Final Results

25th Apr 2006 07:03

Tesco PLC25 April 2006 TESCO PLC PRELIMINARY RESULTS 2005/6 Year ended 25 February 2006* STRONG PROGRESS ACROSS THE GROUP RESULTS On a continuing** Including 52 weeks Including 60 weeks business basis: International International Group sales (inc. VAT) £41.8bn 13.2% £43.1bn 16.7% Group revenue (exc. £38.3bn 13.0% £39.5bn 16.5% VAT) New underlying profit*** £2,251m 16.9% £2,277m 18.3% Old UK GAAP underlying £2,307m 13.7% - - profit**** (LY £2,029m) Group profit before tax £2,210m 16.7% £2,235m 18.0% New underlying diluted 20.06p 14.1% 20.30p 15.5% earnings per share Diluted earnings per 19.70p 13.9% 19.92p 15.1% share HIGHLIGHTS (on a 52-week basis) • 13.2% increase in group sales** • 16.9% increase in new underlying profit*** • 14.1% increase in new underlying*** diluted earnings per share • 14.2% increase in full year dividend - in future also to rise in line with earnings • Return on capital employed reaches 12.8%. Target of 12.2% exceeded two years early. New target set • Up to £5bn cash to be released from property over next five years - £1.5bn to be used to buy-back shares to offset future earnings per share dilution from options etc. • Good progress with all four parts of strategy: - International sales up 23.0%; pre-property operating profit up 28.8% - Core UK sales up 10.7%; pre-property operating profit up 10.6% - UK Non-food sales up 13% - Tesco.com sales up 31.9% to almost £1bn; Tesco Personal Finance delivers £139m profit; Telecoms customer numbers exceed 1.5m • Over 20,000 new jobs to be created worldwide this year • New £100m capital fund established to invest in environmental technology Terry Leahy, Chief Executive, comments: " These results represent good progress across the group in a more challengingyear. By investing to improve the shopping experience for customers in ourbusinesses around the world, we have been able to deliver another strong salesperformance, manage the impact of higher oil-related and other external costsand improve returns for shareholders." * In April 2005, Tesco announced that in the 2005/6 financial year it intendedto align the year end of its International operations with its UK business.These results combine 60-weeks trading for International and 52-weeks tradingfor the UK and Republic of Ireland, for the period ended 25 February 2006. ** These results are presented on a continuing business basis (i.e. excludingTaiwan, which we intend to divest as part of the asset swap deal with Carrefourannounced last September). *** New underlying pre-tax profit is our internal profit measure which excludesIAS 32 and IAS 39 and the non-cash elements of IAS 19, which are replaced by thenormal cash contributions. **** Our pre-IFRS underlying pre-tax profit excluded net profit or loss ondisposal of fixed assets, integration costs and goodwill amortisation. RESULTS Year-end Convergence. We announced in April 2005 that due to the increasingcontribution our international businesses make to group results, we had taken adecision to align our international accounting period with the UK's year-end in2005/6. These results therefore report on the performance of our Internationalbusiness on the basis of a 60-week (14 month) year, including a 36-week secondhalf to the end of February, compared with the normal 52 weeks to the end ofDecember. The UK and Republic of Ireland's accounting period remains unchanged. Where appropriate for ease of comparison, international and Group results arealso reported on a 52-week basis (based on the normal 12 month calendar year forInternational). Group. These results are presented on a continuing business basis (i.e.excluding Taiwan, which we intend to divest as part of the asset swap deal withCarrefour announced last September). 52 weeks 60 weeks Actual rates Constant Actual rates Constant Group sales (inc. VAT) £41,819m 13.2% 11.6% £43,137m 16.7% 15.0%Statutory profit before tax £2,210m 16.7% 15.3% £2,235m 18.0% 16.5% Following our transition to IFRS, we have introduced a new underlying profitmeasure, which excludes the impact of the volatile non-cash elements of IAS 19,IAS 32 and IAS 39 (principally pension costs and the marking to market offinancial instruments). 52 weeks 60 weeks Actual rates Constant Actual rates Constant New underlying profit £2,251m 16.9% 15.5% £2,277m 18.3% 16.8%before tax For comparison, using our pre-IFRS underlying profit definition, profitincreased by 13.7% to £2,307m on a 52-week basis (last year £2,029m). IFRS. From the beginning of the financial year we have fully adoptedInternational Financial Reporting Standards (IFRS). Prior year (2004/5)comparatives have been restated and these are used as the basis for comparisonthroughout this statement, except for the adoption of IAS 32 and IAS 39. Forthese we used the exemption available under IFRS1 in 2004/5, and they wereadopted for the first time in 2005/6. The impact of IFRS on profit after tax for the whole of 2005/6, before IAS 32and IAS 39, is a reduction of £37m, broadly in line with the guidance weprovided at our IFRS Seminar in February 2005. Together, IAS32 and IAS39 reducedpre-tax profit in the year by £13m. The following table shows key results as reported under IFRS and the equivalentperformance using our previous accounting policies under UK GAAP. Furthersummary reconciliations to UK GAAP can be found in Appendices A and B. Key IFRS profit measures and UK GAAP equivalent measures On a continuing and IFRS UK GAAP equivalent*52-Week Comparison Basis 05/06 04/05 Growth 05/06 04/05 Growth Group profit before tax (£m) 2,210 1,894 16.7% 2,287 1,962 16.6%New underlying profit (£m) 2,251 1,925 16.9% n/a n/a n/aPre-IFRS group underlying profit n/a n/a n/a 2,307 2,029 13.7%(£m) ** (£m)UK operating profit (£m)*** 1,788 1,556 14.9% 1,858 1,694 9.7%Asia operating profit (£m)*** 200 153 30.7% 200 152 31.6%Europe operating profit (£m)*** 265 243 9.1% 272 218 24.8%Joint Ventures & Associates (£m) ** 82 74 10.8% 160 135 18.5%** (£m)Underlying diluted EPS (p) 20.06 17.58 14.1% 20.43 18.30 11.6% * Under UK GAAP, Taiwan losses are included. ** Underlying pre-tax profit excluded net profit or loss on disposal of fixedassets, integration costs and goodwill amortisation. *** Under UK GAAP, our operating profit measure excluded net profit or loss ondisposal of fixed assets, integration costs and goodwill amortisation. **** Under IFRS, share of Joint Ventures and Associates profit is reported netof interest and tax. International 52 weeks 60 weeks Actual rates Constant Actual rates Constant International sales (inc. £9,162m 23.0% 15.5% £10,480m 40.7% 31.8%VAT)International pre-property £474m 28.8% 21.6% £505m 37.2% 29.3%operating profitInternational operating £465m 17.4% 10.8% £492m 24.2% 17.2%profit International pre-property operating margins rose from 5.5% to 5.7% on a 52-weekbasis. Using our pre-IFRS underlying operating profit definition, and on a52-week basis, operating profit increased by 27.6% to £472m (last year £370m). 52 weeks 60 weeks Actual rates Constant Actual rates Constant Asia sales (inc. VAT) £3,916m 26.4% 16.8% £4,660m 50.5% 39.0%Asia pre-property operating £203m 30.1% 20.0% £236m 51.3% 39.6%profitAsia operating profit £200m 30.7% 20.6% £229m 49.7% 38.2% 52 weeks 60 weeks Actual rates Constant Actual rates Constant Rest of Europe sales (inc. 5,246m 20.6% 14.6% £5,820 33.8% 26.7%VAT)Rest of Europe pre-property £271m 27.8% 22.7% £269m 26.9% 21.8%operating profitRest of Europe operating £265m 9.1% 4.7% £263m 8.2% 3.9%profit Operating profit growth in Rest of Europe was impacted by the existence of aone-off £31m property profit in the prior year (see Appendix B2). Pre-propertyoperating profit in Rest of Europe rose by 27.8% on a 52-week basis. UK. UK sales increased by 10.7% to £32.7bn (last year £29.5bn), withlike-for-like growth of 7.5% (including volume of 7.6%) and 3.2% from net newstores. Deflation overall was 0.1%, despite the effect of rising oil prices onour petrol business. We saw deflation of 1.8% in our stores as we continued toinvest in lowering prices for customers. Petrol continues to have a significant impact on sales growth, helped by ourefforts to keep fuel prices down, although its contribution to like-for-likesales during the second half, against last year's exceptionally strong growth,was lower than in the first half. Fourth quarter like-for-like sales growth, excluding petrol, was 4.9%. Includingpetrol, like-for-like sales grew by 6.2%. Total sales grew by 9.4% in thequarter, including 3.2% from net new stores. In the final seven weeks of thefinancial year, like-for-like growth, excluding petrol and adjusted for thedifferent timing of Easter, was 4.0%. We saw slower like-for-like sales growthin January but the rate of growth picked up in February before the year-end andagain in the early weeks of the current year. Through good cost control and productivity we have absorbed significant externalcost increases during the year, particularly during the second half, arisingmainly from higher oil-related costs and increases in local business taxes.Consequently, UK operating profit was 14.9% higher at £1,788m (last year£1,556m). The UK pre-property operating profit rose 10.6% to £1,698m, leavingthe operating margin unchanged at 5.7%. Using our pre-IFRS underlying profitdefinition, operating profit increased by 9.7% to £1,858m (last year £1,694m). We have discontinued our practice of depreciating land premia (the premium paidfor food retail use over alternative use) for store sites. Due to the generalincrease in land prices and in particular residual values, we believe this to beno longer appropriate. This is a change of accounting estimate and as such hasbeen accounted for in 2005/6 and benefits the income statement by approximately£20m. Joint Ventures and Associates. Our share of profit (net of tax and interest) forthe year was £82m compared to £74m last year. Using the pre-IFRS, UK GAAPmeasure, our share of Joint Venture and Associates profit rose to £160m. TescoPersonal Finance profit was £139m, of which our share was £70m, down 1.4% onlast year, due to the change in provision policy for bad debts under IFRS andthe competitive nature of the motor insurance market. On a pre-IFRS basis,profit was slightly higher than last year, including growth of 2.4% in thesecond half. Net finance costs were £127m (last year £132m), giving interest cover of 18.6times (last year 15.3 times). Total Group tax has been charged at an effectiverate of 29.0% (last year 28.6%). New underlying diluted earnings per share increased by 14.1% to 20.06p on a52-week comparison basis (last year -17.58p). Dividend. The Board has proposed a final dividend of 6.10p per share (last year5.27p). This represents an increase of 15.7% and brings the full year dividendper share to 8.63p, up 14.2% on last year. We have now built dividend cover tocomfortable levels and this increase in the full year dividend is in line with52-week earnings per share growth. We also intend to grow future dividends broadly in line with underlying diluted earnings per share growth going forward,instead of building dividend cover, which has been our dividend policy for the last three years. The final dividend will be paid on 14 July 2006 to shareholders on the Registerof Members at the close of business on 5 May 2006. Shareholders will continue tohave the right to receive the dividend in the form of fully paid ordinary sharesinstead of cash. The first day of dealing in the new shares will be 14 July2006. Cash Flow and Balance Sheet. The group generated net cash of £165m during theyear, benefiting from strong cash flow from operating activities (£3.4bn) andthe net proceeds of £346m from our property joint venture with Consensus. Withinthis, £239m of cash was released from working capital, which was £199m lowerthan last year. This was due mainly to a smaller rise in trade creditors thanlast year (last year's increase was exceptionally large and the