EX-7.1 3 d635343dex71.htm EXHIBIT 7.1

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 |