|
Income statement |
6M 2008 |
6M 2007 |
% change 6M 2007 to 6M 2008 |
|
|
|
|
|
|
Sales |
21,724 |
20,381 |
7% |
|
|
|
|
|
|
Gross profit |
16,757 |
15,703 |
7% |
|
Gross margin |
77.1% |
77.0% |
|
|
|
|
|
|
|
Sales and distribution costs |
6,153 |
6,158 |
0% |
|
Percent of sales |
28.3% |
30.2% |
|
|
|
|
|
|
|
Research and development costs |
3,838 |
3,401 |
13% |
|
- hereof costs related to discontinuation of pulmonary diabetes projects |
375 |
- |
- |
|
Percent of sales |
17.7% |
16.7% |
|
|
|
|
|
|
|
Administrative expenses |
1,253 |
1,208 |
4% |
|
Percent of sales |
5.8% |
5.9% |
|
|
|
|
|
|
|
Licence fees and other operating income |
162 |
198 |
(18%) |
|
|
|
|
|
|
Operating profit |
5,675 |
5,134 |
11% |
|
Operating margin |
26.1% |
25.2% |
|
|
|
|
|
|
|
Net financials |
444 |
1,634 |
(73%) |
|
Profit before tax |
6,119 |
6,768 |
(10%) |
|
|
|
|
|
|
Net profit |
4,651 |
5,361 |
(13%) |
|
Net profit margin |
21.4% |
26.3% |
|
|
|
|
|
|
|
Other key numbers |
|
|
|
|
|
|
|
|
|
Depreciation, amortisation and impairment losses |
1,130 |
1,025 |
10% |
|
Capital expenditure |
542 |
952 |
(43%) |
|
|
|
|
|
|
Cash flow from operating activities |
5,986 |
3,989 |
50% |
|
Free cash flow |
5,384 |
2,926 |
84% |
|
|
|
|
|
|
Total assets |
48,478 |
48,300 |
0% |
|
Equity |
33,046 |
33,475 |
(1%) |
|
Equity ratio |
68.2% |
69.3% |
|
|
|
|
|
|
|
Average number of shares outstanding (million) - diluted |
624.9 |
639.8 |
(2%) |
|
|
|
|
|
|
Diluted earnings per share (in DKK) |
7.44 |
8.38 |
(11%) |
|
|
|
|
|
|
Full-time employees at the end of the period |
26,060 |
24,729 |
5% |
|
|
Sales |
Growth |
Growth |
Share of |
|
|
6M 2008
DKK million |
as reported |
in local
currencies |
growth
in local currencies |
|
The diabetes care segment |
|
|
|
|
|
Modern insulins |
7,924 |
21% |
30% |
71% |
|
Human insulins |
5,905 |
(7%) |
(3%) |
(6%) |
|
Insulin-related products |
903 |
5% |
10% |
3% |
|
Oral antidiabetic products |
1,118 |
6% |
14% |
6% |
|
Diabetes care - total |
15,850 |
7% |
14% |
74% |
|
|
|
|
|
|
|
The biopharmaceuticals segment |
|
|
|
|
|
NovoSeven® |
3,088 |
6% |
14% |
16% |
|
Growth hormone therapy |
1,864 |
9% |
15% |
9% |
|
Other products |
922 |
(4%) |
3% |
1% |
|
Biopharmaceuticals - total |
5,874 |
5% |
13% |
26% |
|
|
|
|
|
|
|
Total sales |
21,724 |
7% |
13% |
100% |
|
Expectations are as reported, if not otherwise stated |
Current expectations
7 August 2008 |
Previous expectations
30 April 2008 |
|
Sales growth
- in local currencies
- as reported |
11-13%
Around 6 percentage points lower |
10-13%
Around 6 percentage points lower |
|
Operating profit growth
- underlying
- as reported |
Around 25%
22-25% |
Close to 25%
Slightly more than 20% |
|
Net financial income |
DKK 800 million |
DKK 600 million |
|
Effective tax rate |
Approximately 24% |
Approximately 24% |
|
Capital expenditure |
Lower than DKK 2 billion |
Around DKK 2 billion |
|
Depreciation, amortisation and impairment losses |
Around DKK 2.5 billion |
Around DKK 2.5 billion |
|
Free cash flow |
Around DKK 8.5 billion |
Around DKK 8 billion |
In our opinion the accounting policies used are appropriate and the overall presentation of the interim report and accounts is adequate. Furthermore, in our opinion the interim report and accounts give a true and fair view of the Group's assets, liabilities, financial position and of the results of the operations and consolidated cash flows for the period under review.
