Underlying operating profit increased by close to 25% primarily driven by a 13% sales growth in local currencies
|
|
|
|
|
Page |
|
Consolidated financial statement 2007 |
3 |
|
Long-term financial targets |
4 |
|
Sales development by segments |
5 |
|
Sales development by regions |
5 |
|
Diabetes care |
5 |
|
Biopharmaceuticals |
6 |
|
Costs, licence fees and other operating income |
7 |
|
Net financials and tax |
8 |
|
Capital expenditure and free cash flow |
8 |
|
Outlook 2008 |
9 |
|
Research and development update |
9 |
|
Equity |
12 |
|
Corporate governance |
13 |
|
Sustainability issues update |
15 |
|
Legal issues update |
15 |
|
Financial calendar |
16 |
|
Conference call details |
16 |
|
Forward-looking statement |
17 |
|
Contacts for further information |
18 |
|
Appendices: |
|
|
Appendices 1-2: Quarterly numbers in DKK and EUR |
19 |
|
Appendices 3-4: Income statement and balance sheet |
21 |
|
Appendix 5: Cash flow statement |
23 |
|
Appendix 6: Statement of changes in equity |
24 |
|
Profit and loss |
2007 |
2006 |
2005 |
2004 |
2003 |
% change 2007 vs 2006 |
|
(Amounts below in DKK million)
|
|
|
|
|
|
|
|
Sales |
41,831 |
38,743 |
33,760 |
29,031 |
26,158 |
8% |
|
|
|
|
|
|
|
|
|
Gross profit |
32,038 |
29,158 |
24,583 |
20,981 |
18,749 |
10% |
|
Gross margin |
76.6% |
75.3% |
72.8% |
72.3% |
71.7% |
|
|
|
|
|
|
|
|
|
|
Sales and distribution costs |
12,371 |
11,608 |
9,691 |
8,280 |
7,451 |
7% |
|
Percent of sales |
29.6% |
30.0% |
28.7% |
28.5% |
28.5% |
|
|
|
|
|
|
|
|
|
|
Research and development costs |
8,538 |
6,316 |
5,085 |
4,352 |
4,055 |
35% |
|
-hereof costs related to discontinuation of AERx® |
(1,325) |
- |
- |
- |
- |
|
|
Percent of sales |
20.4% |
16.3% |
15.1% |
15.0% |
15.5% |
|
|
Percent of sales (excl AERx®)1) |
17.2% |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Administrative expenses |
2,508 |
2,387 |
2,122 |
1,944 |
1,857 |
5% |
|
Percent of sales |
6.0% |
6.2% |
6.3% |
6.7% |
7.1% |
|
|
|
|
|
|
|
|
|
|
Licence fees and other operating income |
321 |
272 |
403 |
575 |
1,036 |
18% |
|
|
|
|
|
|
|
|
|
Operating profit |
8,942 |
9,119 |
8,088 |
6,980 |
6,422 |
(2%) |
|
Operating margin |
21.4% |
23.5% |
24.0% |
24.0% |
24.6% |
|
|
|
|
|
|
|
|
|
|
Operating profit (excl AERx®)1) |
10,267 |
- |
- |
- |
- |
13% |
|
Operating margin (excl AERx®)1) |
24.5% |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
Net financials |
2,029 |
45 |
146 |
477 |
954 |
- |
|
|
|
|
|
|
|
|
|
Profit before income taxes |
10,971 |
9,164 |
8,234 |
7,457 |
7,376 |
20% |
|
|
|
|
|
|
|
|
|
Income taxes |
2,449 |
2,712 |
2,370 |
2,444 |
2,543 |
(10%) |
|
Income tax rate |
22.3% |
29.6% |
28.8% |
32.8% |
34.5% |
|
|
|
|
|
|
|
|
|
|
Net profit |
8,522 |
6,452 |
5,864 |
5,013 |
4,833 |
32% |
|
Net profit margin |
20.4% |
16.7% |
17.4% |
17.3% |
18.5% |
|
|
Other key numbers
(Amounts below in DKK million except earnings per share, dividend per share and number of employees)
|
2007 |
2006 |
2005 |
2004 |
2003 |
% change 2007 vs 2006 |
|
|
|
|
|
|
|
|
|
Depreciation, amortisation, etc |
3,007 |
2,142 |
1,930 |
1,892 |
1,581 |
40% |
|
Depreciation, amortisation, etc (excl AERx®)1) |
2,137 |
- |
- |
- |
- |
|
|
Capital expenditure |
2,268 |
2,787 |
3,665 |
2,999 |
2,273 |
(19%) |
|
|
|
|
|
|
|
|
|
Free cash flow |
9,012 |
4,707 |
4,833 |
4,278 |
3,846 |
91% |
|
|
|
|
|
|
|
|
|
Equity |
32,182 |
30,122 |
27,634 |
26,504 |
24,776 |
7% |
|
Total assets |
47,731 |
44,692 |
41,960 |
37,433 |
34,564 |
7% |
|
Equity ratio |
67.4% |
67.4% |
65.9% |
70.8% |
71.7% |
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share (in DKK) |
13.39 |
10.00 |
8.92 |
