Raises outlook for underlying operating profit growth for the full year
|
Profit and loss |
H1 2009 |
H1 2008 |
% change
H1 2008
to H1 2009 |
|
|
|
|
|
|
Sales |
25,499 |
21,724 |
17% |
|
|
|
|
|
|
Gross profit |
20,381 |
16,757 |
22% |
|
Gross margin |
79.9% |
77.1% |
|
|
|
|
|
|
|
Sales and distribution costs |
7,681 |
6,153 |
25% |
|
Percent of sales |
30.1% |
28.3% |
|
|
|
|
|
|
|
Research and development costs |
3,593 |
3,838 |
(6%) |
|
- |
375 |
- | |
|
Percent of sales |
14.1% |
17.7% |
|
|
Percent of sales adjusted for pulmonary diabetes projects |
14.1% |
15.9% |
|
|
|
|
|
|
|
Administrative expenses |
1,372 |
1,253 |
9% |
|
Percent of sales |
5.4% |
5.8% |
|
|
|
|
|
|
|
Licence fees and other operating income (net) |
165 |
162 |
2% |
|
|
|
|
|
|
Operating profit |
7,900 |
5,675 |
39% |
|
Operating margin |
31.0% |
26.1% |
|
|
|
|
|
|
|
Net financials |
(511) |
444 |
- |
|
Profit before tax |
7,389 |
6,119 |
21% |
|
|
|
|
|
|
Net profit |
5,690 |
4,651 |
22% |
|
Net profit margin |
22.3% |
21.4% |
|
|
|
|
|
|
|
Other key numbers |
|
|
|
|
|
|
|
|
|
Depreciation, amortisation and impairment losses |
1,140 |
1,130 |
1% |
|
Capital expenditure |
970 |
542 |
79% |
|
|
|
|
|
|
Cash flow from operating activities |
6,756 |
5,986 |
13% |
|
Free cash flow |
5,688 |
5,384 |
6% |
|
|
|
|
|
|
Total assets |
51,246 |
48,478 |
6% |
|
Equity |
34,086 |
33,046 |
3% |
|
Equity ratio |
66.5% |
68.2% |
|
|
|
|
|
|
|
Average number of shares outstanding (million) - diluted |
610.3 |
624.9 |
(2%) |
|
|
|
|
|
|
Diluted earnings per share (in DKK) |
9.32 |
7.44 |
25% |
|
|
|
|
|
|
Full-time employees at the end of the period |
27,998 |
26,060 |
7% |
|
|
Sales |
Growth |
Growth |
Share of |
|
|
H1 2009
DKK
million |
as
reported |
in local
currencies |
growth
in local
currencies |
|
The diabetes care segment |
|
|
|
|
|
Modern insulins |
10,404 |
31% |
25% |
82% |
|
- NovoRapid® |
4,739 |
32% |
24% |
36% |
|
- NovoMix® |
3,203 |
23% |
18% |
20% |
|
- Levemir® |
2,462 |
42% |
36% |
26% |
|
Human insulins |
5,883 |
0% |
(6%) |
(14%) |
|
Protein-related products |
976 |
8% |
3% |
1% |
|
Oral antidiabetic products |
1,366 |
22% |
14% |
6% |
|
Diabetes care - total |
18,629 |
18% |
11% |
75% |
|
|
|
|
|
|
|
The biopharmaceuticals segment |
|
|
|
|
|
NovoSeven® |
3,679 |
19% |
13% |
17% |
|
Norditropin® |
2,156 |
16% |
8% |
6% |
|
Other products |
1,035 |
12% |
5% |
2% |
|
Biopharmaceuticals - total |
6,870 |
17% |
10% |
25% |
|
|
|
|
|
|
|
Total sales |
25,499 |
17% |
11% |
100% |
|
Expectations are as reported, if not
otherwise stated |
Current expectations
6 August 2009 |
Previous expectations
30 April 2009 |
|
Sales growth
- in local currencies
- as reported |
At the level of 10%
Around 2 percentage points
higher |
At the level of 10%
Around 4.5 percentage points
higher |
|
Operating profit growth
- in local currencies
- as reported
|
12-14%
Around 4 percentage points
higher |
At least 10%
