P&G Reports 8% Net Sales and 22% EPS Growth in the Fourth Quarter

Announces $24 - $30 Billion Share Repurchase Program; Confirms Fiscal 2008 EPS Guidance

P&G Reports 8% Net Sales and 22% EPS Growth in the Fourth Quarter

CINCINNATI, Aug. 3 /PRNewswire-FirstCall/ -- The Procter & Gamble Company (NYSE: PG) announced net sales growth of eight percent for the April - June quarter to $19.3 billion and 12 percent growth for the fiscal year to $76.5 billion. Diluted net earnings per share increased 22 percent for the quarter to $0.67 behind sales growth and a 110-basis point operating margin improvement. For the fiscal year, diluted net earnings per share were up 15 percent to $3.04. The impact of Gillette dilution for the fiscal year was an estimated $0.10 - $0.12 per share, slightly better than the company's expectations primarily due to faster than expected cost synergies. Every segment grew organic sales for the year, led by high-single digit growth in Blades & Razors and Fabric & Home Care and mid-single digit growth in Beauty and Health Care.

The company also announced a significant increase in its share repurchase plans. P&G now plans to repurchase $24 - $30 billion of company shares over the next three years at a rate of $8 - $10 billion per year. This represents a substantial increase versus the company's fiscal 2007 repurchase level of $5.6 billion.

"This marks the sixth consecutive year in which P&G delivered topline growth at or above the company's targets," said Chairman of the Board and Chief Executive A.G. Lafley. "These results were achieved at the same time the organization was integrating Gillette, which is progressing ahead of plan. Our strong cash generation results and our confidence in the business outlook have enabled us to substantially increase our share repurchase commitment for the next three years. I am confident we have the right strategies and capabilities in place and are making the right investment choices to take full advantage of the significant growth opportunities ahead of us."

  Executive Summary
  -- Net sales increased eight percent for the quarter to $19.3 billion and
     12 percent for the fiscal year to $76.5 billion.  Sales growth was
     broad-based, driven by successful initiatives across key brands and
     continued double-digit growth in developing regions.

  -- Net earnings were up 19 percent for both the quarter and fiscal year to
     $2.3 billion and $10.3 billion, respectively.  Earnings increased
     behind sales growth and significant operating margin improvement.
     Operating margin improved 110-basis points for the quarter and 80-basis
     points for the fiscal year.

  -- Diluted net earnings per share increased 22 percent for the quarter and
     15 percent for the fiscal year to $0.67 and $3.04, respectively.  The
     impact of Gillette dilution for the fiscal year was an estimated $0.10
     - $0.12 per share.

  -- For the fiscal year, operating cash flow was $13.4 billion and free
     cash flow was $10.5 billion.  Free cash flow productivity was 101%,
     above P&G's annual target of 90%.  Capital spending was 3.9% of net
     sales, slightly better than the company's 4% annual target.

  April - June Quarter Discussion

Net sales for the quarter increased eight percent to $19.3 billion. Sales growth was led by double-digit increases in Blades & Razors, Fabric & Home Care and Health Care behind successful product initiatives including Gillette Fusion, Tide Simple Pleasures and Crest Pro-Health. Volume increased five percent behind broad-based geographic growth, led by double-digit growth in developing regions. Each segment delivered mid-single digit or higher year- on-year volume growth except Snacks, Coffee and Pet Care, which was impacted by the voluntary recall of certain wet pet foods in March. Foreign exchange contributed three percent to sales growth. Organic sales increased five percent for the quarter.

Net earnings increased 19 percent for the quarter to $2.3 billion. Net earnings were up behind strong sales growth and a 110-basis point operating margin improvement. Diluted net earnings per share increased 22 percent to $0.67.

Gross margin improved by 70-basis points to 50.8% during the quarter. Commodity and energy costs had a negative impact on gross margin of about 40- basis points. Scale leverage from volume growth and cost savings projects more than offset commodity cost increases, driving the year-on-year margin improvement.

Selling, general and administrative expenses (SG&A) were down 40-basis points to 33.2% of net sales due to lower overhead spending as a percentage of net sales. Overhead spending improved due to volume scale leverage, Gillette- related cost synergies and overhead cost control.

Operating cash flow was $3.6 billion during the quarter, an increase of 12 percent versus the base period. Operating cash was driven by strong earnings and an improvement in working capital behind lower inventory days on hand. Free cash flow, defined as operating cash flow less capital expenditures, was $2.6 billion during the quarter and 116% of net earnings. Capital expenditures were 4.9% of net sales during the quarter.

Business Segment Discussion for the Quarter

The following provides perspective on the company's April - June quarter results by business segment.

