Exhibit 7.1
Calculation of Ratio of Earnings to Fixed Charges (times)
The ratio of earnings to fixed charges is determined using the following applicable factors:
Earnings available for fixed charges are calculated, first, by determining the sum of: (a) net profit before taxation and the Unilever Group’s share of net profit/(loss) of joint ventures and associates; (b) dividend income receivable from joint ventures and associates; and (c) fixed charges, as defined below.
Fixed charges are calculated as the sum of: (a) finance costs (both expensed and capitalized); and (b) one-third of lease costs (e.g., that portion of rental expense that is representative of the interest factor).
Earnings to Fixed Charges | € million 2013 | € million 2012 (Restated) | € million 2011 (Restated) | € million 2010 (Restated) | € million 2009 (Restated) | |||||||||||||||
Earnings | ||||||||||||||||||||
Net profit | 5,263 | 4,836 | 4,491 | 4,465 | 3,646 | |||||||||||||||
Add: Taxation | 1,851 | 1,697 | 1,575 | 1,486 | 1,253 | |||||||||||||||
(Less)/Add: Share of net profit/(loss) of joint ventures and associates | (113 | ) | (105 | ) | (113 | ) | (111 | ) | (115 | ) | ||||||||||
Add: Dividend income receivable from joint ventures and associates | 110 | 119 | 111 | 141 | 177 | |||||||||||||||
Add: Fixed charges | 663 | 712 | 691 | 634 | 640 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
7,774 | 7,259 | 6,755 | 6,615 | 5,601 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Fixed charges | ||||||||||||||||||||
Finance costs | 500 | 526 | 540 | 480 | 483 | |||||||||||||||
Add: One-third of lease costs | 163 | 186 | 151 | 154 | 157 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
663 | 712 | 691 | 634 | 640 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Ratio of earnings to fixed charges (times) | 11.7 | 10.2 | 9.8 | 10.4 | 8.8 |