Around 8 percentage points
higher |
|
Net financial expense |
Around DKK 900 million |
Around DKK 1.5 billion |
|
Effective tax rate |
Approximately 23% |
Approximately 23% |
|
Capital expenditure |
Around DKK 3 billion |
Around DKK 3 billion |
|
Depreciation, amortisation and
impairment losses |
Around DKK 2.6 billion |
Around DKK 2.6 billion |
|
Free cash flow |
More than DKK 10 billion |
Around DKK 10 billion |
|
Key invoicing
currencies |
Annual impact on Novo Nordisk's
operating profit of a 5%
movement in currency |
Hedging period
(months) |
|
USD |
DKK 530 million |
15 |
|
JPY |
DKK 150 million |
15 |
|
GBP |
DKK 80 million |
13 |
|
CNY |
DKK 80 million |
15* |
|
CAD |
DKK 40 million |
7 |
|
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 |
|
|
| ||
|
|
|
|
|
|
|
| |
|
|
Henrik Gürtler |
Johnny Henriksen |
Pamela J Kirby | ||||
|
|
|
|
|
| |||
|
|
Anne Marie Kverneland |
Kurt Anker Nielsen |
Søren Thuesen Pedersen | ||||
|
|
|
|
| ||||
|
|
Hannu Ryöppönen |
Stig Strøbæk |
Jørgen Wedel |
| |||
|
Media: |
Investors: |
|
|
|
|
Mike Rulis |
Mads Veggerby Lausten |
|
Tel: (+45) 4442 3573 |
Tel: (+45) 4443 7919 |
|
E-mail: mike@novonordisk.com |
E-mail: mlau@novonordisk.com |
|
|
|
|
|
Kasper Roseeuw Poulsen |
|
|
Tel: (+45) 4442 4471 |
|
|
E-mail: krop@novonordisk.com |
|
|
|
|
In North America: |
|
|
Sean Clements |
Hans Rommer |
|
Tel: (+1) 609 514 8316 |
Tel: (+1) 609 919 7937 |
|
E-mail: secl@novonordisk.com |
E-mail: hrmm@novonordisk.com |
|
(Amounts in DKK million, except number of employees,
earnings per share and number of shares outstanding.) |
|
| |||||||
|
|
|
|
|
|
|
|
|
|
%
change |
|
|
2009 |
|
2008 |
|
Q2 2009
vs | ||||
|
|
Q2 |
Q1 |
|
Q4 |
Q3 |
Q2 |
Q1 |
|
Q2 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
13,001 |
12,498 |
|
12,583 |
11,246 |
11,110 |
10,614 |
|
17% |
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
10,391 |
9,990 |
|
10,047 |
8,640 |
8,556 |
8,201 |
|
21% |
|
Gross margin |
79.9% |
79.9% |
|
79.8% |
76.8% |
77.0% |
77.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and
distribution
costs |
3,837 |
3,844 |
|
3,558 |
3,155 |
3,178 |
2,975 |
|
21% |
|
Percent of
sales |
29.5% |
30.8% |
|
28.3% |
28.1% |
28.6% |
28.0% |
|
|
|
Research
and
development
costs |
1,849 |
1,744 |
|
2,439 |
1,579 |
1,980 |
1,858 |
|
(7%) |
|
- Hereof cost
related to
AERx®* |
- |
- |
|
- |
50 |
(155) |
(220) |
|
|
|
Percent of
sales |
14.2% |
14.0% |
|
19.4% |
14.0% |
17.8% |
17.5% |
|
|
|
Percent of
sales
(excl. AERx®*) |
14.2% |
14.0% |
|
19.4% |
14.5% |
16.4% |
15.4% |
|
|
|
Administrative
expenses |
693 |
679 |
|
749 |
633 |
626 |
627 |
|
11% |
|
Percent of
sales |
5.3% |
5.4% |
|
6.0% |
5.6% |
5.6% |
5.9% |
|
|
|
Licence fees
and other
operating
income (net) |
78 |
87 |
|
73 |
51 |
74 |
88 |
|
5% |
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit |
4,090 |
3,810 |
|
3,374 |
3,324 |
2,846 |
2,829 |
|
44% |
|
Operating
margin |
31.5% |
30.5% |