  Beauty and Health Care
  -- Beauty net sales increased eight percent during the quarter to $5.9
     billion.  Volume increased four percent and product mix added two
     percent to net sales.  Favorable product mix was driven by double-digit
     sales growth on Prestige Fragrances behind Dolce & Gabbana, Escada and
     Lacoste.  Foreign exchange had a positive three percent impact on net
     sales while higher promotion spending resulted in a negative one
     percent net pricing impact.  The sales disruption in Asia resulting
     from the temporary suspension of SK-II shipments in China earlier in
     the fiscal year had a negative one percent impact on global Beauty
     sales during the quarter.  Skin Care and Feminine Care each delivered
     high-single digit organic volume growth behind continued success on
     Olay Definity and Regenerist and the Always Clean and Fresh
     initiatives.  Hair Care organic volume grew mid-single digits behind
     strong growth on Pantene and Head & Shoulders.  Net earnings increased
     nine percent during the quarter to $807 million behind strong sales
     growth.  Profit margin was up 20-basis points driven by lower overhead
     spending as a percentage of net sales, largely offset by higher
     marketing spending to support initiative activity across categories and
     regions and the negative mix impact from lower SK-II sales.

  -- Health Care net sales were up 11 percent during the quarter to $2.2
     billion.  Oral Care sales increased high-teens behind continued success
     on Crest Pro-Health, double-digit growth on Oral-B and strong results
     in developing regions.  Crest all-outlet toothpaste share in the U.S.
     increased nearly two points versus the year-ago period.  In
     Pharmaceuticals and Personal Health, sales were up high-single digits
     as the addition of the Swiss Precision Diagnostics joint venture with
     Inverness Medical and pricing in Pharmaceuticals more than offset lower
     volume on Vicks versus a very strong base shipment period.  Health Care
     volume was up four percent globally.  Price increases in
     Pharmaceuticals and a more premium product mix, driven largely by
     strong growth on Crest Pro-Health, each contributed two percent to net
     sales.  Foreign exchange had a positive three percent impact.  Net
     earnings increased 23 percent for the quarter to $249 million.
     Earnings increased as volume growth, pricing and lower overhead
     spending as a percentage of net sales more than offset higher marketing
     spending.

   Household Care
   -- Fabric Care and Home Care net sales increased 10 percent during the
     quarter to $4.8 billion behind eight percent volume growth.  Volume
     growth was broad-based with mid-single digit growth in developed
     regions and double-digit growth in developing regions.  In Fabric Care,
     volume was up high-single digits with strong growth on Tide, Ariel,
     Gain and Downy.  Home Care volume also grew high-single digits behind
     continued successful expansion of automatic dishwashing products in
     Western Europe and strong results on Swiffer and Febreze in North
     America.  Price increases added one percent to net sales and foreign
     exchange contributed three percent to sales growth.  These were
     partially offset by a negative two percent mix impact from
     disproportionate growth in developing regions.  Net earnings increased
     30 percent to $681 million.  Earnings grew behind strong volume growth
     and margin expansion resulting primarily from lower overhead spending
     as a percentage of net sales and manufacturing cost savings projects.

  -- Baby Care and Family Care net sales increased five percent during the
     quarter to $3.2 billion behind six percent volume growth.  Volume in
     Baby Care was up high-single digits with broad-based growth across both
     developed and developing regions.  Developed region growth was driven
     by continued success on the Baby Dry Caterpillar Flex initiative and
     the new Baby Stages wipes launch in North America.  In Family Care,
     volume increased mid-single digits behind a successful product upgrade
     initiative on Bounty and continued strong results on the Charmin and
     Bounty Basic products.  Disproportionate growth on larger pack sizes
     and in developing regions resulted in a negative two percent mix impact
     on sales.  Favorable foreign exchange added three percent to segment
     sales but was partially offset by a negative two percent pricing impact
     from higher promotion spending.  Net earnings increased three percent
     for the quarter to $334 million.  The impact of higher volume,
     manufacturing cost savings projects and lower overhead spending as a
     percentage of net sales were largely offset by higher pulp costs and a
     less profitable product mix.

  -- Snacks, Coffee and Pet Care net sales increased two percent to $1.1
     billion for the quarter.  Coffee sales were up double-digits primarily
     due to previously executed price increases and a low base period from
     Katrina impacts.  Pet Care sales were down primarily due to the
     continued impact of the voluntary recall of certain wet pet foods in
     the third quarter.  Total segment volume was down two percent for the
     quarter.  Coffee price increases and favorable foreign exchange each
     added two percent to net sales.  Net earnings increased 61 percent to
     $124 million for the quarter.  Net earnings increased primarily due to
     base period expenses related to Hurricane Katrina and Coffee pricing
     impacts.

  Gillette GBU
  -- Net sales in Blades and Razors were up 18 percent to $1.4 billion for
     the quarter.  Volume grew six percent behind continued success on
     Fusion, the launch of Venus Breeze in North America and low base period
     shipments.  Fusion market share increased about 10 points in the U.S.
     versus the prior year period.  Favorable product mix, resulting from
     disproportionate Fusion growth, and positive foreign exchange trends
     each added five percent to net sales growth.  Previously executed price
     increases across several shaving systems contributed an additional two
     percent to net sales.  Net earnings increased 19 percent to $290
     million for the quarter.  Earnings grew behind sales growth and lower
     overhead spending as a percentage of net sales, partially offset by
     higher marketing expenses.

