (retained earnings)

 

72

 

 

 

 

 

 

 

 

 

 

(72

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income/(expense) for the period, net of tax

 

2,336

 

 

1,512

 

 

1,726

 

 

1,495

 

 

2,244

 

 

(7,009

)

 

2,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

2,336

 

 

1,512

 

 

1,726

 

 

1,495

 

 

2,171

 

 

(7,009

)

 

2,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

73

 

 

 

 

73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,336

 

 

1,512

 

 

1,726

 

 

1,495

 

 

2,244

 

 

(7,009

)

 

2,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

49

 


 

Notes to the Interim Financial Statements

 

 

Condensed Consolidating Statement of Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

RJRT

 

RAI

 

RJRTH

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer (LB)

 

Issuer (RB)

Subsidiary guarantor (LB)

 

Subsidiary guarantor (LB & RB)

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

2,796

 

 

1,211

 

 

1,465

 

 

1,228

 

 

2,949

 

 

(6,873

)

 

2,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income/(expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to profit or loss:

 

 

 

 

 

 

 

 

 

978

 

 

 

 

978

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Differences on exchange

 

 

 

 

 

 

 

 

 

1,358

 

 

 

 

1,358

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedges

 

 

 

 

 

 

 

 

 

15

 

 

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment hedges

 

 

 

 

 

 

 

 

 

(328

)

 

 

 

(328

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associates - share of OCI net of tax

 

 

 

 

 

 

 

 

 

(58

)

 

 

 

(58

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax on items that may be reclassified

 

 

 

 

 

 

 

 

 

(9

)

 

 

 

(9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified subsequently to profit or loss:

 

 

 

 

 

 

 

 

 

287

 

 

 

 

287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit schemes

 

 

 

 

 

 

 

 

 

343

 

 

 

 

343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax on items that will not be reclassified

 

 

 

 

 

 

 

 

 

(56

)

 

 

 

(56

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive income for the period, net of tax

 

 

 

 

 

 

 

 

 

1,265

 

 

 

 

1,265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of OCI (other reserves)

 

287

 

 

 

 

 

 

 

 

 

 

(287

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of OCI (retained earnings)

 

978

 

 

 

 

 

 

 

 

 

 

(978

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income/(expense) for the period, net of tax

 

4,061

 

 

1,211

 

 

1,465

 

 

1,228

 

 

4,214

 

 

(8,138

)

 

4,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

4,061

 

 

1,211

 

 

1,465

 

 

1,228

 

 

4,125

 

 

(8,138

)

 

3,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

89

 

 

 

 

89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,061

 

 

1,211

 

 

1,465

 

 

1,228

 

 

4,214

 

 

(8,138

)

 

4,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

50

 


 

Notes to the Interim Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

RJRT

 

RAI

 

RJRTH

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer (LB)

 

Issuer (RB)

Subsidiary guarantor (LB)

 

Subsidiary guarantor (LB & RB)

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

 

 

2,929

 

 

 

 

7,742

 

 

113,417

 

 

(1

)

 

124,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

770

 

 

1

 

 

 

 

4,912

 

 

 

 

5,683

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

29,775

 

 

17,424

 

 

30,976

 

 

19,562

 

 

 

 

(97,737

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in associates and joint ventures

 

 

 

 

 

 

 

 

 

2,057

 

 

 

 

2,057

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit assets

 

 

 

 

 

 

 

 

 

378

 

 

 

 

378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets

 

 

 

448

 

 

18

 

 

4

 

 

37

 

 

 

 

507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

 

 

5

 

 

448

 

 

26

 

 

352

 

 

(548

)

 

283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments held at fair value

 

 

 

 

 

 

 

 

 

20

 

 

 

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

681

 

 

 

 

681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current assets

 

29,775

 

 

21,576

 

 

31,443

 

 

27,334

 

 

121,854

 

 

(98,286

)

 

133,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inventories

 

 

 

681

 

 

 

 

 

 

6,008

 

 

20

 

 

6,709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax receivable

 

 

 

28

 

 

 

 

 

 

66

 

 

 

 

94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

2,886

 

 

936

 

 

918

 

 

51

 

 

5,048

 

 

(5,887

)

 

3,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments held at fair value

 

 

 

 

 

 

 

 

 

167

 

 

 

 

167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

177

 

 

 

 

177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

6

 

 

 

 

 

 

 

 

3,308

 

 

(6

)

 

3,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,892

 

 

1,645

 

 

918

 

 

51

 

 

14,774

 

 

(5,873

)

 

14,407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets classified as held-for-sale

 

 

 

 

 

 

 

 

 

9

 

 

 

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

2,892

 

 

1,645

 

 

918

 

 

51

 

 

14,783

 

 

(5,873

)

 

14,416

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

32,667

 

 

23,221

 

 

32,361

 

 

27,385

 

 

136,637

 

 

(104,159

)

 

148,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity - capital and reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

614

 

 

14,962

 

 

14,358

 

 

22,605

 

 

2,191

 

 

(54,116

)

 

614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share premium, capital redemption and merger reserves

 

22,855

 

 

 

 

 

 

 

 

27,900

 

 

(24,148

)

 

26,607

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reserves

 

(573

)

 

21

 

 

23

 

 

23

 

 

(260

)

 

505

 

 

(261

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained earnings

 

6,975

 

 

4,585

 

 

7,093

 

 

4,716

 

 

36,305

 

 

(21,352

)

 

38,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

29,871

 

 

19,568

 

 

21,474

 

 

27,344

 

 

66,136

 

 

(99,111

)

 

65,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

254

 

 

 

 

254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

29,871

 

 

19,568

 

 

21,474

 

 

27,344

 

 

66,390

 

 

(99,111

)

 

65,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

1,571

 

 

41

 

 

7,015

 

 

 

 

34,525

 

 

(1,571

)

 

41,581

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit liabilities

 

 

 

800

 

 

54

 

 

17

 

 

846

 

 

 

 

1,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

 

 

 

 

 

 

 

 

17,703

 

 

 

 

17,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

1

 

 

1

 

 

 

 

 

 

343

 

 

(1

)

 

344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

8

 

 

13

 

 

80

 

 

 

 

1,502

 

 

(556

)

 

1,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

391

 

 

 

 

391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current liabilities

 

1,580

 

 

855

 

 

7,149

 

 

17

 

 

55,310

 

 

(2,128

)

 

62,783

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

13

 

 

161

 

 

3,104

 

 

 

 

7,401

 

 

(1,968

)

 

8,711

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax payable

 

 

 

 

 

76

 

 

 

 

712

 

 

4

 

 

792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

 

 

24

 

 

 

 

 

 

270

 

 

 

 

294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

1,203

 

 

2,613

 

 

558

 

 

24

 

 

6,320

 

 

(956

)

 

9,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

234

 

 

 

 

234

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

1,216

 

 

2,798

 

 

3,738

 

 

24

 

 

14,937

 

 

(2,920

)

 

19,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity and liabilities

 

32,667

 

 

23,221

 

 

32,361

 

 

27,385

 

 

136,637

 

 

(104,159

)

 

148,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51

 


 

Notes to the Interim Financial Statements

 

 

Condensed Consolidating Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at 31 December 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

RJRT

 

RAI

 

RJRTH

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer (LB)

 

Issuer (RB)

Subsidiary guarantor (LB)

 

Subsidiary guarantor (LB & RB)

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

 

 

2,935

 

 

 

 

7,737

 

 

113,342

 

 

(1

)

 

124,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

763

 

 

1

 

 

 

 

4,402

 

 

 

 

5,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

32,543

 

 

21,368

 

 

30,625

 

 

19,636

 

 

 

 

(104,172

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in associates and joint ventures

 

 

 

 

 

 

 

 

 

1,737

 

 

 

 

1,737

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit assets

 

 

 

 

 

 

 

 

 

1,147

 

 

 

 

1,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets

 

 

 

521

 

 

17

 

 

4

 

 

(198

)

 

 

 

344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

 

 

5

 

 

464

 

 

32

 

 

762

 

 

(578

)

 

685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments held at fair value

 

 

 

 

 

 

 

 

 

39

 

 

 

 

39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

556

 

 

 

 

556

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current assets

 

32,543

 

 

25,592

 

 

31,107

 

 

27,409

 

 

121,787

 

 

(104,751

)

 

133,687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inventories

 

 

 

711

 

 

 

 

 

 

5,319

 

 

(1

)

 

6,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax receivable

 

 

 

 

 

 

 

 

 

74

 

 

 

 

74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

7,306

 

 

1,102

 

 

820

 

 

59

 

 

4,431

 

 

(10,130

)

 

3,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments held at fair value

 

 

 

 

 

 

 

 

 

178

 

 

 

 

178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

179

 

 

 

 

179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

6

 

 

 

 

 

 

 

 

2,602

 

 

(6

)

 

2,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,312

 

 

1,813

 

 

820

 

 

59

 

 

12,783

 

 

(10,137

)

 

12,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets classified as held-for-sale

 

 

 

 

 

 

 

 

 

5

 

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

7,312

 

 

1,813

 

 

820

 

 

59

 

 

12,788

 

 

(10,137

)

 

12,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

39,855

 

 

27,405

 

 

31,927

 

 

27,468

 

 

134,575

 

 

(114,888

)

 

146,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity - capital and reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

614

 

 

14,948

 

 

14,348

 

 

22,586

 

 

1,921

 

 

(53,803

)

 

614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share premium, capital redemption and merger reserves

 

22,854

 

 

 

 

 

 

 

 

28,755

 

 

(25,003

)

 

26,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reserves

 

204

 

 

(46

)

 

(44

)

 

(46

)

 

(335

)

 

(66

)

 

(333

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained earnings

 

11,291

 

 

8,420

 

 

6,853

 

 

4,888

 

 

36,974

 

 

(29,869

)

 

38,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

34,963

 

 

23,322

 

 

21,157

 

 

27,428

 

 

67,315

 

 

(108,741

)

 

65,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

244

 

 

 

 

244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

34,963

 

 

23,322

 

 

21,157

 

 

27,428

 

 

67,559

 

 

(108,741

)

 

65,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

1,571

 

 

126

 

 

8,140

 

 

 

 

35,018

 

 

(1,571

)

 

43,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit liabilities

 

 

 

853

 

 

53

 

 

18

 

 

741

 

 

 

 

1,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

 

 

 

 

 

 

 

 

17,776

 

 

 

 

17,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

1

 

 

1

 

 

 

 

 

 

330

 

 

(1

)

 

331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

8

 

 

15

 

 

89

 

 

 

 

1,529

 

 

(586

)

 

1,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

214

 

 

 

 

214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current liabilities

 

1,580

 

 

995

 

 

8,282

 

 

18

 

 

55,608

 

 

(2,158

)

 

64,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

2,062

 

 

98

 