change in theInternational year end reduced trade creditors), higher non-food stocks (linkedto direct sourcing) and increased debtors (resulting mainly from key money onnew leasehold stores in Korea). Net borrowings, at £4.5bn at the year-end, were higher than last year, primarilydue to IAS 32 and IAS 39. Excluding the impact of IAS 32 and IAS 39, net debtwas broadly unchanged at £3.9bn. Gearing was 48%. Group capital expenditure during the year (excluding acquisitions) was £2.8bn(last year £2.4bn). This includes £0.1bn of capital spent in Internationalduring the extra trading weeks in early 2006. UK capital expenditure was £1.8bn(last year £1.7bn), including £760m on new stores and £404m on extensions andrefits. Total international capital expenditure rose to £1.0bn (last year£0.7bn) reflecting the extra trading weeks, plus our enlarged new store openingprogramme, and comprising £0.4bn in Asia and £0.6bn in Europe. We expect group capital expenditure to be around £3.0bn this year, reflecting astable level of investment in the existing business, together with the £250m ofcapital, which we announced in February would be invested in establishing ouroperations in the United States. Return on Capital Employed. In January 2004, we said that we had an aspirationto increase our post tax return on capital employed (ROCE) of 10.2% in the 2002/3 financial year by 200 basis points over five years on then current plans. Theexcellent progress the business has made since then means that ROCE has exceededour target of 12.2% this year; two years early. On an equivalent (pre-IFRS) basis ROCE increased by 260 basis points to 12.8% injust three years. This increase represents more than a 70% increase in theeconomic profit made by the business (the extent to which return on capitalexceeds the estimated weighted cost of capital for the group). Operationalimprovement in the business has delivered almost three-quarters of this increasein returns and the balance reflects the benefits of our property fundinginitiatives with Topland and Consensus. We remain committed to delivering rising returns for shareholders and todemonstrate this we have decided to set a new return on capital employed targetfor the group. We aim to improve ROCE by a further 200 basis points from acombination of operational improvement and more efficient use of the propertyelement of our balance sheet. All four parts of our strategy will contribute tothis improvement. The base ROCE in 2005/6 under IFRS, which includes pensionfund liabilities, is 12.6% (12.7% on a 60-week basis). The formula we use forcalculating ROCE can be found in Appendix C. PROPERTY FUNDING & CONSERVING EQUITY We have sought freehold tenure for most of our new selling space in recent yearsbecause leased developments have in the past tended to give disproportionaterewards to landlords, making it hard to remodel or expand stores. As a result,freeholds now represent significantly more of our property assets - around 85%of book value - compared with historic levels of around 70%. A strength of ourbalance sheet is this asset-backing; the net book value of our fixed assets is£15.9bn, most of it in freehold property valued at historic cost. These appreciating freehold assets, whose market value we estimate to be around50% higher than book value, provide us with the platform we require as retailersto expand and develop our stores for customers and they also represent animportant store of value for our shareholders. Through capital expenditure weare currently adding some £2bn of new freehold assets a year. Over the last two years, through our joint ventures with Topland, Consensus andMorley, Tesco has developed an updated version of our property joint ventures.These provide us with the right platform to run our stores. At the same time,they have enabled us to fund our growth efficiently by releasing cash from ourfreehold property base, create a stream of material property profits and enhancereturns. Looking forward, we plan to release more cash from property in the same way,through a sequence of similar joint venture deals, both in the UK andinternationally. We intend to maintain an overall asset mix of over 70%freehold. The total scale of this sale and leaseback programme in terms of cashproceeds over the next five years is expected to be up to £5bn. At least £1.5bn of these proceeds will be used to buy Tesco shares in themarket, initially to offset future dilution to earnings per share principallyfrom scrip dividend and share option issuance. The balance will be used toenhance shareholder value, either through the funding of future growth, or byfurther return of capital. PENSIONS The provision of Tesco's award-winning UK defined benefit pension scheme for ourstaff remains an important priority. It goes to the heart of our values andhelps us attract and retain the best people. During the year, the Trusteecompleted its 3-yearly valuation of the pension fund. In March 2005, it had asmall deficit of £153m in a Scheme which now has over £3bn of assets. By the endof the financial year in February 2006, the fund was estimated to be fullyfunded, largely as a result of improved asset performance. In recognition of theincreasing cost of pensions we have recently increased both the company andmember contributions. It is a young scheme. With 150,000 employed members but only 15,000 pensioners,the scheme has many years to ensure that the type of assets held match itsliabilities. The fund's strategy is to invest in 50% equities, 20% bonds, 10%property and 20% alternative asset classes, including private equity andcommodities. It offers the prospect, over time, of returns that should make thescheme more cost efficient for the members and the business. In 2005, thescheme's assets appreciated by around 20%. IFRS requires that we value pension scheme liabilities using a high qualitycorporate bond yield, and calculate the operating charge in the income statementas if invested purely in bonds. This has proven to be an extremely volatilemeasure. During a two-week period in January 2006, for example, bond yields fellby 20 basis points, increasing our IAS 19 liability by £200m (before tax). AtFebruary 2006, the IAS19 pension deficit was around £850m on a post-tax basis.Mainly as a consequence of bond yields falling by 0.6% during 2005/6 as a whole,our IFRS pensions charge for next year could increase by approximately £130m. We will, of course, produce our accounts in full compliance with IFRS. However,we intend to include in our new underlying profit number, the normal cash costof funding the pension to reflect how the fund is actually managed and funded. STRATEGY We have continued to make good progress with all four parts of our strategy: - maintain a strong core UK business- become an international retailer- be as strong in non-food as in food- develop retailing services We have done this by keeping our focus on trying to improve what we do forcustomers. We try to make their shopping experience as easy as possible, lowerprices where we can to help them spend less, give them more choice about howthey shop - in small stores, large stores or on-line, and seek to bringsimplicity and value to sometimes complicated markets. International. Our international businesses delivered a solid performance in theyear, despite challenging economic and competitive conditions in some markets.With rising customer numbers, good sales growth, growing local scale, increasingstore maturity and the benefits of central distribution, performance and returnsfrom our international operations are continuing to strengthen. 52 weeks 60 weeks Actual rates Constant Actual rates Constant International sales (inc. VAT) £9.2bn 23.0% 15.5% £10.5bn 40.7% 31.8%International pre-property £474m 28.8% 21.6% £505m 37.2% 29.3%operating profitInternational operating profit £465m 17.4% 10.8% £492m 24.2% 17.2% International returns are continuing to rise. On a constant currency basis, cashreturn on investment (CROI*) for international has increased to 11.4%, despite ahigh level of immature capital. Like-for-like CROI in our four largestinternational businesses - Thailand, Korea, Ireland and Hungary - where over 60%of our international capital is invested, is running at an average of 16%. Thisdemonstrates that our international model is not only delivering good growth butalso developing good returns as we build strong market positions, and our storesmature. A total of 238 stores, with 5.4m square feet of selling area, were opened duringthe year including 72 hypermarkets. In Asia we opened 3.1m square feet of spaceand in Rest of Europe 2.3m square feet. In Central Europe, we opened more newspace than we did in the UK. These numbers included the acquisition of 12 storesin Korea from Aram-Mart early in the first half, nine from Julius Meinl inPoland and eight Tanekin stores in Japan. 27 small stores from Edeka in theCzech Republic were acquired after the year-end. At the end of February, our international operations were trading from 814stores, including 341 hypermarkets, with a total of 32.8m square feet of sellingspace. Almost 56% of group sales area is now in International. Excluding theEdeka stores, we plan to open 392 new stores in the current year, adding 6.6msquare feet of selling area. The deal we announced in September to swap our store assets in Taiwan plus cashfor Carrefour's hypermarkets in the Czech Republic and Slovakia has been givenclearance by the competition authorities in Taiwan and the Czech Republic. Adecision in Slovakia is expected soon and, assuming the combination of the fourCarrefour stores with Tesco's existing network is permitted, we anticipate thatthe deal will be completed during the current year. Multi-format capability is developing well across our International network.With our large destination stores now established and with first class supplychain infrastructure in place or planned for most of our main markets, a growingpart of our new space is coming through our smaller formats, such as compacthypermarkets, discount supermarkets and convenience stores. Smaller formatsserve the needs of customers in smaller catchment areas and they also cost lessto build. For example, we now have Express stores in six countries outside theUK, with 139 stores in Thailand alone, and discount supermarkets in sevencountries, including openings in the Czech Republic, Malaysia and Thailand. Ofthe 419 stores planned to open outside the UK this year (including the Edekastores), 338 will be in smaller formats. * Cash return on investment (CROI) is measured as earnings before interest, tax,depreciation and amortisation, expressed as a percentage of net investedcapital. Asia 52 weeks 60 weeks Actual rates Constant Actual rates Constant Asia sales (inc. VAT) £3.9bn 26.4% 16.8% £4.7bn 50.5% 39.0%Asia pre-property operating £203m 30.1% 20.0% £236m 51.3% 39.6%profitAsia operating profit £200m 30.7% 20.6% £229m 49.7% 38.2% • We have now established a strong local team which has begun to accelerate our expansion programme in China beyond the Yangtse delta and manage the transfer of Tesco know-how and systems into the business. Hymall now trades from a portfolio of 39 hypermarkets with 12 more planned in the current year. The first store in Guangzhou has opened, the first in Beijing opens this Autumn and sites have been secured in Shenzhen. Hymall's sales have continued to grow strongly and the business made a small profit after tax and interest, of which our share was £2m, which is included in Joint Ventures and Associates. • In Japan, it was a challenging year. Sales grew but profits reduced, mainly as a result of the cost of integrating the remaining Fre'c stores in the first half and the eight Tanekin units acquired in Tokyo in October. The first trial Express format store opened three weeks ago. • In Korea, Homeplus has continued to make very pleasing progress, delivering increased sales, including strong