6 March
2025

Results for the Year ended 31 December
2024
EXECUTING OUR STRATEGIC
PLAN
TOP AND BOTTOM-LINE GROWTH with
STRONG CASH RETURNS TO SHAREHOLDERS
"We are reshaping Reckitt into a more efficient, world-class
consumer health and hygiene company, focused on a portfolio of
high-growth, high-margin Powerbrands. Strengthened execution in key
markets led to market share improvements in Health and Hygiene with
our performance further supported by impactful innovation
platforms, increased investment in our brands and R&D and
initial savings from our Fuel for Growth programme. This solid
progress enabled us to deliver our ambition for full year
like-for-like net revenue, adjusted operating profit, and EPS
growth, as well as strong cash returns to shareholders."
Kris Licht, Chief Executive
Officer
|
|
|
IFRS
|
|
|
£m
|
FY 2024
|
vs 20232
|
£m
|
FY 2024
|
vs 20232
|
Like-for-like (LFL) net
revenue3
|
|
+1.4%
|
Net
revenue
|
14,169
|
-3.0%
|
Hygiene
|
|
+4.2%
|
Hygiene
|
6,140
|
+0.1%
|
Health
|
|
+2.1%
|
Health
|
5,882
|
-3.0%
|
Nutrition
|
|
-7.3%
|
Nutrition
|
2,147
|
-10.9%
|
Gross profit margin
|
60.7%
|
+70bps
|
Gross profit
margin
|
60.7%
|
+70bps
|
Operating
profit
|
3,475
|
+3.0%
|
Operating
profit
|
2,425
|
-4.2%
|
Operating
profit (constant FX)3
|
|
+8.6%
|
|
|
|
Operating
profit margin
|
24.5%
|
+140bps
|
Operating
profit margin
|
17.1%
|
-20bps
|
Diluted EPS
|
349.0p
|
+7.9%
|
Diluted
EPS
|
203.2p
|
-11.1%
|
Free cash flow
|
2,232
|
-1.2%
|
Cash
generated from operating activities
|
2,682
|
+1.7%
|
Cash returns to
shareholders4
|
2,709
|
+75.2%
|
|
|
|
Q4 LFL net
revenue growth
|
|
+4.6%
|
Q4 net
revenue
|
3,547
|
-0.4%
|
|
|
|
|
|
|
|
| |
1.
Adjusted and Non-GAAP measures are defined on
page 32.
2.
All growth rates are presented on an actual
basis, except for where separately noted.
3.
LFL net revenue and adjusted operating profit
growth is measured on a constant exchange rate basis (see page
32).
4.
Cash returns to shareholders represents dividend
paid during the year plus cash returned to shareholders through
share buybacks.
TOP
AND BOTTOM-LINE GROWTH WITH STRONG CASH RETURNS TO
SHAREHOLDERS
· FY Group LFL net revenue growth +1.4%,
in line with guidance, with improved market share performance
o Hygiene and Health
+3.1%; +4.6% excluding seasonal OTC brands; IFRS net revenue -3.0%
reflecting adverse foreign exchange
o Improved market
competitiveness in Hygiene and Health: 55% of Top CMUs holding or
gaining share, 15% for Nutrition, 48% for the Group
o Broad-based volume
growth, Hygiene and Health +2.1% excluding seasonal OTC
o Developing Markets
+5.5% and Europe / ANZ +3.9%; North America -5.0% reflecting weak
seasonal OTC and rebasing of Nutrition business
· Sequential improvement in Q4 with LFL
net revenue growth +4.6%
o Hygiene +5.5%;
Health +2.4% (+8.0% excluding seasonal OTC); Nutrition +8.4% with
restocking post Q3 tornado
o Hygiene volumes
+4.4%; Health volumes -2.1% (+2.5% excluding seasonal
OTC)
· FY adjusted operating profit growth of
+8.6% (at constant FX); AOP margin 24.5%
(+140bps)
o Pricing and
productivity efficiencies supported increased investment in brands
(BEI +3.1% at constant FX)
o -90bps reduction in
fixed costs to 20.9% of net revenue, with early benefits of the
Fuel for Growth programme
o Adjusted EPS +7.9%,
supported by lower share count from ongoing share buyback, and
lower effective tax rate of 22.2% (2023:25.2%), offset by higher
net interest cost and adverse foreign exchange
o IFRS operating
profit -4.2% impacted by higher impairment charges, relating to
IFCN (£696m) and Biofreeze (£142m), and restructuring
costs
· Free cashflow generation of £2.2bn
(-1.2%); £2.7bn cash returns to shareholders, +75% (2023:
+24%)
o Strong balance
sheet with net debt at 2.0x adjusted EBITDA (2023: 1.9x)
o Full year dividend
of 202.1p (+5%) in line with aim to deliver sustainable dividend
growth
o £1.3bn returned via
our share buyback programme
DELIVERING STRATEGY TO CREATE A WORLD CLASS CONSUMER HEALTH
AND HYGIENE COMPANY
· A simpler, more effective
Reckitt
o New operating model
with three reporting segments from January 1st, 2025:
- Core Reckitt (71% of group net
revenue): 11 Powerbrands, 4 categories, 3 Areas (39% Emerging
Markets)
- On track to exit
Essential Home (14% of Group net revenue) by end-2025
- Evaluating
opportunities for Mead Johnson Nutrition (MJN) (15% of Group
net revenue)
· Powerbrands driving Core Reckitt 3 year
2021-24 LFL CAGR of +5%
o Emerging Market and
Europe LFL CAGR above 5%; North America LFL CAGR broadly flat,
following a period of rapid growth through Covid
o Core Reckitt gross
margin and operating margin above Group
· Increased investment to enhance local supply and
strengthen R&D capabilities
o New
state-of-the-art manufacturing facility in North Carolina to
produce Mucinex tablets and liquids from 2027
o New Global Science
and Innovation facility in Shanghai to support innovation-led
growth in China
· Stronger focus on innovation and market
execution delivering enhanced sustainable growth
o Lysol high-single
digit growth; innovation with Laundry and Air Sanitizers driving
category growth
o Mucinex InstaSoothe
volume growth in $1bn US sore throat category; launched Mighty
Chews for children
o Durex condoms and
Intima female intimate wellness brand supporting double-digit
growth in China, with a first-to-world innovation of Nitrile male
condoms to be launched in Europe in Q1
o Finish Ultimate
Plus All in 1 dishwasher tablets driving premiumisation; thermoform
tablets now account for 75% of total tablet net revenue
2025 outlook AND MEDIUM-TERM GUIDANCE
2025
outlook
· We are targeting
+3% to +4% LFL net revenue growth in Core Reckitt, with a balanced
delivery across H1 and H2.
o In Q1, we expect
mid-to-high single digit growth in Emerging Markets, with Europe
flat
o In North America,
for Q1, we expect low-single digit growth, partially driven by
retailer destocking and slower than anticipated ramp up in new
capacity to meet stronger Lysol demand.
· We expect
low-single digit LFL net revenue growth in Essential Home and Mead
Johnson Nutrition in 2025, with both being second half weighted.
Both businesses will show LFL net revenue declines in
H1.
· Overall for
2025, we expect Group LFL net revenue growth of +2% to +4%, with
Essential Home and Mead Johnson Nutrition making this a little more
second half weighted.
· Our Fuel for
Growth programme is expected to help drive adjusted operating
profit ahead of net revenue growth.
· We expect to
deliver another year of adjusted diluted EPS growth.
· Other technical
guidance:
o Adjusted net
finance expense is expected to be in the range of £350m to £370m
(2024: £323m)
o The adjusted
effective tax rate is expected to be 25% to 26% (2024:
22.2%)
o Capital
expenditure as a percentage of net revenue is expected to be 3% to
4% (2024: 3.3%)
Medium-term
guidance
· From 2026, we
have the portfolio, the geographic footprint, and the execution
capabilities, for Core Reckitt to consistently deliver +4% to +5%
LFL net revenue growth. We will look to achieve this while
consistently delivering annual EPS growth, and creating value for
shareholders.
Further information
A investor presentation will be held at The
London Stock Exchange at 0830 GMT. To attend in person, please
email ir@reckitt.com. A webcast will be
available at https://www.reckitt.com/investors/results-and-presentations/
Alternatively, dial in details are as
follows:
United
Kingdom:
+44 203 936 2999
All other
locations:
+44 800 358 1035
Participant access code
416287
For enquiries
contact:
Investors:
Nick
Ashworth
+44 (0)7408 812350
Media:
Patty O'Hayer, External Relations and Government Affairs
+44 (0)7825
755688
Charlie Armitstead, FTI
Consulting
+44 (0)7703
330269
Cautionary
note concerning forward-looking statements
This announcement contains statements with respect
to the financial condition, results of operations and business of
Reckitt Benckiser Group plc and the Reckitt group of companies (the
"Group") and certain of the plans and objectives of the Group that
are forward-looking statements. Words such as ''intends',
'targets', or the negative of these terms and other similar
expressions of future performance or results, and their negatives,
are intended to identify such forward-looking statements. In
particular, all statements that express forecasts, expectations and
projections with respect to future matters, including targets for
net revenue, operating margin and cost efficiency, are
forward-looking statements. Such statements are not historical
facts, nor are they guarantees of future performance.
By their nature, forward-looking statements involve
risk and uncertainty because they relate to events and depend on
circumstances that will occur in the future. There are a number of
factors that could cause actual results and developments to differ
materially from those expressed or implied by these forward-looking
statements, including many factors outside the Group's control.
Among other risks and uncertainties, the material or principal
factors which could cause actual results to differ materially are:
the general economic, business, political, geopolitical and social
conditions in the key markets in which the Group operates; the
Group's ability to innovate and remain competitive; the Group's
investment choices in its portfolio management; the ability of the
Group to address existing and emerging environmental and social
risks and opportunities; the ability of the Group to manage
regulatory, tax and legal matters, including changes thereto; the
reliability of the Group's technological infrastructure or that of
third parties on which the Group relies including the risk of
cyber-attack; interruptions in the Group's supply chain and
disruptions to its production facilities; economic volatility
including increases in tariffs and the cost of labour, raw
materials and commodities; the execution of acquisitions,
divestitures and business transformation projects; product safety
and quality, and the reputation of the Group's global
brands; and the recruitment and retention of key management.
These forward-looking statements speak only as of
the date of this announcement. Except as required by any applicable
law or regulation, the Group expressly disclaims any obligation or
undertaking to release publicly any updates or revisions to any
forward-looking statements contained herein to reflect any change
in the Group's expectations with regard thereto or any change in
events, conditions or circumstances on which any such statement is
based.
LEI: 5493003JFSMOJG48V108
GROUP OVERVIEW
Net
Revenue
|
£m
|
Volume
|
Price / Mix
|
LFL1
|
Net M&A
|
FX
|
Actual
|
FY
2024
|
14,169
|
-0.6%
|
+2.0%
|
+1.4%
|
-0.3%
|
-4.1%
|
-3.0%
|
Q4 2024
|
3,547
|
+1.8%
|
+2.8%
|
+4.6%
|
-0.4%
|
-4.6%
|
-0.4%
|
|
|
|
|
|
|
|
| |
1. Non-GAAP measures
are defined on page 32
Group net revenue
· FY LFL Group net
revenue +1.4% to £14,169m, reflecting price / mix improvements of
+2.0% and a volume decline of -0.6%.
· Hygiene
delivered broad-based growth of +4.2% despite a competitive market
environment, with improving volume trends supported by the strong
performance of our innovation platforms, including Lysol Air
Sanitizer and Finish Ultimate Plus All in 1.
· Health grew by
+2.1%, with broad-based growth in Dettol, Durex, Nurofen, Gaviscon
and VMS portfolios partially offset by weakness in seasonal OTC
brands (c.10% of Group net revenue) due to weak cold and flu trends
at the start and end of 2024.
· Nutrition
declined by -7.3% as the US lapped the prior year competitor supply
issue and experienced short-term disruptions to supply following
the Mount Vernon tornado in July.
· Total FY net
revenue on an IFRS basis was down -3.0%, reflecting foreign
exchange headwinds of -4.1% and net M&A impact of
-0.3%.
· Improving market
share trends, 48% of our Top Category Market Units (CMUs) held or
gained share; 55% in Health (2023: 46%), 55% in Hygiene (2023: 47%)
and 15% (2023: 37%) in Nutrition (weighted by net
revenue).
· Q4 Group LFL net
revenue growth was +4.6% reflecting price / mix improvements of
+2.8% and volume growth of +1.8%.
· Hygiene Q4 LFL
net revenue grew by +5.5%, with broad-based growth across all of
our Powerbrands, and delivered a sequential improvement in volumes
(+4.4%).
· Health Q4 LFL
net revenue grew by 2.4% as continued strength in Dettol, Intimate
Wellness and non-seasonal OTC was partially offset by weaker
contributions from Mucinex due to the delayed onset of cold and flu
in the US. Health volumes declined by -2.1%, but excluding the
seasonal OTC impact, were +2.5%.
· Nutrition Q4 LFL
net revenue returned to growth (+8.4%), reflecting inventory
restocking following the Mount Vernon tornado and the base effect
of the 200bps adjustment made in Q4 2023 in relation to the
voluntary recall of Nutramigen. Nutrition volumes returned to
growth (+5.3%).
Group operating margins and profit
· FY gross margin
60.7% (2023: 60.0%), an increase of +70bps, driven by pricing
and productivity efficiencies against a more
benign environment for cost input inflation.