 

1,573

 

 

 

 

3,497

 

 

(3,005

)

 

4,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax payable

 

 

 

8

 

 

133

 

 

 

 

712

 

 

 

 

853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

 

 

20

 

 

 

 

 

 

298

 

 

 

 

318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

1,248

 

 

2,962

 

 

782

 

 

22

 

 

6,599

 

 

(982

)

 

10,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

2

 

 

 

 

 

 

 

 

302

 

 

(2

)

 

302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

3,312

 

 

3,088

 

 

2,488

 

 

22

 

 

11,408

 

 

(3,989

)

 

16,329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity and liabilities

 

39,855

 

 

27,405

 

 

31,927

 

 

27,468

 

 

134,575

 

 

(114,888

)

 

146,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52

 


 

Notes to the Interim Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Cash Flow Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

RJRT

 

RAI

 

RJRTH

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer (LB)

 

Issuer (RB)

Subsidiary guarantor (LB)

 

Subsidiary guarantor (LB & RB)

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in)/generated from operating activities

 

(112

)

 

(167

)

 

(103

)

 

 

 

2,556

 

 

114

 

 

2,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated from/(used in) investing activities

 

84

 

 

1,483

 

 

1,655

 

 

1,528

 

 

(164

)

 

(4,794

)

 

(208

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated from/(used in) financing activities

 

28

 

 

(1,316

)

 

(1,552

)

 

(1,528

)

 

(2,835

)

 

5,235

 

 

(1,968

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows (used in)/generated from operating, investing and financing activities

 

 

 

 

 

 

 

 

 

(443

)

 

555

 

 

112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Differences on exchange

 

 

 

 

 

 

 

 

 

(54

)

 

 

 

(54

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Decrease)/increase in net cash and cash equivalents in the period

 

 

 

 

 

 

 

 

 

(497

)

 

555

 

 

58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents at 1 January*

 

6

 

 

 

 

 

 

 

 

2,328

 

 

(6

)

 

2,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents at 30 June

 

6

 

 

 

 

 

 

 

 

1,831

 

 

549

 

 

2,386

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

53

 


 

Notes to the Interim Financial Statements

 

 

Condensed Consolidating Cash Flow Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

RJRT

 

RAI

 

RJRTH

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer (LB)

 

Issuer (RB)

Subsidiary guarantor (LB)

 

Subsidiary guarantor (LB & RB)

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in)/generated from operating activities

 

(47

)

 

1,497

 

 

264

 

 

(8

)

 

2,096

 

 

56

 

 

3,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated from/(used in) investing activities

 

103

 

 

827

 

 

1,171

 

 

914

 

 

(224

)

 

(3,076

)

 

(285

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in)/generated from financing activities

 

(56

)

 

(2,325

)

 

(1,436

)

 

(906

)

 

(4,299

)

 

4,529

 

 

(4,493

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows (used in)/generated from operating, investing and financing activities

 

 

 

(1

)

 

(1

)

 

 

 

(2,427

)

 

1,509

 

 

(920

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Differences on exchange

 

 

 

 

 

 

 

 

 

(148

)

 

 

 

(148

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Decrease)/increase in net cash and cash equivalents in the period

 

 

 

(1

)

 

(1

)

 

 

 

(2,575

)

 

1,509

 

 

(1,068

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents at 1 January*

 

5

 

 

2

 

 

2

 

 

 

 

2,818

 

 

(5

)

 

2,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents at 30 June

 

5

 

 

1

 

 

1

 

 

 

 

243

 

 

1,504

 

 

1,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* The opening balance of net cash and cash equivalents represents external cash held by the parent guarantor, issuer, subsidiary guarantors and non-guarantor subsidiaries.

54

 


 

Notes to t he Interim Financial Statements

CONDENSED CONSOLIDATING FINANCIAL STATEMENTS

BATCAP bonds

The following condensed consolidating financial information relates to the guarantees of the US$17.2 billion of notes issued by B.A.T Capital Corporation in connection with the exchange offer required by the registration rights agreement entered into in connection with the US$17.25 billion bond offering related to the acquisition of RAI representing the registered portion (99.7%) of the total   principal amount. The subsidiaries disclosed below are wholly owned and the guarantees provided are full and unconditional, and joint and several.

 

The following condensed consolidating financial information includes the accounts and activities of:

 

 

a.

British American Tobacco p.l.c. (as the parent guarantor), referred to as “BAT p.l.c.” in financials below;

 

b.

B.A.T Capital Corporation (as an issuer), referred to as “BATCAP” in financials below;

 

c.

B.A.T. International Finance p.l.c. (as a subsidiary guarantor), referred to as “BATIF” in the financials below;

 

d.

British American Tobacco Holdings (The Netherlands) B.V. (as a subsidiary guarantor), referred to as “BATHTN” in the financials below;

 

e.

B.A.T. Netherlands Finance B.V. and Reynolds American Inc. (as subsidiary guarantors), referred to as “BATNF” and “RAI” respectively in the financials below;

 

f.

other direct and indirect subsidiaries of the BAT Group that are not guarantors;

 

g.

elimination entries necessary to consolidate the parent with the issuer, the subsidiary guarantors and non-guarantor subsidiaries; and

 

h.

the BAT Group on a consolidated basis.

55

 


 

Notes to the Interim Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Income Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATHTN

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer

 

Subsidiary guarantor

 

Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

12,170

 

 

 

 

12,170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raw materials and consumables used

 

 

 

 

 

 

 

 

 

 

 

(2,211

)

 

 

 

(2,211

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in inventories of finished goods and work in progress

 

 

 

 

 

 

 

 

 

 

 

148

 

 

 

 

148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee benefit costs

 

(4

)

 

 

 

 

 

(1

)

 

(8

)

 

(1,466

)

 

4

 

 

(1,475

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortisation and impairment costs

 

 

 

 

 

 

 

 

 

 

 

(521

)

 

 

 

(521

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income

 

 

 

 

 

 

 

 

 

13

 

 

16

 

 

 

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses

 

(13

)

 

(2

)

 

(2

)

 

(1

)

 

(8

)

 

(3,747

)

 

13

 

 

(3,760

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss)/profit from operations

 

(17

)

 

(2

)

 

(2

)

 

(2

)

 

(3

)

 

4,389

 

 

17

 

 

4,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net finance income/(costs)

 

48

 

 

16

 

 

96

 

 

5

 

 

(217

)

 

(727

)

 

6

 

 

(773

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of post-tax results of associates and joint ventures

 

 

 

 

 

 

 

 

 

 

 

258

 

 

 

 

258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit before taxation

 

31

 

 

14

 

 

94

 

 

3

 

 

(220

)

 

3,920

 

 

23

 

 

3,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxation on ordinary activities

 

 

 

(3

)

 

4

 

 

 

 

50

 

 

(1,022

)

 

 

 

(971

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity income from subsidiaries

 

2,895

 

 

 

 

 

 

 

 

1,828

 

 

 

 

(4,723

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

2,926

 

 

11

 

 

98

 

 

3

 

 

1,658

 

 

2,898

 

 

(4,700

)

 

2,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

2,926

 

 

11

 

 

98

 

 

3

 

 

1,658

 

 

2,818

 

 

(4,700

)

 

2,814

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

80

 

 

 

 

80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,926

 

 

11

 

 

98

 

 

3

 

 

1,658

 

 

2,898

 

 

(4,700

)

 

2,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56

 


 

Notes to the Interim Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Income Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATHTN

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer

 

Subsidiary guarantor

 

Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

11,636

 

 

 

 

11,636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raw materials and consumables used

 

 

 

 

 

 

 

 

 

 

 

(2,355

)

 

 

 

(2,355

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in inventories of finished goods and work in progress

 

 

 

 

 

 

 

 

 

 

 

76

 

 

 

 

76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee benefit costs

 

(5

)

 

 

 

 

 

(1

)

 

(2

)

 

(1,406

)

 

5

 

 

(1,409

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortisation and impairment costs

 

 

 

 

 

 

 

 

 

 

 

(437

)

 

 

 

(437

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income

 

 

 

 

 

 

 

 

 

11

 

 

21

 

 

 

 

32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses

 

(11

)

 

(1

)

 

(1

)

 

(1

)

 

(4

)

 

(3,098

)

 

11

 

 

(3,105

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss)/profit from operations

 

(16

)

 

(1

)

 

(1

)

 

(2

)

 

5

 

 

4,437

 

 

16

 

 

4,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net finance income/(costs)

 

36

 

 

223

 

 

36

 

 

7

 

 

(206

)

 

(686

)

 

(111

)

 

(701

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of post-tax results of associates and joint ventures

 

 

 

 

 

 

 

 

 

 

 

232

 

 

 

 

232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit before taxation

 

20

 

 

222

 

 

35

 

 

5

 

 

(201

)

 

3,983

 

 

(95

)

 

3,969

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxation on ordinary activities

 

 

 

(76

)

 

3

 

 

 

 

41

 

 

(1,161

)

 

 

 

(1,193

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity income from subsidiaries

 

2,776

 

 

 

 

 

 

 

 

1,625

 

 

 

 

(4,401

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

2,796

 

 

146

 

 

38

 

 

5

 

 

1,465

 

 

2,822

 

 

(4,496

)

 

2,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

2,796

 

 

146

 

 

38

 

 

5

 

 

1,465

 

 

2,736

 

 

(4,496

)

 

2,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

86

 

 

 

 

86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,796

 

 

146

 

 

38

 

 

5

 

 

1,465

 

 

2,822

 

 

(4,496

)

 

2,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57

 


 

Notes to the Interim Financial Statements

 

 

Condensed Consolidating Statement of Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATHTN

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer

 

Subsidiary guarantor

 

Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

2,926

 

 

11

 

 

98

 

 

3

 

 

1,658

 

 

2,898

 

 

(4,700

)

 

2,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income/(expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to profit or loss:

 

 

 

(167

)

 

14

 

 

 

 

58

 

 

167

 

 

 

 

72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Differences on exchange

 

 

 

 

 

 

 

 

 

58

 

 

95

 

 

 

 

153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedges

 

 

 

(167

)

 

14

 

 

 

 

 

 

(8

)

 

 

 

(161

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment hedges

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associates - share of OCI net of tax

 

 

 

 

 

 

 

 

 

 

 

29

 

 

 

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax on items that may be reclassified

 

 

 

 

 

 

 

 

 

 

 

47

 

 

 

 

47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified subsequently to profit or loss:

 

 

 

 

 

 

 

 

 

10

 

 

(672

)

 

 

 

(662

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit schemes

 

 

 

 

 

 

 

 

 

14

 

 

(847

)

 

 

 

(833

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associates - share of OCI net of tax

 

 

 

 

 

 

 

 

 

 

 

15

 

 

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax on items that will not be reclassified

 

 

 

 

 