like-for-like, and excellent profit growth. During the year we increased our selling space by 29% by opening eight new hypermarkets, including our first three compact hypers, and completing the conversion of the 12 stores we acquired in March 2005 from Aram-Mart. We are also now rolling out the Express convenience format and we have 11 such stores trading. Our organic store development programme is accelerating as planned, with a further 47 stores planned this year. • In Malaysia, we moved close to break-even and we are making positive cash returns, helped by very strong sales growth, both from new space and from our existing stores. We have a good pipeline of new space to enable us to build a strong position. We opened seven new stores in the year, including our first Express store at Selayang, Selangor. • Given the uncertainties arising from the announcement of the asset swap deal with Carrefour last September, it has been a challenging few months for the business in Taiwan. Sales grew strongly and although losses increased, the team has held the performance of the business together remarkably well in difficult circumstances. • In Thailand we have had another excellent year, with growth in sales, profit and returns. The successful development of new formats continues and we now have 219 stores trading across four formats, including 139 Express stores, 14 Value stores and ten new supermarkets. All the newer formats are continuing to perform well, giving us many more opportunities to develop our national store network. Rest of Europe 52 weeks 60 weeks Actual rates Constant Actual rates Constant Rest of Europe sales (inc. VAT) £5.2bn 20.6% 14.6% £5.8bn 33.8% 26.7%Rest of Europe pre-property £271m 27.8% 22.7% £269m 26.9% 21.8%operating profitRest of Europe operating profit £265m 9.1% 4.7% £263m 8.2% 3.9% Operating profit growth was impacted by the existence of a one-off £31m propertyprofit in the prior year (see Appendix B2). In Central Europe our strategic investments in lower prices, higher productquality and faster development of new space have contributed to strong sales andprofit growth across the region. Successful regional initiatives to strengthenour business - from joint purchasing of own brand products to the introductionof a Cherokee clothing range - have also contributed. Customer numbers are upsignificantly and this is driving large market share gains. • In the Czech Republic, the business has delivered strong sales and profit growth despite very competitive market conditions. We have also accelerated our new store development, adding 20% to our sales area during the year, with ten openings, including eight compact hypermarkets, and one of our new '1k' supermarket format (1,000 square metre) stores. • The more challenging economic and retail environment has held back our growth in Hungary but we have still made solid progress. We have strengthened our market leading position by lowering prices, expanding our store network and developing our infrastructure. We opened 18 new stores in the year, adding 22% to our total space, including our first 30,000 square feet compact hypermarket. A further 30 stores, representing a further 880,000 square feet of new space are planned for this year. • In Poland, the economic background is looking better and signs of renewed consumer confidence, combined with an improving offer in our stores, have been reflected in strengthening like-for-like sales. We have made good progress with the development of our 1k, 2k and 3k store formats, with the early units trading well, giving us access to a broader range of store development opportunities. • In the Republic of Ireland we have achieved strong growth in sales and, on a pre-IFRS basis, profit as well. Under IFRS, operating profit growth was reduced due to the inclusion of a significant property profit in the prior year results. Sales growth has benefited from strong like-for-like performance and an acceleration in the growth of our space. We opened six new stores with 111,000 square feet of new sales area during the year, with a further eight new stores planned this year. • Our business in Slovakia has delivered another very strong performance, with sales and profits significantly up on last year. Our new store programme is now supported by the growth of our compact hypermarket format. We now have 18 such stores, with five more planned this year. Our new central distribution depot at Beckov, measuring 500,000 square feet, is fully operational and delivering significant benefits in lower costs and better product quality. • In Turkey, Kipa delivered a very strong performance. Sales rose strongly and profit doubled. We now have eight hypermarkets, including three trading very successfully outside Izmir, with eight more planned for the current year. The introduction into Kipa of a new suite of IT systems called 'Tesco in a Box' to run many key functions in the business, including supply chain and replenishment, went live last year and this implementation has been the model for subsequent roll-out to Japan and China. Core UK Business. UK sales grew by 10.7% in the year, including a like-for-likeincrease of 7.5%. Growth in customer numbers was the main driver of our sales.Customer spend per visit (excluding Express) also rose in the year despitedeflation in our stores. We have continued to invest in the things that matter for customers: • We have strengthened again our position as the UK's best value retailer by investing in lower prices for our customers, with price deflation of 1.8% during the year (excluding petrol). • On-shelf availability has also improved again and is now at its highest ever level. Our measure of this, which is based on our in-store picking of Tesco.com orders, shows that availability improved by a full percentage point compared with last year. • New technology has helped our 'one-in-front' checkout queue performance to improve so that many more customers wait a shorter time to be served. A total of 1.5 million customers a week, in more than 200 stores, now regularly choose to use our self-scan checkouts. • At the same time customers are recognising that they can also shop more easily and comfortably in clearer aisles as we introduce more shelf-ready packaging to speed replenishment of products. • We've added 200 new Finest lines this year, over 100 new Healthy Living products, including a Kids' Healthy range, nearly 100 Wholefoods natural snack and cupboard lines as well as hundreds more standard own brand and Value items. Record efficiency savings of £330m were delivered this year by our Step-Changeprogramme, which brings together many initiatives to make what we do better forcustomers, simpler for staff and cheaper for Tesco. Most of these savings arereinvested to improve our offer for customers. This year, we have madeparticularly good progress with our efforts to control energy costs. Otherexamples include: • We have introduced mobile display units for pre-packed bread into 400 stores, with a further 300 planned in the first half of this year. Bread is now presented better for customers, availability has improved and the replenishment of stock is quicker and easier for staff. • New ways of managing stock in stores to increase the availability of products for customers, involving scanning gaps using hand-held computers on a regular cycle, has significantly reduced out-of-stocks and also reduced costs. We have made further good progress with the development of new space and storeformats. A total of 2.0m square feet of new sales area was opened during theyear in all formats, of which over 660,000 square feet was in extensions toexisting stores. With Extra and Express being our least mature formats and withboth now delivering above-average investment returns, these are importantdrivers of our growth. Going forward, we are aiming to maintain our rate ofgrowth in selling area, from a combination of extensions, principally fornon-food, and new stores. During the year, we opened another 18 Extra hypermarkets, most of them throughextensions to existing stores, bringing the total to 118. Extra now represents31% of our total sales area. The trading performance of the large Extra storeswe opened in 2005 - in Bar Hill, near Cambridge; Talbot Green, Mid-Glamorgan andSlough in Berkshire, all of which have more than 100,000 square feet of salesarea, have been significantly ahead of expectations. More customers have access to our Express convenience stores as we bring theTesco offer and lower prices to neighbourhoods. 115 new Express stores openedduring the year, bringing the overall total to over 650. A further 130 newExpresses are planned for 2006/7, as we focus on organic expansion. On 6 April, we submitted a response to the Office of Fair Trading on itsproposal to refer the grocery sector to the Competition Commission. If anenquiry goes ahead, we believe the Commission will find that competition in ourindustry works well and continues to deliver value, innovation and convenienceto consumers. Non-Food. Against the background of subdued consumer spending in the UK, ournon-food offer has again made very good progress. Sales growth, in the UK alone,was over 13% during the year with total non-food sales increasing to £6.8bn(last year £6.0bn). Volume growth was again even higher, driven by our abilityto pass on lower prices to customers, funded by our growing scale and supplychain efficiency, including more direct sourcing in Asia. UK consumers have been more cautious in their shopping behaviour for many monthsbut they remain willing to spend on our competitively priced, good quality andwell-presented merchandise. As a result, we have seen strong growth in mostlarge non-food categories, including product groups which have seen flat orreduced overall consumer spending. Our established categories, which benefit less from new space, grew strongly,with health and beauty sales increasing by 10% and stationery, news andmagazines by 17%. Clothing sales grew well in a difficult market - up by 16% -and we saw strong market share gains by volume and value. Some product groups,to which we have been able to allocate more space to in our larger Extra stores,did particularly well. For example, consumer electronics sales were up 34%,sports goods 31% and books 52%. With only just over a quarter of UK households currently able to get to an Extrastore easily, we are looking at ways to improve access for our customers to ournon-food offer: • On-line. Following the success of tesco.com and our in-store non-food offer, we are continuing to investigate whether we could build a substantial on-line non-food business. • Homeplus. The performance of our first Homeplus trial non-food only store, which opened last October in Denton, Manchester, has encouraged us to extend the trial. Further trial stores will open shortly in Bristol, Southampton and Telford. These stores, which will trade from more than 30,000 square feet sales area, will stock a wide range of non-foods, similar to the assortment offered in Extra hypermarkets. Retailing Services. Our efforts to bring simplicity and value to sometimescomplicated markets are behind the success of our retailing services businesses.Also underpinning this element of our strategy is a strong economic model, basedaround leveraging existing assets - either our own or a partner's - so that wecan simultaneously price our services competitively for customers and alsoachieve high returns for shareholders. • tesco.com sales continued to grow strongly - up by 31.9% in the year to almost £1bn of sales. Profit also increased by 54.9% to £56.2m. The business now has over 750,000 regular customers, more than 200,000 orders a week and represents over 3% of UK sales. For parts of the country where Tesco has few stores or where those we have are exceptionally busy, we have developed a tesco.com-only store. The first opened in Croydon, South London in February. Only a few