7.42 |
7.08 |
34% |
|
Dividend per share (in DKK)2) |
4.50 |
3.50 |
3.00 |
2.40 |
2.20 |
29% |
|
|
|
|
|
|
|
|
|
Payout ratio3) |
32.8% |
34.4% |
33.2% |
31.8% |
30.8% |
|
|
Payout ratio (adjusted)4) |
34.9% |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
Average number of full-time employees |
24,344 |
22,590 |
21,146 |
19,520 |
18,381 |
8% |
|
|
|
|
|
|
|
|
|
|
2007 |
2006 |
2005 |
2004 |
2003 |
|
|
Performance against long-term financial targets |
|
|
|
|
|
Long-term target ratio |
|
Operating profit growth |
(1.9%) |
12.7% |
15.9% |
8.7% |
8.4% |
15% |
|
Operating profit growth (excl AERx®)1) |
12.6% |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
Operating margin |
21.4% |
23.5% |
24.0% |
24.0% |
24.6% |
25% |
|
Operating margin (excl AERx®)1) |
24.5% |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
Return on invested capital |
27.2% |
25.8% |
24.7% |
21.5% |
20.4% |
30% |
|
|
|
|
|
|
|
|
|
Cash to earnings |
105.7% |
73.0% |
82.4% |
85.3% |
79.6% |
70%2) |
|
Cash to earnings (excl AERx®)3) |
94.2% |
- |
- |
- |
- |
|
|
|
Sales |
Growth |
Growth |
Share of |
|
|
2007
DKK million |
as reported |
in local
currencies |
Growth
in local currencies |
|
The diabetes care segment |
|
|
|
|
|
Modern insulins |
14,008 |
29% |
35% |
76% |
|
Human insulins |
12,572 |
(7%) |
(3%) |
(8%) |
|
Insulin-related sales |
1,749 |
9% |
13% |
4% |
|
Oral antidiabetic products |
2,149 |
8% |
14% |
6% |
|
Diabetes care - total |
30,478 |
9% |
14% |
78% |
|
|
|
|
|
|
|
The biopharmaceuticals segment |
|
|
|
|
|
NovoSeven® |
5,865 |
4% |
10% |
11% |
|
Growth hormone therapy |
3,511 |
6% |
11% |
7% |
|
Other products |
1,977 |
2% |
8% |
4% |
|
Biopharmaceuticals - total |
11,353 |
4% |
10% |
22% |
|
|
|
|
|
|
|
Total sales |
41,831 |
8% |
13% |
100% |
Outlook 2008
|
Invoicing currency |
Annual impact on Novo Nordisk's operating profit
of a 5% movement in currency |
|
USD |
DKK 470 million |
|
JPY |
DKK 140 million |
|
GBP |
DKK 85 million |
|
USD-related |
DKK 100 million |
focused to solely reflect the impact from CNY and CAD.
|
Media: |
Investors: |
|
Outside North America: |
Outside North America: |
|
Mike Rulis |
Mads Veggerby Lausten |
|
Tel (direct): (+45) 4442 3573 |
Tel (direct): (+45) 4443 7919 |
|
|
|
|
|
Hans Rommer |
|
|
Tel (direct): (+45) 4442 4765 |
|
|
|
|
|
|
|
In North America: |
In North America: |
|
Sean Clements |
Christian Qvist Frandsen |
|
Tel (direct): (+1) 609 514 8316 |
Tel (direct): (+1) 609 919 7937 |
|
(Amounts in DKK million, except number of employees,
earnings per share and number of shares outstanding.) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
%
change |
|
|
2007 |
|
2006 |
|
Q4
2007
vs | ||||||
|
|
Q4 |
Q3 |
Q2 |
Q1 |
|
Q4 |
Q3 |
Q2 |
Q1 |
|
Q4
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
10,946 |
10,504 |
10,563 |
9,818 |
|
10,487 |
9,583 |
9,727 |
8,946 |
|
4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
8,345 |
7,990 |
8,205 |
7,498 |
|
7,906 |
7,246 |
7,475 |
6,531 |
|
6% |
|
Gross margin |
76.2% |
76.1% |
77.7% |
76.4% |
|
75.4% |
75.6% |
76.8% |
73.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and
distribution
costs |
3,220 |
2,993 |
3,110 |
3,048 |
|
3,331 |
2,699 |
2,850 |
2,728 |
|
-3% |
|
Percent of
sales |
29.4% |
28.5% |
29.4% |
31.0% |
|
31.8% |
28.2% |
29.3% |
30.5% |
|
|
|
Research and
development
costs |
3,413 |
1,724 |
1,754 |
1,647 |
|
1,910 |
1,489 |
1,498 |
1,419 |
|
79% |
|
Hereof costs
related to
discontinua-
tion of
AERx®* |
1,325 |
|
|
|
|
|
|
|
|
|
|
|
Percent of
sales |
31.2% |
16.4% |
16.6% |
16.8% |
|
18.2% |
15.5% |
15.4% |
15.9% |
|
|
|
Percent of
sale (excl.