 

 

 

 

(4

)

 

160

 

 

 

 

156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive (expense)/income for the period, net of tax

 

 

 

(167

)

 

14

 

 

 

 

68

 

 

(505

)

 

 

 

(590

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of OCI (other reserves)

 

(662

)

 

 

 

 

 

 

 

 

 

 

 

662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of OCI (retained earnings)

 

72

 

 

 

 

 

 

 

 

 

 

 

 

(72

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income/(expense) for the period, net of tax

 

2,336

 

 

(156

)

 

112

 

 

3

 

 

1,726

 

 

2,393

 

 

(4,110

)

 

2,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

2,336

 

 

(156

)

 

112

 

 

3

 

 

1,726

 

 

2,320

 

 

(4,110

)

 

2,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

73

 

 

 

 

73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,336

 

 

(156

)

 

112

 

 

3

 

 

1,726

 

 

2,393

 

 

(4,110

)

 

2,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58

 


 

Notes to the Interim Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATHTN

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer

 

Subsidiary guarantor

 

Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

2,796

 

 

146

 

 

38

 

 

5

 

 

1,465

 

 

2,822

 

 

(4,496

)

 

2,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income/(expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to profit or loss:

 

 

 

19

 

 

10

 

 

 

 

 

 

949

 

 

 

 

978

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Differences on exchange

 

 

 

 

 

 

 

 

 

 

 

1,358

 

 

 

 

1,358

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedges

 

 

 

19

 

 

10

 

 

 

 

 

 

(14

)

 

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment hedges

 

 

 

 

 

 

 

 

 

 

 

(328

)

 

 

 

(328

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associates - share of OCI net of tax

 

 

 

 

 

 

 

 

 

 

 

(58

)

 

 

 

(58

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax on items that may be reclassified

 

 

 

 

 

 

 

 

 

 

 

(9

)

 

 

 

(9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified subsequently to profit or loss:

 

 

 

 

 

 

 

 

 

 

 

287

 

 

 

 

287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit schemes

 

 

 

 

 

 

 

 

 

 

 

343

 

 

 

 

343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax on items that will not be reclassified

 

 

 

 

 

 

 

 

 

 

 

(56

)

 

 

 

(56

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive income for the period, net of tax

 

 

 

19

 

 

10

 

 

 

 

 

 

1,236

 

 

 

 

1,265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of OCI (other reserves)

 

287

 

 

 

 

 

 

 

 

 

 

 

 

(287

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of OCI (retained earnings)

 

978

 

 

 

 

 

 

 

 

 

 

 

 

(978

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income/(expense) for the period, net of tax

 

4,061

 

 

165

 

 

48

 

 

5

 

 

1,465

 

 

4,058

 

 

(5,761

)

 

4,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

4,061

 

 

165

 

 

48

 

 

5

 

 

1,465

 

 

3,969

 

 

(5,761

)

 

3,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

89

 

 

 

 

89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,061

 

 

165

 

 

48

 

 

5

 

 

1,465

 

 

4,058

 

 

(5,761

)

 

4,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

59

 


 

Notes to the Interim Financial Statements

 

 

Condensed Consolidating Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATHTN

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer

 

Subsidiary guarantor

 

Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

 

 

 

 

 

 

 

 

 

 

124,087

 

 

 

 

124,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

 

 

 

 

 

 

1

 

 

5,682

 

 

 

 

5,683

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

29,775

 

 

 

 

718

 

 

1,498

 

 

30,976

 

 

 

 

(62,967

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in associates and joint ventures

 

 

 

 

 

 

 

 

 

 

 

2,057

 

 

 

 

2,057

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit assets

 

 

 

 

 

 

 

 

 

 

 

378

 

 

 

 

378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets

 

 

 

113

 

 

 

 

 

 

18

 

 

376

 

 

 

 

507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

 

 

15,719

 

 

17,338

 

 

 

 

448

 

 

(34,165

)

 

943

 

 

283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments held at fair value

 

 

 

 

 

 

 

 

 

 

 

20

 

 

 

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

1,013

 

 

 

 

 

 

(11

)

 

(321

)

 

681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current assets

 

29,775

 

 

15,832

 

 

19,069

 

 

1,498

 

 

31,443

 

 

98,424

 

 

(62,345

)

 

133,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inventories

 

 

 

 

 

 

 

 

 

 

 

6,709

 

 

 

 

6,709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax receivable

 

 

 

 

 

 

 

 

 

 

 

94

 

 

 

 

94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

2,886

 

 

2,118

 

 

22,617

 

 

64

 

 

918

 

 

(17,544

)

 

(7,107

)

 

3,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments held at fair value

 

 

 

 

 

 

 

 

 

 

 

167

 

 

 

 

167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

418

 

 

 

 

 

 

(233

)

 

(8

)

 

177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

6

 

 

843

 

 

926

 

 

 

 

 

 

1,539

 

 

(6

)

 

3,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,892

 

 

2,961

 

 

23,961

 

 

64

 

 

918

 

 

(9,268

)

 

(7,121

)

 

14,407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets classified as held-for-sale

 

 

 

 

 

 

 

 

 

 

 

9

 

 

 

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

2,892

 

 

2,961

 

 

23,961

 

 

64

 

 

918

 

 

(9,259

)

 

(7,121

)

 

14,416

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

32,667

 

 

18,793

 

 

43,030

 

 

1,562

 

 

32,361

 

 

89,165

 

 

(69,466

)

 

148,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity - capital and reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

614

 

 

 

 

231

 

 

91

 

 

14,358

 

 

614

 

 

(15,294

)

 

614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share premium, capital redemption and merger reserves

 

22,855

 

 

30

 

 

 

 

1,233

 

 

 

 

34,125

 

 

(31,636

)

 

26,607

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reserves

 

(573

)

 

(324

)

 

(1,077

)

 

340

 

 

23

 

 

(261

)

 

1,611

 

 

(261

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained earnings

 

6,975

 

 

116

 

 

2,939

 

 

(109

)

 

7,093

 

 

38,322

 

 

(17,014

)

 

38,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

29,871

 

 

(178

)

 

2,093

 

 

1,555

 

 

21,474

 

 

72,800

 

 

(62,333

)

 

65,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

254

 

 

 

 

254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

29,871

 

 

(178

)

 

2,093

 

 

1,555

 

 

21,474

 

 

73,054

 

 

(62,333

)

 

65,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

1,571

 

 

15,606

 

 

17,556

 

 

 

 

7,015

 

 

(1,109

)

 

942

 

 

41,581

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit liabilities

 

 

 

 

 

 

 

2

 

 

54

 

 

1,661

 

 

 

 

1,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

 

 

 

 

26

 

 

 

 

 

 

17,677

 

 

 

 

17,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

1

 

 

 

 

 

 

 

 

 

 

344

 

 

(1

)

 

344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

8

 

 

 

 

4

 

 

 

 

80

 

 

963

 

 

(8

)

 

1,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

321

 

 

394

 

 

 

 

 

 

(3

)

 

(321

)

 

391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current liabilities

 

1,580

 

 

15,927

 

 

17,980

 

 

2

 

 

7,149

 

 

19,533

 

 

612

 

 

62,783

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

13

 

 

2,911

 

 

22,664

 

 

2

 

 

3,104

 

 

(12,280

)

 

(7,703

)

 

8,711

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax payable

 

 

 

3

 

 

 

 

2

 

 

76

 

 

711

 

 

 

 

792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

 

 

 

 

 

 

 

 

 

 

294

 

 

 

 

294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

1,203

 

 

122

 

 

3

 

 

1

 

 

558

 

 

7,909

 

 

(34

)

 

9,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

8

 

 

290

 

 

 

 

 

 

(56

)

 

(8

)

 

234

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

1,216

 

 

3,044

 

 

22,957

 

 

5

 

 

3,738

 

 

(3,422

)

 

(7,745

)

 

19,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity and liabilities

 

32,667

 

 

18,793

 

 

43,030

 

 

1,562

 

 

32,361

 

 

89,165

 

 

(69,466

)

 

148,112

 

 

60

 


 

Notes to the Interim Financial Statements

 

 

Condensed Consolidating Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at 31 December 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATHTN

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer

 

Subsidiary guarantor

 

Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

 

 

 

 

 

 

 

 

 

 

124,013

 

 

 

 

124,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

 

 

 

 

 

 

1

 

 

5,165

 

 

 

 

5,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

32,543

 

 

 

 

718

 

 

3,732

 

 

30,625

 

 

 

 

(67,618

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in associates and joint ventures

 

 

 

 

 

 

 

 

 

 

 

1,737

 

 

 

 

1,737

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit assets

 

 

 

 

 

 

 

15

 

 

 

 

1,132

 

 

 

 

1,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets

 

 

 

74

 

 

 

 

 

 

17

 

 

253

 

 

 

 

344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

 

 

15,707

 

 

21,911

 

 

 

 

464

 

 

(38,343

)

 

946

 

 

685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments held at fair value

 

 

 

 

 

 

 

 

 

 

 

39

 

 

 

 

39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

708

 

 

 

 

 

 

(7

)

 

(145

)

 

556

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current assets

 

32,543

 

 

15,781

 

 

23,337

 

 

3,747

 

 

31,107

 

 

93,989

 

 

(66,817

)

 

133,687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inventories

 

 

 

 

 

 

 

 

 

 

 

6,029

 

 

 

 

6,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax receivable

 

 

 

 

 

 

 

 

 

 

 

74

 

 

 

 

74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

7,306

 

 

2,567

 

 

19,576

 

 

15

 

 

820

 

 

(13,626

)

 

(13,070

)

 

3,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments held at fair value

 

 

 

 

 

 

 

 

 

 

 

178

 

 

 

 

178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

405

 

 

 

 

 

 

(215

)

 

(11

)

 

179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

6

 

 

9

 

 

56

 

 

 

 

 

 

2,537

 

 

(6

)

 

2,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

 

5

 

 

 

7,312

 

 

2,576

 

 

20,037

 

 

15

 

 

820

 

 

(5,023

)

 

(13,087

)

 

12,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets classified as held-for-sale

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

7,312

 

 

2,576

 

 

20,037

 

 

15

 

 

820

 

 

(5,018

)

 

(13,087

)

 

12,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

39,855

 

 

18,357

 

 

43,374

 

 

3,762

 

 

31,927

 

 

88,971

 

 

(79,904

)

 

146,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity - capital and reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

614

 

 

 

 

231

 

 

91

 

 

14,348

 

 

614

 

 

(15,284

)

 

614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share premium, capital redemption and merger reserves

 

22,854

 

 

30

 

 

 

 

3,401

 

 

 

 

33,562

 

 

(33,241

)

 

26,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reserves

 

204

 

 

(195

)

 

(1,091

)

 

363

 

 

(44

)

 

(333

)

 