|
26.8% |
29.6% |
25.6% |
26.7% |
|
|
|
Operating
profit
(excl.AERx®*) |
4,090 |
3,810 |
|
3,374 |
3,274 |
3,001 |
3,049 |
|
36% |
|
Operating
margin
(excl. AERx®*) |
31.5% |
30.5% |
|
26.8% |
29.1% |
27.0% |
28.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of profit/
(loss) in
associated
companies |
(11) |
(35) |
|
4 |
(58) |
(3) |
(67) |
|
267% |
|
Financial
income |
166 |
142 |
|
(82) |
306 |
429 |
474 |
|
(61%) |
|
Financial
expenses |
361 |
412 |
|
226 |
66 |
21 |
368 |
|
1619% |
|
|
|
|
|
|
|
|
|
|
|
|
Profit before
income taxes |
3,884 |
3,505 |
|
3,070 |
3,506 |
3,251 |
2,868 |
|
19% |
|
|
|
|
|
|
|
|
|
|
|
|
Net profit |
2,991 |
2,699 |
|
2,330 |
2,664 |
2,471 |
2,180 |
|
21% |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
amortisation
and
impairment
losses |
533 |
607 |
|
752 |
560 |
567 |
563 |
|
(6%) |
|
Capital
expenditure |
557 |
413 |
|
764 |
448 |
328 |
214 |
|
70% |
|
Cash flow
from operating
activities |
2,608 |
4,148 |
|
3,204 |
3,673 |
2,916 |
3,070 |
|
(11%) |
|
Free cash
flow |
2,062 |
3,626 |
|
2,421 |
3,210 |
2,589 |
2,795 |
|
(20%) |
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
34,086 |
31,345 |
|
32,979 |
32,173 |
33,046 |
31,251 |
|
3% |
|
Total assets |
51,246 |
50,205 |
|
50,603 |
48,990 |
48,478 |
47,534 |
|
6% |
|
Equity ratio |
66.5% |
62.4% |
|
65.2% |
65.7% |
68.2% |
65.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full-time
employees at
the end of the
period |
27,998 |
27,429 |
|
26,575 |
26,360 |
26,060 |
25,765 |
|
7% |
|
|
|
|
|
|
|
|
|
|
|
|
Basic
earnings
per share
(in DKK) |
4.96 |
4.44 |
|
3.82 |
4.34 |
3.99 |
3.51 |
|
24% |
|
Diluted
earnings
per share
(in DKK) |
4.91 |
4.41 |
|
3.80 |
4.30 |
3.96 |
3.48 |
|
24% |
|
Average
number of
shares
outstanding
(million) |
603.1 |
607.4 |
|
609.3 |
614.2 |
618.6 |
620.9 |
|
(3%) |
|
Average
number of
shares
outstanding
incl |
|
|
|
|
|
|
|
|
|
|
dilutive effect
of options
'in the money'
(million) |
607.9 |
612.7 |
|
614.4 |
618.6 |
623.5 |
626.3 |
|
(3%) |
|
|
|
|
|
|
|
|
|
|
|
|
Sales by
business
segments: |
|
|
|
|
|
|
|
|
|
|
Modern
insulins
(insulin
analogues) |
5,414 |
4,990 |
|
5,028 |
4,365 |
4,103 |
3,821 |
|
32% |
|
Human
insulins |
2,879 |
3,004 |
|
3,093 |
2,806 |
2,966 |
2,939 |
|
(3%) |
|
Protein-
related
sales |
492 |
484 |
|
477 |
464 |
460 |
443 |
|
7% |
|
Oral
antidiabetic
products
(OAD) |
675 |
691 |
|
602 |
671 |
478 |
640 |
|
41% |
|
Diabetes
care total |
9,460 |
9,169 |
|
9,200 |
8,306 |
8,007 |
7,843 |
|
18% |
|
|
|
|
|
|
|
|
|
|
|
|
NovoSeven® |
1,874 |
1,805 |
|
1,774 |
1,534 |
1,648 |
1,440 |
|
14% |
|
Norditropin® |
1,122 |
1,034 |
|
1,060 |
941 |
986 |
878 |
|
14% |
|
Hormone
replacement
therapy |
435 |
409 |
|
442 |
394 |
391 |
385 |
|
11% |
|
Other
products |
110 |
81 |
|
107 |
71 |
78 |
68 |
|
41% |
|
Biopharma-
ceuticals total |
3,541 |
3,329 |
|
3,383 |
2,940 |
3,103 |
2,771 |
|
14% |
|
|
|
|
|
|
|
|
|
|
|
|
Sales by
geographic