locations are likely to be appropriate for this. • In Telecoms, we are a product retailer and also an operator providing telecoms services to our customers. In both we now have a very competitive offer - from pay-as-you go mobiles to home phones and we already serve over 1.5m customers. Telecoms introduced many new services during the year, including our first dedicated telecoms centre (inside our Slough Extra), a range of pay-monthly mobiles on-line, and Tesco internet phone, which is now available in 350 stores. • Tesco Personal Finance (TPF) has delivered a good performance in a difficult financial services market. On a pre-IFRS basis total operating profit increased slightly to £205m, of which our share is £103m. Net of interest and tax, and the other reporting changes required by IFRS, profit reduced to £139m (last year £142m) of which our share is £70m. After a flat first half, in which market conditions in two of TPF's core markets - credit cards and motor insurance - were challenging, TPF saw a stronger second half performance. TPF is providing excellent and growing returns in only its eighth year of operation. Over the last two years, a total of £86m of surplus capital, representing over 37% of the original investment in the joint venture, has been returned to Tesco through two cash dividend payments. This has reduced Tesco's net investment in the joint venture to £141m. We now have over 5m customer accounts, of which 1.8m are credit cards and 1.4m are motor insurance policies. Customer numbers are up over 200,000 on last year. CORPORATE RESPONSIBILITY As a responsible company, Tesco works hard to bring real benefits to thecommunities we serve, the environment and the economy. This is recognisedthrough our inclusion in the FTSE4Good and Dow Jones Sustainability indices. Our fundraising efforts have again delivered great results. Each year wecontribute the equivalent of at least 1% of our pre-tax profits to charities andgood causes and a total of £41m was given during 2005/6 in donations, staff timeand gifts in kind. Our Charity of the Year was Age Concern, for which staff andcustomers raised £2m. We are committed to playing our part in tackling climate change by reducing ourenergy use and emissions from our distribution fleet. In 2005/6 we reduced ourenergy use per square foot by 15% which has saved 59,000 tonnes of carbondioxide emissions. We have set up a £100m fund within our business to be used for innovation insustainable environmental technology. We will be installing wind turbines atsome of our new stores, alongside solar energy technology, geothermal power,combined heat and power and trigeneration. We will also be triallinggasification, a revolutionary technology to turn waste into clean, sustainablepower. Against a baseline of 2000, we want to cut the average energy use in ourbuildings (KwH/sqft) in half by 2010, delivering a huge reduction in carbonemissions. We built our first model energy efficient store in Diss in 2005. Thestore uses 20% less energy than comparable stores by using clear roof sectionsto maximise natural light, wind turbines power the tills and cold air fromchilled areas is re-used for air conditioning. Our second model energy store hasnow opened in Swansea. We are also drawing up plans for the first eversupermarket to be built entirely from recyclable materials including wood,recycled plastics and other green materials. This store which we hope to buildin Aylsham in Norfolk will also house all of the latest environmental technologymaking it, we believe, the greenest store in the world. Our investments will also include further recycling initiatives to makerecycling easy and attractive for customers. In 2005, we recycled 71% of allstore waste, saving nearly 27,000 tonnes from landfill. We invested over£600,000 in new automated recycling machines for customers at our stores inWinchester, Havant, Portsmouth, Southampton, Andover and Royston and we plan toinstall these at many more stores. We believe this will enable us to double theamount our customers bring for recycling and this additional material wouldaccount for around 10% of the total additional tonnage needed to meet the UK'sEU packaging recycling targets by 2008. We continue to play an active role in regeneration, encouraging inwardinvestment and creating rewarding jobs and careers in our most deprived areas.Over the last seven years we have completed 14 Regeneration Partnership Schemescreating 3,500 jobs and helping 2,200 long-term unemployed people back intowork. In 2005/6 we completed two such Schemes in Manchester and Leicester. Toattract and retain the best workforce we offer training and development to helppeople achieve their full potential. In 2004 we launched our Apprenticeship inRetail Scheme with just 16 staff taking part from three stores and this year 445general assistants from 92 stores will attain their Apprenticeships and GSCEequivalent qualifications in English and Maths. Our nutritional 'signpost' labelling provides simple, clear, information aboutcalories, salt, fat and sugar content on the front of packs. Over 2,500 productpacks have been re-designed and the entire Tesco range will have been completedby the end of the year. They are already proving very popular with customers,who are changing what they buy as a result. We are also making our approach to corporate responsibility genuinelyinternational. Each of our international businesses now has a corporateresponsibility strategy with a set of key performance indicators. CONTACTS Investor Relations: Steve Webb 01992 644800Press: Jonathan Church 01992 644645 Angus Maitland - The Maitland Consultancy 020 7379 5151 This document is available via the internet at www.tesco.com A meeting for investors and analysts will be held today at 9.00am and a pressconference at 11.00am both at the Royal Bank of Scotland, 280 Bishopsgate,London EC2 4RB. A Cantos interview with Sir Terry Leahy is available now to download in video,audio and transcript form at either www.tesco.com/corporate or www.cantos.com APPENDIX A - Reconciliation of group profit on a 52-week basis A1 - Impact of initial transition to IFRS on profit before tax and profit aftertax Actual Actual IFRS seminar 2005/06 2004/05 guidance for 2004/05 £m £m £mShare-based payments (50) (52) (50)Pensions (43) (41) (40)Goodwill 66 61 60JV's/ Associates tax (38) (32) (30)Leasing- Operating leases to finance leases (4) (4) Immaterial- Fixed rental uplifts (12) (8) -Derecognition of JV loss 3 2 -Reversal of impairment provision 5 - - --------- ---------- -------------Profit before tax (73) (74) (50) to (70)Tax 36 52 40 to 50 --------- ---------- -------------Profit after tax (37) (22) 0 to (30) A2 - Impact of adoption of IAS 32 and IAS 39 on 2005/06 profit before tax £mFair value of derivatives (8)Impact on Tesco Personal Finance (4)Korean share purchase agreement- Change in net present value (11)- Revaluation of liability 24- Foreign exchange revaluation (14) --------- (13)* * Excluding the impact on TPF, IAS 32 and IAS 39 reduce profit before tax by £9min 2005/6 A3 - Reconciliation of IFRS profit before tax to UK GAAP underlying profit Actual 2005/06 £mIFRS profit before tax (from continuing operations) 2,210less: Loss before tax on discontinuing operation (9) --------- 2,201add back: Initial transition to IFRS 73add back: Impact of IAS 32 and IAS 39 13 ---------Pro-forma UK GAAP profit before tax 2,287add back: Integration costs 35add back: Goodwill amortisation 66less: Property profit (81) ---------Pro-forma UK GAAP underlying profit 2,307 APPENDIX B - Reconciliation of segmental operating profit on a 52-week basis B1 - Reconciliation of UK operating profit 2005/06 2004/05 Growth £m £mIFRS operating profit 1,788 1,556 14.9%add back: Share-based payments 44 48add back: Pensions 67 43add back: Write down of iVillage investment - 6less: Leasing (2) (2)add back: Fixed rental uplift adjustment 19 11less: Profit arising on property-related items (90) (21)add back: Integration costs 32 53 -------- --------Pro-forma UK GAAP underlying operating profit 1,858 1,694 9.7% B2 - Reconciliation of International operating profit Asia 2005/06 2004/05 Growth £m £mIFRS operating profit (excluding Taiwan) 200 153 30.7%less: Taiwan operating loss (9) (6)add back: Share-based payments 2 1add back: Fixed rental uplift adjustment 1 1add back: Loss arising on property-related items 3 3add back: Integration costs 3 - ------- --------Pro-forma UK GAAP underlying operating profit 200 152 31.6% Europe 2005/06 2004/05 Growth £m £mIFRS operating profit 265 243 9.1%add back: Share-based payments 4 3add back: Pensions 1 2less: Release of impairment provision (5) -add back: Leasing - 1add back/(less): Loss/(Profit) arising on 6 (31)property-related itemsadd back: Integration costs 1 - ------- --------Pro-forma UK GAAP underlying operating profit 272 218 24.8% APPENDIX C - Calculation of Return on Capital Employed (ROCE) on an IFRS-basis ROCE is calculated as: Numerator: Profit before interest, less taxDenominator: Average of opening and closing: Net assets Add net debt Add dividend creditor Less assets held for sale and assets of disposal groups Add disposal group liabilities ROCE calculation for 60 weeks on a continuing basis under IFRS 2005/6 £mNumerator Profit before tax from continuing operations 2,235Add back: finance costs 241Less: finance income (114) --------- 2,362Less: tax at effective rate- Income tax 649- Profit before tax 2,235- Effective rate of tax on continuing operations 29.04% (686) ---------Profit before interest, less tax (numerator) 1,676 2006 2005 £m £m Denominator Net assets 9,444 8,654Add back: net debt 4,509 3,899Add back: dividend creditor 6 6Less: assets held for sale and assets of the disposal (168) -groupAdd back: Liabilities associated with the disposal group 86 - -------- ---------Capital employed 13,877 12,559 Average capital employed (denominator) 13,218 60-week IFRS ROCE 12.7% TESCO PLCGROUP INCOME STATEMENTYear ended 25 February 2006 2006 2005 Increase Note £m £m %Continuing operationsRevenue (Sales excluding VAT) 2 39,454 33,866 16.5 Cost of sales (36,426) (31,231) ------ -------- -------- -------Gross Profit 3,028 2,635 Administrative expenses (825) (732)Profit arising on property related 77 49items ------ -------- -------- -------Operating Profit 2 2,280 1,952 16.8 Share of post-tax profits of joint 82 74ventures and associatesFinance costs (241) (235)Finance income 114 103 ------ -------- -------- -------Profit before tax 2,235 1,894 18.0Taxation (649) (541) ------ -------- -------- -------Profit for the period from continuing 1,586 1,353 17.2operationsDiscontinuing operationLoss for the period from discontinuing (10) (6)operation ------ -------- -------- -------Profit for the period 1,576 1,347 17.0 ------ -------- -------- ------- Attributable to:Equity holders of the parent 4 1,570 1,344Minority interests 6 3 ------ -------- -------- ------- 1,576 1,347 ------ -------- -------- ------- Earnings per share from continuing anddiscontinuing operations Basic 4 20.07p 17.44p 15.1Diluted 4 19.79p 17.22p 14.9 Earnings per share from continuingoperations Basic 4 20.20p 17.52p 15.3Diluted 4 19.92p 17.30p 15.1 Non-GAAP measure: new underlying 1 £m £mprofitProfit before tax (excluding 2,235 1,894 18.0discontinuing operation)Adjustments for:IAS 32 and IAS 39 9 -Total IAS 19 Income Statement charge 8 303 268'Normal' cash contributions for 8 (270) (237)pensions ------ -------- -------- ------- 2,277 1,925 18.3 ------ -------- -------- ------- Underlying diluted EPS 20.30p 17.58p 15.5 Dividend per share (including proposed 3 8.63p 7.56p 14.2final dividend) * Results for the year ended 25 February 2006 includes 52 weeks for the UK andthe Republic of Ireland and 60 weeks for the majority of the remaininginternational businesses TESCO PLCGROUP STATEMENT OF RECOGNISED INCOME AND EXPENSEYear ended 25 February 2006* 2006 2005 Note £m £m Gains on revaluation of available-for-sale 