763

 

 

(333

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained earnings

 

11,291

 

 

105

 

 

2,841

 

 

(100

)

 

6,853

 

 

38,557

 

 

(20,990

)

 

38,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

34,963

 

 

(60

)

 

1,981

 

 

3,755

 

 

21,157

 

 

72,400

 

 

(68,752

)

 

65,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

244

 

 

 

 

244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

34,963

 

 

(60

)

 

1,981

 

 

3,755

 

 

21,157

 

 

72,644

 

 

(68,752

)

 

65,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

1,571

 

 

15,599

 

 

18,450

 

 

 

 

8,140

 

 

(1,422

)

 

946

 

 

43,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit liabilities

 

 

 

 

 

 

 

 

 

53

 

 

1,612

 

 

 

 

1,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

 

 

 

 

30

 

 

4

 

 

 

 

17,742

 

 

 

 

17,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

1

 

 

 

 

 

 

 

 

 

 

331

 

 

(1

)

 

331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

8

 

 

 

 

4

 

 

 

 

89

 

 

962

 

 

(8

)

 

1,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

145

 

 

217

 

 

 

 

 

 

(3

)

 

(145

)

 

214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current liabilities

 

1,580

 

 

15,744

 

 

18,701

 

 

4

 

 

8,282

 

 

19,222

 

 

792

 

 

64,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

2,062

 

 

2,637

 

 

22,293

 

 

1

 

 

1,573

 

 

(12,519

)

 

(11,822

)

 

4,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax payable

 

 

 

2

 

 

 

 

 

 

133

 

 

718

 

 

 

 

853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

 

 

 

 

 

 

 

 

 

 

318

 

 

 

 

318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

1,248

 

 

25

 

 

30

 

 

2

 

 

782

 

 

8,677

 

 

(133

)

 

10,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

2

 

 

9

 

 

369

 

 

 

 

 

 

(89

)

 

11

 

 

302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

3,312

 

 

2,673

 

 

22,692

 

 

3

 

 

2,488

 

 

(2,895

)

 

(11,944

)

 

16,329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity and liabilities

 

39,855

 

 

18,357

 

 

43,374

 

 

3,762

 

 

31,927

 

 

88,971

 

 

(79,904

)

 

146,342

 

 

61

 


 

Notes to the Interim Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Cash Flow Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATHTN

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer

 

Subsidiary guarantor

 

Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in)/generated from operating activities

 

(112

)

 

(2

)

 

(43

)

 

 

 

(103

)

 

2,436

 

 

112

 

 

2,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated from/(used in) investing activities

 

84

 

 

377

 

 

253

 

 

 

 

1,655

 

 

(2,505

)

 

(72

)

 

(208

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated from/(used in) financing activities

 

28

 

 

445

 

 

75

 

 

 

 

(1,552

)

 

(1,009

)

 

45

 

 

(1,968

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows generated from/(used in) operating, investing and financing activities

 

 

 

820

 

 

285

 

 

 

 

 

 

(1,078

)

 

85

 

 

112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Differences on exchange

 

 

 

14

 

 

(20

)

 

 

 

 

 

(48

)

 

 

 

(54

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase/(decrease) in net cash and cash equivalents in the period

 

 

 

834

 

 

265

 

 

 

 

 

 

(1,126

)

 

85

 

 

58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents at 1 January*

 

6

 

 

9

 

 

(35

)

 

 

 

 

 

2,354

 

 

(6

)

 

2,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents at 30 June

 

6

 

 

843

 

 

230

 

 

 

 

 

 

1,228

 

 

79

 

 

2,386

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* The opening balance of net cash and cash equivalents represents external cash held by the parent guarantor, issuer, subsidiary guarantors and non-guarantor subsidiaries.

 

62

 


 

Notes to the Interim Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Cash Flow Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATHTN

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer

 

Subsidiary guarantor

 

Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in)/generated from operating activities

 

(47

)

 

(221

)

 

34

 

 

1

 

 

264

 

 

3,781

 

 

46

 

 

3,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated from/(used in) investing activities

 

103

 

 

572

 

 

258

 

 

1

 

 

1,171

 

 

(2,253

)

 

(137

)

 

(285

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in)/generated from financing activities

 

(56

)

 

(471

)

 

(838

)

 

(2

)

 

(1,436

)

 

(1,909

)

 

219

 

 

(4,493

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows (used in)/generated from operating, investing and financing activities

 

 

 

(120

)

 

(546

)

 

 

 

(1

)

 

(381

)

 

128

 

 

(920

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Differences on exchange

 

 

 

(2

)

 

22

 

 

 

 

 

 

(168

)

 

 

 

(148

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Decrease)/increase in net cash and cash equivalents in the period

 

 

 

(122

)

 

(524

)

 

 

 

(1

)

 

(549

)

 

128

 

 

(1,068

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents at 1 January*

 

5

 

 

122

 

 

556

 

 

 

 

2

 

 

2,142

 

 

(5

)

 

2,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents at 30 June

 

5

 

 

 

 

32

 

 

 

 

1

 

 

1,593

 

 

123

 

 

1,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* The opening balance of net cash and cash equivalents represents external cash held by the parent guarantor, issuer, subsidiary guarantors and non-guarantor subsidiaries.

63

 


 

Notes to the Interim Financial Statements

Shelf Registration Statement

The following condensed consolidating financial information relates to the Shelf Registration Statement on Form F-3 filed on 17 July 2019, pursuant to which B.A.T Capital Corporation or B.A.T. International Finance p.l.c. may issue an indefinite amount of debt securities.  The subsidiaries disclosed below are wholly owned and the guarantees provided are full and unconditional, and joint and several.  

 

The following condensed consolidating financial information includes the accounts and activities of:

 

 

a.

British American Tobacco p.l.c. (as the parent guarantor), referred to as “BAT p.l.c.” in financials below;

 

b.

B.A.T Capital Corporation (as an issuer or a subsidiary guarantor, as the case may be), referred to as "BATCAP" in financials below;

 

c.

B.A.T. International Finance p.l.c. (as an issuer or a subsidiary guarantor, as the case may be), referred to as "BATIF" in financials below;

 

d.

Reynolds American Inc. (as a subsidiary guarantor), referred to as “RAI” in financials below;

 

e.

B.A.T. Netherlands Finance B.V. (as a subsidiary guarantor), referred to as "BATNF" in financials below;

 

f.

other direct and indirect subsidiaries of the BAT Group that are not guarantors;

 

g.

elimination entries necessary to consolidate the parent with the issuers, the subsidiary guarantors and non-guarantor subsidiaries; and

 

h.

the BAT Group on a consolidated basis.

 

64

 


 

Notes to the Interim Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Income Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer/ Subsidiary guarantor

 

Issuer/ Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

12,170

 

 

 

 

12,170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raw materials and consumables used

 

 

 

 

 

 

 

 

 

(2,211

)

 

 

 

(2,211

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in inventories of finished goods and work in progress

 

 

 

 

 

 

 

 

 

148

 

 

 

 

148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee benefit costs

 

(4

)

 

 

 

 

 

(8

)

 

(1,467

)

 

4

 

 

(1,475

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortisation and impairment costs

 

 

 

 

 

 

 

 

 

(521

)

 

 

 

(521

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income

 

 

 

 

 

 

 

13

 

 

16

 

 

 

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses

 

(13

)

 

(2

)

 

(2

)

 

(8

)

 

(3,748

)

 

13

 

 

(3,760

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss)/profit from operations

 

(17

)

 

(2

)

 

(2

)

 

(3

)

 

4,387

 

 

17

 

 

4,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net finance income/(costs)

 

48

 

 

16

 

 

96

 

 

(217

)

 

(721

)

 

5

 

 

(773

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of post-tax results of associates and joint ventures

 

 

 

 

 

 

 

 

 

258

 

 

 

 

258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit before taxation

 

31

 

 

14

 

 

94

 

 

(220

)

 

3,924

 

 

22

 

 

3,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxation on ordinary activities

 

 

 

(3

)

 

4

 

 

50

 

 

(1,022

)

 

 

 

(971

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity income from subsidiaries

 

2,895

 

 

 

 

 

 

1,828

 

 

 

 

(4,723

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

2,926

 

 

11

 

 

98

 

 

1,658

 

 

2,902

 

 

(4,701

)

 

2,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

2,926

 

 

11

 

 

98

 

 

1,658

 

 

2,822

 

 

(4,701

)

 

2,814

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

80

 

 

 

 

80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,926

 

 

11

 

 

98

 

 

1,658

 

 

2,902

 

 

(4,701

)

 

2,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

65

 


 

Notes to the Interim Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Income Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer/ Subsidiary guarantor

 

Issuer/ Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

11,636

 

 

 

 

11,636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Raw materials and consumables used

 

 

 

 

 

 

 

 

 

(2,355

)

 

 

 

(2,355

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in inventories of finished goods and work in progress

 

 

 

 

 

 

 

 

 

76

 

 

 

 

76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee benefit costs

 

(5

)

 

 

 

 

 

(2

)

 

(1,407

)

 

5

 

 

(1,409

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortisation and impairment costs

 

 

 

 

 

 

 

 

 

(437

)

 

 

 

(437

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income

 

 

 

 

 

 

 

11

 

 

21

 

 

 

 

32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses

 

(11

)

 

(1

)

 

(1

)

 

(4

)

 

(3,099

)

 

11

 

 

(3,105

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss)/profit from operations

 

(16

)

 

(1

)

 

(1

)

 

5

 

 

4,435

 

 

16

 

 

4,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net finance income/(costs)

 

36

 

 

223

 

 

36

 

 

(206

)

 

(702

)

 

(88

)

 

(701

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of post-tax results of associates and joint ventures

 

 

 

 

 

 

 

 

 

232

 

 

 

 

232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit before taxation

 

20

 

 

222

 

 

35

 

 

(201

)

 

3,965

 

 

(72

)

 

3,969

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxation on ordinary activities

 

 

 

(76

)

 

3

 

 

41

 

 

(1,161

)

 

 

 

(1,193

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity income from subsidiaries

 

2,776

 

 

 

 

 

 

1,625

 

 

 

 

(4,401

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

2,796

 

 

146

 

 

38

 

 

1,465

 

 

2,804

 

 

(4,473

)

 

2,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

2,796

 

 

146

 

 

38

 

 

1,465

 

 

2,718

 

 

(4,473

)

 

2,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

86

 

 

 

 

86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,796

 

 

146

 

 

38

 

 

1,465

 

 

2,804

 

 

(4,473

)

 

2,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

66

 


 

Notes to the Interim Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer/ Subsidiary guarantor

 

Issuer/ Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

2,926

 

 

11

 

 

98

 

 

1,658

 

 

2,902

 

 

(4,701

)

 

2,894

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income/(expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to profit or loss:

 

 

 

(167

)

 

14

 