· Brand equity
investment (BEI) increased by +3.1% (+£59m) on a constant FX basis
as we strengthened investment behind innovation launches to support
the long-term growth of our brands. BEI percentage of net revenue
up +30bps to 13.4% (2023: 13.1%).
· FY adjusted
operating profit £3,475m (2023: £3,373m) at an adjusted operating
margin of 24.5% (2023: 23.1%), 140bps higher than the prior year
reflecting early delivery of cost efficiencies from our Fuel for
Growth programme, as well as +30bps of one-off items primarily
driven by the benefit of the insurance proceeds from the Mount
Vernon tornado. Fixed costs declined by -90bps to 20.9% of net
revenue, versus 21.8% in 2023.
· FY IFRS
operating profit was £2,425m (2023: £2,531m) at an operating profit
margin of 17.1% (2023: 17.3%). This was impacted by an
intangible assets impairment charge of £838 million (2023: £810m)
relating to IFCN and Biofreeze, reflecting a significant capital
investment programme that has commenced to meet regulatory
requirements and to build greater resilience in the wider supply
network for IFCN, and a more challenging marketplace for topical
pain relief. Refer to Note 6 below for further details.
· Following the
announcement we made in our July 2024 Strategy Update, the Group
incurred £167m of one-off costs (of which £161m are one-off cash
costs) in relation to transformation and restructuring, which are
excluded from adjusted earnings.
EPS and dividends
· Total adjusted
diluted EPS was 349.0p in 2024 (2023: 323.4p), a rise of +7.9%, due
to higher adjusted operating profit, a lower share count from our
ongoing share buyback, and a lower effective tax rate of 22.2%
(2023: 25.2%), offset by higher net interest cost and
adverse foreign exchange. Total IFRS diluted EPS
was 203.2p (2022: 228.7p).
· Full year
dividend increased by 5% to 202.1p (2023: 192.5p) per
share, in line with our
policy to deliver sustainable growth through a progressive
dividend. The final proposed dividend is 121.7p (2023: 115.9p) per
share.
Free cash flow
· Free cash flow
was £2,232m in 2024 (2023: £2,258m) a -1.2% decrease year on
year.
· We continue to
maintain a strong balance sheet with net debt at 2.0x adjusted
EBITDA (2023: 1.9x adjusted EBITDA).
OPERATING SEGMENT
REVIEW
Hygiene
43% of net revenue in 2024
Net
Revenue
|
£m
|
Volume
|
Price / Mix
|
LFL1
|
Net M&A
|
FX
|
Actual
|
FY
2024
|
6,140
|
+1.8%
|
+2.4%
|
+4.2%
|
-
|
-4.1%
|
+0.1%
|
Q4 2024
|
1,555
|
+4.4%
|
+1.1%
|
+5.5%
|
-
|
-3.9%
|
+1.6%
|
Operating
Profit
|
£m
|
Constant FX
(CER)1
|
Actual
|
Adjusted
Operating Profit1
|
1,375
|
+16.5%
|
+11.2%
|
Adjusted
Operating Profit Margin1 %
|
22.4%
|
|
+230bps
|
1. Non-GAAP measures
are defined on page 32
Full Year
Performance
Hygiene net revenue grew +4.2% on a LFL basis
to £6,140m. Growth was balanced with +2.4% price / mix
improvements and +1.8% volume growth. Net revenue growth was
broad-based across all Powerbrands and regions.
55% of Hygiene Top CMUs (weighted by net
revenue) gained or held share during the year. Successful
innovation launches and strengthened marketing were positive growth
drivers, offset by a more competitive environment in the US,
particularly in Auto Dish and Air Care.
Finish LFL net revenue grew mid-single digits,
with strong growth across our thermoforming formats driving further
premiumisation in the auto dish category as consumers continue to
trade up to more superior solutions. Finish thermoformed tablets
now account for 75% of our tablet net revenue.
Lysol delivered high-single digit LFL net
revenue growth in the year, led by strong high-single digit growth
in all surface and bathroom hygiene cleaners in our established
segments of disinfection. Our innovation platforms, Lysol Laundry
Sanitizer and Lysol Air Sanitizer, continue to drive category
growth with penetration gains and market share growth. Lysol Air
Sanitizer demonstrates how our platform discoveries lead to
breakthrough propositions. Since its launch in July 2023, it has
created an entirely new category with the first and only air
sanitising spray approved by the EPA, which kills 99.9% of airborne
viruses and bacteria.
Harpic delivered mid-single digit LFL net
revenue growth in the year, led by India where our 10X Advanced
Harpic formulation is delivering category share gains.
Vanish LFL net revenue grew low-single digits
in the year, led by mid-single digit growth and market share gains
in key markets across Europe, building on our premiumisation
strategy enabled through superior performance especially in short
and quick wash cycles.
We saw broad-based growth across our other
Hygiene brands, including Air Wick and Mortein.
Adjusted operating profit was £1,375m, up
+16.5% on a constant FX basis and +11.2% on an actual basis.
Adjusted operating profit margin was 22.4%, up +230bps driven by
strong gross margin expansion, effective targeted brand building
and marketing investment, supported by further improvements in our
fixed cost base enabled by a strong productivity
programme.
Fourth
Quarter Performance
Hygiene net revenue grew +5.5% in the quarter
on a LFL basis, with price / mix improvements of +1.1% and volume
growth of +4.4%. Growth was broad-based across brands, with
Finish (high-single digits), Air Wick (mid-single digits), Vanish
(high-single digits), Harpic (high-single digits) and Mortein
(double digits) all delivering strong growth in the quarter.
Lysol grew low-single digits despite lapping tough comparatives as
a result of competitive disruption in the prior year. Growth
was broad-based across all regions. Whilst we continue to see a
more competitive environment in the US, Finish market share
improved in Europe as we exited the year.
Health
42% of net revenue in 2024
Net Revenue
|
£m
|
Volume
|
Price / Mix
|
LFL1
|
Net M&A
|
FX
|
Actual
|
FY
2024
|
5,882
|
-0.3%
|
+2.4%
|
+2.1%
|
-0.7%
|
-4.4%
|
-3.0%
|
Q4 2024
|
1,465
|
-2.1%
|
+4.5%
|
+2.4%
|
-0.8%
|
-4.4%
|
-2.8%
|
Operating
Profit
|
£m
|
Constant FX
(CER)1
|
Actual
|
Adjusted
Operating Profit1
|
1,699
|
+6.5%
|
+0.5%
|
Adjusted
Operating Profit Margin1 %
|
28.9%
|
|
+100bps
|
1. Non-GAAP measures
are defined on page 32
Full Year
Performance
Health net revenue grew +2.1% on a LFL basis
to £5,882m, reflecting price / mix improvements of +2.4% and volume
decline of -0.3%. Excluding the seasonal OTC brands, Health net
revenue grew 5.3% in the full year, with volumes positive at
+2.5%.
55% of Health Top CMUs (weighted by net
revenue) gained or held share during the year, driven by market
share gains across our Intimate Wellness and non-seasonal OTC
portfolios.
Our Intimate Wellness portfolio, led by Durex,
delivered high-single digit growth in the year, with double-digit
growth across Developing Markets, and high-single digit growth
across Europe. We are seeing strong market share gains across these
geographies with higher rates of adoption being driven by improved
in-store execution, distribution gains and recent innovation
launches. China, our largest market for Durex, grew mid-teens LFL
net revenue, helped by continued success in innovation platforms
such as polyurethane condoms and hyaluronic acid condoms, which
have seen a strong response from consumers, as well as our Intima
feminine hygiene brand, which has seen strong growth particularly
across our online channel.
Our non-seasonal OTC brands grew mid-single
digits LFL net revenue in the year. Investment in expanding supply
capacity enabled us to meet strong consumer demand, with Gaviscon
achieving double-digit growth and improved pack fill rates, and
strong growth in Nurofen across multiple European markets supported
by the roll-out of Nurofen Liquid Capsules in Italy, as well as a
promising early response to the launch of Nurofen sustained release
with 12-hour pain relief in Romania.
Our seasonal OTC brands Mucinex and Strepsils
declined high-single digits, impacted by tough prior year
comparatives in Q1, a weak end to the cold and flu season in the
first half of the year and a delayed onset of the US season in the
second half. Even against that backdrop, the equity of these brands
remains strong, and supported by ongoing innovation
with the successful September 2024 launch of Mucinex Mighty
Chews, the first over-the-counter medicated children's soft chew
for cough relief. As the cold and flu season has come in Q1 2025,
we are seeing good growth and market share gains in the US upper
respiratory category early in the year.
Dettol grew low-single digits in the year,
with strong volume growth partially offset by the competitive
pricing actions taken in certain ASEAN markets. China delivered
strong double-digit growth led by innovation across a number of
platforms.
Adjusted operating profit for Health of
£1,699m was up +6.5% on a constant FX basis and +0.5% on an actual
basis. Adjusted operating margin was 28.9%, an increase of
+100bps, with gross margin expansion and fixed cost optimisation
more than offsetting increased investment behind our
brands.
Fourth
Quarter Performance
Net revenue grew +2.4% on a LFL basis with price
/ mix improvements of +4.5% and volume decline of -2.1%.
Growth was led by our Intimate Wellness portfolio, with
particularly strong growth in China. Non-seasonal OTC brands,
Dettol and VMS also grew in the quarter. This growth was partially
offset by double-digit decline in our seasonal OTC portfolio due to
the delayed onset of the cold and flu season. Excluding the
seasonal OTC brands, our Health portfolio grew volumes by +2.5% in
the quarter.
Nutrition
15% of net revenue in 2024
Net Revenue
|
£m
|
Volume
|
Price / Mix
|
LFL1
|
Net M&A
|
FX
|
Actual
|
FY
2024
|
2,147
|
-7.1%
|
-0.2%
|
-7.3%
|
-
|
-3.6%
|
-10.9%
|
Q4 2024
|
527
|
+5.3%
|
+3.1%
|
+8.4%
|
-0.3%
|
-7.3%
|
+0.8%
|
Operating
Profit
|
|
£m
|
Constant FX
(CER)1
|
Actual
|
Adjusted
Operating Profit1
|
|
401
|
-5.4%
|
-10.3%
|
Adjusted
Operating Profit Margin1 %
|
|
18.7%
|
|
+20bps
|
1. Non-GAAP measures
are defined on page 32
Full Year
Performance
Nutrition net revenue declined by -7.3% on a
LFL basis to £2,147m, with price / mix of -0.2% and volume decline
of -7.1%. This was driven by a combination of the Mount
Vernon tornado, which impacted short-term supply to customers in
the second half of the year, and our market shares rebasing from
historical highs reached in the prior year during the competitor
supply issue.
Developing Markets remained broadly flat for
the full year reflecting category-led volume growth declines
partially offset by growth in premium products in ASEAN.
15% of Nutrition Top CMUs (weighted by net
revenue) gained or held share during the year, impacted by market
shares rebasing in the US post the competitor supply shortage
issue, and the impact of the Mount Vernon tornado, which resulted
in us being out of stock in certain SKUs in some of our more
specialised formulations.
Adjusted operating profit for Nutrition at £401m
was down -5.4% on a constant FX basis and -10.3% on an actual
basis. Adjusted operating margin was 18.7%, up +20bps, as reduced
gross margin was offset by the effect of the insurance proceeds
following the Mount Vernon tornado.
We continue to expand our market access and
penetration with new format releases and international rollouts. In
the higher-growth digestion segment, we successfully launched
Enfamil NeuroPro Gentlease Powder in Q2 2024 to soothe stomach
problems with patented prebiotics.
Fourth
Quarter Performance
Nutrition net revenue grew +8.4% on a LFL
basis in the quarter, as we partially
refilled SKUs impacted by the tornado-related supply disruption
experienced in Q3 and lapped the 200bps adjustment we made in Q4
2023 in respect of the voluntary recall of
Nutramigen. Developing Markets grew mid-single digits with
strong growth across ASEAN and Latin America.
Necrotizing
Enterocolitis (NEC)
Certain Group subsidiaries continue to face product
liability lawsuits in North America relating to allegations that
preterm infant formulas and / or human milk fortifiers cause
Necrotizing Enterocolitis (NEC). The Company continues to
vigorously defend these claims. The first trial occurred in Q1 2024
in state court in Belleville, Illinois and resulted in a $60
million jury verdict. We disagree with the verdict and are
pursuing an appeal. A second trial occurred in Q4 2024
in St. Louis, Missouri and resulted in a verdict in Mead Johnson's
favour. The Plaintiff is seeking post-trial relief, including
a new trial.
In October 2024, three US federal public health
agencies (Food and Drug Administration, Centers for Disease Control
and Prevention, National Institutes of Health) issued a consensus
statement on premature infants and NEC, which stated that "[t]here
is no conclusive evidence that preterm infant formula causes NEC,"
and while mother's milk is the preferred source of nutrition - with
pasteurised donor human milk as a next best alternative - preterm
infant formulas "can be critical for premature infants for whom
parental or donor milk is not an option, or where a supplement to
parental or donor milk is necessary for the health of the infant"
and are "part of the standard of care." They end their
statement by stating that "while there is a preference for human
milk, all infants should be fed as soon as is medically
feasible through whatever appropriate nutritious food source is
available."