2 -investmentsCurrency translation differences 25 11Actuarial losses on defined benefit pension 8 (442) (230)schemesGains on cash flow hedges 39 -Tax on items taken directly to equity 133 92 ------ ---------- ---------Net expense recognised directly in equity (243) (127) Profit for the financial period 1,576 1,347 ------ ---------- ---------Total recognised income and expense for the 1,333 1,220period ------ ---------- --------- Attributable to:Equity holders of the parent 7 1,327 1,217Minority interests 6 3 ------ ---------- --------- 1,333 1,220 ------ ---------- --------- Effect of changes in accounting policy (adoptionof IAS 32/39):Equity holders of the parent 10 (314)Minority interests - ------ ---------- (314) ------ ---------- TESCO PLCGROUP BALANCE SHEET 25 Feb 26 Feb 2006 2005 Note £m £m Non-current assetsGoodwill and intangible assets 1,525 1,408Property, plant and equipment 15,882 14,521Investment property 745 565Investments in joint ventures and associates 476 416Other investments 4 7 Deferred tax assets 12 14 ------ -------- ---------- 18,644 16,931 Current assets Inventories 1,464 1,309Trade and other receivables 892 769Derivative financial instruments 70 -Cash and cash equivalents 1,325 1,146 ------ -------- ---------- 3,751 3,224Non-current assets classified as held for sale and 168 -assets of the disposal group ------ -------- ---------- 3,919 3,224Current liabilities Trade and other payables (5,083) (4,974)Financial liabilities- Borrowings (1,646) (482)- Derivative financial instruments (239) -Current tax liabilities (462) (221)Provisions (2) (3) ------ -------- ---------- (7,432) (5,680)Liabilities directly associated with the disposal (86) -group ------ -------- ---------- (7,518) (5,680) Net current liabilities (3,599) (2,456) Non-current liabilitiesFinancial liabilities- Borrowings (3,742) (4,563)- Derivative financial instruments and other (294) -liabilitiesPost-employment benefit obligations 8 (1,211) (735)Other non-current liabilities (29) (21)Deferred tax liabilities (320) (496)Provisions (5) (6) ------ -------- ---------- (5,601) (5,821) ------ -------- ----------Net assets 9,444 8,654 ------ -------- ---------- 25 Feb 26 Feb 2006 2005 Note £m £m EquityShare capital 395 389Share premium account 3,988 3,704Other reserves 40 40Retained earnings 4,957 4,470 ----------- -------- ----------Equity attributable to equity holders of the 9,380 8,603parentMinority interests 64 51 ----------- -------- ----------Total equity 7 9,444 8,654 ----------- -------- ---------- TESCO PLCGROUP CASH FLOW STATEMENTYear ended 25 February 2006* 2006 2005 Note £m £mCash flows from operating activities Cash generated from operations 5 3,412 3,009Interest paid (364) (350)Corporation tax paid (429) (483) ----- --------- ---------Net cash from operating activities 2,619 2,176 ----- --------- --------- Cash flows from investing activities Acquisition of subsidiaries, net of cash acquired (54) (81)Proceeds from sale of subsidiary, net of cash - 5disposed Purchase of property, plant and equipment & (2,561) (2,197)investment property Purchase of intangible assets (139) (107) Proceeds from sale of property, plant and equipment 664 823 Net increase in loans to joint ventures (16) (10)Equity investments made (34) (152)Dividends received 82 135Interest received 96 83 ----- --------- ---------Net cash used in investing activities (1,962) (1,501) ----- --------- --------- Cash flows from financing activities Proceeds from issue of ordinary share capital 123 146Repayments of borrowings (109) (18)New finance leases - 161Repayments of obligations under finance leases (6) (349)Dividends paid (441) (448)Own shares purchased (59) (143) ----- --------- ---------Net cash used in financing activities (492) (651) ----- --------- ---------Net increase in cash and cash equivalents 165 24 Cash and cash equivalents at beginning of period 1,146 1,100Effect of foreign exchange rate changes 16 22 ----- --------- ---------Cash and cash equivalents at end of period 1,327 1,146Less cash held in disposal group (2) - ----- --------- ---------Cash and cash equivalents not held in a disposal 1,325 1,146group ----- --------- --------- Reconciliation of net cash flow to movement in net debt 2006 2005 £m £mNet increase in cash and cash equivalents 165 24Cash outflow from decrease in debt and lease 115 206financingLoans and finance leases acquired with - (17)subsidiariesNet debt included within disposal group 55 -Other non-cash movements (357) 11 ------- --------- ---------(Increase)/decrease in net debt in the period (22) 224before the impact of IAS 32 and IAS 39IAS 32 and IAS 39 adjustments to net debt (588) - ------- --------- ---------(Increase)/decrease in net debt (610) 224Opening net debt (3,899) (4,123) ------- --------- ---------Closing net debt 6 (4,509) (3,899) ------- --------- --------- NB: The reconciliation of net cash flow to movement in net debt is not a primarystatement and does not form part of the cash flow statement. The Preliminary Report for the year ended 25 February 2006 was approved by theDirectors on 24 April 2006. NOTE 1 General information Basis of preparation The consolidated financial statements have been prepared in accordance withInternational Financial Reporting Standards (IFRS) and International FinancialReporting Interpretation Committee (IFRIC) interpretations as endorsed by theEuropean Union, and those parts of the Companies Act 1985 applicable tocompanies reporting under IFRS. This is the first year that the Group's consolidated financial statements havebeen prepared under IFRS and IFRS 1 'First time adoption of IFRS' has beenapplied. Accordingly, the comparatives presented in this document have beenrestated for IFRS, with the exception of IAS 32 'Financial Instruments:Presentation and Disclosure' and IAS 39 'Financial Instruments: Recognition andMeasurement' for which the Group took advantage of the one-year exemptionavailable. Therefore, for the 2004/05 comparatives, financial instrumentscontinue to be accounted for and presented in accordance with UK GenerallyAccepted Accounting Principles (UK GAAP), with an opening balance sheetadjustment made at 27 February 2005 to bring the Group in line with IAS 32 andIAS 39. The accounting policies of the Group under IFRS are available on the Group'swebsite (www.tesco.com/corporate). Reconciliations between UK GAAP and IFRS for the year ended 26 February 2005 areincluded in note 9. The financial information set out in this document does not constitute thestatutory accounts of the Group for the years ended 25 February 2006 or 26February 2005 but is derived from the 2006 Annual Report and FinancialStatements. The Annual Report and Financial Statements for 2005, which wereprepared under UK GAAP, have been delivered to the Registrar of Companies andthe Group Annual Report and Financial Statements for 2006, prepared under IFRS,will be delivered to the Registrar of Companies in due course. The auditors havereported on those accounts and have given an unqualified report which does notcontain a statement under Section 237(2) or (3) of the Companies Act 1985. Use of adjusted measures The Directors believe that the new underlying profit and underlying dilutedearnings per share measures provide additional useful information forshareholders on underlying trends. These measures are used for internalperformance analysis. Underlying profit is not defined by IFRS and therefore maynot be directly comparable with other companies' adjusted profit measures. It isnot intended to be a substitute for, or superior to IFRS measurements of profit. The adjustments made to reported profit before tax are: • IAS 32/39 adjustments - fair value remeasurements - under IAS 32/39, the Group applies hedge accounting to its various hedge relationships (principally interest rate swaps, cross currency swaps and forward exchange contracts and options) when it is allowed under the rules of IAS 39 and practical to do so. Sometimes, the Group is unable to apply hedge accounting to the arrangements, but continues to enter into these arrangements as they provide certainty or active management of the exchange rates and interest rates applicable to the Group. The Group believes these arrangements remain effective and economically and commercially viable hedges despite the inability to apply hedge accounting. Where hedge accounting is not applied to certain hedging arrangements the reported results reflect the movement in fair value of related derivatives due to changes in foreign exchange and interest rates. In addition at each period end, any gain or loss accruing on open contracts is recognised in the result for the period, regardless of the expected outcome of the hedging contract on termination. This may mean that the Income Statement charge is highly volatile, whilst the resulting cash flows may not be as volatile. The underlying profit measure removes this volatility to help better identify underlying business performance. • IAS 19 Income Statement charge - Under IAS 19 'Employee Benefits', the cost of providing pension benefits in the future is discounted to a present value at the corporate bond yield rates applicable on the last day of the previous financial year. Corporate bond yields rates vary over time which in turn creates volatility in the Income Statement and Balance Sheet. IAS 19 also increases the charge for young pension schemes, such as Tesco's, by requiring the use of rates which do not take into account the future expected returns on the assets held in the pension scheme which will fund pension liabilities as they fall due. The sum of these two effects makes the IAS 19 charge disproportionately higher and more volatile than the cash contributions the Group is required to make in order to fund all future liabilities. Therefore within underlying profit we have included the 'normal' cash contributions within the measure but excluded the volatile element of IAS 19 to represent what the group believes to be a fairer measure of the cost of providing post retirement benefits. NOTE 2 Segmental analysis Management view the Group's operations of retailing and associated activities asbeing carried out within three geographical areas - the UK, the Rest of Europeand Asia. The Group's geographical segments are determined by the location ofthe Group's assets and operations. These geographical areas are the basis onwhich the Group reports its primary segment information. The Rest of Europe reporting segment includes the Republic of Ireland, Hungary,Poland, the Czech Republic, Slovakia and Turkey. The Asia reporting segmentincludes Thailand, South Korea, Malaysia and Japan. Given its pending transferto the Carrefour Group, our Taiwanese business (previously included within theAsia segment) has been included within discontinuing operations. Year ended 2006 2006 2006 2005 2005 200525 February 2006 Sales Revenue Operating Sales Revenue Operating including excluding profit including excluding profit VAT VAT VAT VAT £m £m £m £m £m £mContinuingoperationsUK 32,657 29,990 1,788 29,511 27,146 1,556Rest of Europe 5,820 5,095 263 4,349 3,818 243Asia 4,660 4,369 229 3,097 2,902 153 -------- --------- --------- -------- --------- --------- 43,137 39,454 2,280 36,957 33,866 1,952 Share of post-tax profit from joint 82 74ventures and associatesNet finance costs (127) (132) --------- ---------Profit before tax 2,235 1,894 Taxation (649) (541) --------- ---------Profit for the period from 1,586 1,353continuing operationsLoss from discontinuing operation (10) (6) --------- ---------Profit for the period 1,576 1,347 --------- --------- NOTE 3 Dividends 2006 2005 2006 2005 Pence/share Pence/share £m £mAmounts recognised asdistributions to equity holders inthe period:Final dividend for the year ended 5.27 4.77 410 36526 February 2005Interim dividend for the year 2.53 2.29 199 177ended 25 February 2006 ----------- ----------- --------- ------- 7.80 7.06 609 542 Proposed final dividend 6.10 5.27 482 410 ----------- ----------- --------- ------- The proposed final dividend was approved by the Board on 24 April 2006 but wasnot included as a liability as at 25 February 2006, in accordance with IAS 10'Events after the Balance Sheet date'. NOTE 4 Earnings per share and diluted earnings per share Earnings per share is calculated by dividing the profit for the periodattributable to the equity holders of the parent by the weighted average numberof ordinary shares in issue during the period. Diluted earnings per share iscalculated by dividing the profit for the period attributable to the equityholders of the parent by the weighted average number of ordinary shares in issueduring the period adjusted for the effects of dilutive options. 