 

58

 

 

167

 

 

 

 

72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Differences on exchange

 

 

 

 

 

 

 

58

 

 

95

 

 

 

 

153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedges

 

 

 

(167

)

 

14

 

 

 

 

(8

)

 

 

 

(161

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment hedges

 

 

 

 

 

 

 

 

 

4

 

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associates - share of OCI net of tax

 

 

 

 

 

 

 

 

 

29

 

 

 

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax on items that may be reclassified

 

 

 

 

 

 

 

 

 

47

 

 

 

 

47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified subsequently to profit or loss:

 

 

 

 

 

 

 

10

 

 

(672

)

 

 

 

(662

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit schemes

 

 

 

 

 

 

 

14

 

 

(847

)

 

 

 

(833

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associates - share of OCI net of tax

 

 

 

 

 

 

 

 

 

15

 

 

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax on items that will not be reclassified

 

 

 

 

 

 

 

(4

)

 

160

 

 

 

 

156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive (expense)/income for the period, net of tax

 

 

 

(167

)

 

14

 

 

68

 

 

(505

)

 

 

 

(590

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of OCI (other reserves)

 

(662

)

 

 

 

 

 

 

 

 

 

662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of OCI (retained earnings)

 

72

 

 

 

 

 

 

 

 

 

 

(72

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income/(expense) for the period, net of tax

 

2,336

 

 

(156

)

 

112

 

 

1,726

 

 

2,397

 

 

(4,111

)

 

2,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

2,336

 

 

(156

)

 

112

 

 

1,726

 

 

2,324

 

 

(4,111

)

 

2,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

73

 

 

 

 

73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,336

 

 

(156

)

 

112

 

 

1,726

 

 

2,397

 

 

(4,111

)

 

2,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

67

 


 

Notes to the Interim Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer/ Subsidiary guarantor

 

Issuer/ Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

 

2,796

 

 

146

 

 

38

 

 

1,465

 

 

2,804

 

 

(4,473

)

 

2,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income/(expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to profit or loss:

 

 

 

19

 

 

10

 

 

 

 

949

 

 

 

 

978

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Differences on exchange

 

 

 

 

 

 

 

 

 

1,358

 

 

 

 

1,358

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedges

 

 

 

19

 

 

10

 

 

 

 

(14

)

 

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment hedges

 

 

 

 

 

 

 

 

 

(328

)

 

 

 

(328

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associates - share of OCI net of tax

 

 

 

 

 

 

 

 

 

(58

)

 

 

 

(58

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax on items that may be reclassified

 

 

 

 

 

 

 

 

 

(9

)

 

 

 

(9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified subsequently to profit or loss:

 

 

 

 

 

 

 

 

 

287

 

 

 

 

287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit schemes

 

 

 

 

 

 

 

 

 

343

 

 

 

 

343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax on items that will not be reclassified

 

 

 

 

 

 

 

 

 

(56

)

 

 

 

(56

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other comprehensive income for the period, net of tax

 

 

 

19

 

 

10

 

 

 

 

1,236

 

 

 

 

1,265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of OCI (other reserves)

 

287

 

 

 

 

 

 

 

 

 

 

(287

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of OCI (retained earnings)

 

978

 

 

 

 

 

 

 

 

 

 

(978

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income/(expense) for the period, net of tax

 

4,061

 

 

165

 

 

48

 

 

1,465

 

 

4,040

 

 

(5,738

)

 

4,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

4,061

 

 

165

 

 

48

 

 

1,465

 

 

3,951

 

 

(5,738

)

 

3,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

89

 

 

 

 

89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,061

 

 

165

 

 

48

 

 

1,465

 

 

4,040

 

 

(5,738

)

 

4,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68

 


 

Notes to the Interim Financial Statements

 

 

Condensed Consolidating Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer/ Subsidiary guarantor

 

Issuer/ Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

 

 

 

 

 

 

 

 

124,087

 

 

 

 

124,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

 

 

 

 

1

 

 

5,682

 

 

 

 

5,683

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

29,775

 

 

 

 

718

 

 

30,976

 

 

 

 

(61,469

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in associates and joint ventures

 

 

 

 

 

 

 

 

 

2,057

 

 

 

 

2,057

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit assets

 

 

 

 

 

 

 

 

 

378

 

 

 

 

378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets

 

 

 

113

 

 

 

 

18

 

 

376

 

 

 

 

507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

 

 

15,719

 

 

17,338

 

 

448

 

 

(31,648

)

 

(1,574

)

 

283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments held at fair value

 

 

 

 

 

 

 

 

 

20

 

 

 

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

1,013

 

 

 

 

(11

)

 

(321

)

 

681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current assets

 

29,775

 

 

15,832

 

 

19,069

 

 

31,443

 

 

100,941

 

 

(63,364

)

 

133,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inventories

 

 

 

 

 

 

 

 

 

6,709

 

 

 

 

6,709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax receivable

 

 

 

 

 

 

 

 

 

94

 

 

 

 

94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

2,886

 

 

2,118

 

 

22,617

 

 

918

 

 

(17,543

)

 

(7,044

)

 

3,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments held at fair value

 

 

 

 

 

 

 

 

 

167

 

 

 

 

167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

418

 

 

 

 

(233

)

 

(8

)

 

177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

6

 

 

843

 

 

926

 

 

 

 

1,539

 

 

(6

)

 

3,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,892

 

 

2,961

 

 

23,961

 

 

918

 

 

(9,267

)

 

(7,058

)

 

14,407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets classified as held-for-sale

 

 

 

 

 

 

 

 

 

9

 

 

 

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

2,892

 

 

2,961

 

 

23,961

 

 

918

 

 

(9,258

)

 

(7,058

)

 

14,416

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

32,667

 

 

18,793

 

 

43,030

 

 

32,361

 

 

91,683

 

 

(70,422

)

 

148,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity - capital and reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

614

 

 

 

 

231

 

 

14,358

 

 

614

 

 

(15,203

)

 

614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share premium, capital redemption and merger reserves

 

22,855

 

 

30

 

 

 

 

 

 

34,183

 

 

(30,461

)

 

26,607

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reserves

 

(573

)

 

(324

)

 

(1,077

)

 

23

 

 

(261

)

 

1,951

 

 

(261

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained earnings

 

6,975

 

 

116

 

 

2,939

 

 

7,093

 

 

38,322

 

 

(17,123

)

 

38,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

29,871

 

 

(178

)

 

2,093

 

 

21,474

 

 

72,858

 

 

(60,836

)

 

65,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

254

 

 

 

 

254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

29,871

 

 

(178

)

 

2,093

 

 

21,474

 

 

73,112

 

 

(60,836

)

 

65,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

1,571

 

 

15,606

 

 

17,556

 

 

7,015

 

 

1,407

 

 

(1,574

)

 

41,581

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit liabilities

 

 

 

 

 

 

 

54

 

 

1,663

 

 

 

 

1,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

 

 

 

 

26

 

 

 

 

17,677

 

 

 

 

17,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

1

 

 

 

 

 

 

 

 

344

 

 

(1

)

 

344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

8

 

 

 

 

4

 

 

80

 

 

963

 

 

(8

)

 

1,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

321

 

 

394

 

 

 

 

(3

)

 

(321

)

 

391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current liabilities

 

1,580

 

 

15,927

 

 

17,980

 

 

7,149

 

 

22,051

 

 

(1,904

)

 

62,783

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

13

 

 

2,911

 

 

22,664

 

 

3,104

 

 

(12,341

)

 

(7,640

)

 

8,711

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax payable

 

 

 

3

 

 

 

 

76

 

 

713

 

 

 

 

792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

 

 

 

 

 

 

 

 

294

 

 

 

 

294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

1,203

 

 

122

 

 

3

 

 

558

 

 

7,910

 

 

(34

)

 

9,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

8

 

 

290

 

 

 

 

(56

)

 

(8

)

 

234

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

1,216

 

 

3,044

 

 

22,957

 

 

3,738

 

 

(3,480

)

 

(7,682

)

 

19,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity and liabilities

 

32,667

 

 

18,793

 

 

43,030

 

 

32,361

 

 

91,683

 

 

(70,422

)

 

148,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

69

 


 

Notes to the Interim Financial Statements

 

 

Condensed Consolidating Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at 31 December 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer/ Subsidiary guarantor

 

Issuer/ Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

 

 

 

 

 

 

 

 

124,013

 

 

 

 

124,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

 

 

 

 

1

 

 

5,165

 

 

 

 

5,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

32,543

 

 

 

 

718

 

 

30,625

 

 

 

 

(63,886

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in associates and joint ventures

 

 

 

 

 

 

 

 

 

1,737

 

 

 

 

1,737

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit assets

 

 

 

 

 

 

 

 

 

1,147

 

 

 

 

1,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets

 

 

 

74

 

 

 

 

17

 

 

253

 

 

 

 

344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

 

 

15,707

 

 

21,911

 

 

464

 

 

(35,822

)

 

(1,575

)

 

685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments held at fair value

 

 

 

 

 

 

 

 

 

39

 

 

 

 

39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

708

 

 

 

 

(7

)

 

(145

)

 

556

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current assets

 

32,543

 

 

15,781

 

 

23,337

 

 

31,107

 

 

96,525

 

 

(65,606

)

 

133,687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inventories

 

 

 

 

 

 

 

 

 

6,029

 

 

 

 

6,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax receivable

 

 

 

 

 

 

 

 

 

74

 

 

 

 

74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables

 

7,306

 

 

2,567

 

 

19,576

 

 

820

 

 

(13,689

)

 

(12,992

)

 

3,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments held at fair value

 

 

 

 

 

 

 

 

 

178

 

 

 

 

178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

405

 

 

 

 

(215

)

 

(11

)

 

179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

6

 

 

9

 

 

56

 

 

 

 

2,537

 

 

(6

)

 

2,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

 

5

 

 

 

7,312

 

 

2,576

 

 

20,037

 

 

820

 

 

(5,086

)

 

(13,009

)

 

12,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets classified as held-for-sale

 

 

 

 

 

 

 

 

 

5

 

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

7,312

 

 

2,576

 

 

20,037

 

 

820

 

 

(5,081

)

 

(13,009

)

 

12,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

39,855

 

 

18,357

 

 

43,374

 

 

31,927

 

 

91,444

 

 

(78,615

)

 

146,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity - capital and reserves

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

614

 

 

 

 

231

 

 

14,348

 

 

614

 

 

(15,193

)

 

614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share premium, capital redemption and merger reserves

 

22,854

 

 

30

 

 

 

 

 

 

33,570

 

 

(29,848

)

 

26,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reserves

 

204

 

 

(195

)

 

(1,091

)

 

(44

)

 

(319

)

 

1,112

 

 

(333

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained earnings

 

11,291

 

 

105

 

 

2,841

 