AERx®)* |
19.1% |
|
|
|
|
|
|
|
|
|
|
|
Administra-
tive expenses |
677 |
623 |
594 |
614 |
|
645 |
605 |
557 |
580 |
|
5% |
|
Percent of
sales |
6.2% |
5.9% |
5.6% |
6.3% |
|
6.2% |
6.3% |
5.7% |
6.5% |
|
|
|
Licence fees
and other
operating
income (net) |
92 |
31 |
60 |
138 |
|
88 |
49 |
59 |
76 |
|
5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit |
1,127 |
2,681 |
2,807 |
2,327 |
|
2,108 |
2,502 |
2,629 |
1,880 |
|
-47% |
|
Operating
margin |
10.3% |
25.5% |
26.6% |
23.7% |
|
20.1% |
26.1% |
27.0% |
21.0% |
|
|
|
Operating
profit (excl.
AERx®)* |
2,452 |
|
|
|
|
|
|
|
|
|
16% |
|
Operating
margin (excl.
AERx®)* |
22.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of
profit/(loss)
in associated
companies |
0 |
(57) |
1,350 |
(60) |
|
(112) |
(30) |
(58) |
(60) |
|
- |
|
Financial
income |
375 |
322 |
297 |
309 |
|
579 |
139 |
102 |
111 |
|
-35% |
|
Financial
expenses |
155 |
90 |
60 |
202 |
|
165 |
77 |
182 |
202 |
|
-6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before
income taxes |
1,347 |
2,856 |
4,394 |
2,374 |
|
2,410 |
2,534 |
2,491 |
1,729 |
|
-44% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit |
977 |
2,184 |
3,652 |
1,709 |
|
1,724 |
1,774 |
1,743 |
1,211 |
|
-43% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
amortisation
and
impairment
losses |
1,396 |
586 |
516 |
509 |
|
574 |
600 |
508 |
460 |
|
143% |
|
Depreciation,
amortisation,
etc (excl.
AERx®)* |
526 |
|
|
|
|
|
|
|
|
|
-8% |
|
Capital
expenditure |
719 |
597 |
508 |
444 |
|
899 |
671 |
622 |
595 |
|
-20% |
|
Cash flow
from
operating
activities |
2,498 |
3,500 |
1,438 |
2,551 |
|
359 |
3,520 |
1,768 |
2,091 |
|
596% |
|
Free cash
flow |
3,198 |
2,888 |
826 |
2,100 |
|
(439) |
2,684 |
996 |
1,466 |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
32,182 |
33,161 |
33,475 |
29,676 |
|
30,122 |
28,288 |
28,908 |
27,042 |
|
7% |
|
Total assets |
47,731 |
48,423 |
48,300 |
44,742 |
|
44,692 |
43,744 |
43,145 |
41,299 |
|
7% |
|
Equity ratio |
67.4% |
68.5% |
69.3% |
66.3% |
|
67.4% |
64.7% |
67.0% |
65.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full-time
employees at
the end of
the period |
25,516 |
25,206 |
24,729 |
24,045 |
|
23,172 |
23,071 |
22,792 |
22,556 |
|
10% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
earnings per
share (in
DKK) |
1.56 |
3.46 |
5.75 |
2.69 |
|
2.72 |
2.77 |
2.70 |
1.87 |
|
-43% |
|
Diluted
earnings per
share (in
DKK) |
1.55 |
3.43 |
5.71 |
2.68 |
|
2.70 |
2.76 |
2.69 |
1.86 |
|
-43% |
|
Average
number of
shares
outstanding
(million)** |
624.4 |
632.0 |
635.8 |
635.0 |
|
634.2 |
640.2 |
645.8 |
647.2 |
|
-2% |
|
Average
number of
shares
outstanding
incl |
|
|
|
|
|
|
|
|
|
|
|
|
dilutive effect
of options 'in
the money'
(million)** |
629.6 |
636.4 |
640.2 |
639.4 |
|
638.4 |
643.6 |
649.0 |
650.4 |
|
-1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales by
business
segments: |
|
|
|
|
|
|
|
|
|
|
|
|
Modern
insulins
(insulin
analogues) |
3,911 |
3,568 |
3,464 |
3,065 |
|
3,122 |
2,701 |
2,678 |
2,324 |
|
25% |
|
Human
insulins *** |
3,116 |
3,098 |
3,222 |
3,136 |
|
3,519 |
3,306 |
3,301 |
3,325 |
|
-11% |
|
Insulin-
related sales
*** |
448 |
445 |
437 |
419 |
|
431 |
391 |
406 |
378 |
|
4% |
|
Oral
antidiabetic
products
(OAD) |
512 |
585 |
529 |
523 |
|
508 |
516 |
483 |
477 |
|
1% |
|
Diabetes
care total |
7,987 |
7,696 |
7,652 |
7,143 |
|
7,580 |
6,914 |
6,868 |
6,504 |
|
5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NovoSeven® |