|
Executive Management: |
|
|
|
| |||
|
|
|
|
|
|
|
| |
|
|
Lars Rebien Sørensen |
Jesper Brandgaard |
| ||||
|
|
President and CEO |
CFO |
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
Lise Kingo |
Kåre Schultz |
Mads Krogsgaard Thomsen | ||||
|
|
|
|
|
|
|
| |
|
Board of Directors: |
|
|
|
| |||
|
|
|
|
|
|
|
| |
|
|
Sten Scheibye |
Göran A Ando |
|
| |||
|
|
Chairman |
Vice chairman |
|
|
| ||
|
|
|
|
|
|
|
| |
|
|
Kurt Briner |
Henrik Gürtler |
Johnny Henriksen | ||||
|
|
|
|
|
| |||
|
|
Pamela Kirby |
Anne Marie Kverneland |
Kurt Anker Nielsen | ||||
|
|
|
|
| ||||
|
|
Søren Thuesen Pedersen |
Stig Strøbæk |
Jørgen Wedel |
| |||
|
Media: |
Investors: |
|
|
|
|
Mike Rulis |
Mads Veggerby Lausten |
|
Tel (direct): (+45) 4442 3573 |
Tel (direct): (+45) 4443 7919 |
|
E-mail: mike@novonordisk.com |
E-mail: mlau@novonordisk.com |
|
|
|
|
|
Hans Rommer |
|
|
Tel (direct): (+45) 4442 4765 |
|
In North America: |
E-mail: hrmm@novonordisk.com |
|
Sean Clements |
|
|
Tel (direct): (+1) 609 514 8316 |
|
|
E-mail: secl@novonordisk.com |
|
|
|
|
|
(Amounts in DKK million, except number of employees,
earnings per share and number of shares outstanding.) |
|
| |||||||
|
|
|
|
|
|
|
|
|
|
%
change |
|
|
2008 |
|
2007 |
|
Q2 2008
vs | ||||
|
|
Q2 |
Q1 |
|
Q4 |
Q3 |
Q2 |
Q1 |
|
Q2 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
11,110 |
10,614 |
|
10,946 |
10,504 |
10,563 |
9,818 |
|
5% |
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
8,556 |
8,201 |
|
8,345 |
7,990 |
8,205 |
7,498 |
|
4% |
|
Gross margin |
77.0% |
77.3% |
|
76.2% |
76.1% |
77.7% |
76.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and
distribution
costs |
3,178 |
2,975 |
|
3,220 |
2,993 |
3,110 |
3,048 |
|
2% |
|
Percent of
sales |
28.6% |
28.0% |
|
29.4% |
28.5% |
29.4% |
31.0% |
|
|
|
Research
and
development
costs |
1,980 |
1,858 |
|
3,413 |
1,724 |
1,754 |
1,647 |
|
13% |
|
- Hereof cost
related to
discontinuation
of all
pulmonary
projects* |
(155) |
(220) |
|
(1,325) |
- |
- |
- |
|
- |
|
Percent of
sales |
17.8% |
17.5% |
|
31.2% |
16.4% |
16.6% |
16.8% |
|
|
|
Percent of
sales
(excl. AERx®)
** |
16.4% |
15.4% |
|
19.1% |
16.4% |
16.6% |
16.8% |
|
|
|
Administrative
expenses |
626 |
627 |
|
677 |
623 |
594 |
614 |
|
5% |
|
Percent of
sales |
5.6% |
5.9% |
|
6.2% |
5.9% |
5.6% |
6.3% |
|
|
|
Licence fees
and other
operating
income (net) |
74 |
88 |
|
92 |
31 |
60 |
138 |
|
23% |
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit |
2,846 |
2,829 |
|
1,127 |
2,681 |
2,807 |
2,327 |
|
1% |
|
Operating
margin |
25.6% |
26.7% |
|
10.3% |
25.5% |
26.6% |
23.7% |
|
|
|
Operating
profit
(excl. AERx®)
** |
3,001 |
3,049 |
|
2,452 |
2,681 |
2,807 |
2,327 |
|
7% |
|
Operating
margin
(excl. AERx®)