  -- Duracell and Braun net sales increased four percent to $919 million.
     In Duracell, volume increased double-digits as very strong growth in
     developing regions was partially offset by strong competitive activity
     in Western Europe and in North America.  Braun volume was down for the
     quarter as good results on 360 Complete and Contour shavers in North
     America and Pulsonic in Japan and Germany were more than offset by the
     impact of the divestiture of thermometer and blood pressure devices,
     strong competitive activity in Europe and softness on household
     appliances.  Volume was up two percent for the segment.  Previously
     executed price increases in Duracell added two percent to sales and
     favorable foreign exchange contributed three percent.  These were
     partially offset by a negative three percent mix impact resulting
     primarily from unfavorable product mix in Duracell.  Net earnings
     increased 17 percent to $63 million for the quarter primarily due to
     volume growth, pricing and lower marketing expenses during the quarter.

  Fiscal Year Discussion

Net sales in fiscal 2007 increased 12 percent to $76.5 billion. Sales were up behind nine percent volume growth, including the impact of an additional three months of Gillette in fiscal 2007. Growth was driven by initiative activity such as Gillette Fusion, Pantene brand restage, Olay Definity and Regenerist, Dolce & Gabbana "The One", Always Clean, Tide Simple Pleasures, Gain Joyful Expressions, Swiffer upgrade and Pampers Caterpillar Flex. Price increases added one percent to net sales and favorable foreign exchange contributed two percent. Organic sales were up five percent with each reportable segment delivering year-on-year growth.

Net earnings grew 19 percent during the fiscal year to $10.3 billion. Net earnings increased behind sales growth and an 80-basis point improvement in operating margin. Diluted net earnings per share increased 15 percent to $3.04, including an estimated $0.10 - $0.12 dilution impact from Gillette. Gillette dilution was better than the company's expectations primarily due to faster than expected cost synergies.

Gross margin improved 60-basis points to 52.0% during the fiscal year. Higher commodity costs hurt gross margin by over 60-basis points but were more than offset by scale leverage from strong organic volume growth, cost savings projects and Gillette cost synergies. The favorable mix impact of the additional three months of Gillette results in fiscal 2007 contributed approximately 30-basis points to gross margin.

SG&A as a percent of sales improved 20-basis points in fiscal 2007 to 31.8% driven by lower overhead spending as a percentage of net sales. Overhead spending improved as volume scale leverage, Gillette-related cost synergies and overhead cost controls more than offset the impact of higher Gillette acquisition-related expenses.

The company's operating cash flow for the fiscal year was $13.4 billion, an increase of 18 percent versus the prior year. Operating cash increased primarily behind higher earnings. Working capital increased during the year primarily to support business growth. Capital expenditures were 3.9% percent of net sales, in-line with the prior year and slightly better than the company's four percent target. Free cash flow was $10.5 billion for the year and free cash flow productivity was 101% during the year, well above the company's 90% target.

  Fiscal Year Business Segment Discussion

  Beauty and Health Care
  -- Beauty net sales increased nine percent for the year to $23.0 billion
     behind a five percent volume increase.  Volume growth was broad-based
     across nearly all categories, driven by initiative activity on key
     brands and continued expansion in developing regions.  Prestige
     Fragrances volume grew double-digits primarily behind the addition of
     Dolce & Gabbana and success on "The One", Boss Selection and Boss Femme
     fragrance initiatives.  Skin Care volume was up high-single digits
     behind Olay Definity and Regenerist.  Hair Care volume increased mid-
     single digits driven by strong developing market growth and product
     initiatives on Pantene, Head & Shoulders and Herbal Essences.  Feminine
     Care volume grew high-single digits behind the Always Clean and Fresh
     initiatives and product upgrades on Tampax Pearl.  Favorable product
     mix from strong Prestige Fragrance results drove a one percent increase
     in net sales and favorable foreign exchange contributed an additional
     three percent.  Beauty organic sales were up five percent, including a
     negative one percent impact from the sales disruption in Asia resulting
     from the temporary suspension of SK-II shipments in China earlier in
     the fiscal year.  Net earnings increased 12 percent to $3.5 billion
     behind sales growth and profit margin improvement.  Profit margin
     improved as the impact of higher marketing investments was more than
     offset by lower overhead spending as a percentage of net sales.