1,519 |
1,427 |
1,508 |
1,411 |
|
1,470 |
1,393 |
1,507 |
1,265 |
|
3% |
|
Growth
hormone
therapy |
925 |
878 |
924 |
784 |
|
897 |
821 |
882 |
709 |
|
3% |
|
Hormone
replacement
therapy |
437 |
414 |
411 |
406 |
|
455 |
383 |
396 |
373 |
|
-4% |
|
Other
products |
78 |
89 |
68 |
74 |
|
85 |
72 |
74 |
95 |
|
-8% |
|
Biopharma-
ceuticals
total |
2,959 |
2,808 |
2,911 |
2,675 |
|
2,907 |
2,669 |
2,859 |
2,442 |
|
2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales by
geographic
segments: |
|
|
|
|
|
|
|
|
|
|
|
|
Europe
**** |
4,348 |
4,036 |
4,035 |
3,931 |
|
4,013 |
3,843 |
3,903 |
3,541 |
|
8% |
|
North
America |
3,608 |
3,500 |
3,424 |
3,214 |
|
3,486 |
3,062 |
2,968 |
2,764 |
|
3% |
|
International
Operations
**** |
1,776 |
1,870 |
1,953 |
1,696 |
|
1,690 |
1,539 |
1,648 |
1,617 |
|
5% |
|
Japan &
Oceania |
1,214 |
1,098 |
1,151 |
977 |
|
1,298 |
1,139 |
1,208 |
1,024 |
|
-6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment
operating
profit: |
|
|
|
|
|
|
|
|
|
|
|
|
Diabetes
care |
(75) |
1,487 |
1,600 |
1,247 |
|
1,198 |
1,296 |
1,490 |
998 |
|
- |
|
Diabetes
care (excl.
AERx®)* |
1,250 |
|
|
|
|
|
|
|
|
|
4% |
|
Biopharma-
ceuticals |
1,202 |
1,194 |
1,207 |
1,080 |
|
910 |
1,206 |
1,139 |
882 |
|
32% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*) Excluding costs related to the discontinuation of AERx® |
|
|
|
|
|
| |||||
|
**) For Q4 2007 the exact numbers of 'Average number
of shares outstanding' and 'Average number of shares
outstanding incl dilutive effect of options
in the money'' are 624,376,552 and 629,555,043 respectively. | |||||||||||
|
***) As from Q2 2007 sales figures for Human insulins
and Insulin-related sales are presented separately.
Comparative figures are adjusted accordingly. | |||||||||||
|
****) Comparative figures from 2006 have been adjusted
in order to reflect a changed organisational structure from
1 January 2007 which transfers 8 countries, incl. Bulgaria and
Romania, from International Operations to Europe. | |||||||||||
|
(Amounts in EUR million, except number of employees,
earnings per share and number of shares outstanding.) | |||||||||||||||||
|
Key figures are translated into EUR as supplementary information -
the translation is based on average exchange rate
for income statement and exchange rate at the balance sheet date
for balance sheet items. | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
%
change | ||||||
|
|
2007 |
|
2006 |
|
Q4 2007
vs | ||||||||||||
|
|
Q4 |
Q3 |
Q2 |
Q1 |
|
Q4 |
Q3 |
Q2 |
Q1 |
|
Q4
2006 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Sales |
1,468 |
1,411 |
1,418 |
1,317 |
|
1,406 |
1,285 |
1,304 |
1,199 |
|
4% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Gross profit |
1,119 |
1,074 |
1,101 |
1,006 |
|
1,060 |
972 |
1,002 |
875 |
|
6% | ||||||
|
Gross margin |
76.2% |
76.1% |
77.7% |
76.4% |
|
75.4% |
75.6% |
76.8% |
73.0% |
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Sales and
distribution
costs |
432 |
402 |
417 |
409 |
|
447 |
361 |
382 |
366 |
|
-3% | ||||||
|
Percent of
sales |
29.4% |
28.5% |
29.4% |
31.0% |
|
31.8% |
28.2% |
29.3% |
30.5% |
|
| ||||||
|
Research
and
development
costs |
458 |
232 |
235 |
221 |
|
256 |
200 |
201 |
190 |
|
79% | ||||||
|
-Hereof costs
related to
discontinua-
tion of
AERx®* |
178 |
|
|
|
|
|
|
|
|
|
| ||||||
|
Percent of
sales |
31.2% |
16.4% |
16.6% |
16.8% |
|
18.2% |
15.5% |
15.4% |
15.9% |
|
| ||||||
|
Percent of
sales (excl.