Performance by
Geography
Net Revenue
|
£m
|
Volume
|
Price / Mix
|
LFL1
|
Net M&A
|
FX
|
Actual
|
FY
2024
|
|
|
|
|
|
|
|
North America
|
4,542
|
-3.3%
|
-1.7%
|
-5.0%
|
-
|
-2.7%
|
-7.7%
|
Europe / ANZ
|
4,859
|
-0.4%
|
+4.3%
|
+3.9%
|
-
|
-3.7%
|
+0.2%
|
Developing Markets
|
4,768
|
+2.1%
|
+3.4%
|
+5.5%
|
-0.9%
|
-6.1%
|
-1.5%
|
Total
|
14,169
|
-0.6%
|
+2.0%
|
+1.4%
|
-0.3%
|
-4.1%
|
-3.0%
|
Q4
2024
|
|
|
|
|
|
|
|
North America
|
1,145
|
-1.0%
|
-1.2%
|
-2.2%
|
-0.1%
|
-3.6%
|
-5.9%
|
Europe / ANZ
|
1,227
|
+3.1%
|
+2.8%
|
+5.9%
|
+0.2%
|
-3.3%
|
+2.8%
|
Developing Markets
|
1,175
|
+3.4%
|
+7.1%
|
+10.5%
|
-1.3%
|
-7.1%
|
+2.1%
|
Total
|
3,547
|
+1.8%
|
+2.8%
|
+4.6%
|
-0.4%
|
-4.6%
|
-0.4%
|
1. Non-GAAP measures
are defined on page 32
North America LFL net revenue declined -5.0%
for the full year, with strong growth in Lysol more than offset by
the decline in seasonal OTC brands. Growth was also impacted by the
continued market share rebasing of our Nutrition business and
competitive challenges to our Finish and Air Wick
brands.
In Europe / ANZ LFL net revenue grew +3.9% for
the full year, with broad-based growth across Hygiene and
non-seasonal OTC portfolios, offset by declines in seasonal OTC
brands.
Developing Markets LFL net revenue grew +5.5%
for the full year, with broad-based growth across Hygiene and
Health portfolios.
ADDITIONAL FINANCIAL
COMMENTARY
The following section should be read in
conjunction with the condensed financial statements and the
adjusted and other non-GAAP measures, definitions and terms
section.
Group net
revenue
On a Group basis, net revenue was £14,169m,
representing +1.4% growth on a LFL basis of which -0.6% was
volume
and +2.0% was price / mix. Total net revenue on
an IFRS basis was down by -3.0%, reflecting net M&A impact of
-0.3% and foreign exchange headwinds of -4.1%.
Group operating profit
Adjusted operating profit was £3,475 million
(2023: £3,373 million) at an adjusted operating margin of 24.5%,
140bps higher than the prior year (2023: 23.1%). This increase was
driven by gross margins 70bps higher than 2023, and fixed costs
90bps lower than 2023. This was partially offset by BEI and other
marketing spend increases of 20bps.
IFRS operating profit was £2,425 million (2023:
£2,531 million) at an IFRS operating margin of 17.1% (2023: 17.3%).
IFRS operating profit in 2024 was impacted by an intangible assets
impairment charge of £838 million relating to IFCN and Biofreeze
(2023: £810 million). The IFCN impairment of £696 million (2023:
£810 million) reflects changes in the regulatory
environment resulting in increased capital requirements as well as
to build greater resilience in the wider supply network
(see note 6). During 2024, Biofreeze performed below
expectations following competitive pressure from both private label
and branded competitors, new entrants to the market and a reduction
in the level of displays present in the category which has resulted
in an impairment of £142 million (2023: £0 million), (see note 6).
IFRS operating profit was also affected by restructuring and other
project costs of £167 million linked to the Group strategic
announcements in 2024. This principally includes professional
advisor fees and severance costs relating to business
transformation and portfolio changes.
Net finance expense
Adjusted net finance expense was £323 million
(2023: £247 million). The increase in adjusted net finance expense
in 2024 was primarily driven by increased interest payable on
borrowings due to the cost of debt issued in the period.
IFRS net finance expense was £321 million (2023:
£130 million). The net finance expense under IFRS is
higher in 2024 due to a £130 million credit in 2023 relating to
translational foreign exchange gains arising upon liquidation of a
number of subsidiaries.
Tax
The adjusted effective tax rate (ETR) was
22.2% (2023: 25.2%). The 2024 ETR benefitted from a change in
estimate of uncertain tax positions.
The IFRS tax rate was 31.9% (2023: 31.4%). The
IFRS ETR in 2024 is higher than the adjusted ETR due to the
non-deductible impairment of intangible assets, and the
non-deductible costs linked to the Group strategic announcements in
2024. The IFRS ETR in 2023 is higher than the adjusted ETR due to
the non-deductible impairment of IFCN goodwill offset by the
benefit from largely non-taxable gains on liquidation of
subsidiaries.
Earnings per share (EPS)
Adjusted diluted EPS was 349.0 pence (2023:
323.4 pence), an increase of 7.9%. The increase was due to higher
adjusted operating profit at constant exchange rates and the
beneficial effect of the ongoing share repurchase programme, partly
offset by the impact of foreign exchange.
IFRS diluted EPS was 203.2 pence (2023: 228.7
pence), a decrease of 11.1%. The decrease was driven by a
lower operating profit and higher net finance expense, which more
than offset the benefit of a lower diluted number of
shares.
Balance sheet
At 31 December 2024, the Group had total equity
of £6,720 million (31 December 2023: £8,469 million).
Current assets of £4,598 million (31 December
2023: £5,302 million) decreased by £704 million. Cash and cash
equivalents reduced by £507m, which includes an increase in share
repurchases in the year. Inventories and corporation tax
receivables also reduced in the year.
Current liabilities of £7,943 million (31
December 2023: £8,338 million) decreased by £395 million. The
decrease principally relates to lower borrowings and lower trade
and other payables, together with lower current tax liabilities.
These decreases were offset by the share repurchase liability in
relation to committed purchases under the share buyback
programme.
Non-current assets of £20,700 million (31
December 2023: £21,834 million) primarily comprise goodwill and
other intangible assets of £17,565 million (31 December 2023:
£18,588 million) and property, plant and equipment. The decrease in
goodwill and other intangible assets of £1,023 million is
predominantly due to impairment of IFCN and Biofreeze intangible
assets.
Non-current liabilities of £10,635 million (31
December 2023: £10,329 million) increased by £306 million
principally due to financing activity, offset by a reduction in
non-current tax liabilities.
Net working capital
During the year, net working capital decreased
by £77 million to negative £1,402 million (2023: negative £1,479m).
Net working capital as a percentage of 12-month net revenue is -10%
(31 December 2023: -10%).
Cash flow
|
31
Dec
2024
£m
|
31
Dec
2023
£m
|
Adjusted operating profit
|
3,475
|
3,373
|
Depreciation, share-based payments and gain on
disposal of fixed assets (net of proceeds)
|
546
|
585
|
Capital expenditure
|
(465)
|
(449)
|
Movement in working capital and
provisions
|
(271)
|
(21)
|
Cash flow in relation to adjusting
items1
|
(61)
|
(45)
|
Interest paid
|
(292)
|
(263)
|
Tax paid
|
(700)
|
(922)
|
Free cash
flow
|
2,232
|
2,258
|
Free cash
flow conversion
|
91%
|
97%
|
1 Further details on
adjusting items can be found on page 33.
Free cash flow (FCF) is the amount of cash
generated from continuing operating activities after net capital
expenditure on property, plant and equipment and intangible
software assets. Free cash flow reflects cash flows that could be
used for payment of dividends, repayment of debt or to fund
acquisitions or other strategic objectives.
Free cash flow of £2,232 million decreased by
£26 million or 1%. Free cash flow conversion reduced by six
percentage points to 91% as the benefit of reduction in tax paid
was more than offset by cash outflow relating to Group strategic
announcements, higher interest paid and cash outflow from increased
working capital commitments. Net cash generated from
operating activities has increased by £46 million to £2,682 million
(2023: £2,636 million).
Net debt
|
31
Dec
2024
|
31
Dec
2023
|
|
£m
|
£m
|
Opening net debt
|
(7,290)
|
(7,984)
|
Free cash flow
|
2,232
|
2,258
|
Share buyback
|
(1,328)
|
(207)
|
Purchase of ordinary shares by employee share
ownership trust
|
(3)
|
(2)
|
Shares reissued
|
3
|
48
|
Acquisitions, disposals and purchase of
investments
|
17
|
(80)
|
Dividends paid to owners of the parent
company
|
(1,381)
|
(1,339)
|
Dividends paid to non-controlling
interests
|
(2)
|
(8)
|
New lease liabilities in the period
|
(70)
|
(44)
|
Exchange and other movements
|
(91)
|
76
|
Cash flow attributable to discontinued
operations
|
(1)
|
(8)
|
Closing net
debt
|
(7,914)
|
(7,290)
|
At 31 December 2024, net debt was £7,914
million, an increase of £624 million from 31 December 2023, as
higher capital returns through dividends (£1,381 million) and the
ongoing share buy-back programme (£1,328 million) more than offset
continued strong free cash flow (£2,232m). Net debt was 2.0x
adjusted EBITDA at 31 December 2024 (31 December 2023:
1.9x).
The Group regularly reviews its banking
arrangements and currently has adequate facilities available to it.
The Group has committed borrowing facilities totalling £4,450
million (31 December 2023: £4,500 million), of which £124 million
(2023: nil) was drawn at year-end and of which £3,500 million
(31 December 2023: £4,450 million) expire after more than two
years. The Group remains compliant with its banking covenants. The
committed borrowing facilities, together with cash and cash
equivalents, are considered sufficient to meet the Group's
projected cash requirements.
Dividends
The Board of Directors recommends a final 2024
dividend of 121.7 pence (2023: 115.9 pence). The ex-dividend date
will be 10 April 2025 and the dividend will be paid on 29 May 2025
to shareholders on the register at the record date of 11 April
2025. The final 2024 dividend will be accrued once approved by
shareholders.
Return on Capital Employed (ROCE)
ROCE in 2024 was 13.5% (2023: 12.5%), an
increase of 100bps from 2023, due to a higher Net Operating Profit
after Tax (NOPAT).
Capital returns policy
Reckitt has consistently communicated its
intention to use its strong cash flow for the benefit of
shareholders. Our priority remains to reinvest our financial
resources back into the business, including through value-adding
acquisitions, in order to deliver sustainable growth in net revenue
and improving earnings per share over time.
In managing the balance sheet, we intend to
maintain key financial ratios in line with those expected of an
A-grade credit-rated business. This will broadly define acceptable
levels of leverage over time. In 2024, our strong free cash
flow generation and healthy balance sheet enabled us to return
£1.3bn of cash to shareholders through share
repurchases.
Growing the dividend is a long-term goal of the
business. The Board's dividend policy aims to deliver sustainable
dividend growth in future years, subject to any significant
internal or external factors. Accordingly, the 2024 dividend was
increased by 5% in line with this objective.