** |
27.0% |
28.7% |
|
22.4% |
25.5% |
26.6% |
23.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of profit/
(loss) in
associated
companies |
(3) |
(67) |
|
0 |
(57) |
1,350 |
(60) |
|
- |
|
Financial
income |
429 |
474 |
|
375 |
322 |
297 |
309 |
|
44% |
|
Financial
expenses |
21 |
368 |
|
155 |
90 |
60 |
202 |
|
-65% |
|
|
|
|
|
|
|
|
|
|
|
|
Profit before
income taxes |
3,251 |
2,868 |
|
1,347 |
2,856 |
4,394 |
2,374 |
|
-26% |
|
|
|
|
|
|
|
|
|
|
|
|
Net profit |
2,471 |
2,180 |
|
977 |
2,184 |
3,652 |
1,709 |
|
-32% |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
amortisation
and
impairment
losses |
567 |
563 |
|
1,396 |
586 |
516 |
509 |
|
10% |
|
Depreciation,
amortisation,
etc
(excl. AERx®)
** |
567 |
563 |
|
526 |
586 |
516 |
509 |
|
10% |
|
Capital
expenditure |
328 |
214 |
|
719 |
597 |
508 |
444 |
|
-35% |
|
Cash flow
from operating
activities |
2,916 |
3,070 |
|
2,498 |
3,500 |
1,438 |
2,551 |
|
103% |
|
Free cash
flow |
2,589 |
2,795 |
|
3,198 |
2,888 |
826 |
2,100 |
|
213% |
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
33,046 |
31,251 |
|
32,182 |
33,161 |
33,475 |
29,676 |
|
-1% |
|
Total assets |
48,478 |
47,534 |
|
47,731 |
48,423 |
48,300 |
44,742 |
|
0% |
|
Equity ratio |
68.2% |
65.7% |
|
67.4% |
68.5% |
69.3% |
66.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full-time
employees at
the end of the
period |
26,060 |
25,765 |
|
25,516 |
25,206 |
24,729 |
24,045 |
|
5% |
|
|
|
|
|
|
|
|
|
|
|
|
Basic
earnings
per share
(in DKK) |
3.99 |
3.51 |
|
1.56 |
3.46 |
5.75 |
2.69 |
|
-31% |
|
Diluted
earnings
per share
(in DKK) |
3.96 |
3.48 |
|
1.55 |
3.43 |
5.71 |
2.68 |
|
-31% |
|
Average
number of
shares
outstanding
(million)*** |
618.6 |
620.9 |
|
624.4 |
632.0 |
635.8 |
635.0 |
|
-3% |
|
Average
number of
shares
outstanding
incl |
|
|
|
|
|
|
|
|
|
|
dilutive effect
of options
'in the money'
(million)*** |
623.5 |
626.3 |
|
629.6 |
636.4 |
640.2 |
639.4 |
|
-3% |
|
|
|
|
|
|
|
|
|
|
|
|
Sales by
business
segments: |
|
|
|
|
|
|
|
|
|
|
Modern
insulins
(insulin
analogues) |
4,103 |
3,821 |
|
3,911 |
3,568 |
3,464 |
3,065 |
|
18% |
|
Human
insulins |
2,966 |
2,939 |
|
3,116 |
3,098 |
3,222 |
3,136 |
|
-8% |
|
Insulin-
related
sales |
460 |
443 |
|
448 |
445 |
437 |
419 |
|
5% |
|
Oral
antidiabetic
products
(OAD) |
478 |
640 |
|
512 |
585 |
529 |
523 |
|
-10% |
|
Diabetes
care total |
8,007 |
7,843 |
|
7,987 |
7,696 |
7,652 |
7,143 |
|
5% |
|
|
|
|
|
|
|
|
|
|
|
|
NovoSeven® |
1,648 |
1,440 |
|
1,519 |
1,427 |
1,508 |
1,411 |
|
9% |
|
Growth
hormone
therapy |
986 |
878 |
|
925 |
878 |
924 |
784 |
|
7% |
|
Hormone
replacement
therapy |
391 |
385 |
|
437 |
414 |
411 |
406 |
|
-5% |
|
Other
products |
78 |
68 |
|
78 |
89 |
68 |