segments: |
|
|
|
|
|
|
|
|
|
|
Europe |
4,375 |
4,195 |
|
4,453 |
4,305 |
4,400 |
4,061 |
|
(1%) |
|
North
America |
4,710 |
4,532 |
|
4,478 |
3,759 |
3,467 |
3,450 |
|
36% |
|
International
Operations |
2,532 |
2,513 |
|
2,186 |
2,074 |
2,069 |
2,096 |
|
22% |
|
Japan &
Oceania |
1,384 |
1,258 |
|
1,466 |
1,108 |
1,174 |
1,007 |
|
18% |
|
|
|
|
|
|
|
|
|
|
|
|
Segment
operating
profit: |
|
|
|
|
|
|
|
|
|
|
Diabetes
care |
2,333 |
2,171 |
|
2,424 |
1,963 |
1,510 |
1,672 |
|
55% |
|
Diabetes
care
(excl. AERx®*) |
2,333 |
2,171 |
|
2,424 |
1,913 |
1,665 |
1,892 |
|
40% |
|
Biopharma-
ceuticals |
1,757 |
1,639 |
|
950 |
1,361 |
1,336 |
1,157 |
|
32% |
|
|
|
|
|
|
|
|
|
|
|
|
*) Costs related to the discontinuation of all pulmonary diabetes projects. |
|
|
| ||||||
|
|
|
|
| ||
|
|
|
| |||
|
|
|
|
|
|
|
|
|
H1 |
H1 |
|
Q2 |
Q2 |
|
DKK million |
2009 |
2008 |
|
2009 |
2008 |
|
|
|
|
|
|
|
|
Sales |
25,499 |
21,724 |
|
13,001 |
11,110 |
|
Cost of goods
sold |
5,118 |
4,967 |
|
2,610 |
2,554 |
|
Gross profit |
20,381 |
16,757 |
|
10,391 |
8,556 |
|
|
|
|
|
|
|
|
Sales and
distribution
costs |
7,681 |
6,153 |
|
3,837 |
3,178 |
|
Research and
development
costs |
3,593 |
3,838 |
|
1,849 |
1,980 |
|
- hereof costs
related to
AERx® *) |
- |
(375) |
|
- |
(155) |
|
Administrative
expenses |
1,372 |
1,253 |
|
693 |
626 |
|
Licence fees
and other
operating
income (net) |
165 |
162 |
|
78 |
74 |
|
Operating
profit |
7,900 |
5,675 |
|
4,090 |
2,846 |
|
Operating
profit (excl
AERx® *) |
7,900 |
6,050 |
|
4,090 |
3,001 |
|
|
|
|
|
|
|
|
Share of profit/
(loss) in
associated
companies |
(46) |
(70) |
|
(11) |
(3) |
|
Financial
income |
308 |
903 |
|
166 |
429 |
|
Financial
expenses |
773 |
389 |
|
361 |
21 |
|
Profit before
income taxes |
7,389 |
6,119 |
|
3,884 |
3,251 |
|
|
|
|
|
|
|
|
Income taxes |
1,699 |
1,468 |
|
893 |
780 |
|
NET PROFIT |
5,690 |
4,651 |
|
2,991 |
2,471 |
|
|
|
|
|
|
|
|
Basic
earnings per
share (DKK) |
9.40 |
7.50 |
|
4.96 |
3.99 |
|
Diluted
earnings per
share (DKK) |
9.32 |
7.44 |
|
4.91 |
3.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment
Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment sales: |
|
|
|
|
|
|
Diabetes care |
18,629 |
15,850 |
|
9,460 |
8,007 |
|
Biopharmaceuticals |
6,870 |
5,874 |
|
3,541 |
3,103 |
|
|
|
|
|
|
|
|
Segment operating
profit**): |
|
|
|
|
|
|
Diabetes care |
4,504 |
3,182 |
|
2,333 |
1,510 |
|
Operating margin |
24.2% |
20.1% |
|
24.7% |
18.9% |
|
|
|
|
|
|
|
|
Biopharmaceuticals |
3,396 |
2,493 |
|
1,757 |
1,336 |
|
Operating margin |
49.4% |
42.4% |
|
49.6% |
43.1% |
|
|
|
|
|
|
|
|
Total segment
operating profit |
7,900 |
5,675 |
|
4,090 |
2,846 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of
comprehensive
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit for
the period |
5,690 |
4,651 |
|
2,991 |
2,471 |
|
Other
comprehensive
income: |
|
|
|
|
|
|
Exchange rate
adjustment of
investments in
subsidiaries |