Condensed Financial
Statements
Group Income
Statement
For the year ended 31 December
2024
|
|
|
|
|
|
2024
|
2023
|
|
|
£m
|
£m
|
CONTINUING
OPERATIONS
|
|
|
|
Net
Revenue
|
|
14,169
|
14,607
|
Cost of
sales
|
|
(5,574)
|
(5,847)
|
Gross
profit
|
|
8,595
|
8,760
|
Impairment of intangible assets
|
|
(839)
|
(810)
|
Other
operating expenses
|
|
(5,331)
|
(5,419)
|
Net
operating expenses
|
|
(6,170)
|
(6,229)
|
Operating
profit
|
|
2,425
|
2,531
|
Finance
income
|
3
|
81
|
210
|
Finance
expense
|
3
|
(402)
|
(340)
|
Profit before income
tax
|
|
2,104
|
2,401
|
Income
tax charge
|
4
|
(672)
|
(753)
|
Net profit from continuing
operations
|
|
1,432
|
1,648
|
Net (loss)/profit from
discontinued operations
|
|
(4)
|
9
|
Net
profit
|
|
1,428
|
1,657
|
Attributable to non-controlling interests
|
|
2
|
14
|
Attributable to owners of the parent company
|
|
1,426
|
1,643
|
Net
profit
|
|
1,428
|
1,657
|
Basic earnings/(loss) per
ordinary share
|
|
|
|
From
continuing operations (pence)
|
5
|
204.2
|
227.9
|
From
discontinued operations (pence)
|
5
|
(0.6)
|
1.3
|
From
total operations (pence)
|
|
203.6
|
229.2
|
Diluted earnings/(loss) per
ordinary share
|
|
|
|
From
continuing operations (pence)
|
5
|
203.8
|
227.4
|
From
discontinued operations (pence)
|
5
|
(0.6)
|
1.3
|
From
total operations (pence)
|
|
203.2
|
228.7
|
Group Statement of
Comprehensive Income
For the year ended 31 December
2024
|
|
|
|
2024
|
2023
|
|
£m
|
£m
|
Net
profit
|
1,428
|
1,657
|
Other comprehensive
income/(expense)
|
|
|
Items that have or may be
reclassified to the Income Statement in subsequent
years
|
|
|
Net
exchange loss on foreign currency translation, net of
tax
|
(442)
|
(639)
|
Reclassification of foreign currency translation reserves on
disposal or liquidation of foreign operations, net of
tax
|
(11)
|
(131)
|
Gains on
net investment hedges, net of tax
|
85
|
42
|
Fair
value gains/(losses) on cash flow hedges, net of tax
|
9
|
(16)
|
Reclassification of cash flow hedges to the income
statement
|
29
|
(23)
|
|
(330)
|
(767)
|
Items that will not be
reclassified to the Income Statement in subsequent
years
|
|
|
Remeasurements of defined benefit pension plans, net of
tax
|
(13)
|
(26)
|
Revaluation of equity instruments - FVOCI, net of
tax
|
(28)
|
(10)
|
|
(41)
|
(36)
|
Other comprehensive expense,
net of tax
|
(371)
|
(803)
|
Total comprehensive
income
|
1,057
|
854
|
Attributable to non-controlling interests
|
2
|
13
|
Attributable to owners of the parent company
|
1,055
|
841
|
Total comprehensive
income
|
1,057
|
854
|
|
|
|
Total comprehensive income
attributable to owners of the parent company arising
from:
|
|
|
Continuing operations
|
1,059
|
832
|
Discontinued operations
|
(4)
|
9
|
|
1,055
|
841
|
Group Balance
Sheet
As at 31 December 2024
|
|
|
|
|
|
2024
£m
|
2023
£m
|
ASSETS
|
|
|
|
Non-current assets
|
|
|
|
Goodwill and other intangible
assets
|
6
|
17,565
|
18,588
|
Property, plant and
equipment
|
|
2,385
|
2,399
|
Equity
instruments
|
|
108
|
118
|
Deferred tax
assets
|
|
243
|
287
|
Retirement benefit
surplus
|
|
269
|
270
|
Other non-current
receivables
|
|
130
|
172
|
Total non-current assets
|
|
20,700
|
21,834
|
Current assets
|
|
|
|
Inventories
|
|
1,517
|
1,637
|
Trade and other
receivables
|
|
2,091
|
2,062
|
Derivative financial
instruments
|
|
61
|
64
|
Current tax
recoverable
|
|
45
|
80
|
Cash and cash
equivalents
|
|
880
|
1,387
|
Assets held for
sale
|
|
4
|
72
|
Total current assets
|
|
4,598
|
5,302
|
Total assets
|
|
25,298
|
27,136
|
LIABILITIES
|
|
|
|
Current liabilities
|
|
|
|
Short-term
borrowings
|
7
|
(1,423)
|
(1,679)
|
Provisions for liabilities and
charges
|
|
(112)
|
(142)
|
Trade and other
payables
|
|
(5,291)
|
(5,506)
|
Derivative financial
instruments
|
|
(38)
|
(78)
|
Share repurchase
liability
|
|
(477)
|
(296)
|
Current tax
liabilities
|
|
(602)
|
(620)
|
Liabilities held for
sale
|
|
-
|
(17)
|
Total current liabilities
|
|
(7,943)
|
(8,338)
|
Non-current liabilities
|
|
|
|
Long-term
borrowings
|
7
|
(7,235)
|
(6,858)
|
Deferred tax
liabilities
|
|
(2,849)
|
(2,899)
|
Retirement benefit
obligations
|
|
(235)
|
(233)
|
Provisions for liabilities and
charges
|
|
(62)
|
(57)
|
Derivative financial
instruments
|
|
(173)
|
(187)
|
Non-current tax
liabilities
|
|
-
|
(28)
|
Other non-current
liabilities
|
|
(81)
|
(67)
|
Total non-current liabilities
|
|
(10,635)
|
(10,329)
|
Total liabilities
|
|
(18,578)
|
(18,667)
|
Net assets
|
|
6,720
|
8,469
|
EQUITY
|
|
|
|
Capital and reserves
|
|
|
|
Share capital
|
|
74
|
74
|
Share premium
|
|
254
|
254
|
Merger reserve
|
|
(14,229)
|
(14,229)
|
Other reserves
|
|
(1,390)
|
(1,060)
|
Retained
earnings
|
|
21,990
|
23,409
|
Attributable to owners of the parent
company
|
|
6,699
|
8,448
|
Attributable to non-controlling interests
|
|
21
|
21
|
Total equity
|
|
6,720
|
8,469
|
Group Statement of Changes
in Equity
For the year ended 31 December 2024
|
Share
capital
|
Share
premium
|
Merger
reserves
|
Other
reserves
|
Retained
earnings
|
Total
attributable to owners of the parent company
|
Non-controlling interests
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Balance at 1 January 2023
|
74
|
254
|
(14,229)
|
(294)
|
23,638
|
9,443
|
40
|
9,483
|
Comprehensive
income
|
|
|
|
|
|
|
|
|
Net
profit
|
-
|
-
|
-
|
-
|
1,643
|
1,643
|
14
|
1,657
|
Other
comprehensive income/(expense)
|
-
|
-
|
-
|
(766)
|
(36)
|
(802)
|
(1)
|
(803)
|
Total comprehensive
income/(expense)
|
-
|
-
|
-
|
(766)
|
1,607
|
841
|
13
|
854
|
Transactions with
owners
|
|
|
|
|
|
|
|
|
Treasury
shares reissued
|
-
|
-
|
-
|
-
|
48
|
48
|
-
|
48
|
Purchase
of ordinary shares by employee share ownership
trust
|
-
|
-
|
-
|
-
|
(2)
|
(2)
|
-
|
(2)
|
Repurchase of ordinary shares
|
-
|
-
|
-
|
-
|
(503)
|
(503)
|
-
|
(503)
|
Share
based payments
|
-
|
-
|
-
|
-
|
102
|
102
|
-
|
102
|
Tax on
share awards
|
-
|
-
|
-
|
-
|
1
|
1
|
-
|
1
|
Cash
dividends
|
-
|
-
|
-
|
-
|
(1,339)
|
(1,339)
|
(8)
|
(1,347)
|
Forward
purchase of shares held by non-controlling interest
|
-
|
-
|
-
|
-
|
(143)
|
(143)
|
(24)
|
(167)
|
Total transactions with
owners
|
-
|
-
|
-
|
-
|
(1,836)
|
(1,836)
|
(32)
|
(1,868)
|
Balance at 31 December
2023
|
74
|
254
|
(14,229)
|
(1,060)
|
23,409
|
8,448
|
21
|
8,469
|
Comprehensive
income
|
|
|
|
|
|
|
|
|
Net
profit
|
-
|
-
|
-
|
-
|
1,426
|
1,426
|
2
|
1,428
|
Other
comprehensive income/(expense)
|
-
|
-
|
-
|
(330)
|
(41)
|
(371)
|
-
|
(371)
|
Total comprehensive
income/(expense)
|
-
|
-
|
-
|
(330)
|
1,385
|
1,055
|
2
|
1,057
|
Transactions with
owners
|
|
|
|
|
|
|
|
|
Treasury
shares reissued
|
-
|
-
|
-
|
-
|
3
|
3
|
-
|
3
|
Purchase
of ordinary shares by employee share ownership trust
|
-
|
-
|
-
|
-
|
(2)
|
(2)
|
-
|
(2)
|
Repurchase of ordinary shares
|
-
|
-
|
-
|
-
|
(1,509)
|
(1,509)
|
-
|
(1,509)
|
Share-based payments
|
-
|
-
|
-
|
-
|
85
|
85
|
-
|
85
|
Cash
dividends
|
-
|
-
|
-
|
-
|
(1,381)
|
(1,381)
|
(2)
|
(1,383)
|
Total transactions with
owners
|
-
|
-
|
-
|
-
|
(2,804)
|
(2,804)
|
(2)
|
(2,806)
|
Balance at 31 December
2024
|
74
|
254
|
(14,229)
|
(1,390)
|
21,990
|
6,699
|
21
|
6,720
|
Group Cash Flow
Statement
For the year ended 31
December 2024
|
|
|
|
2024
|
2023
|
|
£m
|
£m
|
CASH FLOWS FROM OPERATING
ACTIVITIES
|
|
|
Profit
before tax
|
2,104
|
2,401
|
Net
finance expense
|
321
|
130
|
Operating
profit from continuing operations
|
2,425
|
2,531
|
Loss/(profit) on sale of property, plant and equipment and
intangible assets
|
3
|
(34)
|
Depreciation, amortisation and impairment
|
1,308
|
1,290
|
Share-based payments
|
85
|
102
|
Decrease
in inventories
|
61
|
118
|
Increase
in trade and other receivables
|
(133)
|
(87)
|
Decrease
in payables and provisions
|
(74)
|
(91)
|
Cash generated from
continuing operations
|
3,675
|
3,829
|
Interest
paid
|
(350)
|
(293)
|
Interest
received
|
58
|
30
|
Tax
paid
|
(700)
|
(922)
|
Net cash
flows attributable to discontinued operations
|
(1)
|
(8)
|
Net cash generated from
operating activities
|
2,682
|
2,636
|
CASH FLOWS FROM INVESTING
ACTIVITIES
|
|
|
Purchase
of property, plant and equipment
|
(370)
|
(348)
|
Purchase
of intangible assets
|
(95)
|
(101)
|
Proceeds
from the sale of property, plant and equipment
|
14
|
63
|
Proceeds
from sale of intangible assets and related businesses, net of cash
disposed
|
57
|
1
|
Acquisition of businesses, net of cash
acquired
|
-
|
(81)
|
Other
investing activities
|
(2)
|
-
|
Net cash used in investing
activities
|
(396)
|
(466)
|
CASH FLOWS FROM FINANCING
ACTIVITIES
|
|
|
Treasury
shares reissued
|
3
|
48
|
Purchase
of ordinary shares by employee share ownership
trust
|
(3)
|
(2)
|
Repurchase of ordinary shares
|
(1,328)
|
(207)
|
Proceeds
from borrowings
|
1,768
|
1,638
|
Repayment
of borrowings
|
(1,687)
|
(1,855)
|
Dividends
paid to owners of the parent company
|
(1,381)
|
(1,339)
|
Dividends
paid to non-controlling interests
|
(2)
|
(8)
|
Acquisition of non-controlling interest
|
(38)
|
-
|
Other
financing activities1
|
(47)
|
(84)
|
Net cash used in financing
activities
|
(2,715)
|
(1,809)
|
Net (decrease) / increase in
cash and cash equivalents
|
(429)
|
361
|
Cash and
cash equivalents at beginning of the year
|
1,380
|
1,156
|
Exchange
losses
|
(72)
|
(137)
|
Cash and cash equivalents at
end of the year
|
879
|
1,380
|
Cash and
cash equivalents comprise:
|
|
|
Cash and
cash equivalents per the balance sheet2
|
880
|
1,387
|
Overdrafts
|
(1)
|
(7)
|
|
879
|
1,380
|
1. Cash flow
from other financing activities are principally
composed of cash receipts and payments on derivative contracts used
to hedge foreign exchange gains or losses on non-Sterling financing
assets and financing liabilities between the Group's treasury
company and fellow Group subsidiaries.
2. Included
within cash and cash equivalents is £120 million of cash (2023:
£229 million) which is restricted for use by the Group but is
available on demand and freely available for use within the
relevant subsidiary.
Notes to Condensed Financial
Statements
1
ACCOUNTING POLICIES
General
Reckitt Benckiser Group plc is a
public limited company listed on the London Stock Exchange and
incorporated and domiciled in England. The address of its
registered office is 103-105 Bath Road, Slough, Berkshire, SL1
3UH.
Basis of Preparation
The financial information for the
year ended 31 December 2024 is derived from the full Annual Report
which was approved by the Board of Directors on 5 March 2025. The
consolidated financial statements in the full Annual Report are
prepared in accordance with UK-adopted International Financial
Reporting Standards ('IFRS'), with IFRS as issued by the
International Accounting Standards Board ('IASB') and with the
requirements of the Companies Act 2006.
The auditor's report on those
consolidated financial statements was unqualified, did not draw
attention to any matters by way of emphasis without qualifying
their report and did not contain statements under section 498(2) or
498(3) of the Companies Act 2006. This financial information does
not comprise statutory accounts within the meaning of section
434(3) of the Companies Act 2006. The Annual Report for the year
ended 31 December 2024 will be delivered to the Registrar of
Companies following the Group's Annual General Meeting on 8 May
2025. The Annual Report for the year ended 31 December 2023 has
been delivered to the Registrar of Companies.
This financial information does
not itself contain sufficient information to comply with IFRS. A
separate announcement will be made in accordance with Disclosure
and Transparency Rules (DTR) 6.3 when the annual report and audited
financial statements for the year ended 31 December 2024 are made
available on the Group's website on 26 March 2025.
The preparation of this financial
information requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities,
disclosure of contingent assets and liabilities at the end of the
reporting period and the reported amounts of revenue and expenses
during the reporting period. Actual results could vary from these
estimates. The estimates and underlying assumptions are reviewed on
an ongoing basis. Revisions to accounting estimates are recognised
in the period in which the estimate is revised if the revision
affects only that period or in the period of the revision and
future periods if the revision affects both current and future
periods.
Going Concern
The Directors considered it
appropriate to adopt the going concern basis of accounting in
preparing the consolidated Financial Statements. When reaching this
conclusion, the Directors took into account the Group's overall
financial position, exposure to principal risks and future business
forecasts for at least 12 months from the date of approval of these
Financial Statements. At 31 December 2024, the Group had cash and
cash equivalents excluding restricted cash of £0.8 billion. The
Group also had access to committed borrowing facilities of £4.45
billion, of which £124 million (2023:£nil) was drawn at year end
and of which £3.5 billion (31 December 2023: £4.5 billion) expire
after more than two years.
New Standards, Amendments and
Interpretations
On 1 January 2024, the Group
adopted certain new accounting policies where necessary to comply
with amendments to IFRS, none of which had a material impact on the
consolidated results, financial position or cash flows of the
Group. Further details are provided in the Group's Annual Report
for the year ended 31 December 2024.
Critical accounting judgments
The judgements in the application
of the Group's accounting policies in the year ended 31 December
2024 are the same as in the year ended 31 December 2023 except for
the following:
·
In 2023 management has made judgments relating to
the allocation of consideration between the different elements in
the forward contract to purchase the non-controlling interest in RB
Manon which is no longer a critical accounting judgement for
2024.