 

6,853

 

 

38,558

 

 

(21,091

)

 

38,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

34,963

 

 

(60

)

 

1,981

 

 

21,157

 

 

72,423

 

 

(65,020

)

 

65,444

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

244

 

 

 

 

244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

34,963

 

 

(60

)

 

1,981

 

 

21,157

 

 

72,667

 

 

(65,020

)

 

65,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

1,571

 

 

15,599

 

 

18,450

 

 

8,140

 

 

1,099

 

 

(1,575

)

 

43,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit liabilities

 

 

 

 

 

 

 

53

 

 

1,612

 

 

 

 

1,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

 

 

 

 

30

 

 

 

 

17,746

 

 

 

 

17,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

1

 

 

 

 

 

 

 

 

331

 

 

(1

)

 

331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

8

 

 

 

 

4

 

 

89

 

 

962

 

 

(8

)

 

1,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

145

 

 

217

 

 

 

 

(3

)

 

(145

)

 

214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current liabilities

 

1,580

 

 

15,744

 

 

18,701

 

 

8,282

 

 

21,747

 

 

(1,729

)

 

64,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

2,062

 

 

2,637

 

 

22,293

 

 

1,573

 

 

(12,596

)

 

(11,744

)

 

4,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax payable

 

 

 

2

 

 

 

 

133

 

 

718

 

 

 

 

853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

 

 

 

 

 

 

 

 

318

 

 

 

 

318

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

1,248

 

 

25

 

 

30

 

 

782

 

 

8,679

 

 

(133

)

 

10,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

2

 

 

9

 

 

369

 

 

 

 

(89

)

 

11

 

 

302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

3,312

 

 

2,673

 

 

22,692

 

 

2,488

 

 

(2,970

)

 

(11,866

)

 

16,329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity and liabilities

 

39,855

 

 

18,357

 

 

43,374

 

 

31,927

 

 

91,444

 

 

(78,615

)

 

146,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70

 


 

Notes to the Interim Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Cash Flow Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer/ Subsidiary guarantor

 

Issuer/ Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in)/generated from operating activities

 

(112

)

 

(2

)

 

(43

)

 

(103

)

 

2,436

 

 

112

 

 

2,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated from/(used in) investing activities

 

84

 

 

377

 

 

253

 

 

1,655

 

 

(2,505

)

 

(72

)

 

(208

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated from/(used in) financing activities

 

28

 

 

445

 

 

75

 

 

(1,552

)

 

(1,009

)

 

45

 

 

(1,968

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows generated from/(used in) operating, investing and financing activities

 

 

 

820

 

 

285

 

 

 

 

(1,078

)

 

85

 

 

112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Differences on exchange

 

 

 

14

 

 

(20

)

 

 

 

(48

)

 

 

 

(54

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase/(decrease) in net cash and cash equivalents in the period

 

 

 

834

 

 

265

 

 

 

 

(1,126

)

 

85

 

 

58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents at 1 January*

 

6

 

 

9

 

 

(35

)

 

 

 

2,354

 

 

(6

)

 

2,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents at 30 June

 

6

 

 

843

 

 

230

 

 

 

 

1,228

 

 

79

 

 

2,386

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* The opening balance of net cash and cash equivalents represents external cash held by the parent guarantor, issuer, subsidiary guarantors and non-guarantor subsidiaries.

 

71

 


 

Notes to the Interim Financial Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Cash Flow Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period ended 30 June 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAT p.l.c.

 

BATCAP

 

BATIF

 

BATNF & RAI

 

All other companies

 

 

 

 

BAT Group

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent guarantor

 

Issuer/ Subsidiary guarantor

 

Issuer/ Subsidiary guarantor

 

Subsidiary guarantors

 

Non-guarantor subsidiaries

 

Eliminations

 

Consolidated

 

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

£m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in)/generated from operating activities

 

(47

)

 

(221

)

 

34

 

 

264

 

 

3,782

 

 

46

 

 

3,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash generated from/(used in) investing activities

 

103

 

 

572

 

 

258

 

 

1,171

 

 

(2,252

)

 

(137

)

 

(285

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in)/generated from financing activities

 

(56

)

 

(471

)

 

(838

)

 

(1,436

)

 

(1,817

)

 

125

 

 

(4,493

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows (used in)/generated from operating, investing and financing activities

 

 

 

(120

)

 

(546

)

 

(1

)

 

(287

)

 

34

 

 

(920

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Differences on exchange

 

 

 

(2

)

 

22

 

 

 

 

(168

)

 

 

 

(148

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Decrease)/increase in net cash and cash equivalents in the period

 

 

 

(122

)

 

(524

)

 

(1

)

 

(455

)

 

34

 

 

(1,068

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents at 1 January*

 

5

 

 

122

 

 

556

 

 

2

 

 

2,142

 

 

(5

)

 

2,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash and cash equivalents at 30 June

 

5

 

 

 

 

32

 

 

1

 

 

1,687

 

 

29

 

 

1,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* The opening balance of net cash and cash equivalents represents external cash held by the parent guarantor, issuer, subsidiary guarantors and non-guarantor subsidiaries.

 

 

 

 

 

 

 

 

 

 


72

 


 

 

This page has been left intentionally blank

 


73

 


 

 

This page has been left intentionally blank

 

 

 


74

 


 

This page has been left intentionally blank

75

 


 

 

 

 

Other Information

DIVIDENDS

Declaration

On 28 February 2019, the Company announced that the Board had declared an interim dividend of 203.0p per ordinary share of 25p, payable in four equal quarterly instalments of 50.75p per ordinary share in May 2019, August 2019, November 2019 and February 2020.

The May 2019 dividend was paid to shareholders on the UK main register on 8 May 2019, to shareholders on the South Africa branch register on 9 May 2019 (due to a public holiday in South Africa on 8 May 2019) and to holders of American Depositary Shares (ADSs) on 13 May 2019. The three remaining quarterly dividends will be paid to shareholders registered on either the UK main register or the South Africa branch register, and to holders of ADSs, each on the applicable record dates set out under the heading ‘Key Dates’ below.

South Africa Branch Register

In accordance with the JSE Limited (JSE) Listing Requirements, the finalisation information relating to shareholders registered on the South Africa branch register (comprising the amount of the dividend in South African rand, the exchange rate and the associated conversion date) will be published on the dates stated on page 77, together with South Africa dividends tax information.

The quarterly dividends are regarded as ‘foreign dividends’ for the purposes of the South Africa Dividends Tax. For the purposes of South Africa Dividends Tax reporting, the source of income for the payment of the quarterly dividends is the United Kingdom.

Holders of ADSs

For holders of ADSs listed on the New York Stock Exchange (NYSE), the record dates and payment dates are also set out on page 77. The equivalent quarterly dividends receivable by holders of ADSs in US dollars will be calculated based on the exchange rate on the applicable payment date. A fee of US$0.005 per ADS will be charged by Citibank, N.A. in its capacity as depositary bank for the British American Tobacco American Depositary Receipts (ADRs) programme in respect of each quarterly dividend payment.

General dividend information

The Group recognises interim dividends in the period that they are confirmed by the Directors. Therefore, the results for the six-months ended 30 June 2019 reflect the first two quarterly dividends, of 50.75p per ordinary share as these were confirmed in March and June, respectively.

 

 

 

For the six months ended June 2019

 

 

 

Pence per share

 

 

US$ per ADS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly payment 1 - paid in May 2019

 

 

50.75

 

 

 

0.659699

 

Quarterly payment 2 - to be paid in August 2019

 

 

50.75

 

 

*

 

 

 

 

101.50

 

 

 

-

 

 

* On 28 February 2019, a preliminary dividend announcement was made to the NYSE and other market participants with an amount of US$0.674492 per ADS using the exchange rate on that date. The final ADS amount will be announced on 8 August 2019, using the rate of exchange on that date.

 

Key Dates

In compliance with the requirements of the London Stock Exchange (LSE), the NYSE and Strate, the electronic settlement and custody system used by the JSE, the following salient dates for the remaining quarterly dividend payments are applicable. All dates are 2019, unless otherwise stated.


76

 


 

 

 

Other Information

Dividends cont…

 

Event

Payment No.2

Payment No.3

Payment No.4

Preliminary Announcement (included declaration data required for JSE purposes)

28 February 2019

Publication of finalisation information (JSE)

18 June*

23 September

12 December

No removal requests permitted between the UK main register and the South Africa branch register

18 June to

28 June (inclusive)

23 September to
4 October (inclusive)

12 December to
27 December (inclusive)

Last Day to Trade (LDT) cum- dividend (JSE)

25 June

1 October

20 December

Shares commence trading ex-dividend (JSE)

26 June

2 October

23 December

No transfers permitted between the UK main register and the South Africa branch register

26 June to

28 June (inclusive)

2 October to

4 October (inclusive)

23 December to
27 December (inclusive)

No shares may be dematerialised or rematerialised on the South Africa branch register

26 June to

28 June (inclusive)

2 October to

4 October (inclusive)

23 December to
27 December (inclusive)

Shares commence trading ex-dividend (LSE)

27 June

3 October

24 December

Shares commence trading ex-dividend (NYSE)

27 June

3 October

26 December

Record date
(JSE, LSE and NYSE)

28 June

4 October

27 December

Last date for receipt of Dividend Reinvestment Plan (DRIP) elections (LSE)

18 July

24 October

16 January 2020

Payment date (LSE and JSE)

8 August

14 November

6 February 2020

ADS payment date (NYSE)

13 August

19 November

11 February 2020

*JSE finalisation information published on 18 June 2019 can be found on the British American Tobacco website www.bat.com.

 

 


77

 


 

Other Information

NON-GAAP MEASURES

To supplement the presentation of the Group’s results of operations and financial condition in accordance with IFRS, the Group also presents several non-GAAP measures used by management to monitor the Group’s performance. The Group’s management regularly reviews the measures used to assess and present the financial performance of the Group and, as relevant, its geographic segments. Please refer to the 2018 Annual Report on Form 20-F for a full description of each measure, pages 258 to 266.

Although the Group does not believe that these measures are a substitute for IFRS measures, the Group does believe such results excluding the impact of adjusting items provide additional useful information to investors regarding the underlying performance of the business on a comparable basis.

The principal non-GAAP measures which the Group uses are adjusted revenue, adjusted revenue from the strategic portfolio, adjusted profit from operations and adjusted diluted earnings per share, which are before the impact of adjusting items and are reconciled from revenue, profit from operations and diluted earnings per share. Adjusting items, as identified in accordance with the Group’s accounting policies, represent certain items of income and expense which the Group considers distinctive based on their size, nature or incidence. These include significant items in revenue, profit from operations, net finance costs, taxation and the Group’s share of the post-tax results of associates and joint ventures which individually or, if of a similar type, in aggregate, are relevant to an understanding of the Group’s underlying financial performance. The adjusting items are used to calculate the non-GAAP measures of adjusted revenue, adjusted profit from operations, adjusted operating margin, adjusted net finance costs, adjusted taxation, adjusted share of post-tax results of associates and joint ventures, underlying tax rate and adjusted diluted earnings per share. The Group also provides other non-GAAP measures of net debt and adjusted net debt, which the Group uses to monitor its financial position.