74 |
|
15% |
|
Biopharma-
ceuticals total |
3,103 |
2,771 |
|
2,959 |
2,808 |
2,911 |
2,675 |
|
7% |
|
|
|
|
|
|
|
|
|
|
|
|
Sales by
geographic
segments: |
|
|
|
|
|
|
|
|
|
|
Europe |
4,400 |
4,061 |
|
4,348 |
4,036 |
4,035 |
3,931 |
|
9% |
|
North
America |
3,467 |
3,450 |
|
3,608 |
3,500 |
3,424 |
3,214 |
|
1% |
|
International
Operations |
2,069 |
2,096 |
|
1,776 |
1,870 |
1,953 |
1,696 |
|
6% |
|
Japan &
Oceania |
1,174 |
1,007 |
|
1,214 |
1,098 |
1,151 |
977 |
|
2% |
|
|
|
|
|
|
|
|
|
|
|
|
Segment
operating
profit: |
|
|
|
|
|
|
|
|
|
|
Diabetes
care |
1,510 |
1,672 |
|
(75) |
1,487 |
1,600 |
1,247 |
|
-6% |
|
Diabetes
care
(excl. AERx®)** |
1,665 |
1,892 |
|
1,250 |
1,487 |
1,600 |
1,247 |
|
4% |
|
Biopharma-
ceuticals |
1,336 |
1,157 |
|
1,202 |
1,194 |
1,207 |
1,080 |
|
11% |
|
|
|
|
|
|
|
|
|
|
|
|
*) Including costs related to the discontinuation of AERx®
and all other pulmonary diabetes projects. |
|
|
| ||||||
|
**) Excluding costs related to the discontinuation of AERx®
and all other pulmonary diabetes projects. |
|
| |||||||
|
***) For Q2 2008 the exact numbers of 'Average number of
shares outstanding' and 'Average number of shares outstanding |
| ||||||||
|
incl dilutive effect of options 'in the money'' are 618,620,123
and 623,530,586 respectively. |
|
| |||||||
|
(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 |
|
|
2008 |
|
2007 |
|
Q2 2008
vs | ||||
|
|
Q2 |
Q1 |
|
Q4 |
Q3 |
Q2 |
Q1 |
|
Q2 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
1,489 |
1,424 |
|
1,468 |
1,411 |
1,418 |
1,317 |
|
5% |
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
1,147 |
1,100 |
|
1,119 |
1,074 |
1,101 |
1,006 |
|
4% |
|
Gross margin |
77.0% |
77.3% |
|
76.2% |
76.1% |
77.7% |
76.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and
distribution
costs |
426 |
399 |
|
432 |
402 |
417 |
409 |
|
2% |
|
Percent of
sales |
28.6% |
28.0% |
|
29.4% |
28.5% |
29.4% |
31.0% |
|
|
|
Research and
development
costs |
266 |
249 |
|
458 |
232 |
235 |
221 |
|
13% |
|
- Hereof costs
related to
discontinuation
of all
pulmonary
projects* |
(20) |
(30) |
|
(178) |
- |
- |
- |
|
- |
|
Percent of
sales |
17.8% |
17.5% |
|
31.2% |
16.4% |
16.6% |
16.8% |
|
|
|
Percent of
sales
(excl. AERx®)
** |
16.4% |
15.4% |
|
19.1% |
16.4% |
16.6% |
16.8% |
|
|
|
Administrative
expenses |
84 |
84 |
|
91 |
84 |
80 |
82 |
|
5% |
|
Percent of
sales |
5.6% |
5.9% |
|
6.2% |
5.9% |
5.6% |
6.3% |
|
|
|
Licence fees
and other
operating
income (net) |
10 |
12 |
|
12 |
4 |
8 |
19 |
|
23% |
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit |
381 |
380 |
|
151 |
360 |
377 |
312 |
|
1% |
|
Operating
margin |
25.6% |
26.7% |
|
10.3% |
25.5% |
26.6% |
23.7% |
|
|
|
Operating
profit (excl.