·
Management has determined that the Essential Home
business should not be classified as held for sale as at 31
December 2024, given the significant level of pre-sale activity
remaining to be completed before the Essential Home business could
be considered to be available for immediate sale in its present
condition subject only to terms that are usual and customary for
sales of such disposal groups.
Key sources of estimation uncertainty
Each year, management is required
to make a number of assumptions regarding the future. The related
year end accounting estimates will, by definition, seldom equal the
final actual results. The estimates and underlying assumptions are
reviewed on an ongoing basis. Revisions to accounting estimates are
recognised in the period in which the estimate is revised if the
revision affects only that period or in the period of the revision
and future periods if the revision affects both current and future
periods. The estimates and assumptions that have a significant
risk of causing a material adjustment to the carrying amounts of
assets and liabilities within the next financial year are the same
as in the year ended 31 December 2023.
2
OPERATING SEGMENTS
The Group's operating segments
comprise of the Hygiene, Health and Nutrition business units
reflecting the way in which information is presented to and
reviewed by the Group's Chief Operating Decision Maker (CODM) for
the purposes of making strategic decisions and assessing Group-wide
performance. The CODM is the Group Executive Committee. This
Committee is responsible for the implementation of strategy
(approved by the Board), the management of risk (delegated by the
Board) and the review of Group operational performance and ongoing
business integration.
The Group Executive Committee
assesses the performance of these operating segments based on Net
Revenue from external customers and segment profit being adjusted
operating profit. Intercompany transactions between operating
segments are eliminated. Finance income and expense are not
allocated to segments, as each is managed on a centralised
basis.
The segment information for the
operating segments for the year ended 31 December 2024 and 31
December 2023 is as follows:
Year ended 31 December
2024
|
Hygiene
|
Health
|
Nutrition
|
Adjusting
Items
|
Total
|
£m
|
£m
|
£m
|
£m
|
£m
|
Net
revenue
|
6,140
|
5,882
|
2,147
|
-
|
14,169
|
Depreciation and amortisation
|
(159)
|
(189)
|
(88)
|
(25)
|
(461)
|
Operating
profit
|
1,375
|
1,699
|
401
|
(1,050)
|
2,425
|
Net
finance expense
|
|
|
|
|
(321)
|
Profit
before income tax
|
|
|
|
|
2,104
|
Income
tax charge
|
|
|
|
|
(672)
|
Net
profit from continuing operations
|
|
|
|
|
1,432
|
Year
ended 31 December 2023
|
Hygiene
|
Health
|
Nutrition
|
Adjusting Items
|
Total
|
£m
|
£m
|
£m
|
£m
|
£m
|
Net
revenue
|
6,135
|
6,062
|
2,410
|
-
|
14,607
|
Depreciation and amortisation
|
(155)
|
(193)
|
(96)
|
(26)
|
(470)
|
Operating
profit
|
1,236
|
1,690
|
447
|
(842)
|
2,531
|
Net
finance expense
|
|
|
|
|
(130)
|
Profit
before income tax
|
|
|
|
|
2,401
|
Income
tax charge
|
|
|
|
|
(753)
|
Net profit
from continuing operations
|
|
|
|
|
1,648
|
Financial information for the
Hygiene, Health and Nutrition operating segments is presented on an
adjusted basis which excludes certain cash and non-cash items.
These items have a pattern of recognition that is largely
uncorrelated with the trading performance of the business.
Financial information on an adjusted basis is consistent with how
management reviews the business for the purpose of making operating
decisions. Further detail on adjusting items, which includes in the
year to 31 December 2024 a £696 million impairment of IFCN
intangible assets (Note 6), £142 million impairment of Biofreeze
intangible assets (Note 6), and other project costs of £167 million
linked to the group strategic announcements in 2024.
3 NET FINANCE
EXPENSE
|
|
|
|
2024
£m
|
2023
£m
|
Finance
income
|
|
|
Foreign
exchange net gain on liquidation of subsidiaries
|
-
|
130
|
Interest
income on cash and cash equivalents
|
53
|
41
|
Pension
net finance income
|
5
|
8
|
Foreign
exchange gains on intercompany financing, net of hedging
|
-
|
21
|
Finance
income on tax balances
|
15
|
-
|
Other
finance income
|
8
|
10
|
Total finance
income
|
81
|
210
|
Finance
expense
|
|
|
Interest
payable on borrowings
|
(363)
|
(295)
|
Finance
expense on tax balances
|
-
|
(22)
|
Forward
purchase agreement interest expense
|
(17)
|
-
|
Interest
payable on leases
|
(13)
|
(14)
|
Other
finance expense
|
(9)
|
(9)
|
Total finance
expense
|
(402)
|
(340)
|
Net finance
expense
|
(321)
|
(130)
|
4
INCOME TAX EXPENSE
|
|
|
|
2024
£m
|
2023
£m
|
Current
tax
|
747
|
783
|
Adjustment in respect of prior periods
|
(47)
|
22
|
Total
current tax
|
700
|
805
|
Origination and reversal of temporary
differences
|
(30)
|
(51)
|
Impact of
changes in tax rates
|
2
|
(1)
|
Total
deferred tax
|
(28)
|
(52)
|
Income tax
charge
|
672
|
753
|
5
EARNINGS PER SHARE
|
|
|
|
2024
pence
|
2023
pence
|
Basic
earnings per share
|
|
|
From
continuing operations
|
204.2
|
227.9
|
From
discontinued operations
|
(0.6)
|
1.3
|
Total basic
earnings per
share
|
203.6
|
229.2
|
Diluted
earnings per share
|
|
|
From
continuing operations
|
203.8
|
227.4
|
From
discontinued operations
|
(0.6)
|
1.3
|
Total diluted earnings per
share
|
203.2
|
228.7
|
Basic
Basic earnings per share is
calculated by dividing the net income attributable to owners of the
Parent Company from continuing operations (2024:
£1,430 million income, 2023: £1,634 million income)
and discontinued operations (2024: £4 million expense;
2023: £9 million income) by the weighted average number
of ordinary shares in issue during the year (2024: 700,386,007;
2023: 716,700,954).
Diluted
Diluted earnings per share is
calculated by adjusting the weighted average number of shares
outstanding to assume conversion of all potentially dilutive
ordinary shares. The company has the following categories of
potentially dilutive ordinary shares: Executive Share Awards
(including Executive Share Options and Executive Restricted Share
Scheme Awards) and Employee Sharesave Scheme Options.
The options only dilute earnings when they result in the issue
of shares at a value below the market price of the share and when
all performance criteria (if applicable) have been met as at the
balance sheet date. As at 31 December 2024, there were 16,237,641
(2023: 15,150,221) Executive Share Awards excluded from the
dilution because the exercise price for the options was greater
than the average share price for the year or the performance
criteria have not been met.
|
2024
average
number of
shares
|
2023
average
number
of shares
|
On a
basic basis
|
700,386,007
|
716,700,954
|
Dilution
for Executive Share Awards
|
1,261,552
|
1,368,088
|
Dilution
for Employee Sharesave Scheme Options
|
94,701
|
214,492
|
On a
diluted basis
|
701,742,260
|
718,283,534
|
6 GOODWILL AND OTHER
INTANGIBLE ASSETS
|
Brands
£m
|
Goodwill
£m
|
Software
£m
|
Other
£m
|
Total
£m
|
Cost
|
|
|
|
|
|
At 1
January 2023
|
14,525
|
11,036
|
653
|
278
|
26,492
|
Additions
|
-
|
-
|
101
|
-
|
101
|
Arising
on business combinations
|
-
|
17
|
-
|
39
|
56
|
Disposals
|
(1)
|
-
|
-
|
-
|
(1)
|
Reclassifications
|
-
|
-
|
4
|
-
|
4
|
Reclassifications to held for sale
|
(124)
|
-
|
-
|
-
|
(124)
|
Exchange
adjustments
|
(583)
|
(660)
|
(5)
|
(4)
|
(1,252)
|
At 31 December
2023
|
13,817
|
10,393
|
753
|
313
|
25,276
|
Additions
|
-
|
-
|
95
|
-
|
95
|
Arising
on business combinations
|
-
|
2
|
1
|
-
|
3
|
Disposals
|
-
|
(8)
|
(5)
|
-
|
(13)
|
Reclassifications
|
5
|
(4)
|
-
|
(1)
|
-
|
Exchange
adjustments
|
(118)
|
(40)
|
(10)
|
7
|
(161)
|
At 31 December
2024
|
13,704
|
10,343
|
834
|
319
|
25,200
|
Accumulated amortisation and
impairment
|
|
|
|
|
|
At 1
January 2023
|
379
|
5,427
|
335
|
148
|
6,289
|
Amortisation
|
20
|
-
|
79
|
8
|
107
|
Impairment
|
-
|
810
|
2
|
-
|
812
|
Disposals
|
(1)
|
-
|
-
|
-
|
(1)
|
Reclassifications to held for sale
|
(77)
|
-
|
-
|
-
|
(77)
|
Exchange
adjustments
|
(10)
|
(422)
|
(4)
|
(6)
|
(442)
|
At 31 December
2023
|
311
|
5,815
|
412
|
150
|
6,688
|
Amortisation
|
21
|
-
|
79
|
8
|
108
|
Impairment1
|
143
|
696
|
-
|
-
|
839
|
Disposals
|
(1)
|
-
|
(1)
|
-
|
(2)
|
Exchange
adjustments
|
(7)
|
11
|
(5)
|
3
|
2
|
At 31 December
2024
|
467
|
6,522
|
485
|
161
|
7,635
|
Net book
value
|
|
|
|
|
|
At 31 December
2023
|
13,506
|
4,578
|
341
|
163
|
18,588
|
At 31 December
2024
|
13,237
|
3,821
|
349
|
158
|
17,565
|
1. Includes
impairment of IFCN and Biofreeze.
Annual Impairment Review
Goodwill and other indefinite life
intangible assets must be tested for impairment on at least an
annual basis. An impairment loss is recognised when the recoverable
amount of a GCGU or CGU falls materially below its net book value
at the date of testing.
The determination of recoverable
amount, being the higher of value-in-use and fair value less costs
to dispose, is inherently judgemental and requires management to
make multiple estimates, for example around individual market
pressures and forces, future price and volume growth, future
margins, terminal growth rates and discount rates.
When forecasting the annual cash
flows that support the recoverable amount, the Group generally uses
its short-term budgets and medium-term strategic plans, with
additional senior management and Board-level review. Cash flows
beyond the five-year period are projected using terminal growth
rates. These rates do not exceed the long-term average growth rate
for the products and markets in which the GCGU or CGU
operates.
The cash flows are discounted back
to their present value using a pre-tax discount rate considered
appropriate for each GCGU and CGU. These rates have been derived
from management's views on the relevant weighted average
cost of capital, subsequently converted to the pre-tax equivalent
discount rate.
For the Health and Hygiene GCGUs,
and the Intimate Wellness CGU, as at 31 December 2024 any
reasonably possible change in the key valuation assumptions would
not imply possible impairment. The recoverable amount for each of
these GCGUs and CGU was determined utilising the value-in-use basis
(2023: value-in-use basis) with key assumptions including a pre-tax
discount rate of 9% for Health, Hygiene and Intimate Wellness
(2023: 11% for Health, Hygiene and Intimate Wellness), and a
terminal growth rate of either 2.5% for Health, Intimate Wellness
and Biofreeze (2023: 2.5%), or 2% for Hygiene and IFCN (2023:
2%).
IFCN
Since the disposal of the IFCN
China business in September 2021, the IFCN CGU has represented the
Group's remaining IFCN business principally in North America, Latin
America and ASEAN. In impairment assessments conducted in both 2021
and 2022, management determined that the recoverable amount of IFCN
was higher than its' carrying value such that no impairment was
required.
During 2023 the market environment
for IFCN continued to be influenced by the infant formula supply
shortages in the US which resulted from the temporary closure of a
major factory belonging to a competitor. The infant formula supply
shortages have resulted in an evolving regulatory environment,
which developed over the course of 2023 and 2024. Compliance with
enhanced regulatory requirements is expected to increase the
capital requirement for the IFCN business and to impact the cost of
manufacture in future periods.
In 2023, as a result of these
regulatory factors and to incorporate the effect of higher interest
rates, management increased the pre-tax discount rate used to
determine the value-in-use of the IFCN CGU. This resulted in the
IFCN net book value exceeding its recoverable amount, and so
management recorded an impairment loss against IFCN goodwill of
£810 million.
During 2024, management further
developed their response to the changing regulatory environment and
to provide greater resilience to the supply network which now
includes significantly more capital expenditure and the accelerated
replacement of capital equipment. This capital investment programme
over the next five years includes the delivery of replacement spray
dryer capacity.
This resulted in the IFCN net book
value exceeding its recoverable amount, therefore management has
recorded an impairment loss against IFCN goodwill of £696 million
to record the IFCN CGU at its recoverable amount of £3,890
million.
The recoverable amount for IFCN
has been calculated on a value-in-use basis (2023: value-in-use
basis). The value-in-use of IFCN was determined utilising a
discounted cash flow approach with future cash flows derived from a
detailed five-year financial plan. Cash flows beyond the five-year
plan are projected using a terminal growth rate. The valuation used
a pre-tax discount rate of 11% (2023: 11%) and an IFCN specific
terminal growth rate of 2.0% (2023: 2.0%).
