Pro forma translated Income Statement 2003/04 to 2007/08

Financial Statements: Five Year History US GAAP

Income Statement

	2007/08 Full Year $m	2006/07 Full Year $m	2005/06 Full Year $m	2004/05 Full Year $m	2003/04 Full Year $m
Sales Cost of sales	3,665.3 (2,414.6)	3,559.2 (2,266.3)	3,154.1 (1,990.1)	3,004.8 (1,881.3)	2,697.2 (1,690.4)
Gross profit	1,250.7	1,292.9	1,164.0	1,123.5	1,006.8
Selling, general and administrative expenses	(1,000.8)	(979.6)	(876.8)	(797.6)	(721.1)
Other operating income, net	108.8	91.5	83.3	71.8	63.2
Operating income, net Interest income Interest expense	358.7 6.3 (28.8)	404.8 16.7 (34.2)	370.5 4.3 (20.5)	397.7 3.4 (21.6)	348.9 2.9 (21.4)
Income before income taxes Income taxes	336.2 (116.4)	387.3 (134.6)	354.3(116.3)	379.5 (123.7)	330.4 (116.4)
Net income	219.8	252.7	238.0	255.8	214.0
Earnings per share*    - basic    - diluted	$2.58 $2.55	$2.92 $2.86	$2.74 $2.74	$2.96 $2.94	$2.48 $2.48

* Adjusted for the 20:1 share consolidation undertaken as part of the move of the primary listing of the parent company's shares, effective September 11, 2008.

Segmental Information

	2007/08 Full Year $m	2006/07 Full Year $m	2005/06 Full Year $m	2004/05 Full Year $m	2003/04 Full Year $m
Sales US UK	2,705.7 959.6	2,652.1 907.1	2,308.8 845.3	2,060.5 944.3	1,866.8 830.4
	3,665.3	3,559.2	3,154.1	3,004.8	2,697.2
Operating income, net US UK Unallocated1	265.2 109.3 (15.8)	318.9 100.0 (14.1)	295.9 88.7 (14.1)	264.2 146.1 (12.6)	231.3 127.2 (9.6)
	358.7	404.8	370.5	397.7	348.9

1 Unallocated principally relates to central Group costs.

Developed by twentysix London