  -- Health Care net sales in fiscal 2007 increased 14 percent to $9.0
     billion behind a nine percent increase in unit volume.  Sales and
     volume were up as a result of solid growth on the base P&G business and
     the impact of an additional three months of Gillette Oral Care results
     in fiscal 2007.  Health Care organic sales increased six percent with
     organic volume up four percent.  Oral Care organic volume grew mid-
     single digits driven by double-digit growth in developing regions,
     high-single digit growth on Oral-B and a nearly two point increase in
     Crest toothpaste U.S. all-outlet market share behind the Crest Pro-
     Health launch.  Pharmaceuticals and Personal Health volume increased
     low-single digits behind growth on Prilosec OTC.  Pricing, primarily in
     Pharmaceuticals and Personal Health, contributed two percent to segment
     sales growth and a more premium product mix behind Crest Pro-Health
     added an additional one percent.  Foreign exchange had a positive two
     percent impact on net sales.  Net earnings grew 25 percent to $1.5
     billion behind organic sales growth, the addition of Gillette Oral Care
     and profit margin expansion.  Profit margin improved behind lower SG&A
     expenses from volume scale leverage, Gillette synergies and lower
     overhead spending as a percentage of net sales.

  Household Care
  -- Fabric Care and Home Care net sales increased 11 percent in fiscal 2007
     to $19.0 billion behind eight percent volume growth.  Volume growth was
     broad-based across regions with mid-single digit increases in developed
     regions and double-digit growth in developing regions.  Both Fabric
     Care and Home Care had strong volume growth behind product initiatives
     such as Tide Simple Pleasures, Gain Joyful Expressions, Febreze
     Noticeables, upgrades on Swiffer and the launch of Fairy auto-
     dishwashing in Western Europe.  Favorable foreign exchange had a
     positive three percent impact on net sales.  Net earnings increased 18
     percent to $2.8 billion behind strong sales growth and profit margin
     improvement.  Profit margin improved primarily behind cost savings
     projects and lower overhead spending as a percentage of net sales,
     partially offset by higher commodity costs.

  -- Baby Care and Family Care net sales increased six percent for the year
     to $12.7 billion behind five percent volume growth.  Baby Care volume
     grew mid-single digits, with developing regions up double-digits.  In
     developed regions, Baby Care volume was up low-single digits as growth
     on Pampers Baby Stages of Development and Baby Dry Caterpillar Flex
     more than offset softness on Pampers in Western Europe and Luvs in
     North America from lower competitor pricing of both branded and private
     label products.  Family care organic volume was up mid-single digits
     behind product upgrades on Bounty and continued growth on the Bounty
     and Charmin Basic products.  Disproportionate growth in developing
     regions and on the Basic products led to a negative one percent mix
     impact.  Favorable foreign exchange contributed two percent to sales
     growth.  Net earnings in Baby Care and Family Care increased 11 percent
     to $1.4 billion behind sales growth and higher profit margin.

  -- Snacks, Coffee and Pet Care net sales increased four percent to $4.5
     billion in fiscal 2007.  Volume was in-line with the prior year as
     growth in Coffee was offset by a decline in Pet Care.  Snacks volume
     was in-line with the prior year.  Coffee volume was up high-single
     digits primarily due to a low base period that included a reduction in
     the Coffee business from Hurricane Katrina and current year volume from
     the launches of Folgers Simply Smooth and Gourmet Selections.  Pet Care
     volume was down versus the year-ago period due to strong competitive
     activity and the impacts of a voluntary recall of certain wet pet foods
     in March 2007.  Price increases in Coffee and favorable product mix
     from disproportionate Coffee growth each had a positive one percent
     impact on sales.  Favorable foreign exchange contributed an additional
     two percent to sales.  Net earnings increased 24 percent to $477
     million.  Earnings were up behind sales growth and base period costs
     related to Hurricane Katrina, which more than offset the impacts of
     higher commodity costs and expenses associated with the pet food recall
     in the current period.

  Gillette GBU

Since Gillette was acquired on October 1, 2005, results for fiscal 2006 include only 9 months of results while fiscal 2007 results include 12 months of results. In order to provide a more meaningful year-on-year comparison, the following discussion compares the company's fiscal 2007 results versus pro forma fiscal year 2006 Gillette GBU results that are comprised of the company's reported October - June 2006 results combined with pro forma July - September 2005 results as presented in the company's Form 8-K released on November 22, 2005.

  -- Net sales in Blades and Razors increased 12 percent for the year to
     $5.2 billion versus 2006 full-year pro forma results.  Net sales
     increased behind the expansion of the premium Fusion razor system and
     continued success of Mach 3.  Overall, volume/mix contributed seven
     percent to sales growth and price increases taken across most shaving
     systems added one percent.  Favorable foreign exchange had a four
     percent impact on net sales.  Earnings before income taxes increased
     14% to $1.7 billion versus the comparable 2006 pro forma results.
     Earnings growth was driven by strong sales growth, partially offset by
     higher marketing investment behind Fusion and incremental acquisition-
     related charges in fiscal 2007.  Net earnings were $1.2 billion in
     fiscal 2007.