328 |
124 |
|
165 |
233 |
|
Novo Nordisk
share of equity
recognised by
associated
companies |
9 |
14 |
|
1 |
5 |
|
Deferred (gain)/
loss on cash flow
hedges at the
beginning of the year
recognised in the
Income statement
for the period |
333 |
(481) |
|
220 |
(273) |
|
Fair value
adjustments on
financial instruments |
554 |
708 |
|
735 |
136 |
|
Tax on fair
value adjustments
on financial
instruments |
1 |
0 |
|
(3) |
0 |
|
Other
adjustments |
(15) |
12 |
|
(1) |
50 |
|
Tax on
other adjustments |
(31) |
0 |
|
(48) |
0 |
|
Other
comprehensive
income for the
period, net of
tax |
1,179 |
377 |
|
1,069 |
151 |
|
|
|
|
|
|
|
|
TOTAL
COMPREHENSIVE
INCOME FOR
THE PERIOD |
6,869 |
5,028 |
|
4,060 |
2,622 |
|
|
|
|
|
|
|
|
*) Excluding costs related to the
discontinuation of AERx® and all
other pulmonary diabetes projects. |
| ||||
|
**) Group financing (including
financial expense and financial
income) and income taxes are
managed on a group basis and
are not allocated to operating
segments.
| |||||
|
DKK million |
30 Jun 2009 |
31 Dec 2008 |
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
Intangible assets |
911 |
788 |
|
Property, plant and equipment |
18,760 |
18,639 |
|
Investments in associated
companies |
170 |
222 |
|
Deferred income tax assets |
1,489 |
1,696 |
|
Other financial assets |
189 |
194 |
|
TOTAL LONG-TERM ASSETS |
21,519 |
21,539 |
|
|
|
|
|
Inventories |
9,900 |
9,611 |
|
Trade receivables |
7,254 |
6,581 |
|
Tax receivables |
717 |
1,010 |
|
Other receivables |
1,902 |
1,704 |
|
Marketable securities and
financial derivatives |
1,091 |
1,377 |
|
Cash at bank and in hand |
8,863 |
8,781 |
|
TOTAL CURRENT ASSETS |
29,727 |
29,064 |
|
|
|
|
|
TOTAL ASSETS |
51,246 |
50,603 |
|
|
|
|
|
|
|
|
|
EQUITY AND LIABILITIES |
|
|
|
|
|
|
|
Share capital |
620 |
634 |
|
Treasury shares |
(20) |
(26) |
|
Retained earnings |
33,369 |
33,433 |
|
Other comprehensive income |
117 |
(1,062) |
|
TOTAL EQUITY |
34,086 |
32,979 |
|
|
|
|
|
Long-term debt |
979 |
980 |
|
Deferred income tax liabilities |
2,359 |
2,404 |
|
Provision for pensions |
437 |
419 |
|
Other provisions |
910 |
863 |
|
Total long-term liabilities |
4,685 |
4,666 |
|
|
|
|
|
Short-term debt and financial
derivatives |
453 |
1,334 |
|
Trade payables |
1,660 |
2,281 |
|
Tax payables |
755 |
567 |
|
Other liabilities |
6,723 |
5,853 |
|
Other provisions |
2,884 |
2,923 |
|
Total current liabilities |
12,475 |
12,958 |
|
|
|
|
|
TOTAL LIABILITIES |
17,160 |
17,624 |
|
|
|
|
|
TOTAL EQUITY AND
LIABILITIES |
51,246 |
50,603 |
|
H1 2009 |
H1 2008 | |
|
|
|
|
|
Net profit |
5,690 |
4,651 |
|
|
|
|
|
Adjustment for non-cash items |
2,785 |
3,121 |
|
Income taxes paid and net
interest received |
(872) |
(930) |
|
Cash flow before change
in working capital |
7,603 |
6,842 |
|
|
|
|
|
Net change in working capital |
(847) |
(856) |
|
Cash flow from operating
activities |
6,756 |
5,986 |
|
|
|
|
|
Net investments in intangible