AERx®)** |
401 |
410 |
|
329 |
360 |
377 |
312 |
|
7% |
|
Operating
margin
(excl. AERx®)
** |
27.0% |
28.7% |
|
22.4% |
25.5% |
26.6% |
23.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of profit/
(loss) in
associated
companies |
0 |
(9) |
|
0 |
(7) |
181 |
(8) |
|
- |
|
Financial
income |
57 |
64 |
|
49 |
44 |
40 |
41 |
|
44% |
|
Financial
expenses |
3 |
49 |
|
21 |
12 |
8 |
27 |
|
-65% |
|
|
|
|
|
|
|
|
|
|
|
|
Profit before
income taxes |
436 |
385 |
|
180 |
384 |
589 |
319 |
|
-26% |
|
|
|
|
|
|
|
|
|
|
|
|
Net profit |
332 |
292 |
|
131 |
294 |
490 |
229 |
|
-32% |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
amortisation
and impairment
losses |
76 |
76 |
|
188 |
78 |
70 |
68 |
|
10% |
|
Depreciation,
amortisation,
etc (excl AERx®)
** |
76 |
76 |
|
71 |
78 |
70 |
68 |
|
10% |
|
Capital
expenditure |
44 |
29 |
|
96 |
80 |
68 |
60 |
|
-35% |
|
Cash flow from
operating
activities |
391 |
412 |
|
335 |
470 |
193 |
342 |
|
103% |
|
Free cash
flow |
347 |
375 |
|
430 |
387 |
111 |
282 |
|
213% |
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
4,431 |
4,191 |
|
4,316 |
4,449 |
4,498 |
3,983 |
|
-1% |
|
Total assets |
6,500 |
6,375 |
|
6,401 |
6,496 |
6,490 |
6,005 |
|
0% |
|
Equity ratio |
68.2% |
65.7% |
|
67.4% |
68.5% |
69.3% |
66.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full-time
employees at
the end of the
period |
26,060 |
25,765 |
|
25,516 |
25,206 |
24,729 |
24,045 |
|
5% |
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings
per share
(in EUR) |
0.54 |
0.47 |
|
0.21 |
0.47 |
0.77 |
0.36 |
|
-31% |
|
Diluted earnings
per share
(in EUR) |
0.53 |
0.47 |
|
0.21 |
0.47 |
0.76 |
0.36 |
|
-31% |
|
Average number
of shares
outstanding
(million)*** |
618.6 |
620.9 |
|
624.4 |
632.0 |
635.8 |
635.0 |
|
-3% |
|
Average number
of shares
outstanding incl |
|
|
|
|
|
|
|
|
|
|
dilutive effect of
options 'in the
money' (million)
*** |
623.5 |
626.3 |
|
629.6 |
636.4 |
640.2 |
639.4 |
|
-3% |
|
|
|
|
|
|
|
|
|
|
|
|
Sales by
business
segments: |
|
|
|
|
|
|
|
|
|
|
Modern insulins
(insulin analogues) |
550 |
513 |
|
525 |
479 |
465 |
411 |
|
18% |
|
Human insulins |
398 |
394 |
|
418 |
416 |
432 |
421 |
|
-8% |
|
Insulin-related
sales |
62 |
59 |
|
60 |
60 |
59 |
56 |
|
5% |
|
Oral antidiabetic
products (OAD) |
64 |
86 |
|
68 |
79 |
71 |
70 |
|
-10% |
|
Diabetes care
total |
1,074 |
1,052 |
|
1,071 |
1,034 |
1,027 |
958 |
|
5% |
|
|
|
|
|
|
|
|
|
|
|
|
NovoSeven® |
221 |
193 |
|
204 |
191 |
203 |
189 |
|
9% |
|
Growth hormone
therapy |
132 |
118 |
|
124 |
118 |
124 |
105 |
|
7% |
|
Hormone
replacement
therapy |
52 |
52 |
|
59 |
55 |
56 |
54 |
|
-5% |
|
Other products |
11 |
9 |
|
10 |
12 |
9 |
10 |
|
15% |
|
Biopharma-
ceuticals total |
416 |
372 |
|
397 |
376 |
392 |
358 |
|
7% |
|
|
|
|
|
|
|
|
|
|
|
|
Sales by
geographic
segments: |
|
|
|
|
|
|
|
|
|
|
Europe |
590 |
545 |
|
583 |
542 |
542 |
527 |
|
9% |
|
North America |
465 |
463 |
|
484 |
470 |
460 |
431 |
|
1% |
|
International
Operations |
278 |
281 |
|
238 |
251 |
262 |
228 |
|
6% |
|
Japan & Oceania |
157 |
135 |