  -- Net sales in Duracell and Braun increased five percent for the year to
     $4.0 billion versus 2006 full-year pro forma results.  In Duracell,
     sales increased high-single digits globally, led by double-digit growth
     in developing regions.  In developed regions, Duracell organic sales
     were up low-single digits as the impact of higher pricing was partially
     offset by strong competitive activity from both private label and
     branded competitors.  In Braun, sales increased three percent as the
     launch of 360 Complete and Contour razors in North America and Pulsonic
     razors in Germany and Japan more than offset the impact of the
     divestiture of thermometer and blood pressure devices and softness in
     Europe on household appliances.  Overall, volume/mix in the Duracell
     and Braun segment contributed one percent to sales growth while price
     increases, primarily in Duracell, added one percent.  Favorable foreign
     exchange had a three percent impact on sales.  Earnings before income
     taxes increased six percent to $588 million versus 2006 full-year pro
     forma results.  Earnings were up behind sales growth and lower year-on-
     year acquisition-related expenses, partially offset by higher overhead
     expenses resulting from the inclusion of Gillette into P&G's cost
     allocation systems.  Net earnings were $394 million in fiscal 2007.

  Fiscal Year 2008 and July - September Quarter Guidance

For fiscal year 2008, the company expects organic sales to grow four to six percent, in-line with its long-term target range. The combination of pricing and product mix is expected to have a neutral to positive one percent impact on sales growth, and foreign exchange is expected to add approximately one to two percent. The net impact of acquisitions and divestitures is estimated to have a neutral to negative one percent impact on sales growth. Total sales are expected to increase five to seven percent.

P&G said it expects earnings per share of $3.44 to $3.47 for the fiscal year, an increase of 13% to 14% versus the prior year. Operating margins are expected to increase by 70 to 100 basis points, and the company estimates its effective tax rate will be at or slightly above 29% for the fiscal year.

For the July - September quarter, the company expects organic sales to grow four to six percent. The combination of pricing and product mix is expected to have a neutral to positive one percent impact on sales growth, and foreign exchange is expected to add two to three percent. The net impact of acquisitions and divestitures is estimated to have a neutral to negative one percent impact on sales growth. Total sales are expected to increase six to eight percent.

P&G expects earnings per share of $0.88 to $0.90 for the quarter. Operating margins should improve modestly as improvement in SG&A costs as a percentage of sales will largely be offset by lower gross margins. Gross margins are expected to be temporarily lower due to commodity cost increases and investments needed to convert the North American liquid laundry detergent business to a compacted formula. The first of three expansion waves for the new detergents is planned for September 2007.

As previously announced, the company integrated the Gillette GBU into existing P&G business units on July 1. As a result, the company will change its segment reporting structure beginning with its July - September 2007 results. Under the new structure, the Gillette GBU will be eliminated. Duracell results will be managed and reported within the Fabric and Home Care segment. Braun will be merged with Blades and Razors to create a new "Grooming" reportable segment. Additionally, the company will move Feminine Care from the Beauty segment to the Health Care segment and Shave Preps from the Beauty segment to the new Grooming segment. A summary of the new reporting segments, as well as the new Global Business Unit names and compositions, are summarized in the following table:

   Global Business Units        Reporting Segments

   Beauty                       * Beauty
                                * Grooming
   Health and Well Being        * Health Care
                                * Snacks, Coffee and Pet Care
   Household Care               * Fabric Care and Home Care
                                * Baby Care and Family Care

The company will issue a Form 8-K before the next earnings release in order to provide historical quarterly results for the new segments.

Forward Looking Statements

All statements, other than statements of historical fact included in this release, are forward-looking statements, as that term is defined in the Private Securities Litigation Reform Act of 1995. Such statements are based on financial data, market assumptions and business plans available only as of the time the statements are made, which may become out of date or incomplete. We assume no obligation to update any forward-looking statement as a result of new information, future events or other factors. Forward-looking statements are inherently uncertain, and investors must recognize that events could differ significantly from our expectations. In addition to the risks and uncertainties noted in this release, there are certain factors that could cause actual results to differ materially from those anticipated by some of the statements made. These include: (1) the ability to achieve business plans, including with respect to lower income consumers and growing existing sales and volume profitably despite high levels of competitive activity, especially with respect to the product categories and geographical markets (including developing markets) in which the Company has chosen to focus; (2) the ability to successfully execute, manage and integrate key acquisitions and mergers, including (i) the Domination and Profit Transfer Agreement with Wella, and (ii) the Company's merger with The Gillette Company, and to achieve the cost and growth synergies in accordance with the stated goals of these transactions; (3) the ability to manage and maintain key customer relationships; (4) the ability to maintain key manufacturing and supply sources (including sole supplier and plant manufacturing sources); (5) the ability to successfully manage regulatory, tax and legal matters (including product liability, patent, and intellectual property matters as well as those related to the integration of Gillette and its subsidiaries), and to resolve pending matters within current estimates; (6) the ability to successfully implement, achieve and sustain cost improvement plans in manufacturing and overhead areas, including the Company's outsourcing projects; (7) the ability to successfully manage currency (including currency issues in volatile countries), debt, interest rate and commodity cost exposures; (8) the ability to manage continued global political and/or economic uncertainty and disruptions, especially in the Company's significant geographical markets, as well as any political and/or economic uncertainty and disruptions due to terrorist activities; (9) the ability to successfully manage competitive factors, including prices, promotional incentives and trade terms for products; (10) the ability to obtain patents and respond to technological advances attained by competitors and patents granted to competitors; (11) the ability to successfully manage increases in the prices of raw materials used to make the Company's products; (12) the ability to stay close to consumers in an era of increased media fragmentation; and (13) the ability to stay on the leading edge of innovation and maintain a positive reputation on our brands. For additional information concerning factors that could cause actual results to materially differ from those projected herein, please refer to our most recent 10-K, 10-Q and 8-K reports.

