| £m |
Statutory
26 weeks to
1 September
2007 |
|
Pro
forma
26 weeks to
2 September
2006 |
|
Statutory
period to
30 September
2006 |
| |
|
|
|
|
|
| Argos |
1,835.3 |
|
1,753.6 |
|
1,794.1 |
| Homebase |
853.9 |
|
856.8 |
|
979.1 |
| Financial Services |
47.3 |
|
46.0 |
|
46.7 |
| Sales |
2,736.5 |
|
2,656.4 |
|
2,819.9 |
| |
|
|
|
|
|
| Cost of sales |
(1,770.3) |
|
(1,756.4) |
|
(1,851.2) |
| Gross profit |
966.2 |
|
900.0 |
|
968.7 |
| |
|
|
|
|
|
Net operating expenses before exceptional items and costs related
to demerger incentive schemes |
(830.1) |
|
(798.3) |
|
(861.8) |
| |
|
|
|
|
|
| Argos |
99.5 |
|
66.4 |
|
72.4 |
| Homebase |
47.0 |
|
41.9 |
|
40.8 |
| Financial Services |
2.7 |
|
3.7 |
|
4.1 |
| Central Activities |
(13.1) |
|
(10.3) |
|
(10.4) |
| Benchmark operating profit |
136.1 |
|
101.7 |
|
106.9 |
| |
|
|
|
|
|
| Net interest income (see below) |
14.0 |
|
5.5 |
|
5.7 |
| Share of post-tax results of joint ventures
and associates |
(0.3) |
|
- |
|
- |
| Benchmark PBT |
149.8 |
|
107.2 |
|
112.6 |
| |
|
|
|
|
|
| Net interest costs attributable to GUS capital structure
(see below) |
- |
|
(35.7) |
|
(42.2) |
| Exceptional items included in operating profit |
20.2 |
|
(16.4) |
|
(16.4) |
| Costs related to demerger incentive schemes |
(5.9) |
|
- |
|
- |
| Financing fair value remeasurements |
(1.2) |
|
(0.9) |
|
(0.9) |
| Financing impact on retirement benefit balances |
6.4 |
|
6.6 |
|
6.6 |
| Profit before tax |
169.3 |
|
60.8 |
|
59.7 |
| |
|
|
|
|
|
| Taxation |
(54.8) |
|
(23.1) |
|
(25.1) |
| of which: taxation attributable
to benchmark PBT |
(48.0) |
|
(34.8) |
|
(36.6) |
| |
|
|
|
|
|
| Profit for the period |
114.5 |
|
37.7 |
|
34.6 |
| |
|
|
|
|
|
| Basic benchmark EPS |
11.7p |
|
8.3p |
|
8.7p |
| |
|
|
|
|
|
| Basic EPS |
13.2p |
|
4.3p |
|
4.0p |
| |
|
|
|
|
|
| Number of shares for basic EPS |
868.2m |
|
869.0m |
|
869.0m |
| |
|
|
|
|
|
| |
|
|
|
|
|
| Net interest reconciliation: |
|
|
|
|
|
| Third party net interest income/(expense) |
4.4 |
|
(3.1) |
|
(2.6) |
| Financing costs charged to Financial Services |
9.6 |
|
8.6 |
|
8.3 |
| Net interest income |
14.0 |
|
5.5 |
|
5.7 |
| |
|
|
|
|
|
| Interest costs attributable to GUS capital structure |
- |
|
(35.7) |
|
(35.7) |
| Adjustment on merger accounting |
- |
|
- |
|
(6.5) |
| Net interest costs attributable to GUS capital
structure |
- |
|
(35.7) |
|
(42.2) |
| |
|
|
|
|
|
| Financing fair value remeasurements |
(1.2) |
|
(0.9) |
|
(0.9) |
| Financing impact on retirement benefit balances |
6.4 |
|
6.6 |
|
6.6 |
| Income statement net financing
income/(costs) |
19.2 |
|
(24.5) |
|
(30.8) |