The Management Board, as the chief operating decision maker, reviews a number of our IFRS and non-GAAP measures for the Group and its geographic segments at constant rates of exchange. This allows comparison of the Group’s results, had they been translated at the previous year’s average rates of exchange. The Group does not adjust for the normal transactional gains and losses in profit from operations that are generated by exchange movements. Although the Group does not believe that these measures are a substitute for IFRS measures, the Group does believe that such results excluding the impact of currency fluctuations year-on-year provide additional useful information to investors regarding the operating performance on a local currency basis.


78

 


 

Other Information

Non-GAAP measures cont…

The Group also presents net debt and adjusted net debt, non-GAAP measures, on pages 16 and 17. The Group uses adjusted net debt to assess its financial capacity. The Management Board believes that this additional measure, which is used internally, is useful to the users of the financial statements in helping them to see how business financing has changed over the year. Net debt and adjusted net debt have limitations as an analytical tool. It is not a presentation made in accordance with IFRS and should not be considered as an alternative to borrowings or total liabilities determined in accordance with IFRS. Net debt and adjusted net debt are not necessarily comparable to similarly titled measures used by other companies. As a result, you should not consider this measure in isolation from, or as a substitute analysis for, the Group’s measures of financial position as determined in accordance with IFRS.

Due to the secondary listing of the ordinary shares of British American Tobacco p.l.c. on the main board of the JSE Limited (JSE) in South Africa, the Group is required to present headline earnings per share (HEPS) and diluted headline earnings per share, as alternative measures of earnings per share, calculated in accordance with Circular 4/2018 ‘Headline Earnings’ issued by the South African Institute of Chartered Accountants.  These are shown on page 40.

The Group also presents underlying tax rate, a non-GAAP measure, on page 14 and page 80. The Group uses underlying tax rate to assess the tax rate applicable to the Group’s underlying operations, excluding the Group’s share of post-tax results of associates and joint ventures in BAT’s pre-tax results and adjusting items. The Management Board believes that this additional measure, which is used internally, is useful to the users of the financial statements because it excludes the contribution from the Group’s associates, recognised after tax but within the Group’s pre-tax profits, and adjusting items, thereby enhancing users’ understanding of underlying business performance. Underlying tax rate has limitations as an analytical tool. It is not a presentation made in accordance with IFRS and should not be considered as an alternative to the Group’s effective tax rate as determined in accordance with IFRS. Underlying tax rate is not necessarily comparable to similarly titled measures used by other companies. As a result, this measure should not be considered in isolation from, or as a substitute analysis for, the Group’s underlying tax rate as determined in accordance with IFRS.


79

 


 

Other Information

Non-GAAP measures cont…

Adjusted Revenue

Definition: Revenue before the impact of adjusting items.

 

 

 

6 months to

 

 

 

30.6.19

 

 

30.6.18

 

 

 

£m

 

 

£m

 

Revenue

 

 

12,170

 

 

 

11,636

 

Less: Excise on goods bought-in on short-term arrangements

 

 

(31

)

 

 

(103

)

Adjusted revenue

 

 

12,139

 

 

 

11,533

 

Impact of foreign exchange

 

 

(135

)

 

-

 

Adjusted revenue re-translated at constant exchange rates

 

 

12,004

 

 

 

11,533

 

 

Adjusted Revenue from the Strategic Portfolio

Definition: Revenue before the impact of adjusting items derived from the Strategic Portfolio. This measure enables users of the financial statements to better compare the Group’s business performance across periods and with reference to the Group’s investment activity.  A reconciliation from revenue is provided on page 4.

Adjusted profit from operations

Definition: Profit from operations before the impact of adjusting items.

 

 

 

6 months to

 

 

 

30.6.19

 

 

30.6.18

 

 

 

£m

 

 

£m

 

Profit from operations

 

 

4,380

 

 

 

4,438

 

Restructuring and integration costs

 

 

93

 

 

 

99

 

Amortisation and impairment of trademarks and similar intangibles

 

 

175

 

 

 

189

 

Charge in respect of Quebec

 

 

436

 

 

-

 

Other adjusting items

 

 

125

 

 

 

92

 

Adjusted profit from operations

 

 

5,209

 

 

 

4,818

 

Impact of foreign exchange

 

 

(106

)

 

-

 

Adjusted profit from operations re-translated at constant exchange rates

 

 

5,103

 

 

 

4,818

 

Underlying tax rate

Definition: Tax rate incurred before the impact of adjusting items and to adjust for the inclusion of the Group’s share of post-tax results of associates and joint ventures within the Group’s pre-tax results.

 

 

 

6 months to

 

 

 

30.6.19

 

 

30.6.18

 

 

 

£m

 

 

£m

 

Profit before taxation

 

 

3,865

 

 

 

3,969

 

Less: Share of post-tax results of associates and joint ventures

 

 

(258

)

 

 

(232

)

Adjusting items within profit from operations

 

 

829

 

 

 

380

 

Adjusting items within finance costs

 

 

23

 

 

 

35

 

Adjusted profit before taxation, excluding associates and joint ventures

 

 

4,459

 

 

 

4,152

 

 

 

 

 

 

 

 

 

 

Taxation on ordinary activities

 

 

971

 

 

 

1,193

 

Adjusting items within taxation

 

 

7

 

 

 

(146

)

Taxation on adjusting items

 

 

209

 

 

 

71

 

Adjusted taxation

 

 

1,187

 

 

 

1,118

 

Underlying tax rate

 

 

26.6

%

 

 

26.9

%

 


80

 


 

Other Information

Non-GAAP measures cont…

Adjusted diluted earnings per share, at constant rates of exchange

Definition: diluted earnings per share before the impact of adjusting items, presented in the prior year’s rate of exchange.

 

 

 

6 months to

 

 

 

30.6.19

 

 

30.6.18

 

 

 

pence

 

 

pence

 

Diluted earnings per share

 

 

122.8

 

 

 

117.4

 

Effect of restructuring and integration costs

 

 

7.2

 

 

 

3.9

 

Effect of amortisation of trademarks and similar intangibles

 

 

5.9

 

 

 

6.6

 

Effect of Quebec class action charge

 

 

14.0

 

 

-

 

Effect of other adjusting items

 

 

0.1

 

 

 

6.5

 

Effect of associates’ adjusting items

 

 

(1.3

)

 

 

(1.7

)

Effect of adjusting items in net finance costs

 

 

1.0

 

 

 

1.5

 

Effect of adjusting items in respect of deferred taxation

 

 

(0.4

)

 

 

3.0

 

Adjusted diluted earnings per share

 

 

149.3

 

 

 

137.2

 

Impact of foreign exchange

 

 

(2.4

)

 

-

 

Adjusted diluted earnings per share, at constant exchange rates

 

 

146.9

 

 

 

137.2

 

 

 

 

 

 

 

 

 

 

 

 

 


81

 


 

Other Information

Non-GAAP measures cont…

Adjusted net debt

Definition: total borrowings, including related derivatives, less cash and cash equivalents and current investments held at fair value, excluding the impact of the revaluation of RAI acquired debt arising as part of the PPA process.

 

 

 

As at

 

 

 

30.6.19

 

 

30.6.18

 

 

 

£m

 

 

£m

 

Total borrowings

 

 

(50,292

)

 

 

(48,512

)

Derivatives in respect of net debt:

 

 

 

 

 

 

 

 

- Assets

 

 

791

 

 

 

627

 

- Liabilities

 

 

(421

)

 

 

(107

)

Cash and cash equivalents

 

 

3,308

 

 

 

2,125

 

Current investments held at fair value

 

 

167

 

 

 

188

 

Total net debt

 

 

(46,447

)

 

 

(45,679

)

PPA to RAI debt

 

 

915

 

 

 

940

 

Adjusted net debt

 

 

(45,532

)

 

 

(44,739

)

 

 

 

 

 

 

 

ADDITIONAL INFORMATION

British American Tobacco is one of the world's leading consumer products businesses, with brands sold in more than 200 markets. We have strategic combustible and THP brands – Dunhill, Kent, Lucky Strike, Pall Mall, Rothmans, Newport, Camel (in the US) and Natural American Spirit (in the US) – and over 200 brands in our portfolio, including a growing portfolio of other potentially reduced-risk products. We hold robust market positions in each of our regions and have leadership positions in more than 55 markets.

References in this document to information on websites, including the web address of BAT, have been included as inactive textual references only. These websites and the information contained therein or connected thereto are not intended to be incorporated into or to form part of this report.


82

 


 

Other Information

PUBLICATION OF HALF-YEAR REPORT

This Half-Year Report is released or otherwise made available or notified to the London Stock Exchange, the JSE Limited and the New York Stock Exchange and filed in accordance with applicable regulations.  It may be viewed and downloaded from our website www.bat.com .

Copies of the announcement may also be obtained during normal business hours from: (1) the Company’s registered office; (2) the Company’s representative office in South Africa; (3) British American Tobacco Publications; and (4) Citibank Shareholder Services. Contact details are set out below.

ANNUAL REPORT: Statutory Accounts

The information for the year ended 31 December 2018 does not constitute statutory accounts as defined in s434 of the Companies Act 2006. A copy of the statutory accounts for the year 2018 has been delivered to the Registrar of Companies. The auditor’s report on the 2018 accounts was unmodified, did not draw attention to any matters by way of emphasis and did not contain statements under s498(2) or (3) of the Companies Act 2006.

OTHER PRODUCTS

The Group reports volumes as additional information. This is done, where appropriate, with cigarette sticks as the basis, with usage levels applied to other products to calculate the equivalent number of cigarette units.

The conversion rates that are applied:

 

Equivalent to one cigarette

 

 

Tobacco Heat sticks

1 heat stick

Cigars

1 cigar regardless of size

Modern Oral

1 pouch

Traditional Oral

 

-Pouch

1 pouch

-Moist Snuff

2.8 gram

-Dry Snuff

2.0 gram

-Loose leaf, plug, twist

7.1 gram

Pipe tobacco

0.8 gram

Roll Your Own

0.8 gram

Make-your-own (MYO)

 

-Expanded tobacco

0.5 gram

-Optimised tobacco

0.7 gram

 

 

 

Roll-your-own (RYO)

Loose tobacco designed for hand rolling, normally a finer cut with higher moisture, compared to cigarette tobacco.

Make-your-own (MYO)

MYO expanded tobacco; also known as volume tobacco.