About Procter & Gamble

Three billion times a day, P&G brands touch the lives of people around the world. The company has one of the strongest portfolios of trusted, quality, leadership brands, including Pampers(R), Tide(R), Ariel(R), Always(R), Whisper(R), Pantene(R), Mach3(R), Bounty(R), Dawn(R), Pringles(R), Folgers(R), Charmin(R), Downy(R), Lenor(R), Iams(R), Crest(R), Oral-B(R), Actonel(R), Duracell(R), Olay(R), Head & Shoulders(R), Wella(R), Gillette(R), and Braun(R). The P&G community consists of over 135,000 employees working in over 80 countries worldwide. Please visit http://www.pg.com/ for the latest news and in-depth information about P&G and its brands.

                       The Procter & Gamble Company

  Exhibit 1: Non-GAAP Measures

In accordance with the SEC's Regulation G, the following provides definitions of the non-GAAP measures used in the earnings release and the reconciliation to the most closely related GAAP measure.

Organic Sales Growth. Organic sales growth is a non-GAAP measure of sales growth excluding the impacts of acquisitions, divestitures and foreign exchange from year-over-year comparisons. We believe this provides investors with a more complete understanding of underlying sales trends by providing sales growth on a consistent basis.

The reconciliation of reported sales growth to organic sales in the April - June 2007 quarter:

                                         Total P&G
   Total Sales Growth                        8%
   Less: Foreign Exchange Impact            -3%
   Less: Acquisition/Divestiture Impact      0%
   Organic Sales Growth                      5%


The reconciliation of reported sales growth to organic sales in the 2007 fiscal year:

                                         Total P&G    Beauty   Health Care

   Total Sales Growth                       12%         9%         14%
   Less: Foreign Exchange Impact            -2%        -3%         -2%
   Less: Acquisition/Divestiture Impact     -5%        -1%         -6%
   Organic Sales Growth                      5%         5%          6%


Free Cash Flow. Free cash flow is defined as operating cash flow less capital spending. We view free cash flow as an important measure because it is one factor in determining the amount of cash available for dividends and discretionary investment. Free cash flow is also one of the measures used to evaluate senior management and is a factor in determining their at-risk compensation.

Free Cash Flow Productivity. Free cash flow productivity is defined as the ratio of free cash flow to net earnings. The company's long-term target is to generate free cash at or above 90 percent of net earnings. Free cash flow is also one of the measures used to evaluate senior management. The reconciliation of free cash flow and free cash flow productivity is provided below ($ millions):

                 Operating   Capital   Free Cash     Net    Free Cash Flow
                 Cash Flow  Spending     Flow      Earnings  Productivity

   Apr-Jun '07    $3,582     $(949)     $2,633      $2,268       116%
   Fiscal 2007   $13,435   $(2,945)    $10,490     $10,340       101%



                THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
                            (Amounts in Millions)
                      Consolidated Earnings Information

                                      Three Months Ended June 30, 2007

                                      %Change Earnings %Change       %Change
                                       Versus   Before  Versus        Versus
                                         Year   Income    Year    Net   Year
                             Net Sales    Ago    Taxes     Ago Earnings  Ago

    BEAUTY                      $5,874     8%   $1,150     8%    $807    9%
    HEALTH CARE                  2,193    11%      376    17%     249   23%
  BEAUTY AND HEALTH              8,067     9%    1,526    10%   1,056   12%

    FABRIC CARE AND HOME CARE    4,799    10%    1,014    28%     681   30%
    BABY CARE AND FAMILY CARE    3,240     5%      537     3%     334    3%
    SNACKS, COFFEE AND PET CARE  1,131     2%      192    49%     124   61%
  HOUSEHOLD CARE                 9,170     7%    1,743    21%   1,139   23%

    BLADES AND RAZORS            1,364    18%      392    15%     290   19%
    DURACELL AND BRAUN             919     4%       96    19%      63   17%
  GILLETTE GBU                   2,283    12%      488    16%     353   18%

  TOTAL BUSINESS SEGMENT        19,520     9%    3,757    16%   2,548   18%
  CORPORATE                       (248)   N/A    (549)    N/A   (280)   N/A
  TOTAL COMPANY                 19,272     8%    3,208    18%   2,268   19%


                                      Twelve Months Ended June 30, 2007

                                      %Change Earnings %Change       %Change
                                       Versus   Before  Versus        Versus
                                         Year   Income    Year    Net   Year
                             Net Sales    Ago    Taxes     Ago Earnings  Ago