|
163 |
147 |
155 |
131 |
|
2% |
|
|
|
|
|
|
|
|
|
|
|
|
Segment
operating profit: |
|
|
|
|
|
|
|
|
|
|
Diabetes care |
203 |
224 |
|
(10) |
200 |
215 |
167 |
|
-6% |
|
Diabetes care
(excl. AERx®)** |
223 |
254 |
|
168 |
200 |
215 |
167 |
|
4% |
|
Biopharma-
ceuticals |
179 |
155 |
|
162 |
160 |
162 |
145 |
|
11% |
|
|
|
|
|
|
|
|
|
|
|
|
*) Including costs related to the discontinuation of AERx®
and all other pulmonary diabetes projects. |
|
|
| ||||||
|
**) Excluding costs related to the discontinuation of AERx®
and all other pulmonary diabetes projects. |
|
|
| ||||||
|
***) For Q2 2008 the exact numbers of 'Average number of
shares outstanding' and 'Average number of shares outstanding |
| ||||||||
|
incl dilutive effect of options 'in the money''
are 618,620,123 and 623,530,586 respectively. |
| ||||||||
|
|
H1 |
H1 |
|
Q2 |
Q2 |
|
DKK million |
2008 |
2007 |
|
2008 |
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
21,724 |
20,381 |
|
11,110 |
10,563 |
|
Cost of goods
sold |
4,967 |
4,678 |
|
2,554 |
2,358 |
|
Gross profit |
16,757 |
15,703 |
|
8,556 |
8,205 |
|
|
|
|
|
|
|
|
Sales and
distribution costs |
6,153 |
6,158 |
|
3,178 |
3,110 |
|
Research and
development costs |
3,838 |
3,401 |
|
1,980 |
1,754 |
|
- hereof costs
related to
discontinuation of
all pulmonary
projects |
(375) |
- |
|
(155) |
- |
|
Administrative
expenses |
1,253 |
1,208 |
|
626 |
594 |
|
Licence fees and
other operating
income (net) |
162 |
198 |
|
74 |
60 |
|
Operating profit |
5,675 |
5,134 |
|
2,846 |
2,807 |
|
|
|
|
|
|
|
|
Share of
profit/(loss) in
associated
companies |
(70) |
1,290 |
|
(3) |
1,350 |
|
Financial income |
903 |
606 |
|
429 |
297 |
|
Financial expenses |
389 |
262 |
|
21 |
60 |
|
Profit before
income taxes |
6,119 |
6,768 |
|
3,251 |
4,394 |
|
|
|
|
|
|
|
|
Income taxes |
1,468 |
1,407 |
|
780 |
742 |
|
NET PROFIT |
4,651 |
5,361 |
|
2,471 |
3,652 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings
per share (DKK) |
7.50 |
8.44 |
|
3.99 |
5.75 |
|
Diluted earnings
per share (DKK) |
7.44 |
8.38 |
|
3.96 |
5.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment sales: |
|
|
|
|
|
|
Diabetes care |
15,850 |
14,795 |
|
8,007 |
7,652 |
|
Biopharmaceuticals |
5,874 |
5,586 |
|
3,103 |
2,911 |
|
|
|
|
|
|
|
|
Segment
operating profit: |
|
|
|
|
|
|
Diabetes care |
3,182 |
2,847 |
|
1,510 |
1,600 |
|
Operating margin |
20.1% |
19.2% |
|
18.9% |
20.9% |
|
|
|
|
|
|
|
|
Diabetes care
(excl. AERx®)* |
3,557 |
2,847 |
|
1,665 |
1,600 |
|
Operating margin
(excl. AERx®)* |
22.4% |
19.2% |
|
20.8% |
20.9% |
|
|
|
|
|
|
|
|
Biopharmaceuticals |
2,493 |
2,287 |
|
1,336 |
1,207 |
|
Operating margin |
42.4% |
40.9% |
|
43.1% |
41.5% |
|
|
|
|
|
|
|
|
*) Excluding costs related to the discontinuation of AERx® and all other pulmonary diabetes projects. |
| ||||
|
DKK million |
30 Jun 2008 |
31 Dec 2007 |
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
Intangible assets |
802 |
671 |
|
Property, plant and equipment |
19,001 |
19,605 |
|
Investments in associated
companies |
239 |
500 |
|