The determination of the
recoverable amount for IFCN at 31 December 2024 incorporates
certain key assumptions, some of which are subject to considerable
uncertainty. These assumptions include but are not limited the
costs of complying with the evolving regulatory landscape,
execution of the capital programme, ongoing resilience risk within
the supply network, net revenue growth rates, the commercial
success of new product launches and the expansion of speciality
nutrition. The value in use does not include any possible net cash
outflows in respect of current and future NEC litigation (note
9). As no headroom exists between the IFCN recoverable amount
and net book value, any changes to these assumptions, or any
deterioration in other macro or business-level assumptions
supporting the IFCN recoverable amount could necessitate the
recognition of impairment losses in future periods
The key assumptions used in the
estimation of value-in-use of IFCN are outlined below:
|
2024
|
Pre-tax discount rate
|
11%
|
Terminal growth rate
|
2.0%
|
Net revenue compound annual growth
rate (CAGR) for the period 2024-20291
|
3.2%
|
Gross margin CAGR for the period
2024-20291
|
2.7%
|
|
2023
|
Pre-tax discount rate
|
11.0%
|
Terminal growth rate
|
2.0%
|
Net revenue compound annual growth
rate (CAGR) for the period 2023-20281, 2
|
1.5%
|
Gross margin CAGR for the period
2023-20283
|
2.2%
|
1 These have been determined on a constant FX
basis
2 The net revenue CAGR for the period
2024-2028 is circa 4%, following rebasing of Nutrition net revenue
in 2024
3 The gross margin CAGR for the period
2024-2028 is circa 5%
The key estimates incorporated
within the determination of the IFCN recoverable amount are
summarised below:
Key estimates
|
Commentary
|
Capital expenditure
|
A significant capital investment
programme has commenced to meet regulatory requirements and to
build greater resilience in the wider supply network.
|
Market
|
In the US, management expects
birth rates to be relatively stable. Tendering for WIC contracts
continues to be highly competitive but management expects this to
remain stable.
Within LATAM and ASEAN, management
expects conditions to stabilize after recent inflationary price
increases.
|
Net Revenue
|
In the short to medium term, the
valuation model assumes a five-year CAGR of 3.2%. This is
expected to be achieved through ongoing premiumisation,
inflationary price increases and revenues from new
products/category launches including the expansion of speciality
nutrition.
|
Margins
|
In the short to medium term, the
valuation model assumes IFCN margins (both gross and
operating) decline marginally as the capital expenditure programme
is delivered. In the long term these are expected to return
more normalised levels.
|
Discount rate
|
Management determined an
IFCN-specific weighted average cost of capital (WACC) and the
implied pre-tax discount rate with the support of a third-party
expert. In addition, management performed benchmarking against
other comparable companies. The specific risk premium
reflects the risk associated with the delivery of the capital
investment programme over the next five years and the continued
impact of the evolving regulatory environment.
|
Terminal growth rate
|
Management engaged a third-party
expert to help calculate an IFCN-specific terminal growth rate.
Management is satisfied with the reasonableness of the terminal
growth rate when compared against independent market growth
projections and long-term country inflation rates.
|
The table below shows the
sensitivity of the recoverable amount to reasonably possible
changes in key assumptions. The table assumes no related response
by management (for example, to drive further cost savings) and is
hence theoretical in nature.
|
2024
£m
|
Expected Net Revenue growth rates
(2025 to 2029) adjusted by 100bps
|
+475/-460
|
Expected EBIT growth rates (2025
to 2029) adjusted by 100bps
|
+220/-215
|
Terminal growth rate (applied from
2030) adjusted by 50bps
|
+330/-280
|
Pre-tax discount rate adjusted by
50bps
|
+280/-250
|
The inclusion of a further £200
million of capital expenditure in the value-in-use model, without
any associated improvements in gross margin, would result in an
additional impairment of £154 million.
|
2023
£m
|
Expected Net Revenue growth rates
(2024 to 2028) adjusted by 100bps
|
+410/-400
|
Expected EBIT growth rates (2024
to 2028) adjusted by 100bps
|
+220/-210
|
Terminal growth rate (applied from
2029) adjusted by 50bps
|
+290/-250
|
Pre-tax discount rate adjusted by
50bps
|
+270/-240
|
Biofreeze
On 12 July 2021, the Group
acquired 100% of the equity interests in Lanai Holdings, owner of
the Biofreeze and TheraPearl brands, for cash consideration of
$1,060 million (£766 million). Biofreeze is a leader in
over-the-counter topical pain relief, with a strong footprint in
the North America retail and clinical channels and a growing
international presence.
During 2022, Biofreeze performed
below expectations following a short-term category slowdown, in
part due to macroeconomic conditions. This underperformance,
together with the macroeconomic environment, introduced additional
uncertainty into future Biofreeze cash flows. To reflect this
uncertainty, management increased the pre-tax discount rate used to
determine value-in-use to 12.0%. This resulted in the book value of
the Biofreeze CGU exceeding its recoverable amount at 31 December
2022, therefore in 2022 management recorded a goodwill impairment
of £152 million to record Biofreeze at its recoverable amount of
£698 million ($843 million). Following this impairment, at 31
December 2022 no headroom remained between the Biofreeze
recoverable amount and net book value.
During the second half of 2023,
the integration of Biofreeze into the Health business was
completed. Following this integration, Biofreeze goodwill is
monitored at the Health GCGU level and Biofreeze goodwill has
accordingly been transferred to the Health GCGU. An impairment
review of the Biofreeze CGU inclusive of goodwill was performed
immediately prior to the transfer of the goodwill, with this review
performed as at 30 September 2023. Biofreeze goodwill was deemed
recoverable immediately prior to transfer to the Health
GCGU.
During 2024, Biofreeze performed
below expectations following a reduction in the level of displays
present in the category, competitive pressure from both private
label and branded competitors, new entrants to the market and a
reduction in the level of displays present in the category. This
resulted in Biofreeze net book value exceeding its recoverable
amount at 31 December 2024, therefore management has recorded an
impairment against the brand intangibles of £142 million ($178
million) to record Biofreeze at its recoverable amount of £531
million ($664 million). The recoverable amount for the Biofreeze
CGU has been determined on a value-in-use basis using a discounted
cash flow approach, with future cash flows derived from a detailed
five-year plan. Cash flows beyond the five-year plan have been
projected using a terminal growth rate of 2.5% (2023:
2.5%).
The determination of the
recoverable amount for Biofreeze in the 2024 impairment assessment
incorporates certain key assumptions, some of which are subject to
considerable uncertainty. These assumptions include but are not
limited to anticipated market share improvement, the commercial
success of new product launches and international market expansion.
The key assumptions used in the estimation of value-in-use of
Biofreeze at 31 December 2024 are outlined below.
|
31 December
2024
|
Pre-tax discount rate
|
11%
|
Terminal growth rate
|
2.5%
|
Net revenue compound annual growth
rate (CAGR) for the period 2024-2029
|
8%
|
Gross margin CAGR for the period
2024-2029
|
8%
|
The key estimates incorporated
within the determination of the Biofreeze recoverable amount in
2024 are summarised below:
Key estimates
|
Commentary
|
Net Revenue
|
In the short to medium term, the
valuation model assumes a five-year CAGR of 8%, to be delivered
through category growth and market share growth driven by a mix of
innovation arising from format expansion of existing products and
international expansion.
|
Margins
|
In the short to medium term, the
valuation model assumes Biofreeze margins (both gross and
operating) to increase from current levels as Biofreeze benefits
from productivity initiatives on integrating into
Reckitt.
|
Discount rate
|
Management determined the
Biofreeze-specific weighted average cost of capital (WACC) and the
implied pre-tax discount rate with the support of a third-party
expert. For valuation purposes management used the mid-point of the
calculated range to reflect uncertainty in certain key
assumptions.
|
Terminal growth rate
|
Management is satisfied with the
reasonableness of the terminal growth rate when compared against
independent market growth projections and long-term country
inflation rates.
|
The table below shows the
sensitivity of the recoverable amount to reasonably possible
changes in key assumptions. The table assumes no related response
by management (for example, to drive further cost savings) and
hence is theoretical in nature.
|
31 December
2024
|
Expected Net Revenue growth rates
(2025 to 2029) adjusted by 100bps
|
+45/-40
|
Expected EBIT growth rates
(2025-2029) adjusted by 100bps
|
+30/-25
|
Terminal growth rate (applied from
2030) adjusted by 50bps
|
+45/-40
|
Pre-tax discount rate adjusted by
50bps
|
+45/-40
|
7 FINANCIAL LIABILITIES -
BORROWINGS
|
|
|
|
Current
|
|
2024
£m
|
2023
£m
|
Bank
loans and overdrafts1
|
|
148
|
30
|
Commercial paper
|
|
592
|
-
|
Bonds
|
|
-
|
1,571
|
Senior
notes
|
|
604
|
-
|
Lease
liabilities
|
|
79
|
78
|
Total short-term
borrowings
|
|
1,423
|
1,679
|
Non-Current
|
|
|
|
Bonds
|
|
6,302
|
5,304
|
Senior
notes
|
|
703
|
1,292
|
Other
non-current borrowings
|
|
9
|
13
|
Lease
liabilities
|
|
221
|
249
|
Total long-term
borrowings
|
|
7,235
|
6,858
|
Total
borrowings
|
|
8,658
|
8,537
|
Derivative financial instruments
|
|
136
|
140
|
Less
overdrafts presented in cash and cash equivalents in the Cash Flow
Statement
|
|
(1)
|
(7)
|
Total financing
liabilities
|
|
8,793
|
8,670
|
1. Bank loans are denominated in a
number of currencies: all are unsecured and bear interest based on
market short-term interest rates.
The Group
uses derivative financial instruments to hedge certain elements of
interest rate and exchange risk on its financing liabilities. The
split between these items and other derivatives on the Balance
Sheet is shown below:
|
Assets
|
Liabilities
|
2024 (£m)
|
Current
|
Non-current1
|
Current
|
Non-current
|
Derivative financial instruments (financing
liabilities)
|
32
|
14
|
(25)
|
(157)
|
Derivative financial instruments (non-financing
liabilities)
|
29
|
3
|
(13)
|
(16)
|
At 31 December
2024
|
61
|
17
|
(38)
|
(173)
|
1 Included within other
non-current receivables on the Balance Sheet
|
|
|
|
|
|
| |
|
Assets
|
Liabilities
|
2023 (£m)
|
Current
|
Non-current
|
Current
|
Non-
current
|
Derivative financial instruments (financing
liabilities)
|
45
|
50
|
(58)
|
(177)
|
Derivative financial instruments (non-financing
liabilities)
|
19
|
-
|
(20)
|
(10)
|
At 31
December 2023
|
64
|
50
|
(78)
|
(187)
|
|
|
|
|
|
| |
Reconciliation of movement in financing liabilities to Cash
Flow Statement
|
2024
|
2023
|
£m
|
£m
|
At 1
January
|
8,670
|
9,140
|
Proceeds
from borrowings
|
1,768
|
1,638
|
Repayment
of borrowings
|
(1,687)
|
(1,855)
|
Other
financing cash flows
|
(47)
|
(84)
|
Total financing cash
flows
|
34
|
(301)
|
New lease
liabilities
|
70
|
44
|
Exchange,
fair value and other movements
|
19
|
(213)
|
Total non-cash financing
items
|
89
|
(169)
|
At 31
December
|
8,793
|
8,670
|
8
DIVIDENDS
|
2024
£m
|
2023
£m
|
Cash dividends on equity
ordinary shares:
|
|
|
2023
Final paid: 115.9p (2022: Final paid: 110.3p) per
share
|
820
|
790
|
2024
Interim paid: 80.4p (2023: Interim paid: 76.6p) per
share
|
561
|
549
|
Total
dividends for the year
|
1,381
|
1,339
|
The Directors are proposing a
final dividend in respect of the financial year ended 31 December
2024 of 121.7 pence per share which will absorb an estimated £830
million of shareholders' funds. If approved by shareholders it will
be paid on 29 May 2025 to shareholders who are on the register on
11 April 2025, with an ex-dividend date of 10 April 2025.
9
CONTINGENT LIABILITIES AND ASSETS
Humidifier Sanitiser issue
The Humidifier Sanitiser (HS)
issue in South Korea was a tragic event. The Group continues to
make both public and personal apologies to the victims who have
suffered lung injury as a result of the Oxy HS product and the role
that the Oxy HS product played in the issue.
As previously reported, the South
Korean government had designated a number of diseases as HS
injuries, in addition to the HS lung injury for which Reckitt
Korea's compensation plan was established. These include asthma,
toxic hepatitis, child interstitial lung disease (ILD), bronchitis,
upper airway disease, pneumonia, skin disease (accompanied by
respiratory injuries) and depression (accompanied by respiratory
injuries).
The Korean National Assembly
passed a bill on 6 March 2020 to amend the HS law with the main
changes in the amendment relating to: (i) the definition of HS
injury (essentially allowing the MOE to recognize a variety of
disease as IRF injury based on individual review of each IRF
application); (ii) the legal presumption of causation (shifting the
burden of proof for causation to the defendant if the plaintiff
demonstrates 'epidemiological correlation' between HS exposure and
their injury), and (iii) amendments to the fund set up by the
government and funded by the government and HS companies (the
Special Relief Fund (SRF), now called the Injury Relief Fund (IRF))
to provide expanded support payments to HS victims which would
cover all elements of court awarded damages except mental distress,
aside from KRW 100 million consolation payments for death cases,
and partial lost income.
