| A | B | C | D | E | F |
1 | Workings: | | | | |
2 | | | | Doilet | Essan | Fada |
3 | Simple measures: | | | |
4 | Non-controllable ROI | 16% | 28% | 23% |
5 | (operating profit/capital employed) | | | |
6 | | | |
7 | Non-controllable RI | 33.4 | 45.3 | 3.6 |
8 | (operating profit – notional charge)($m) | | | |
9 | | | |
10 | | | | | | |
11 | | | | | | |
12 | | | | | |
13 | | | | Doilet | Essan | Fada |
14 | Adjusted measures: | | | |
15 | Controllable ROI | 22% | 34% | 29% |
16 | (HO costs added back to operating profit) | | | |
17 | | | |
18 | Controllable RI | 69.4 | 59.3 | 5.6 |
19 | (HO costs added back to operating profit)($m) | | | |
20 | | | |
21 | | | | | | |
22 | | | | | | |
23 | Long-term spending as an asset(R&D and brand marketing added back to operating profit and to CE) | | | |
24 | Doilet | Essan | Fada |
25 | | | |
26 | Non-controllable ROI | 17% | 32% | 38% |
27 | | | | |
28 | | | |
29 | Non-controllable RI | 37.8 | 56.9 | 10.7 |
30 | | | | |
31 | | | |
32 | | | | | | |
33 | | | | | | |