2006 2005 Basic Potentially Diluted Basic Potentially Diluted dilutive dilutive share share options optionsProfit (£m)Continuing 1,580 - 1,580 1,350 - 1,350operationsDiscontinuing (10) - (10) (6) - (6)operation ------- ---------- -------- --------- ---------- --------Total 1,570 - 1,570 1,344 - 1,344 ------- ---------- -------- --------- ---------- --------Weighted 7,823 109 7,932 7,707 97 7,804average number ------- ---------- -------- --------- ---------- --------of shares(millions)Earnings pershare (pence)Continuing 20.20 (0.28) 19.92 17.52 (0.22) 17.30operationsDiscontinuing (0.13) - (0.13) (0.08) - (0.08)operation ------- ---------- -------- --------- ---------- --------Total 20.07 (0.28) 19.79 17.44 (0.22) 17.22 ------- ---------- -------- --------- ---------- -------- NOTE 4 Earnings per share and diluted earnings per share (continued) Continuing operations underlying earnings per share reconciliation 2006 2006 2005 2005 % £m % £mUnderlying profit 2,277 1,925Effective tax rate on continuing operations 29.04 (661) 28.56 (550)Minority interests (6) (3) ------- -------Total 1,610 1,372 ------- -------Underlying diluted EPS (pence) 20.30p 17.58p NOTE 5 Reconciliation of operating profit to cash generated from operations 2006 2005 £m £mOperating profit 2,280 1,952Operating loss of discontinuing operation (9) (6)Depreciation and amortisation 838 743Profit arising on property related items (77) (49)Loss arising on disposal of non-property assets 4 -Reversal of impairment provisions (5) -Share-based payments 142 131Additional pension contribution - (200)Increase in inventories (146) (67)Increase in trade and other receivables (38) (48)Increase in trade payables 89 337Increase in other payables 334 216Decrease in working capital (a) 239 438 ---------- ---------Cash generated from operations (b) 3,412 3,009 ---------- --------- (a) The decrease in working capital includes the impact of translating foreigncurrency working capital movements at average exchange rates rather than periodend exchange rates. (b) The subsidiaries acquired during the period have not had a significantimpact on Group operating cash flows. NOTE 6 Analysis of changes in net debt At 26 Feb Opening Cash Net debt Other non At 25 2005 adjustment flow held in -cash Feb for IAS 32 disposal movements 2006 and 39 group £m £m £m £m £m £mCash and cash 1,146 - 165 (2) 16 1,325equivalentsFinance lease - - - - 17 17debtorsDerivative - 40 (22) - 52 70financial --------- ----------- ------- -------- ---------- --------instrumentsincluded indebtorsCash and 1,146 40 143 (2) 85 1,412receivables --------- ----------- ------- -------- ---------- --------Bank and other (471) (63) (1,074) 57 (75) (1,626)borrowingsFinance leases (11) - 6 - (15) (20)Derivative - (258) 300 - (281) (239)financial --------- ----------- ------- -------- ---------- --------instrumentsDebt due within (482) (321) (768) 57 (371) (1,885)one year --------- ----------- ------- -------- ---------- --------Bank and other (4,486) (53) 939 - (58) (3,658)borrowingsFinance leases (77) - - - (7) (84)Derivative - (402) (34) - 142 (294)financial --------- ----------- ------- -------- ---------- --------instrumentsDebt due after (4,563) (455) 905 - 77 (4,036)one year --------- ----------- ------- -------- ---------- -------- (3,899) (736) 280 55 (209) (4,509) --------- ----------- ------- -------- ---------- -------- NOTE 7 Reconciliation of movements in equity 2006 2005 £m £mEquity attributable to equity holders of the parent: 8,603 7,693At 26 February 2005Transition adjustments on adoption of IAS 32 and IAS 39 (314) -At 27 February 2005 8,289 7,693Total recognised income and expense for the period 1,327 1,217Share-based payments 57 56New share capital subscribed less expenses 111 130Reduction/(increase) in own shares held 38 (44)Dividends to equity holders of the parent company (609) (542)Payment of dividends by shares in lieu of cash 167 93 --------- --------At 25 February 2006 9,380 8,603Minority interests 64 51 --------- --------Total equity 9,444 8,654 --------- -------- NOTE 8 Post employment benefits The Group operates a variety of post-employment benefit arrangements coveringboth funded and unfunded defined benefit schemes and funded defined contributionschemes. The most significant are funded defined benefit schemes for the Group'semployees in the UK, the Republic of Ireland and South Korea. The principal plan within the Group is the Tesco PLC Pension Scheme, which is afunded defined benefit pension scheme in the UK, the assets of which are held asa segregated fund and administered by trustees. An independent actuary, usingthe projected unit method, carried out the latest triennial actuarial assessmentof the scheme at 31 March 2005. The scheme deficit at that date was £153m. Principal Assumptions The valuations used for IAS 19 have been based on the most recent actuarialvaluations and updated by Watson Wyatt Limited to take account of therequirements of IAS 19 in order to assess the liabilities of the schemes at 25February 2006. The major assumptions, on a weighted average basis, used by theactuaries were as follows: 2006 2005 % %Rate of increase in salaries 4.0 3.9Rate of increase in pensions in payment 2.7 2.6Rate of increase in deferred pensions 2.7 2.6Rate of increase in career average benefits 2.7 2.6Discount rate 4.8 5.4Price inflation 2.7 2.6 The main financial assumption is the real discount rate, i.e. the excess of thediscount rate over the rate of price inflation. If this assumption increased/decreased by 0.1%, the UK defined benefit obligation would decrease/increase byapproximately £110m and the annual UK current service cost would decrease/increase by between £13m-£15m. Movement in the deficit during the year The movement of the deficit during the year was as follows: 2006 2005 £m £mDeficit in schemes at beginning of the year (735) (674)Movement in year:Current service cost (328) (272)Other finance income 25 4Contributions 270 437*Exchange loss (1) -Actuarial loss (442) (230)Deficit in schemes at end of the year (1,211) (735) * Includes additional contribution of £200m paid in February 2005. Note 9 Explanation of transition to IFRS Tesco PLC previously prepared its consolidated financial statements under UKGenerally Accepted Accounting Principles (UK GAAP). These financial results arethe first that the Group has presented under IFRS. As required by IFRS 1 'Firsttime adoption of IFRS', the analysis in the following note shows: • a reconciliation of profit for the period to 26 February 2005; and• a reconciliation of equity as at 29 February 2004 (the date of transition to IFRS) and as at 26 February 2005 (date of last UK GAAP financial statements). Apart from adjustments made for the recent IFRIC clarification on the accountingtreatment for fixed rental uplifts and some immaterial balance sheetreclassifications, the information presented below is consistent with thatprovided in the 'Restatement of financial information for 2004/05 under IFRS'which was made available on the Group's website on 25 May 2005. Reconciliation of profit for the year ended 26 February 2005 Reported Share-based Business Leasing Employee under UK payments combinations benefits GAAP* IFRS 2 IFRS 3 IAS 17 IAS 19 £m £m £m £m £m Revenue 33,974 - - - -Cost of sales (31,271) - - (11) (40) -------- -------- --------- ------- -------Gross profit 2,703 - - (11) (40)Administrative expenses (754) (52) 56 - (5)Profit/(loss) arising on 53 - - (4) -property related items -------- -------- --------- ------- -------Operating profit 2,002 (52) 56 (15) (45)Share of post-tax 130 - 5 4 -profits from jointventures and associatesFinance costs (269) - - (1) -Finance income 99 - - - 4 -------- -------- --------- ------- -------Profit before tax 1,962 (52) 61 (12) (41)Taxation (593) 16 - 5 12Discontinuing operation - - - - - -------- -------- --------- ------- -------Profit for the period 1,369 (36) 61 (7) (29) ======== ======== ========= ======= ======= Presentation Deferred Total IFRS Reclass of Restated of JVs and tax adjustments discontinuing under associates operations IFRS IAS 28/31 IAS 12 £m £m £m £m £m Revenue - - - (108) 33,866Cost of sales - - (51) 91 (31,231) -------- ------- -------- -------- -------Gross profit - - (51) (17) 2,635Administrative - - (1) 23 (732)expensesProfit/(loss) - - (4) - 49arising on -------- ------- -------- -------- -------property relateditemsOperating profit - - (56) 6 1,952Share of post-tax (64) - (55) (1) 74profits from jointventures andassociatesFinance costs 34 - 33 1 (235)Finance income - - 4 - 103 -------- ------- -------- -------- -------Profit before tax (30) - (74) 6 1,894Taxation 32 (13) 52 - (541)Discontinuing - - - (6) (6)operation -------- ------- -------- -------- -------Profit for the 2 (13) (22) - 1,347period ======== ======= ======== ======== ======= Reconciliation to underlying profit (non-GAAP measure under UK GAAP) Profit before tax 1,962 (52) 61 (12) (41)Net profit/(loss) on disposal (53) - - 4 -of fixed assetsIntegration costs 53 - - - -Goodwill amortisation 67 - (61) - - -------- -------- --------- ------- -------Underlying profit 2,029 (52) - (8) (41) -------- -------- --------- ------- ------- Profit before tax (30) - (74) 6 1,894Net profit/(loss) on disposal of - - 4 - (49)fixed assetsIntegration costs - - - - 53Goodwill amortisation - - (61) - 6 -------- ------- -------- -------- -------Underlying profit (30) - (131) 6 1,904 -------- ------- -------- -------- ------- * The above UK GAAP numbers have been adjusted into IFRS format in accordancewith IAS 1. Reconciliation of Equity - As at 29 February 2004 (date of transition to IFRS) Reported Business Employee Dividends Investment Intangible under UK combinations benefits property assets GAAP* IFRS 3 IAS 19 IAS 10 IAS 40 IAS 38 £m £m £m £m £m £mNon-currentassetsGoodwill and 965 - - - - 255intangibleassetsProperty, plant 14,094 - - - (473) (255)and equipmentInvestment - - - - 473 -propertyInvestments in 330 - - - - -joint venturesand associatesOther 6 - - - - -investmentsDeferred tax - - - - - -assets ------- -------- ------- ------- -------- ------- 15,395 - - - - -Current assetsInventories 1,199 - - - - -Trade and other 826 - (12) - - -receivablesInvestments 430 - - - - -Cash and cash 670 - - - - -equivalents ------- -------- ------- ------- -------- ------- 3,125 - (12) - - -CurrentliabilitiesTrade and other (4,364) - 10 365 - -payablesFinancialliabilities- Borrowings (844) - - - - -Current tax (308) - - - - -payableProvisions - - - - - - ------- -------- ------- ------- -------- ------- (5,516) - 10 365 - -Net current (2,391) - (2) 365 - -liabilities Non-currentliabilitiesFinancialliabilities- Borrowings (4,346) - - - - -Post-employment - - (674) - - -benefitobligationsOther (22) - - - - -non-currentliabilitiesDeferred tax (579) - 199 - - -liabilitiesProvisions (14) - - - - - ------- -------- ------- ------- -------- ------- (4,961) - (475) - - - ------- -------- ------- ------- -------- -------Net assets 8,043 - (477) 365 - - ======= ======== ======= ======= ======== ======= EquityShare capital 384 - - - - -Share premium 3,470 - - - - -accountOther reserves 40 - - - - -Retained 4,104 - (477) 365 - -earnings ------- -------- ------- ------- -------- -------Equity 7,998 - (477) 365 - -attributable toequity holdersof the parentMinority 45 - - - - -interests ------- -------- ------- ------- -------- -------Total equity 8,043 - (477) 365 - - ======= ======== ======= ======= ======== ======= Leasing Share- Impairment Deferred Other Restated based of fixed tax under payments assets IFRS IAS 17 IFRS 2 IAS 36 IAS 12 £m £m £m £m £m £mNon-current assetsGoodwill and - - - - - 1,220intangible assetsProperty, plant and 29 - (142) - - 13,253equipmentInvestment property - - - - - 473Investments in joint - - - - 1 331ventures andassociatesOther investments - - - - - 6Deferred tax assets - - - - 12 12 ------ ------- -------- ------ ------ ------ 29 - (142) - 13 15,295Current assetsInventories - - - - - 1,199Trade and other (3) - - - - 811receivablesInvestments - - - - (430) -Cash and cash - - - - 430 1,100equivalents ------ ------- -------- ------ ------ ------ (3) - - - - 3,110Current liabilitiesTrade and other (1) - - - 3 (3,987)payablesFinancial liabilities- Borrowings (3) - - - - (847)Current tax payable - - - - - (308)Provisions - - - - (4) (4) ------ ------- -------- ------ ------ ------ (4) - - - (1) (5,146)Net current (7) - - - (1) (2,036)liabilities Non-currentliabilitiesFinancial liabilities- Borrowings (30) - - - - (4,376)Post-employment - - - - - (674)benefit obligationsOther non-current - - - - (3) (25)liabilitiesDeferred tax 1 17 15 (79) (12) (438)liabilitiesProvisions 2 - - - 4 (8) ------ ------- -------- ------ ------ ------ (27) 17 15 (79) (11) (5,521) ------ ------- -------- ------ ------ ------Net assets (5) 17 (127) (79) 1 7,738 ====== ======= ======== ====== ====== ====== EquityShare capital - - - - - 384Share premium account - - - - - 3,470Other reserves - - - - - 40Retained earnings (5) 17 (127) (79) 1 3,799 ------ ------- -------- ------ ------ ------Equity attributable (5) 17 (127) (79) 1 7,693to equity holders ofthe parentMinority interests - - - - - 45 ------ ------- -------- ------ ------ ------Total equity (5) 17 (127) (79) 1 7,738 ====== ======= ======== ====== ====== ====== * The above UK GAAP numbers have been adjusted into IFRS format (in accordancewith IAS 1) Reconciliation of Equity - As at 26 February 2005 (date of last UK GAAPfinancial statements) Reported Business Employee Dividends Investment Intangible under UK combinations benefits property assets GAAP* IFRS 3 IAS 19 IAS 10 IAS 40 IAS 38 £m £m £m £m £m £mNon-currentassetsGoodwill and 1,044 58 - - - 306intangibleassetsProperty, plant 15,495 - - - (565) (306)and equipmentInvestment - - - - 565 -propertyInvestments in 407 5 - - - -joint venturesand associatesOther 7 - - - - -investmentsDeferred tax - - - - - -assets ------- -------- ------- ------- -------- ------- 16,953 63 - - - -Current assetsInventories 1,309 - - - - -Trade and other 1,002 - (230) - - -receivablesInvestments 346 - - - - -Cash and cash 800 - - - - -equivalents ------- -------- ------- ------- -------- ------- 3,457 - (230) - - -CurrentliabilitiesTrade and other (5,374) - 14 410 - -payablesFinancialliabilities- Borrowings (477) - - - - -Current tax (221) - - - - -payableProvisions - - - - - - ------- -------- ------- ------- -------- ------- (6,072) - 14 410 - -Net current (2,615) - (216) 410 - -liabilities Non-currentliabilitiesFinancialliabilities- Borrowings (4,511) - - - - -Post-employment - - (735) - - -benefitobligationsOther (20) - - - - -non-currentliabilitiesDeferred tax (731) - 279 - - -liabilitiesProvisions (19) - - - - - ------- -------- ------- ------- -------- ------- (5,281) - (456) - - - ------- -------- ------- ------- -------- -------Net assets 9,057 63 (672) 410 - - ======= ======== ======= ======= ======== ======= EquityShare capital 389 - - - - -Share premium 3,704 - - - - -accountOther reserves 40 - - - - -Retained 4,873 63 (672) 410 - -earnings ------- -------- ------- ------- -------- -------Equity 9,006 63 (672) 410 - -attributable toequity holdersof the parentMinority 51 - - - - -interests ------- -------- ------- ------- -------- -------Total equity 9,057 63 (672) 410 - - ======= ======== ======= ======= ======== ======= Leasing Share- Impairment Deferred Other Restated based of fixed tax under payments assets IFRS IAS 17 IFRS 2 IAS 36 IAS 12 £m £m £m £m £m £mNon-current assetsGoodwill and - - - - - 1,408intangible assetsProperty, plant and 49 - (152) - - 14,521equipmentInvestment property - - - - - 565Investments in joint 4 - - - - 416ventures andassociatesOther investments - - - - - 7Deferred tax assets - - - - 14 14 ------ ------- -------- ------ ------ ------ 53 - (152) - 14 16,931Current assetsInventories - - - - - 1,309Trade and other (3) - - - - 769receivablesInvestments - - - - (346) -Cash and cash - - - - 346 1,146equivalents ------ ------- -------- ------ ------ ------ (3) - - - - 3,224Current liabilitiesTrade and other (17) (8) - - 1 (4,974)payablesFinancial liabilities- Borrowings (5) - - - - (482)Current tax payable - - - - - (221)Provisions - - - - (3) (3) ------ ------- -------- ------ ------ ------ (22) (8) - - (2) (5,680)Net current (25) (8) - - (2) (2,456)liabilities Non-currentliabilitiesFinancial liabilities- Borrowings (52) - - - - (4,563)Post-employment - - - - - (735)benefit obligationsOther non-current - - - - (1) (21)liabilitiesDeferred tax 6 41 17 (94) (14) (496)liabilitiesProvisions 7 - - - 6 (6) ------ ------- -------- ------ ------ ------ (39) 41 17 (94) (9) (5,821) ------ ------- -------- ------ ------ ------Net assets (11) 33 (135) (94) 3 8,654 ====== ======= ======== ====== ====== ====== EquityShare capital - - - - - 389Share premium account - - - - - 3,704Other reserves - - - - - 40Retained earnings (11) 33 (135) (94) 3 4,470 ------ ------- -------- ------ ------ ------Equity attributable (11) 33 (135) (94) 3 8,603to equity holders ofthe parentMinority interests - - - - - 51 ------ ------- -------- ------ ------ ------Total equity (11) 33 (135) (94) 3 8,654 ====== ======= ======== ====== ====== ====== * The above UK GAAP numbers have been adjusted into IFRS format (in accordancewith IAS 1) Notes to the reconciliations of equity and profit The following describes the most significant adjustments arising from thetransition to IFRS. Share-based payments (IFRS 2) Share option schemes The main impact of IFRS 2 for the Group is the expensing of employees' anddirectors' share options. The expense is calculated with reference to the fair value of the award on thedate of grant and is recognised over the vesting period of the scheme, adjustedto reflect actual and expected levels of vesting. We have used the Black-Scholesmodel to calculate the fair value of options on their grant date. In the 2004/05, application of IFRS 2 results in a pre-tax charge to the IncomeStatement of £48m; the pre-tax effect is partially offset by a deferred taxcredit of £16m. Deferred tax is calculated based on the difference between themarket price at the Balance Sheet date and the option exercise price. As aresult the tax effect will not correlate to the charge. The excess of thedeferred tax over the cumulative Income Statement charge at the tax rate isrecognised in equity (in 2004/05 this amounted to a credit of £9m to retainedearnings). The deferred tax asset recognised in February 2004 and February 2005relating to the share option schemes are £25m and £49m respectively. Share bonus schemes Under UK GAAP we expensed share bonus schemes by applying the rules of UITF 17.Whereas the UK GAAP P&L charge was based on the intrinsic value of the award,the IFRS 2 charge is based on the fair value. This results in an additionalcharge of £4m to the Income Statement in 2004/05. As a result of IFRS, deferred tax assets recognised under UK GAAP relating toshare bonus schemes have reduced by approximately £8m at both the 2004 and 2005Balance Sheet dates. Goodwill arising on Business Combinations (IFRS 3) Under IFRS 3, goodwill is not amortised on a straight-line basis but instead issubject to annual impairment testing. Consequently, the goodwill balances werereviewed for impairment as at February 2004 and February 2005 and no impairmentadjustments were identified. In terms of adjustments to the Income Statement in 2004/05, the non-amortisationof goodwill results in an increase in pre-tax profits of £61m. There are noassociated tax impacts. In the February 2005 Balance Sheet, a foreign exchange gain of £2m has beenrecognised through reserves relating to the non-amortisation of goodwill;therefore, the total adjustment to net assets relating to goodwill amounts to£63m. Recognition of dividends (IAS 10 - Post balance sheet events) Under IFRS, dividends declared after the Balance Sheet date are not recognisedas a liability as at that Balance Sheet date. The final dividend of £365m declared in April 2004 relating to the 2003/04financial year has been reversed in the opening IFRS Balance Sheet and chargedto equity in the Balance Sheet as at 26 February 2005. Similarly, the finaldividend accrued for the 2004/05 financial year of £410m has been reversed inthe IFRS Balance Sheet as at 26 February 2005 and has been charged to equity in2005/06. Leasing (IAS 17) There are two impacts that have arisen from the adoption of IAS 17 - firstly,the reclassification of some leases between operating and finance leases, andsecondly on the treatment of fixed rental uplifts. Reclassification between operating and finance leases The finance lease tests under UK GAAP and IFRS are broadly similar except thatIAS 17 requires the Group to consider property leases in their component parts(i.e. land and building elements separately). Following a detailed review of our property lease portfolio, a small number of'building' leases have been reclassified as finance leases and brought onto theBalance Sheet as at 29 February 2004, based on the criteria of IAS 17. As at 29February 2004, this led to a relatively small increase in fixed assets, and asimilar increase in the finance lease creditor. The following adjustments have been made at the opening Balance Sheet and as at26 February 2005: 29 February 26 February 2004 2005 £m £mProperty, plant & equipment 29 49Adjustment to net assets (4) (5) The associated impact on the Income Statement of the above is that some UK GAAPoperating lease expenses are replaced with depreciation and financing chargesfor the building elements of the reclassified leases. Over the life of thelease, the total Income Statement charge will remain the same, but the timing ofexpenses will change, with more of the total expense recognised earlier in thelease term. The net pre-tax impact on the Income Statement is immaterial for theyear ended 26 February 2005. In 2004/05, there is a one-off Income Statement adjustment of £4m, relating tothe deferral of some profit from the sale and leaseback deal completed in April2004, which instead will be recognised over the 25 year lease term. Fixed rental uplifts The Group has a number of leases that contain minimum rental uplifts atpredetermined rent review dates. Some of these leases are with externallandlords and some with the Group's Property Joint ventures. The InternationalFinancial Reporting Interpretations Committee (IFRIC) has recently clarifiedthat it is necessary to account for these increases on a straight-line basisover the life of the lease. Previously the Group charged such increases to theIncome Statement in the year they arose. The total amount payable over the life of the lease remains unchanged but thetiming of the Income Statement charge changes. The excess of the rent charged tothe Income Statement over the cash payment in any given period will be held onthe Balance Sheet in Trade and other payables. This change in accountingtreatment has the following effect on the Balance Sheets as at February 2004 andFebruary 2005, and the Income Statement for 2004/05. 