The Group currently has a
provision of £30 million (2023: £27 million) in relation to the HS
issue in South Korea. In addition, there are further potential
costs that are not considered probable and cannot be reliably
estimated at the current time. The impact of the HS law amendments
will require further monitoring and analysis, in particular those
which will be subject to court interpretation, such as the new
epidemiological correlation standard, any limitation applied by
courts to damage awards, the interest rate applied by individual
courts to damage awards and external factors such as the rate of
future IRF applications/recognitions. Accordingly, it is not
possible to make any reliable estimate of liability for individuals
recognised by the government as having HS injuries.
Necrotising Enterocolitis (NEC)
Product liability actions relating
to NEC have been filed against certain Group subsidiary companies,
or against certain Group subsidiary companies and Abbott
Laboratories, in state and federal courts in the United
States. The actions allege injuries relating to NEC in
preterm infants. Plaintiffs contend that human milk fortifiers
(HMF) and preterm formulas containing bovine-derived ingredients
cause NEC, and that preterm infants should receive a diet of
exclusive breast milk. The Company has denied the material
allegations of the claims. It contends that its products
provide critical tools to expert neonatologists for the nutritional
management of preterm infants for whom human milk, by itself, is
not available or nutritionally sufficient. The products are
used under the supervision of medical doctors. Any potential costs
relating to the product liability actions are not considered
probable and cannot be reliably estimated at the current time.
Given the uncertainty on the number of cases and range of possible
results and/or outcomes on each case, the possible economic outflow
cannot be reliably estimated, but may be significant.
In 2025 there are currently two trials scheduled,
these are currently expected to take place in H2 2025.
Whitfield
Case
On 31 October 2024, a state court
jury in the city of St. Louis, Missouri ruled in favour of Mead
Johnson. The case involved a child who was
born prematurely, developed NEC and has allegedly experienced
subsequent long term health issues. Given the verdict, an economic
outflow is not considered probable. The Plaintiff has filed a
post-trial motion seeking a new trial.
Watson
Case
On 13 March 2024, a state court
jury in Belleville, Illinois awarded $60 million to a mother of a
child who was born prematurely and died 25 days later from
Necrotizing Enterocolitis (NEC). Reckitt believe the allegations
from the plaintiff's lawyers in this case were not supported by the
science or the experts in the medical community. Reckitt are
appealing the verdict, and at this time, an economic outflow is not
considered probable. There is a possible outcome that may be
unfavourable, however, the Group expects to benefit from relevant
product liability insurance subject to limits and deductibles that
the Group considers to be reasonable.
Phenylephrine
Starting in September 2023,
putative class action lawsuits have been filed against the Group
and competitor companies in various United States jurisdictions
that generally allege that the defendants made misrepresentations
about the effectiveness of products containing phenylephrine. In
December 2023, the Judicial Panel on Multidistrict Litigation
(JPML) transferred all currently pending federal court cases and
any similar, subsequently filed cases to a coordinated
multi-district litigation (MDL) in the Eastern District of New York
for pre-trial purposes. In October 2024, a motion to dismiss the
lawsuits was granted, dismissing all claims. The plaintiffs are
appealing that ruling. Potential costs relating to these actions
are not considered probable and cannot be reliably estimated at the
current time.
Other
From time to time, the Group is
involved in discussions in relation to ongoing tax matters in a
number of jurisdictions around the world. Where appropriate,
the Directors make provisions based on their assessment of each
case.
10 POST BALANCE SHEET
EVENTS
There have been no events
subsequent to the Balance Sheet date which require
disclosure.
APPENDIX - ALTERNATIVE
PERFORMANCE MEASURES
The financial information included
in these preliminary results is prepared in accordance with
International Financial Reporting Standards (IFRS Accounting
Standards) as well as information presented on an adjusted
(non-IFRS) basis.
Financial information presented on
an adjusted basis excludes certain cash and non-cash items. These
items have a pattern of recognition that is largely uncorrelated
with the trading performance of the business. Management reviews
the business on this basis for the purpose of making operating
decisions and showing these adjusted measures in addition to the
IFRS measures provides useful additional information on trading
performance to the users of the Financial Statements. These
adjusted measures should not be considered in isolation from, as
substitutes for, or superior to the financial measures prepared in
accordance with IFRS.
The following items (adjusting
items) are excluded from IFRS earnings in calculating adjusted
earnings.
·
Impact of
business combinations, and similar
purchases of equity, where
IFRS accounting results in the recognition of certain
costs that are not comparable with those for internally generated
assets, (although the net revenues and other costs of these
business combinations are not adjusted for):
·
amortisation of (a) acquired brands, trademarks
and similar assets and (b) certain other intangible assets recorded
as the result of a business combination;
·
inventory fair value adjustments;
·
professional and advisor costs recorded as the
result of a business combination;
·
changes in the amount of consideration paid or
expected to be paid (including changes in fair value) and
associated tax impacts;
·
changes to deferred tax liabilities relating to
(a) acquired brands, trademarks and similar assets and (b) certain
other intangible assets recorded as the result of a business
combination as the amortisation or profit on disposal of these
brands would be treated as an adjusting item
· Profits or losses relating
to the sale of brands and related intangible assets
as the continued active management of our
portfolio results in the recognition of profits or losses relating
to disposals of brands and related intangible assets which are
largely uncorrelated with the trading performance of the
business
· Re-cycled foreign exchange
translation reserves upon the sale,
liquidation, repayment of share capital or abandonment of a
subsidiary previously controlled by the Group, as the gain or loss
relates to mainly exchange movements in previous periods
rather than the current period
· The reclassification of
finance income/(expenses) on tax balances into income tax
expense, to align with the Group's
tax guidance. As a result, the income/(expenses) are presented as
part of income tax expense on an adjusted basis
· Other individually material
items of expense or income. Some of
these items are resolved over a period of time such that the
impact may affect more than one reporting period
Adjusted
measures
· Adjusted Operating Profit
and Adjusted Operating Profit margin: Adjusted operating profit reflects the IFRS operating profit
excluding items in line with the Group's adjusted items policy.
See pages 33-34 for details on the
adjusting items and a reconciliation between IFRS operating profit
and adjusted operating profit. The adjusted operating profit margin
is the adjusted operating profit expressed as a percentage of net
revenue
· Adjusted
tax
rate: The adjusted tax rate is
defined as the adjusted continuing income tax expense as a
percentage of adjusted profit before tax
· Adjusted
diluted
EPS: Adjusted diluted EPS is the
IFRS diluted EPS excluding items in line with the Group's adjusted
items policy. See pages 33-34 for details on the
adjusting items and a reconciliation between IFRS net income and
adjusted net income. The weighted average number of shares for the
period is the same for both IFRS diluted EPS and adjusted diluted
EPS
· Adjusted
EBITDA (earnings
before interest, tax depreciation and amortisation):
Adjusted operating profit less depreciation and
amortisation (excluding adjusting items)
|
Other non-GAAP
measures
· Like-for-like
(LFL): Net revenue growth or
decline at constant exchange rates (see below) excluding the impact
of acquisitions, disposals and discontinued operations.
Disposals include low margin manufacturing revenues which are
agreed at the time of sale of a brand or business. Completed
disposals are excluded from LFL revenue growth for the entirety of
the current and prior years. Acquisitions are included in LFL
revenue growth twelve months after the completion of the relevant
acquisition. LFL growth also excludes countries with annual
inflation greater than 100% (Venezuela and Argentina)
· Constant exchange rate
(CER): Net revenue and profit
growth or decline adjusting the actual consolidated results such
that the foreign currency conversion uses the same exchange rates
as were applied in the prior period and excludes the effect of
applying hyperinflation accounting in the relevant
subsidiaries
· Brand Equity Investment
(BEI): BEI is the marketing support
designed to capture the voice, mind and heart of our
consumers
· Net working capital
(NWC): NWC is the total of
inventory, trade and other receivables and trade and other payables
less interest accrued on tax balances, indemnity provisions for
disposed businesses and forward purchase liabilities. NWC is
calculated as a % of last twelve months net revenue to compare
changes in NWC to the growth of the business
· Net Debt:
The Group's principal measure of net borrowings
being the total of cash and cash equivalents, short-term and
long-term borrowings, lease liabilities and derivative financial
instruments on debt
· Free Cash Flow and Free Cash
Flow Conversion: The Group's
principal measure of cash flow defined as net cash generated from
continuing operating activities less net capital expenditure. A
reconciliation of cash generated from operations to Free Cash Flow
is shown on page 36. The Group tracks Free Cash Flow as a % of adjusted net income to
understand the conversion of adjusted profit into
cash
Other definitions and
terms
· Category Market Unit
(CMU): Reckitt analyses its market
share by CMUs, which represent country and either brand or
category, e.g. US Lysol. This allows us to analyse the components
of market share growth taking into account both geography and
brand/category. Management has identified those CMUs that are the
most strategically important (top CMUs). The list of CMUs is kept
under continual review and will change over time based on strategic
decisions. Currently, CMUs cover c.67% of Group net revenue
and between c.63% to c.81% of each Global Business Unit's (GBU) net
revenue. As a measure of competitiveness, management tracks the
percentage of CMUs holding or gaining market share, weighted by net
revenue
· Discontinued
operations: Includes credits or
charges related to the previously demerged RB Pharmaceuticals
business that became Indivior plc. Net profit/(loss) from
discontinued operations is presented as a single line item in
the Group Income Statement
· Return on Capital Employed
(ROCE): Defined as adjusted
operating profit after tax divided by monthly average capital
employed. Capital employed comprises total assets less current
liabilities other than borrowings-related liabilities. Total assets
exclude cash, retirement benefit surplus, current tax and a
technical gross-up to goodwill that arises because of deferred tax
liabilities recorded against identified assets acquired in business
combinations. Total assets have been adjusted to add back
impairments of Goodwill except where the impaired asset has been
disposed or partially disposed. Current liabilities exclude the
share repurchase liability, legal provisions recorded as a result
of adjusting items and current tax
· Net revenue attributable to
'more sustainable' products: A
product is defined as 'more sustainable' when it scores a total of
10 or more points across five parameters (carbon, water, plastics,
packaging and ingredients) at time of launch using our Sustainable
Innovation Calculator (a streamlined Lifecycle Assessment tool that
models the environmental impacts of products). The net revenue from
'more sustainable' products is expressed as a percentage of total
net revenue. The calculation is done on the basis of a 12
month period ending September (to allow for the assembling of the
related data)
· Reconciliation of IFRS
like-for-like net revenue excluding seasonal OTC
brands: LFL is shown excluding net
revenue from seasonal OTC products that are affected by the Cold
and Flu season. As this season can vary both in intensity and
timing in the year, presenting net revenue growth excluding this
can provide a view of growth excluding this factor
|
The table
below reconciles the Group's IFRS measures to its adjusted measures
for the year ended 31 December 2024.
|
|
Adjusting
Items
|
|
|
IFRS
|
Impact of business
combinations
|
Net gain on disposal of
brands
|
Finance income
reclass
|
Other individually material
items of income and expense
|
Adjusted
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Net
revenue
|
14,169
|
-
|
-
|
-
|
-
|
14,169
|
Cost of
sales
|
(5,574)
|
-
|
-
|
-
|
-
|
(5,574)
|
Gross
profit
|
8,595
|
-
|
-
|
-
|
-
|
8,595
|
Net
operating expenses
|
(6,170)
|
40
|
(9)
|
-
|
1,019
|
(5,120)
|
Operating
profit
|
2,425
|
40
|
(9)
|
-
|
1,019
|
3,475
|
Net
finance expense
|
(321)
|
17
|
-
|
(15)
|
(4)
|
(323)
|
Profit before income
tax
|
2,104
|
57
|
(9)
|
(15)
|
1,015
|
3,152
|
Income
tax charge
|
(672)
|
(6)
|
-
|
15
|
(38)
|
(701)
|
Net income from continuing
operations
|
1,432
|
51
|
(9)
|
-
|
977
|
2,451
|
Less:
Attributable to non-controlling interests
|
(2)
|
-
|
-
|
-
|
-
|
(2)
|
Net income from continuing
operations attributable to owners of the parent
company
|
1,430
|
51
|
(9)
|
-
|
977
|
2,449
|
Net profit from discontinued
operations
|
(4)
|
-
|
-
|
-
|
4
|
-
|
Total net income
attributable to owners of the parent company
|
1,426
|
51
|
(9)
|
-
|
981
|
2,449
|
Earnings per share
(EPS)
|
|
|
|
|
|
|
Continuing
operations1
|
|
|
|
|
|
|
Basic
|
204.2
|
7.3
|
(1.3)
|
-
|
139.5
|
349.7
|
Diluted
|
203.8
|
7.3
|
(1.3)
|
-
|
139.2
|
349.0
|
Discontinued
operations1
|
|
|
|
|
|
|
Basic
|
(0.6)
|
-
|
-
|
-
|
0.6
|
-
|
Diluted
|
(0.6)
|
-
|
-
|
-
|
0.6
|
-
|
Total
operations1
|
|
|
|
|
|
|
Basic
|
203.6
|
7.3
|
(1.3)
|
-
|
140.1
|
349.7
|
Diluted
|
203.2
|
7.3
|
(1.3)
|
-
|
139.8
|
349.0
|
1 EPS is calculated using 700.4 million shares (basic) and 701.7
million shares (diluted)
Impact of business combinations comprised:
· £25
million of amortisation of certain intangible assets recognised as
a result of historical business combinations and a related £6
million tax credit
· £15
million related transitional service charge associated with the
acquisition of the minority interest.
· £17
million relating to remeasurement of payments as part of an
agreement to acquire remaining interests from minority
shareholders.
Net gain on disposal of brands comprises £9 million profit on sale of certain small
developing market brands completed in 2024.