Deferred income tax assets |
2,008 |
2,522 |
|
Other financial assets |
207 |
131 |
|
TOTAL LONG-TERM ASSETS |
22,257 |
23,429 |
|
|
|
|
|
Inventories |
9,240 |
9,020 |
|
Trade receivables |
6,245 |
6,092 |
|
Tax receivables |
200 |
319 |
|
Other receivables |
1,769 |
1,493 |
|
Marketable securities and
financial derivatives |
2,739 |
2,555 |
|
Cash at bank and in hand |
6,028 |
4,823 |
|
TOTAL CURRENT ASSETS |
26,221 |
24,302 |
|
|
|
|
|
TOTAL ASSETS |
48,478 |
47,731 |
|
|
|
|
|
|
|
|
|
EQUITY AND LIABILITIES |
|
|
|
|
|
|
|
Share capital |
634 |
647 |
|
Treasury shares |
(17) |
(26) |
|
Retained earnings |
31,152 |
30,661 |
|
Other comprehensive income |
1,277 |
900 |
|
TOTAL EQUITY |
33,046 |
32,182 |
|
|
|
|
|
Long-term debt |
930 |
961 |
|
Deferred income tax liabilities |
2,215 |
2,346 |
|
Provision for pensions |
398 |
362 |
|
Other provisions |
864 |
1,239 |
|
Total long-term liabilities |
4,407 |
4,908 |
|
|
|
|
|
Short-term debt and financial
derivatives |
463 |
405 |
|
Trade payables |
1,611 |
1,947 |
|
Tax payables |
835 |
929 |
|
Other liabilities |
5,632 |
4,959 |
|
Other provisions |
2,484 |
2,401 |
|
Total current liabilities |
11,025 |
10,641 |
|
|
|
|
|
TOTAL LIABILITIES |
15,432 |
15,549 |
|
|
|
|
|
TOTAL EQUITY AND
LIABILITIES |
48,478 |
47,731 |
|
DKK million |
H1 2008 |
H1 2007 |
*) |
|
|
|
|
|
|
|
|
|
|
|
Net profit |
4,651 |
5.361 |
|
|
|
|
|
|
|
Adjustment for non-cash items |
3,121 |
1.841 |
*) |
|
Income taxes paid and net
interest received |
(930) |
(1.202) |
*) |
|
Cash flow before change
in working capital |
6,842 |
6.000 |
|
|
|
|
|
|
|
Net change in working capital |
(856) |
(2.011) |
|
|
Cash flow from operating
activities |
5,986 |
3.989 |
|
|
|
|
|
|
|
Net investments in intangible
assets and long-term financial
assets |
(230) |
(111) |
|
|
Capital expenditure for property,
plant and equipment |
(542) |
(952) |
|
|
Net change in marketable securities
(maturity exceeding three months) |
3 |
4 |
|
|
Dividend received |
170 |
- |
|
|
Net cash used in investing
activities |
(599) |
(1.059) |
|
|
|
|
|
|
|
Cash flow from financing
activities |
(4,233) |
(2.124) |
|
|
|
|
|
|
|
NET CASH FLOW |
1,154 |
806 |
|
|
|
|
|
|
|
Unrealised gain/(loss) on exchange
rates and marketable securities |
|
|
|
|
included in cash and cash equivalents |
14 |
(19) |
|
|
Net change in cash and cash
equivalents |
1,168 |
787 |
|
|
|
|
|
|
|
Cash and cash equivalents at the
beginning of the year |
4,617 |
2.985 |
|
|
Cash and cash equivalents at
the end of the period |
5,785 |
3.772 |
|
|
|
|
|
|
|
Bonds with original term to maturity
exceeding three months |
1,471 |
994 |
|
|
Undrawn committed credit facilities |
7,458 |
7.442 |
|
|
FINANCIAL RESOURCES AT THE
END OF THE PERIOD |
14,714 |
12.208 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow from operating activities |
5,986 |
3.989 |
|
|
+ Net cash used in investing activities |
(599) |
(1.059) |
|
|
- Net change in marketable securities
(maturity exceeding three months) |
3 |
4 |
|
|
FREE CASH FLOW |
5,384 |
2.926 |
|
|
|
|
|
|
|