AERx®)* |
19.1% |
|
|
|
|
|
|
|
|
|
| ||||||
|
Administra-
tive
expenses |
91 |
84 |
80 |
82 |
|
86 |
82 |
74 |
78 |
|
5% | ||||||
|
Percent of
sales |
6.2% |
5.9% |
5.6% |
6.3% |
|
6.2% |
6.3% |
5.7% |
6.5% |
|
| ||||||
|
Licence fees
and other
operating
income (net) |
12 |
4 |
8 |
19 |
|
11 |
7 |
8 |
10 |
|
5% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating
profit |
151 |
360 |
377 |
312 |
|
283 |
336 |
352 |
252 |
|
-47% | ||||||
|
Operating
margin |
10.3% |
25.5% |
26.6% |
23.7% |
|
20.1% |
26.1% |
27.0% |
21.0% |
|
| ||||||
|
Operating
profit (excl.
AERx®)* |
329 |
|
|
|
|
|
|
|
|
|
16% | ||||||
|
Operating
margin (excl.
AERx®)* |
22.4% |
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Share of
profit/(loss)
in
associated
companies |
0 |
(7) |
181 |
(8) |
|
(15) |
(4) |
(8) |
(8) |
|
- | ||||||
|
Financial
income |
49 |
44 |
40 |
41 |
|
78 |
18 |
14 |
15 |
|
-35% | ||||||
|
Financial
expenses |
21 |
12 |
8 |
27 |
|
22 |
11 |
24 |
27 |
|
-6% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Profit before
income
taxes |
180 |
384 |
589 |
319 |
|
324 |
339 |
334 |
232 |
|
-44% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net profit |
131 |
294 |
490 |
229 |
|
231 |
238 |
234 |
162 |
|
-43% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Depreciation,
amortisation
and
impairment
losses |
188 |
78 |
70 |
68 |
|
77 |
80 |
68 |
62 |
|
143% | ||||||
|
Depreciation,
amortisation,
etc (excl
AERx®)* |
71 |
|
|
|
|
|
|
|
|
|
-8% | ||||||
|
Capital
expenditure |
96 |
80 |
68 |
60 |
|
121 |
90 |
83 |
80 |
|
-20% | ||||||
|
Cash flow
from
operating
activities |
335 |
470 |
193 |
342 |
|
48 |
472 |
237 |
280 |
|
596% | ||||||
|
Free cash
flow |
430 |
387 |
111 |
282 |
|
(59) |
360 |
134 |
196 |
|
- | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Equity |
4,316 |
4,449 |
4,498 |
3,983 |
|
4,040 |
3,793 |
3,875 |
3,624 |
|
7% | ||||||
|
Total
assets |
6,401 |
6,496 |
6,490 |
6,005 |
|
5,994 |
5,866 |
5,784 |
5,534 |
|
7% | ||||||
|
Equity ratio |
67.4% |
68.5% |
69.3% |
66.3% |
|
67.4% |
64.7% |
67.0% |
65.5% |
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Full-time
employees
at the end
of the
period |
25,516 |
25,206 |
24,729 |
24,045 |
|
23,172 |
23,071 |
22,792 |
22,556 |
|
10% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Basic
earnings
per share
(in EUR) |
0.21 |
0.47 |
0.77 |
0.36 |
|
0.37 |
0.37 |
0.36 |
0.25 |
|
-43% | ||||||
|
Diluted
earnings
per share
(in EUR) |
0.21 |
0.47 |
0.76 |
0.36 |
|
0.36 |
0.37 |
0.36 |
0.25 |
|
-43% | ||||||
|
Average
number of
shares
outstanding
(million)** |
624.4 |
632.0 |
635.8 |
635.0 |
|
634.2 |
640.2 |
645.8 |
647.2 |
|
-2% | ||||||
|
Average
number of
shares
outstanding
incl |
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Dilutive
effect
of options
'in the
money'
(million)** |
629.6 |
636.4 |
640.2 |
639.4 |
|
638.4 |
643.6 |
649.0 |
650.4 |
|
-1% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Sales by
business
segments: |
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Modern
insulins
(insulin
analogues) |
525 |
479 |
465 |
411 |
|
418 |
363 |
359 |
311 |
|
25% | ||||||
|
Human
insulins
*** |
418 |
416 |
432 |
421 |
|
472 |
443 |
442 |
446 |
|
-11% | ||||||
|
Insulin-
related
sales
*** |
60 |
60 |
59 |
56 |
|
57 |
53 |
54 |
51 |
|
4% | ||||||
|
Oral
Antidiabetic
products
(OAD) |
68 |
79 |
71 |
70 |
|
68 |
69 |
65 |
64 |
|
1% | ||||||
|
Diabetes
care total |
1,071 |
1,034 |
1,027 |
958 |
|
1,015 |
928 |
920 |
872 |
|
5% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
NovoSeven® |
204 |
191 |
203 |
189 |
|
197 |
186 |
202 |