29 February 2004/05 26 February 2004 Income 2005 Balance Sheet Statement Balance Sheet £m £m £mOperating profit impact (1) (12) (13)Joint ventures and associates - 4 4Deferred tax - 3 3 ------------- ------------- -------------Impact on net assets/ profit after (1) (5) (6)tax ------------- ------------- ------------- Employee benefits (IAS 19) For UK GAAP reporting, we applied the measurement and recognition policies ofSSAP 24 for pensions and other post-employment benefits, whilst providingdetailed disclosures for the alternative measurement principles of FRS 17'Retirement Benefits'. IAS 19 takes a similar approach to accounting for defined benefit schemes as FRS17, thus, on transition, the deficit disclosed under FRS 17 has been recognisedin the Balance Sheet. At the opening Balance Sheet, this resulted in a pre-taxreduction in net assets of £676m which represented the sum of the deficit plusthe reversal of a SSAP 24 debtor in the UK GAAP Balance Sheet as at 28 February2004. An associated deferred tax asset of £199m was recognised in respect of thepension deficit. Therefore the total adjustment to net assets as at February2004 was £477m. Thereafter, we have applied the amendment to IAS 19 which allows actuarial gainsand losses to be recognised immediately in the Statement of Recognised Incomeand Expense i.e. the actuarial gains and losses will be taken directly toequity. The incremental pre-tax Income Statement charge for 2004/05 from the adoption ofIAS 19 is £41m. This is split between the current service cost (increasesoperating costs by £45m) and the return on plan assets (increases finance incomeby £4m). The related tax effect of this is a £12m credit to the IncomeStatement. The actuarial loss on the scheme for the same period, recognisedthrough reserves, is £230m, with an offsetting tax adjustment of £67m. The February 2005 IAS 19 pension deficit is £735m, with an associated deferredtax of £279m. Joint ventures (IAS 31) and associates (IAS 28) The Group applies the equity method of accounting for joint ventures (JVs) andassociates, which is largely consistent with how they were accounted for underUK GAAP. The adoption of IFRS leads to a change in the presentation of the Group's shareof the results of JVs and associates. Under UK GAAP, we included our share of JVand associate operating profit before interest and tax and showed our share oftheir interest and tax in the respective Group lines on the Profit and Lossaccount. Under IFRS, JV and associate profit is shown as a net figure i.e. postinterest and tax. This has the effect of reducing profit before tax for 2004/05,by £32m, but reduces the tax charge by the same amount. Overall, there is noimpact on the Group profit after tax as this is purely a presentational change. Another impact of using the equity method of accounting for JVs and associatesunder IFRS is that when the Balance Sheet investment in a loss-making JV orassociate reduces to zero then no further losses should be recognised in theIncome Statement. Under UK GAAP losses would continue to be recognised. Thischange has led to a small adjustment in the opening Balance Sheet of £1m and anincrease in JV and Associate profit of £2m in 2004/05. Impairment of assets (IAS 36) Under IAS 36, individual assets are reviewed for impairment when there are anyindicators of impairment. Where individual assets do not generate cash flowsindependently from one another, the impairment reviews are carried out at the'Cash-Generating Unit' level, which represents the lowest level at which cashflows are independently generated. The illustrative examples in IAS 36 suggestthat for retailers this is at the individual store level. Following impairment reviews as at the opening Balance Sheet date, we identifieda small number of stores which required a provision for impairment of £142m.This had the effect of reducing the total fixed asset balance by approximately1% as at 29 February 2004. A similar review was performed for 2004/05 but no further stores required animpairment provision. However, due to movements in foreign exchange rates, theoverall provision set against fixed assets increased by £10m - thisconsolidation adjustment has been taken through equity, with no impact on the2004/05 Income Statement. IAS 36 has the additional effect of reducing the deferred tax liability by £15mas at 29 February 2004 and £17m as at 26 February 2005 (the movementyear-on-year relates to foreign exchange differences which have been taken toequity). The deferred tax adjustments arise because the impairment reviews havereduced the net book values of certain assets qualifying for capital allowances,with no corresponding change in the tax base. Intangible assets (IAS 38) Under UK GAAP, we included licences and capitalised development costs withinTangible fixed assets on the Balance Sheet. Under IAS 38, 'Intangible Assets',such items are disclosed separately on the face of the Balance Sheet. As a result, there is a reclassification of £255m in the opening Balance Sheet,and £306m in the Balance Sheet as at 26 February 2005, between Property, plantand equipment and Intangible assets. There is no impact on the Income Statementfrom this reclassification. Investment properties (IAS 40) Under UK GAAP, we included all owned property assets within Tangible fixedassets on the Balance Sheet. Under IAS 40, 'Investment Properties', we arerequired to split out any property which earns rental income or is held forcapital appreciation. As a result, there is a reclassification of £473m in the opening Balance Sheetand £565m in the Balance Sheet as at 26 February 2005 between Property, plantand equipment and Investment property. There is no impact on the IncomeStatement from this reclassification. Deferred and current taxes (IAS 12) Under UK GAAP, deferred tax was recognised in respect of all timing differencesthat had originated but not reversed by the Balance Sheet date and which couldgive rise to an obligation to pay more or less taxation in the future. Deferred tax under IAS 12 is recognised in respect of all temporary differencesat the Balance Sheet date between the tax bases of assets and liabilities andtheir carrying value for financial reporting purposes. The change to a Balance Sheet liability method of providing for deferred taxleads to a number of adjustments, as follows: Feb 2004 04/05 04/05 Feb 2005 Net assets Income Equity Net assets statement £m £m £m £mImpact of IAS 12 (79) (13) (2)* (94)Tax effect of accounting changes 232 33 78* 343 ---------- ---------- --------- ---------Net impact on tax balance/profit 153 20 76 249after taxJV and associate presentation 32change (IAS 28/31) ----------Total impact on tax 52 * Includes foreign currency translation differences in respect of foreignoperations The significant components of the Balance Sheet adjustments are the recognitionof deferred tax assets on the pension deficit and share-based payments, lessdeferred tax provisions for potential future gains arising from rolled-overgains and for the potential future tax liabilities arising from fair valueadjustments recorded for business combinations. Neither of these provisions werepreviously recognised under FRS 19. Other adjustments Other adjustments arise from the reclassification of money market deposits fromcurrent asset investments to cash and cash equivalents (as a result of thedefinition within IAS 7 'Cash Flow Statements') and other minor presentationdifferences. NOTE 10 Adoption of IAS 32 and IAS 39 The Group adopted IAS 32 'Financial Instruments: Presentation and Disclosure'and IAS 39 'Financial Instruments: Recognition and Measurement' from 27 February2005. The Group has taken the exemption available under IFRS 1 'First TimeAdoption of IFRS' not to restate comparatives for IAS 32 and IAS 39. Theanalysis below details the transitional adjustments arising from the adoption ofIAS 32 and IAS 39 as at 27 February 2005: Reported under Financial Financial Restated for IFRS Instruments: Instruments: IAS 32 and (excluding IAS Presentation Recognition IAS 39 32 and 39) and and Disclosure Measurement IAS 32 IAS 39 £m £m £m £mNon-current assetsGoodwill and 1,408 - - 1,408intangible assetsProperty, plant and 14,521 - - 14,521equipmentInvestment property 565 - - 565Investments in joint 416 - (10) 406ventures andassociatesOther investments 7 - (7) -Deferred tax assets 14 - - 14 ----------- ----------- ---------- --------- 16,931 - (17) 16,914Current assetsInventories 1,309 - - 1,309Trade and other 769 - (64) 705receivablesDerivative financial - - 40 40instrumentsCash and cash 1,146 - - 1,146equivalents ----------- ----------- ---------- --------- 3,224 - (24) 3,200Current liabilitiesTrade and other (4,974) - 475 (4,499)payablesFinancial liabilities- Borrowings (482) - (63) (545)- Derivative financial - - (258) (258)instrumentsCurrent tax (221) - - (221)liabilitiesProvisions (3) - - (3) ----------- ----------- ---------- --------- (5,680) - 154 (5,526)Net current (2,456) - 130 (2,326)liabilities Non-currentliabilitiesFinancial liabilities- Borrowings (4,563) - (53) (4,616)- Derivative financial - (228) (174) (402)instruments and otherliabilitiesPost-employment (735) - - (735)benefit obligationsOther non-current (21) - - (21)liabilitiesDeferred tax (496) - 28 (468)liabilitiesProvisions (6) - - (6) ----------- ----------- ---------- --------- (5,821) (228) (199) (6,248) ----------- ----------- ---------- ---------Net assets 8,654 (228) (86) 8,340 =========== =========== ========== ========= EquityShare capital 389 - - 389Share premium account 3,704 - - 3,704Other reserves 40 - - 40Retained earnings 4,470 (228) (86) 4,156 ----------- ----------- ---------- ---------Equity attributable to 8,603 (228) (86) 8,289equity holders of theparentMinority interests 51 - - 51 ----------- ----------- ---------- ---------Total equity 8,654 (228) (86) 8,340 =========== =========== ========== ========= Notes to the adjustment of equity at 27 February 2005 for IAS 32 and IAS 39. 1. The Group has entered into an agreement with the Samsung Corporation topurchase the remaining shares of Samsung Tesco still held by Samsung. Theseshares are expected to be purchased in three tranches in 2007, 2011 and 2012.The purchase will reflect the market value of these shares at the date ofacquisition. Under IAS 32, the net present value of the future payments are shown as afinancial liability, the forecast value of which was £228m at February 2005. 2. In 2003, the Group monetised profitable interest rate swaps. The amountrealised was held in deferred income and amortised through the interest line inthe Income Statement. On transition to IAS 32 and IAS 39, the remaining credit balance held indeferred income, £163m, is transferred to retained earnings. Under IFRS 1, there is a corresponding credit of £163m to the value of financialliabilities, which is subsequently amortised through the interest line in theIncome Statement. The net effect is a transfer of £163m from deferred income to financialliabilities, with no impact on the Income Statement and net assets. 3. Other adjustments are due to the marking-to-market of financial instrumentsand the reclassification of other creditors and debtors which are defined as netborrowings under IFRS. 4. The deferred tax impacts of the introduction of IAS 32/39 at 27 February 2005is £28m. NOTE 11 Annual Review Copies of the 2006 Annual Review and Summary Financial Statement will be sent toall shareholders. Copies of the 2006 Annual Report and Financial Statements willbe sent to shareholders who have requested them. Copies of both documents willbe available late May 2006 from the Company Secretary, Tesco PLC, PO Box 18,Delamare Road, Cheshunt, Waltham Cross, Hertfordshire, EN8 9SL. These documentswill also be available on the internet at www.tesco.com NOTE 12 AGM The Annual General Meeting will be held at the Queen Elizabeth II ConferenceCentre, Broad Sanctuary, Westminster, London, SW1P 3EE on Friday 7th July 2006at 11am This information is provided by RNS The company news service from the London Stock Exchange

---

Related Shares:

Tesco