*) Subtotals for 'Adjustment for non-cash items'
and 'Income taxes paid and net interest received'
were allocated incorrectly in the financial statement
for the period 1 January 2007 to 30 June 2007 and
have now been changed from DKK 390 million to
DKK 1,841 million and from DKK 249 million to
minus DKK 1,202 million, respectively. |
| ||
|
| |||
|
| |||
|
|
|
|
|
|
Other
compre-
hensive
income |
|
|
|
DKK million |
Share
capital
|
Trea-
sury
shares
|
Re-
tained
ear-
nings
|
Ex-
change
rate
adjust-
ments
|
De-
ferred
gain/
loss
on cash
flow
hedges
|
Other
adjust-
ments
|
Total
|
|
|
|
|
|
|
|
|
|
|
H1 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
the
beginning
of the year |
647 |
(26) |
30,661 |
209 |
691 |
0 |
32,182 |
|
Exchange
rate
adjustment
of
investments
in
subsidiaries |
|
|
|
124 |
|
|
124 |
|
Deferred
(gain)/loss
on cash
flow hedges
at the
beginning of
the year
recognised
in the
income
statement
for the
period |
|
|
|
|
(481) |
|
(481) |
|
Changes of
fair value
on cash
flow hedges
during the
period |
|
|
|
|
708 |
|
708 |
|
Fair value
adjustments
on financial
assets
available
for sale |
|
|
|
|
|
30 |
30 |
|
Novo
Nordisk
share of
equity
recognised
by
associated
companies |
|
|
|
|
|
14 |
14 |
|
Other
adjustments |
|
|
|
|
|
(18) |
(18) |
|
Net income
recognised
directly
in equity |
- |
- |
- |
124 |
227 |
26 |
377 |
|
Net profit
for the
period |
|
|
4,651 |
|
|
|
4,651 |
|
Total
income
for the
period |
- |
- |
4,651 |
124 |
227 |
26 |
5,028 |
|
Share-
based
payment |
|
|
69 |
|
|
|
69 |
|
Purchase
of treasury
shares |
|
(5) |
(1,517) |
|
|
|
(1,522) |
|
Sale of
treasury
shares |
|
1 |
83 |
|
|
|
84 |
|
Reduction
of the
B share
capital |
(13) |
13 |
|
|
|
|
- |
|
Dividends |
|
|
(2,795) |
|
|
|
(2,795) |
|
Balance
at the
end of the
period |
634 |
(17) |
31,152 |
333 |
918 |
26 |
33,046 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H1 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at the
beginning
of the
year |
674 |
(39) |
28,810 |
156 |
420 |
101 |
30,122 |
|
Exchange
rate
adjustment
of
investments
in
subsidiaries |
|
|
|
79 |
|
|
79 |
|
Deferred
(gain)/loss
on cash
flow hedges
at the
beginning
of the year
recognised
in the
income
statement
for the
period |
|
|
|
|
(287) |
|
(287) |
|
Changes
of fair
value on
cash flow
hedges
during
the period |
|
|
|
|
237 |
|
237 |
|
Fair value
adjustments
on financial
assets
available for
sale |
|
|
|
|
|
5 |
5 |
|
Novo
Nordisk
share of
equity
recognised
by
associated
companies |
|
|
|
|
|
19 |
19 |
|
Net income
recognised
directly
in equity |
- |
- |
- |
79 |
(50) |
24 |
53 |
|
Net profit
for the
period |
|
|
5,361 |
|
|
|
5,361 |
|
Total
income for
the period |
- |
- |
5,361 |
79 |
(50) |
24 |
5,414 |
|
Share-
based
payment |
|
|
54 |
|
|
|
54 |
|
Purchase of
treasury
shares |
|
|
(79) |
|
|
|
(79) |
|
Sale of
treasury
shares |
|
1 |
184 |
|
|
|
185 |
|
Reduction
of the
B share
capital |
(27) |
27 |
|
|
|
|
- |
|
Dividends |
|
|
(2,221) |
|
|
|
(2,221) |
|
Balance
at the
end of
the period |
647 |
(11) |
32,109 |
235 |
370 |
125 |
33,475 |