    BEAUTY                     $22,981     9%   $4,794    10%  $3,492   12%
    HEALTH CARE                  8,964    14%    2,148    23%   1,453   25%
  BEAUTY AND HEALTH             31,945    10%    6,942    14%   4,945   16%

    FABRIC CARE AND HOME CARE   18,971    11%    4,156    17%   2,793   18%
    BABY CARE AND FAMILY CARE   12,726     6%    2,291    11%   1,440   11%
    SNACKS, COFFEE AND PET CARE  4,537     4%      759    21%     477   24%
  HOUSEHOLD CARE                36,234     8%    7,206    15%   4,710   16%

    BLADES AND RAZORS            5,229    49%    1,664    55%   1,222   56%
   DURACELL AND BRAUN            4,031    38%      588    47%     394   44%
  GILLETTE GBU                   9,260    44%    2,252    53%   1,616   53%

  TOTAL BUSINESS SEGMENT        77,439    12%   16,400    19%  11,271   20%
  CORPORATE                       (963)   N/A  (1,690)    N/A   (931)   N/A
  TOTAL COMPANY                 76,476    12%   14,710    19%  10,340   19%


                                      APRIL-JUNE NET SALES INFORMATION
                                       (Percent Change vs. Year Ago) *

                             Volume   Volume
                               With  Without
                            Acquisi- Acquisi-
                              tions/   tions/                           Net
                             Divest-  Divest-   Foreign         Mix/   Sales
                             itures   itures   Exchange  Price  Other Growth
  BEAUTY AND HEALTH
        BEAUTY                  4%       4%       3%      -1%     2%    8%
        HEALTH CARE             4%       4%       3%       2%     2%   11%

  HOUSEHOLD CARE
       FABRIC CARE AND
        HOME CARE               8%       8%       3%       1%    -2%   10%
       BABY CARE AND
        FAMILY CARE             6%       6%       3%      -2%    -2%    5%
       SNACKS, COFFEE
        AND PET CARE           -2%      -2%       2%       2%     0%    2%

  GILLETTE GBU
       BLADES AND RAZORS        6%       6%       5%       2%     5%   18%
       DURACELL AND BRAUN       2%       4%       3%       2%    -3%    4%

  TOTAL COMPANY                 5%       5%       3%       0%     0%    8%


                                 FISCAL YEAR 2006/2007 NET SALES INFORMATION
                                       (Percent Change vs. Year Ago) *

                             Volume   Volume
                               With  Without
                            Acquisi- Acquisi-
                              tions/   tions/                          Net
                             Divest-  Divest-   Foreign        Mix/   Sales
                             itures   itures   Exchange  Price Other  Growth

  BEAUTY AND HEALTH
       BEAUTY                   5%       5%       3%      0%     1%     9%
       HEALTH CARE              9%       4%       2%      2%     1%    14%

  HOUSEHOLD CARE
       FABRIC CARE AND
        HOME CARE               8%       8%       3%      0%     0%    11%
       BABY CARE AND
        FAMILY CARE             5%       5%       2%      0%    -1%     6%
       SNACKS, COFFEE AND
        PET CARE                0%       0%       2%      1%     1%     4%

  GILLETTE GBU
       BLADES AND RAZORS       n/a      n/a      n/a     n/a    n/a    n/a
       DURACELL AND BRAUN      n/a      n/a      n/a     n/a    n/a    n/a

  TOTAL COMPANY                 9%       5%       2%      1%     0%    12%


  * These sales percentage changes are approximations based on quantitative
  formulas that are consistently applied.



                THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
                (Amounts in Millions Except Per Share Amounts)
                      Consolidated Earnings Information

                                  AMJ QUARTER               FYTD
                                                      6/30/     6/30/
                              AMJ 07   AMJ 06  %CHG    2007      2006   %CHG

  NET SALES                  $19,272  $17,842    8%  $76,476   $68,222   12%
   COST OF PRODUCTS SOLD       9,477    8,894    7%   36,686    33,125   11%
  GROSS MARGIN                 9,795    8,948    9%   39,790    35,097   13%
   SELLING, GENERAL &
    ADMINISTRATIVE EXPENSE     6,395    5,999    7%   24,340    21,848   11%
  OPERATING INCOME             3,400    2,949   15%   15,450    13,249   17%
   TOTAL INTEREST EXPENSE        328      300          1,304     1,119
   OTHER NON-OPERATING
    INCOME, NET                  136       62            564       283
  EARNINGS BEFORE INCOME
   TAXES                       3,208    2,711   18%   14,710    12,413   19%
   INCOME TAXES                  940      813          4,370     3,729

  NET EARNINGS                 2,268    1,898   19%   10,340     8,684   19%

  EFFECTIVE TAX RATE           29.3%    30.0%          29.7%     30.0%


  PER COMMON SHARE:
   BASIC NET EARNINGS          $0.71    $0.58   22%    $3.22     $2.79   15%
   DILUTED NET EARNINGS        $0.67    $0.55   22%    $3.04     $2.64   15%
   DIVIDENDS                   $0.35    $0.31   13%    $1.28     $1.15   11%
  AVERAGE DILUTED SHARES
   OUTSTANDING               3,378.2  3,437.3        3,398.6   3,285.9