Loose cigarette tobacco with enhanced filling properties – to allow higher yields of cigarettes/kg - designed for use with cigarette tubes and filled via a tobacco tubing machine.

MYO non-expanded tobacco; also known as optimised tobacco.

Loose cigarette tobacco designed for use with cigarette tubes and filled via a tobacco tubing machine.

 

 

 

 


83

 


 

Other Information

Forward looking statements

This announcement contains certain forward-looking statements, including “forward-looking” statements made within the meaning of Section 21E of the United States Securities Exchange Act of 1934. These statements are often, but not always, made through the use of words or phrases such as “believe,” “anticipate,” “could,” “may,” “would,” “should,” “intend,” “plan,” “potential,” “predict,” “will,” “expect,” “estimate,” “project,” “positioned,” “strategy,” “outlook”, “target” and similar expressions. These include statements regarding our intentions, beliefs or current expectations concerning, amongst other things, our results of operations, financial condition, liquidity, prospects, growth, strategies and the economic and business circumstances occurring from time to time in the countries and markets in which the Group operates.

In particular, these forward-looking statements include, among other statements, statements regarding the BAT Group’s future financial performance, second-half 2019 New Category revenue, planned product launches and future regulatory developments, as well as: (i) certain statements in the Performance Review section (pages 6 to 8); (ii) certain statements in the Regional Review section (pages 9 to 12); (iii) certain statements under the headings “UK Pension Fund – Buy In”, “Update on Quebec Class Action” and “Going Concern” (pages 18 to 20); (iv) certain statements in the Notes to the Interim Financial Statements section (pages 30 to 45), including the Liquidity and Contingent Liabilities and Financial Commitments sections; and (v) certain statements in the Other Information section (pages 76 to 82), including the Non-GAAP Measures section.

 

All such forward-looking statements involve estimates and assumptions that are subject to risks, uncertainties and other factors that could cause actual future financial condition, performance and results to differ materially from the plans, goals, expectations and results expressed in the forward-looking statements and other financial and/or statistical data within this announcement. Among the key factors that could cause actual results to differ materially from those projected in the forward-looking statements are uncertainties related to the following: the impact of competition from illicit trade; the impact of adverse domestic or international legislation and regulation; changes in domestic or international tax laws and rates; adverse litigation and dispute outcomes and the effect of such outcomes on the Group’s financial condition; changes or differences in domestic or international economic or political conditions; adverse decisions by domestic or international regulatory bodies; the impact of market size reduction and consumer down-trading; translational and transactional foreign exchange rate exposure; the impact of serious injury, illness or death in the workplace; the ability to maintain credit ratings and to fund the business under the current capital structure; the inability to develop, commercialise and roll-out Potentially Reduced-Risk Products; and changes in the market position, businesses, financial condition, results of operations or prospects of the Group.

 

It is believed that the expectations reflected in this announcement are reasonable but they may be affected by a wide range of variables that could cause actual results to differ materially from those currently anticipated. Past performance is no guide to future performance and persons needing advice should consult an independent financial adviser. The forward-looking statements reflect knowledge and information available at the date of preparation of this announcement and the Group undertakes no obligation to update or revise these forward-looking statements, whether as a result of new information, future events or otherwise. Readers are cautioned not to place undue reliance on such forward-looking statements.

 

No statement in this communication is intended to be a profit forecast and no statement in this communication should be interpreted to mean that earnings per share of BAT for the current or future financial years would necessarily match or exceed the historical published earnings per share of BAT.

 

Additional information concerning these and other factors can be found in the Company’s filings with the U.S. Securities and Exchange Commission (“SEC”), including the Annual Report on Form 20-F filed on 15 March 2019 and Current Reports on Form 6-K, which may be obtained free of charge at the SEC’s website, http://www.sec.gov, and the Company’s Annual Reports, which may be obtained free of charge from the British American Tobacco website www.bat.com .

 

 

 

 

Paul McCrory

Secretary

31 July 2019

84

 


 

SHAREHOLDER INFORMATION

 

FINANCIAL CALENDAR

 

Wednesday 11 December 2019

 

Pre-close Trading Update

Thursday 27 February 2020

 

Preliminary Statement 2019

 

PROPOSED DATES FOR QUARTERLY DIVIDEND PAYMENTS FOR THE YEAR ENDING 31 DECEMBER 2019

 

Event

Payment No. 1

Payment No. 2

Payment No. 3

Payment No. 4

Last day to trade (JSE)

24 March 2020

7 July 2020

29 September 2020

14 December 2020

Ex-dividend date (JSE)

25 March 2020

8 July 2020

30 September 2020

15 December 2020

Ex-dividend date (LSE and NYSE)

26 March 2020

9 July 2020

1 October 2020

17 December 2020

Record date
(JSE, LSE and NYSE)

27 March 2020

10 July 2020

2 October 2020

18 December 2020

Payment date

(LSE and JSE)

13 May 2020

19 August 2020

12 November 2020

3 February 2021

ADS payment date (NYSE)

18 May 2020

24 August 2020

17 November 2020

8 February 2021

 

Notes:

 

(1) A complete timetable for the quarterly dividend payments for the year ending 31 December 2019 and the declared amount will be included in the Preliminary Results Announcement in February 2020.

 

(2) The dates set out above may be subject to any changes to public holidays arising and changes or revisions to the LSE, JSE and NYSE timetables. Any confirmed changes to the dates will be announced.

 

 

85

 


 

CORPORATE INFORMATION

Premium listing

London Stock Exchange (Share Code: BATS; ISIN: GB0002875804)

Computershare Investor Services PLC

The Pavilions, Bridgwater Road, Bristol BS99 6ZZ, UK

tel: 0800 408 0094; +44 370 889 3159

Share dealing tel: 0370 703 0084 (UK only)

Your account: www.computershare.com/uk/investor/bri

Share dealing: www.computershare.com/dealing/uk

Web-based enquiries: www.investorcentre.co.uk/contactus

 

Secondary listing

JSE (Share Code: BTI)

Shares are traded in electronic form only and transactions settled electronically through Strate.

Computershare Investor Services Proprietary Limited

PO Box 61051, Marshalltown 2107, South Africa

tel: 0861 100 634; +27 11 870 8216

email enquiries: web.queries@computershare.co.za

 

Sponsor for the purpose of the JSE

UBS South Africa (Pty) Ltd

 

American Depositary Receipts (ADRs)

NYSE (Symbol: BTI; CUSIP Number: 110448107)

BAT’s shares are listed on the NYSE in the form of American Depositary Shares (ADSs) and these are evidenced by American Depositary Receipts (ADRs), each one of which represents one ordinary share of British American Tobacco p.l.c.  Citibank, N.A. is the depositary bank for the sponsored ADR programme.

Citibank Shareholder Services

PO Box 43077, Providence, Rhode Island 02940-3077, USA

tel: +1 888 985 2055 (toll-free) or +1 781 575 4555

email enquiries: citibank@shareholders-online.com

website: www.citi.com/dr

 

Publications

British American Tobacco Publications

Unit 80, London Industrial Park, Roding Road, London E6 6LS, UK

tel: +44 20 7511 7797; facsimile: +44 20 7540 4326

e-mail enquiries: bat@team365.co.uk or the Company’s Representative office in South Africa using the contact details shown below.

 

British American Tobacco p.l.c.

Registered office

Globe House, 4 Temple Place, London, WC2R 2PG, UK

tel: +44 20 7845 1000; facsimile: +44 20 7240 0555

 

British American Tobacco p.l.c. is a public limited company which is listed on the London Stock Exchange, New York Stock Exchange and the JSE Limited in South Africa. British American Tobacco p.l.c. is incorporated in England and Wales (No. 3407696) and domiciled in the UK.

 

British American Tobacco p.l.c.

Representative office in South Africa

Waterway House South

No 3 Dock Road, V&A Waterfront, Cape Town 8000

South Africa

PO Box 631, Cape Town 8000, South Africa

tel: +27 21 003 6712

86

 


 

DEFINITIONS and GLOSSARY

The following is a summary of the key definitions and terms used within this report:

 

Term

Definition

AMSSA

Americas (excluding US) and Sub-Saharan Africa. The key markets are:

Argentina, Brazil, Canada, Chile, Colombia, Mexico, Nigeria, South Africa

APME

Asia Pacific and Middle East. The key markets are:

Australia, Bangladesh, Gulf Cooperation Council, Indonesia, Iran, Iraq, Japan, Malaysia, New Zealand, Pakistan, South Korea, Taiwan, Vietnam

British American Tobacco, BAT, Group, we, us and our

When the reference denotes an opinion, this refers to British American Tobacco p.l.c. and when the reference denotes tobacco business activity this refers to British American Tobacco Group operating companies, either collectively or individually, as the case may be.

ENA

Europe and North Africa. The Key Markets are:

Algeria, Belgium, Czech Republic, Egypt, Denmark, France, Germany, Italy, Kazakhstan, Morocco, the Netherlands, Poland, Romania, Russia, Spain, Switzerland, Turkey, United Kingdom, Ukraine

Modern Oral

Includes EPOK, Lyft, Velo and other modern white snus

New Categories

Includes vapour, THP and Modern Oral

PRRP

Potentially Reduced-Risk Products – THP, vapour, Modern Oral and Traditional Oral categories

RAI

Reynolds American Inc.

RAI Group

RAI, together with its subsidiaries

Strategic combustible and THP brands

Includes Kent, Dunhill, Lucky Strike, Pall Mall, Rothmans, Newport, Natural American Spirit (US), Camel (US), glo and Neo

Strategic Portfolio

Includes Kent, Dunhill, Lucky Strike, Pall Mall, Rothmans, Newport, Natural American Spirit (US), Camel (US), Vype, Vuse, glo, Neo, Chic, Ten Motives, ViP, EPOK, Lyft, Velo, Granit, Mocca, Grizzly, Camel Snus, Kodiak

THP

Tobacco heating products, which include glo and our hybrid products

Traditional Oral

Moist Snuff (Granit, Mocca, Grizzly, Kodiak) and other traditional snus products (including Camel Snus)

US

United States of America

Volume share

The amount of volume of the product sold as a proportion of the total volume sold in the industry / category / market

Value share

The retail sales value of the product sold as a proportion of total retail sales value in that category

Vapour

Rechargeable, battery-powered devices that heat liquid formulations – e-liquids – to create a vapour which is inhaled. Vapour products include Vype, Vuse, Chic, ViP and Ten Motives

 

Based on the available science, PRRPs have been shown to be reduced-risk; are likely to be reduced-risk; or may have the potential to be reduced-risk, in each case if switched to exclusively as compared to continuing to smoke cigarettes.*

 

*Our vapour product Vuse, and oral products Grizzly, Camel Snus, Kodiak and Velo, which are only sold in the US, are subject to FDA regulation and no reduced-risk claims will be made as to these products without agency clearance.

 

 

 

 

 

 

 

 

 

 

87