170 |
|
3% | ||||||
|
Growth
hormone
therapy |
124 |
118 |
124 |
105 |
|
121 |
110 |
118 |
95 |
|
3% | ||||||
|
Hormone
replacement
therapy |
59 |
55 |
56 |
54 |
|
61 |
51 |
53 |
50 |
|
-4% | ||||||
|
Other
products |
10 |
12 |
9 |
10 |
|
12 |
9 |
10 |
13 |
|
-8% | ||||||
|
Biopharma-
ceuticals
total |
397 |
376 |
392 |
358 |
|
391 |
356 |
383 |
328 |
|
2% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Sales by
geographic
segments: |
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Europe
**** |
583 |
542 |
542 |
527 |
|
538 |
515 |
523 |
475 |
|
8% | ||||||
|
North
America |
484 |
470 |
460 |
431 |
|
467 |
411 |
398 |
370 |
|
3% | ||||||
|
International
operations
**** |
238 |
251 |
262 |
228 |
|
227 |
206 |
221 |
217 |
|
5% | ||||||
|
Japan &
Oceania |
163 |
147 |
155 |
131 |
|
174 |
153 |
162 |
137 |
|
-6% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Segment
operating
profit: |
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Diabetes
care |
(10) |
200 |
215 |
167 |
|
161 |
173 |
200 |
134 |
|
- | ||||||
|
Diabetes
care
(excl.
AERx®)* |
168 |
|
|
|
|
|
|
|
|
|
4% | ||||||
|
Biopharma-
ceuticals |
162 |
160 |
162 |
145 |
|
122 |
162 |
153 |
118 |
|
32% | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
*) Excluding costs related to the discontinuation of AERx® |
|
|
|
|
| ||||||||||||
|
**) For Q4 2007 the exact numbers of 'Average number
of shares outstanding' and 'Average number of shares
outstanding incl dilutive effect of options
in the money'' are 624,376,552 and 629,555,043 respectively. | |||||||||||||||||
|
***) As from Q2 2007 sales figures for Human insulins
and Insulin-related sales are presented separately.
Comparative figures are adjusted accordingly. | |||||||||||||||||
|
****) Comparative figures from 2006 have been adjusted
in order to reflect a changed organisational structure from
1 January 2007 which transfers 8 countries,
incl. Bulgaria and Romania, from International Operations to Europe. | |||||||||||||||||
|
|
12M |
12M |
|
DKK million |
2007 |
2006 |
|
|
|
|
|
|
|
|
|
Sales |
41,831 |
38,743 |
|
Cost of goods sold |
9,793 |
9,585 |
|
Gross profit |
32,038 |
29,158 |
|
|
|
|
|
Sales and distribution costs |
12,371 |
11,608 |
|
Research and development costs |
8,538 |
6,316 |
|
- Hereof costs related to discontinuation of AERx® |
1,325 |
- |
|
Administrative expenses |
2,508 |
2,387 |
|
Licence fees and other operating income (net) |
321 |
272 |
|
Operating profit |
8,942 |
9,119 |
|
Operating profit
(excl. costs related to discontinuation of AERx®) |
10,267 |
- |
|
|
|
|
|
Share of profit/(loss) in associated companies |
1,233 |
(260) |
|
Financial income |
1,303 |
931 |
|
Financial expenses |
507 |
626 |
|
Profit before income taxes |
10,971 |
9,164 |
|
|
|
|
|
Income taxes |
2,449 |
2,712 |
|
NET PROFIT |
8,522 |
6,452 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share (DKK) |
13.49 |
10.05 |
|
Diluted earnings per share (DKK) |
13.39 |
10.00 |
|
|
|
|
|
|
|
|
|
Segment sales: |
|
|
|
Diabetes care |
30,478 |
27,866 |
|
Biopharmaceuticals |
11,353 |
10,877 |
|
|
|
|
|
Segment operating profit: |
|
|
|
Diabetes care |
4,259 |
4,982 |
|
Operating margin |
14.0% |
17.9% |
|
Diabetes care (excl. AERx®)* |
5,584 |
- |
|
Operating margin (excl. AERx®)* |
18.3% |
- |
|
|
|
|
|
Biopharmaceuticals |
4,683 |
4,137 |
|
Operating margin |
41.2% |
38.0% |
|
|
|
|
|
*) Excluding costs related to the
discontinuation of AERx® |
|
|
|
DKK million |
31Dec2007 |
31Dec2006 |
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
Intangible assets |
671 |
639 |
|
Property, plant and
equipment |