Reclassification of finance expense of £15 million relates to the reclassification of
interest expense on income tax balances from net finance
expense to income tax.
|
Other individually material items of income and
expense comprise:
· Restructuring, and other project costs of £167 million linked
to the group strategic announcements in 2024. This principally
includes professional advisor fees and severance costs relating to
business transformation and portfolio changes;
· £838
million expense relating to the impairment of IFCN goodwill and
Biofreeze intangible assets (see note 6);
· £13
million expense relating to costs incurred in relation to the
Korean Humidifier Sanitiser issue;
· £38
million tax credit on the intangible asset impairment,
restructuring and other project costs; and
· £4m
from discontinued operations relating to interest accruing on an
uncertain tax position relating to the former RB Pharmaceuticals
business (now Indivior plc).
|
The
table below reconciles the Group's IFRS measures to its adjusted
measures for the year ended 31 December 2023.
|
|
Adjusting
items
|
|
|
IFRS
|
Impact of business
combinations
|
Net gain on disposal of
brands
|
Reclassified foreign
exchange translation on liquidation of
subsidiaries
|
Finance income
reclass
|
Other individually material
items of income and expense
|
Adjusted
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Net
revenue
|
14,607
|
-
|
-
|
-
|
-
|
-
|
14,607
|
Cost of
sales
|
(5,847)
|
-
|
-
|
-
|
-
|
-
|
(5,847)
|
Gross
profit
|
8,760
|
-
|
-
|
-
|
-
|
-
|
8,760
|
Net
operating expenses
|
(6,229)
|
28
|
1
|
-
|
-
|
813
|
(5,387)
|
Operating
profit
|
2,531
|
28
|
1
|
-
|
-
|
813
|
3,373
|
Net
finance expense
|
(130)
|
(9)
|
-
|
(130)
|
22
|
-
|
(247)
|
Profit before income
tax
|
2,401
|
19
|
1
|
(130)
|
22
|
813
|
3,126
|
Income
tax charge
|
(753)
|
(4)
|
(9)
|
-
|
(22)
|
(1)
|
(789)
|
Net income from continuing
operations
|
1,648
|
15
|
(8)
|
(130)
|
-
|
812
|
2,337
|
Less:
Attributable to non-controlling interests
|
(14)
|
-
|
-
|
-
|
-
|
-
|
(14)
|
Net income from continuing
operations attributable to owners of the parent
company
|
1,634
|
15
|
(8)
|
(130)
|
-
|
812
|
2,323
|
Net profit from discontinued
operations
|
9
|
-
|
-
|
-
|
-
|
(9)
|
-
|
Total net income
attributable to owners of the parent company
|
1,643
|
15
|
(8)
|
(130)
|
-
|
803
|
2,323
|
Earnings per share
(EPS)
|
|
|
|
|
|
|
|
Continuing
operations1
|
|
|
|
|
|
|
|
Basic
|
227.9
|
2.1
|
(1.1)
|
(18.1)
|
-
|
113.3
|
324.1
|
Diluted
|
227.4
|
2.1
|
(1.1)
|
(18.1)
|
-
|
113.1
|
323.4
|
Discontinued
operations1
|
|
|
|
|
|
|
|
Basic
|
1.3
|
-
|
-
|
-
|
-
|
(1.3)
|
-
|
Diluted
|
1.3
|
-
|
-
|
-
|
-
|
(1.3)
|
-
|
Total
operations1
|
|
|
|
|
|
|
|
Basic
|
229.2
|
2.1
|
(1.1)
|
(18.1)
|
-
|
112.0
|
324.1
|
Diluted
|
228.7
|
2.1
|
(1.1)
|
(18.1)
|
-
|
111.8
|
323.4
|
1 EPS is calculated using 716.7 million shares (basic) and 718.3
million shares (diluted)
Impact of business combinations comprise:
· £27
million relates principally to amortisation of certain intangible
assets recognised as a result of historical business combinations
and a related £4 million tax credit.
· £9
million finance credit relating to reduction in the liability under
the agreement to purchase the non-controlling interest in RB Manon,
and £1 million of related professional fees.
Net
gain on disposal of brands includes
charge of £2 million relating to remeasurement on held for sale of
certain small developing market brands, a related £9 million tax
credit and £1 million of residual income relating to previous brand
sales.
|
Reclassified foreign exchange translation on liquidation of
subsidiaries of £130 million relates
to a gain following the liquidation of legal entities as part of
simplification of the Group's legal entity structure.
Reclassification of finance income of £22 million relates to the reclassification of net interest
expense on income tax balances from net finance expense to income
tax.
Other individually material items of income and
expense comprises:
· £810 million impairment of goodwill in IFCN;
· £3
million expense relating to costs incurred in relation to the
Korean HS issue;
· £9
million income from discontinued operations which relates to the
DoJ settlement in 2019.
|
Reconciliation of IFRS to
Like-for-Like Net Revenue (by GBU)
|
For the quarter ended 31
December
|
|
For the year ended 31
December
|
Net
revenue
|
Hygiene
|
Health
|
Nutrition
|
Group
|
|
Hygiene
|
Health
|
Nutrition
|
Group
|
£m
|
£m
|
£m
|
£m
|
|
£m
|
£m
|
£m
|
£m
|
2023
IFRS
|
1,531
|
1,507
|
523
|
3,561
|
|
6,135
|
6,062
|
2,410
|
14,607
|
M&A
|
-
|
(15)
|
(13)
|
(28)
|
|
-
|
(61)
|
(25)
|
(86)
|
Exchange
and hyperinflation
|
18
|
16
|
3
|
37
|
|
(26)
|
(7)
|
-
|
(33)
|
2023
Like-for-like
|
1,549
|
1,508
|
513
|
3,570
|
|
6,109
|
5,994
|
2,385
|
14,488
|
2024
IFRS
|
1,555
|
1,465
|
527
|
3,547
|
|
6,140
|
5,882
|
2,147
|
14,169
|
M&A
|
-
|
(3)
|
(5)
|
(8)
|
|
-
|
(21)
|
(16)
|
(37)
|
Exchange
and hyperinflation
|
79
|
82
|
34
|
195
|
|
223
|
256
|
80
|
559
|
2024
Like-for-like
|
1,634
|
1,544
|
556
|
3,734
|
|
6,363
|
6,117
|
2,211
|
14,691
|
Like-for-like
growth
|
5.5%
|
2.4%
|
8.4%
|
4.6%
|
|
4.2%
|
2.1%
|
(7.3%)
|
1.4%
|
Reconciliation of IFRS
to Like-for-Like
Net
Revenue (by Geography)
|
For the quarter ended 31
December
|
|
For the year ended 31
December
|
Net
revenue
|
North
America
|
Europe/
ANZ
|
Developing
Markets
|
Group
|
|
North
America
|
Europe/
ANZ
|
Developing
Markets
|
Group
|
£m
|
£m
|
£m
|
£m
|
|
£m
|
£m
|
£m
|
£m
|
2023
IFRS
|
1,217
|
1,193
|
1,151
|
3,561
|
|
4,919
|
4,849
|
4,839
|
14,607
|
M&A
|
(5)
|
(1)
|
(22)
|
(28)
|
|
(17)
|
(7)
|
(62)
|
(86)
|
Exchange
and hyperinflation
|
(2)
|
21
|
18
|
37
|
|
1
|
-
|
(34)
|
(33)
|
2023
Like-for-like
|
1,210
|
1,213
|
1,147
|
3,570
|
|
4,903
|
4,842
|
4,743
|
14,488
|
2024
IFRS
|
1,145
|
1,227
|
1,175
|
3,547
|
|
4,542
|
4,859
|
4,768
|
14,169
|
M&A
|
(2)
|
(3)
|
(3)
|
(8)
|
|
(13)
|
(9)
|
(15)
|
(37)
|
Exchange
and hyperinflation
|
40
|
60
|
95
|
195
|
|
131
|
179
|
249
|
559
|
2024
Like-for-like
|
1,183
|
1,284
|
1,267
|
3,734
|
|
4,660
|
5,029
|
5,002
|
14,691
|
Like-for-Like
Growth
|
(2.2%)
|
5.9%
|
10.5%
|
4.6%
|
|
(5.0%)
|
3.9%
|
5.5%
|
1.4%
|
Reconciliation of IFRS
like-for-like net revenue excluding seasonal OTC
brands
|
For the quarter ended 31
December
|
|
For the year ended 31
December
|
Net revenue
|
Health
|
Health &
Hygiene
|
Group
|
|
Health
|
Health &
Hygiene
|
Group
|
£m
|
£m
|
£m
|
|
£m
|
£m
|
£m
|
2023
Like-for-like
|
1,508
|
3,057
|
3,570
|
|
5,994
|
12,103
|
14,488
|
2023
seasonal OTC
|
413
|
413
|
413
|
|
1,480
|
1,480
|
1,480
|
2023 LFL
ex. seasonal OTC
|
1,095
|
2,644
|
3,157
|
|
4,514
|
10,623
|
13,008
|
2024
Like-for-like
|
1,544
|
3,178
|
3,734
|
|
6,117
|
12,480
|
14,691
|
2024
seasonal OTC
|
361
|
361
|
361
|
|
1,365
|
1,365
|
1,365
|
2024 LFL
ex. seasonal OTC
|
1,183
|
2,817
|
3,373
|
|
4,752
|
11,115
|
13,326
|
2024 Like-for-like
growth
|
2.4%
|
4.0%
|
4.6%
|
|
2.1%
|
3.1%
|
1.4%
|
2024 LFL
growth ex seasonal OTC
|
8.0%
|
6.5%
|
6.8%
|
|
5.3%
|
4.6%
|
2.4%
|
Reconciliation of operating
cash flow to free cash flow
|
31 Dec
2024
|
31 Dec
2023
|
|
£m
|
£m
|
Cash
generated from continuing operations
|
3,675
|
3,829
|
Less: net
interest paid
|
(292)
|
(263)
|
Less: tax
paid
|
(700)
|
(922)
|
Less:
purchase of property, plant & equipment
|
(370)
|
(348)
|
Less:
purchase of intangible assets
|
(95)
|
(101)
|
Plus:
proceeds from the sale of property, plant &
equipment
|
14
|
63
|
Free cash
flow
|
2,232
|
2,258
|
Free cash flow
conversion
|
91%
|
97%
|
12 months Adjusted EBITDA to
Net Debt
|
31 Dec
2024
|
31 Dec
2023
|
Adjusted
EBITDA
|
£m
|
£m
|
Operating
profit
|
2,425
|
2,531
|
Excluding: adjusting items
|
1,050
|
842
|
Adjusted operating
profit
|
3,475
|
3,373
|
Excluding: adjusted depreciation and
amortisation
|
436
|
444
|
Adjusted EBITDA
|
3,911
|
3,817
|
|
|
|
|
31 Dec
2024
|
31 Dec
2023
|
Net debt
|
£m
|
£m
|
Cash and
cash equivalents (inc. overdrafts)
|
879
|
1,380
|
Financing
liabilities
|
(8,793)
|
(8,670)
|
Net
debt
|
(7,914)
|
(7,290)
|
Net debt/Adjusted
EBITDA (times)
|
2.0
|
1.9
|
Dividend
Cover
|
31 Dec
2024
|
31 Dec
2023
|
|
£m
|
£m
|
Interim
dividend paid in year
|
561
|
549
|
Final
dividend proposed
|
830
|
828
|
Total
dividends
|
1,391
|
1,377
|
Adjusted
net income
|
2,449
|
2,323
|
Dividend cover
(times)
|
1.8
|
1.7
|
|
Net Working
Capital
|
31 Dec
2024
|
31 Dec
2023
|
|
£m
|
£m
|
Inventories
|
1,517
|
1,637
|
Trade and
other receivables
|
2,091
|
2,062
|
Trade and
other payables
|
(5,291)
|
(5,506)
|
Less:
Forward purchase liability
|
133
|
158
|
Less:
Interest accrued on tax balances
|
101
|
122
|
Less:
Indemnity provisions for disposed
businesses
|
47
|
48
|
Net working
capital
|
(1,402)
|
(1,479)
|
Net working capital as
percentage of 12-month net revenue
|
(10%)
|
(10%)
|
ROCE
Calculation
|
31 Dec
2024
|
31 Dec
2023
|
|
£m
|
£m
|
Adjusted
operating profit
|
3,475
|
3,373
|
Less:
taxation on adjusted operating profit
|
(771)
|
(850)
|
Adjusted net operating
profit after tax
|
2,704
|
2,523
|
IFRS
total assets
|
25,298
|
27,136
|
IFRS
total current liabilities
|
(7,943)
|
(8,338)
|
IFRS
total assets less current liabilities
|
17,355
|
18,798
|
Excluding
IFRS items not included in capital employed:
|
|
|
Short-term borrowings
|
1,423
|
1,679
|
Current
tax liabilities
|
602
|
620
|
Legal
provisions
|
30
|
30
|
Interest
accrued on tax balances
|
101
|
122
|
Share
repurchase liability
|
477
|
296
|
Cash and
cash equivalents
|
(880)
|
(1,387)
|
Current
tax recoverable
|
(45)
|
(80)
|
Retirement benefit surplus
|
(269)
|
(270)
|
IFRS balances included in capital
employed
|
18,794
|
19,808
|
Add back: impact of unrealised
impairments
|
4,921
|
4,078
|
Less: goodwill due to deferred tax
on intangibles
|
(4,303)
|
(4,265)
|
Impact of average in year vs closing
balance
|
687
|
531
|
Average capital
employed
|
20,099
|
20,152
|
Return on capital
employed
|
13.5%
|
12.5%
|
|