  COMPARISONS AS A % OF NET                    Basis                   Basis
   SALES                                      Pt Chg                  Pt Chg
   COST OF PRODUCTS SOLD       49.2%    49.8%   (70)   48.0%     48.6%  (60)
   GROSS MARGIN                50.8%    50.2%    70    52.0%     51.4%   60
   SELLING, GENERAL &
    ADMINISTRATIVE EXPENSE     33.2%    33.6%   (40)   31.8%     32.0%  (20)
   OPERATING MARGIN            17.6%    16.5%   110    20.2%     19.4%   80
   EARNINGS BEFORE INCOME
    TAXES                      16.6%    15.2%   140    19.2%     18.2%  100
   NET EARNINGS                11.8%    10.6%   120    13.5%     12.7%   80



                THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
                            (Amounts in Millions)
                     Consolidated Cash Flows Information

                                                Twelve Months Ended June 30
                                                   2007              2006

  BEGINNING CASH                                   6,693             6,389

  OPERATING ACTIVITIES
      NET EARNINGS                                10,340             8,684
      DEPRECIATION AND AMORTIZATION                3,130             2,627
     SHARED BASED COMPENSATION EXPENSE               668               585
      DEFERRED INCOME TAXES                          253              (112)
      CHANGES IN:
          ACCOUNTS RECEIVABLE                       (729)             (524)
          INVENTORIES                               (389)              383
          ACCOUNTS PAYABLE, ACCRUED AND
           OTHER LIABILITIES                        (273)              230
          OTHER OPERATING ASSETS &
           LIABILITIES                              (157)             (508)
      OTHER                                          592                10

    TOTAL OPERATING ACTIVITIES                    13,435            11,375

  INVESTING ACTIVITIES
      CAPITAL EXPENDITURES                        (2,945)           (2,667)
      PROCEEDS FROM ASSET SALES                      281               882
      ACQUISITIONS, NET OF CASH
       ACQUIRED                                     (492)              171
      CHANGE IN INVESTMENT SECURITIES                673               884

    TOTAL INVESTMENT ACTIVITIES                   (2,483)             (730)

  FINANCING ACTIVITIES
      DIVIDENDS TO SHAREHOLDERS                   (4,209)           (3,703)
      CHANGE IN SHORT-TERM DEBT                    8,981            (8,627)
      ADDITIONS TO LONG TERM DEBT                  4,758            22,545
      REDUCTION OF LONG TERM DEBT                (17,929)           (5,282)
      IMPACT OF STOCK OPTIONS AND OTHER            1,499             1,319
      TREASURY PURCHASES                          (5,578)          (16,830)

    TOTAL FINANCING ACTIVITIES                   (12,478)          (10,578)

  EXCHANGE EFFECT ON CASH                            187               237

  CHANGE IN CASH AND CASH EQUIVALENTS             (1,339)              304

  ENDING CASH                                      5,354             6,693



                THE PROCTER & GAMBLE COMPANY AND SUBSIDIARIES
                            (Amounts in Millions)
                   Consolidated Balance Sheet Information

                                              June 30, 2007    June 30, 2006

  CASH AND CASH EQUIVALENTS                       $5,354            $6,693
  INVESTMENTS SECURITIES                            $202            $1,133
  ACCOUNTS RECEIVABLE                              6,629             5,725
  TOTAL INVENTORIES                                6,819             6,291
  OTHER                                            5,027             4,487
  TOTAL CURRENT ASSETS                            24,031            24,329

  NET PROPERTY, PLANT AND EQUIPMENT               19,540            18,770
  NET GOODWILL AND OTHER INTANGIBLE
   ASSETS                                         90,178            89,027
  OTHER NON-CURRENT ASSETS                         4,265             3,569

  TOTAL ASSETS                                  $138,014          $135,695


  ACCOUNTS PAYABLE                                $5,710            $4,910
  ACCRUED AND OTHER LIABILITIES                    9,585             9,587
  TAXES PAYABLE                                    3,382             3,360
  DEBT DUE WITHIN ONE YEAR                        12,040             2,128
  TOTAL CURRENT LIABILITIES                       30,717            19,985

  LONG-TERM DEBT                                  23,375            35,976
  OTHER                                           17,162            16,826
  TOTAL LIABILITIES                               71,254            72,787

  TOTAL SHAREHOLDERS' EQUITY                      66,760            62,908

  TOTAL LIABILITIES & SHAREHOLDERS'
   EQUITY                                       $138,014          $135,695
Website: http://www.pg.com/




Issuers of news releases and not PR Newswire are solely responsible for the accuracy of the content.
Terms and conditions, including restrictions on redistribution, apply.



Copyright © 1996-2007 PR Newswire Association LLC. All Rights Reserved.
A
United Business Media company.