19,605 |
20,350 |
|
Investments in associated
companies |
500 |
788 |
|
Deferred income tax assets |
2,522 |
1,911 |
|
Other financial assets |
131 |
169 |
|
TOTAL LONG-TERM
ASSETS |
23,429 |
23,857 |
|
|
|
|
|
Inventories |
9,020 |
8,400 |
|
Trade receivables |
6,092 |
5,163 |
|
Tax receivables |
319 |
385 |
|
Other receivables |
1,493 |
1,784 |
|
Marketable securities and
financial derivatives |
2,555 |
1,833 |
|
Cash at bank and in hand |
4,823 |
3,270 |
|
TOTAL CURRENT ASSETS |
24,302 |
20,835 |
|
|
|
|
|
TOTAL ASSETS |
47,731 |
44,692 |
|
|
|
|
|
|
|
|
|
EQUITY AND
LIABILITIES |
|
|
|
|
|
|
|
Share capital |
647 |
674 |
|
Treasury shares |
(26) |
(39) |
|
Retained earnings |
30,661 |
28,810 |
|
Other comprehensive
income |
900 |
677 |
|
TOTAL EQUITY |
32,182 |
30,122 |
|
|
|
|
|
Long-term debt |
961 |
1,174 |
|
Deferred income tax
liabilities |
2,346 |
1,998 |
|
Provision for pensions |
362 |
330 |
|
Other provisions |
1,239 |
911 |
|
Total long-term liabilities |
4,908 |
4,413 |
|
|
|
|
|
Short-term debt and financial
derivatives |
405 |
338 |
|
Trade payables |
1,947 |
1,712 |
|
Tax payables |
929 |
788 |
|
Other liabilities |
4,959 |
4,863 |
|
Other provisions |
2,401 |
2,456 |
|
Total current liabilities |
10,641 |
10,157 |
|
|
|
|
|
TOTAL LIABILITIES |
15,549 |
14,570 |
|
|
|
|
|
TOTAL EQUITY AND
LIABILITIES |
47,731 |
44,692 |
|
DKK million |
2007 |
2006 |
|
|
|
|
|
Net profit |
8,522 |
6,452 |
|
|
|
|
|
Adjustment for non-cash
items: |
|
|
|
Income taxes |
2,449 |
2,712 |
|
Depreciation, amortisation
and impairment losses |
3,007 |
2,142 |
|
Interest income and interest
expenses |
(16) |
(73) |
|
Other adjustment for
non-cash items |
(309) |
959 |
|
Income taxes paid |
(2,607) |
(3,514) |
|
Interest received and
interest paid (net) |
(29) |
95 |
|
Cash flow before change
in working capital |
11,017 |
8,773 |
|
|
|
|
|
Change in working capital: |
|
|
|
(Increase)/decrease in trade
receivables and other receivables |
(702) |
(804) |
|
(Increase)/decrease in inventories |
(617) |
(686) |
|
Increase/(decrease) in trade
payables and other liabilities |
289 |
455 |
|
Cash flow from operating
activities |
9,987 |
7,738 |
|
|
|
|
|
Investments: |
|
|
|
Acquisition of subsidiaries
and business units |
(59) |
- |
|
Sale of intangible assets and
long-term financial assets |
- |
175 |
|
Purchase of intangible assets
and long-term financial assets |
(118) |
(419) |
|
Sale of property, plant and
equipment |
40 |
111 |
|
Purchase of property, plant
and equipment |
(2,308) |
(2,898) |
|
Net change in marketable
Securities
(maturity exceeding three months) |
(541) |
514 |
|
Dividend received |
1,470 |
- |
|
Net cash used in investing
activities |
(1,516) |
(2,517) |
|
|
|
|
|
Financing: |
|
|
|
New long-term debt |
- |
- |
|
Repayment of long-term debt |
(18) |
(23) |
|
Purchase of treasury shares |
(4,835) |
(3,000) |
|
Sale of treasury shares |
241 |
210 |
|
Dividends paid |
(2,221) |
(1,945) |
|
Cash flow from financing
activities |
(6,833) |
(4,758) |
|
|
|
|
|
NET CASH FLOW |
1,638 |
463 |
|
|
|
|
|
Unrealised gain/(loss) on
exchange rates and
marketable securities |
|
|
|
included in cash and cash
equivalents |
(6) |
39 |
|
Net change in cash and
cash equivalents |
1,632 |
502 |
|
|
|
|
|
Cash and cash equivalents
at the beginning of the year |
2,985 |
2,483 |
|
Cash and cash equivalents
at the end of the year |
4,617 |
2,985 |
|
|
|
|
|
Bonds with original term to
maturity exceeding three
months |
1,486 |
1,001 |
|
Undrawn committed
credit facilities |
7,457 |
7,456 |
|
FINANCIAL RESOURCES
AT THE END OF THE YEAR |
13,560 |
11,442 |
|
|
|
|
|
|
|
|
|
Cash flow from operating
activities |
9,987 |
7,738 |
|
+ Net cash used in investing
activities |
(1,516) |
(2,517) |
|
- Net change in marketable
securities (maturity exceeding
three months) |
(541) |
514 |
|
FREE CASH FLOW |
9,012 |
4,707 |
|
|
|
|
|
|
Other
comprehen-
sive income |
|
|
|
|
DKK million |
Share
capital |
Trea-
sury
shares |
Retained
earnings |
Exchange
rate
adjust-
ments |
Deferred
gain/loss
on cash
flow hedges |
Other
adjust-
ments |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at the
beginning
of the year |
674 |
(39) |
28,810 |
156 |
420 |
101 |
30,122 |
|
|
Exchange
rate
adjustment
of investments
in subsidiaries |
|
|
|
53 |
|
|
53 |
|
|
Deferred
(gain)/loss
on cash flow
hedges at the
beginning of
the year
recognised in
the Income
statement for
the year |
|
|
|
|
(420) |
|
(420) |
|
|
Deferred
gain/(loss) on
cash flow
hedges at the
end of the year |
|
|
|
|
691 |
|
691 |
|
|
Fair value
Adjustments
on financial
assets
available
for sale |
|
|
|
|
|
12 |
12 |
|
|
Novo Nordisk
share of equity
recognised by
associated
companies |
|
|
|
|
|
(41) |
(41) |
|
|
Tax on equity
adjustments |
|
|
|
|
|
(93) |
(93) |
|
|
Other
adjustments |
|
|
|
|
|
21 |
21 |
|
|
Net income
Recognised
directly in
equity for
the year |
- |
- |
- |
53 |
271 |
(101) |
223 |
|
|
Net profit
for the year |
|
|
8,522 |
|
|
|
8,522 |
|
|
Total income
for the year |
- |
- |
8,522 |
53 |
271 |
(101) |
8,745 |
|
|
Share-based
payment |
|
|
130 |
|
|
|
130 |
|
|
Purchase of
treasury
shares |
|
(16) |
(4,819) |
|
|
|
(4,835) |
|
|
Sale of
treasury
shares |
|
2 |
239 |
|
|
|
241 |
|
|
Reduction of
the B share
capital |
(27) |
27 |
|
|
|
|
- |
|
|
Dividends |
|
|
(2,221) |
|
|
|
(2,221) |
|
|
Balance at
the end of
the year |
647 |
(26) |
30,661 |
209 |
691 |
- |
32,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At the end of the year proposed dividends
(not yet declared) of DKK 2,795 million are
included in Retained earnings. No dividend
is declared on treasury shares. |
||||||||
|
|
|
|
|
|
|
|
|
|
|
2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
the
beginning of
the year |
709 |
(61) |
26,962 |
142 |
(345) |
227 |
27,634 |
|
|
Exchange
rate
adjustment
of investments
in subsidiaries |
|
|
|
14 |
|
|
14 |
|
|
Deferred
(gain)/loss on
cash flow
hedges at the
beginning of
the year
recognised in
the Income
statement for
the year |
|
|
|
|
345 |
|
345 |
|
|
Deferred
gain/(loss) on
cash flow
hedges at the
end of the
year |
|
|
|
|
420 |
|
420 |
|
|
Fair value
adjustments
on financial
assets
available
for sale |
|
|
|
|
|
(27) |
(27) |
|
|
Novo Nordisk
share of
equity
recognised by
associated
companies |
|
|
|
|
|
36 |
36 |
|
|
Tax on equity
adjustments |
|
|
|
|
|
(129) |
(129) |
|
|
Other
adjustments |
|
|
5 |
|
|
(6) |
(1) |
|
|
Net income
recognised
directly in
equity for
the year |
- |
- |
5 |
14 |
765 |
(126) |
658 |
|
|
Net profit
for the year |
|
|
6,452 |
|
|
|
6,452 |
|
|
Total income
for the year |
- |
- |
6,457 |
14 |
765 |
(126) |
7,110 |
|
|
Share-based
payment |
|
|
113 |
|
|
|
113 |
|
|
Purchase of
treasury
shares |
|
(15) |
(2,985) |
|
|
|
(3,000) |
|
|
Sale of
treasury
shares |
|
2 |
208 |
|
|
|
210 |
|
|
Reduction of
the B share
capital |
(35) |
35 |
|
|
|
|
- |
|
|
Dividends |
|
|
(1,945) |
|
|
|
(1,945) |
|
|
Balance at
the end of
the year |
674 |
(39) |
28,810 |
156 |
420 |
101 |
30,122 |
|
|
|
|
|
|
|
|
|
|
|
|
At the end of the year proposed dividends (declared in 2007)
of DKK 2,221 million are included in Retained earnings.
No dividend is declared on treasury shares. |
||||||||