assets and long-term financial
assets |
(116) |
(230) |
|
Capital expenditure for property,
plant and equipment |
(970) |
(542) |
|
Net change in marketable securities
(maturity exceeding three months) |
- |
3 |
|
Dividend received |
18 |
170 |
|
Net cash used in investing
activities |
(1,068) |
(599) |
|
|
|
|
|
Cash flow from financing
activities |
(5,866) |
(4,233) |
|
|
|
|
|
NET CASH FLOW |
(178) |
1,154 |
|
|
|
|
|
Unrealised gain/(loss) on exchange
rates and marketable securities |
|
|
|
included in cash and cash equivalents |
23 |
14 |
|
Net change in cash and cash
equivalents |
(155) |
1,168 |
|
|
|
|
|
Cash and cash equivalents at the
beginning of the year |
8,726 |
4,617 |
|
Cash and cash equivalents at
the end of the period |
8,571 |
5,785 |
|
|
|
|
|
Bonds with original term to maturity
exceeding three months |
1,016 |
1,471 |
|
Undrawn committed credit facilities |
7,447 |
7,458 |
|
FINANCIAL RESOURCES AT THE
END OF THE PERIOD |
17,034 |
14,714 |
|
|
|
|
|
|
|
|
|
Cash flow from operating activities |
6,756 |
5,986 |
|
+ Net cash used in investing activities |
(1,068) |
(599) |
|
- Net change in marketable securities
(maturity exceeding three months) |
- |
3 |
|
FREE CASH FLOW |
5,688 |
5,384 |
|
|
|
|
|
|
Other
reserves |
|
|
|
DKK million |
Share
capital
|
Trea-
sury
shares
|
Re-
tained
earn-
ings
|
Ex-
change
rate
adjust-
ments
|
De-
ferred
gain/
loss
on cash
flow
hedges
|
Other
adjust-
ments
|
Total
|
|
|
|
|
|
|
|
|
|
|
H1 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
the
beginning
period |
634 |
(26) |
33,433 |
(256) |
(859) |
53 |
32,979 |
|
|
|
|
|
|
|
|
|
|
Total
comprehen-
sive
income
for the
period |
|
|
5,690 |
328 |
888 |
(37) |
6,869 |
|
|
|
|
|
|
|
|
|
|
Dividends |
|
|
(3,650) |
|
|
|
(3,650) |
|
Share-
based
payment |
|
|
104 |
|
|
|
104 |
|
Reduction
of the
B share
capital |
(14) |
14 |
|
|
|
|
- |
|
Purchase
of treasury
shares |
|
(9) |
(2,280) |
|
|
|
(2,289) |
|
Sale of
treasury
shares |
|
1 |
72 |
|
|
|
73 |
|
Balance
at the
end of the
period |
620 |
(20) |
33,369 |
72 |
29 |
16 |
34,086 |
|
|
|
|
|
|
|
|
|
|
At the end of the year proposed
dividends (declared in 2008) of DKK
3,650 million (6.00 DKK per share)
are included in Retained earnings.
No dividend is declared on treasury
shares |
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
reserves |
|
|
|
DKK million |
Share
capital
|
Trea-
sury
shares
|
Re-
tained
earn-
ings
|
Ex-
change
rate
adjust-
ments
|
De-
ferred
gain/
loss
on cash
flow
hedges
|
Other
adjust-
ments
|
Total
|
|
|
|
|
|
|
|
|
|
|
H1 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at
the
beginning
period |
647 |
(26) |
30,661 |
209 |
678 |
13 |
32,182 |
|
|
|
|
|
|
|
|
|
|
Total
comprehen-
sive
income
for the
period |
- |
- |
4,651 |
124 |
227 |
26 |
5,028 |
|
|
|
|
|
|
|
|
|
|
Dividends |
|
|
(2,795) |
|
|
|
(2,795) |
|
Share-
based
payment |
|
|
69 |
|
|
|
69 |
|
Reduction
of the
B share
capital |
(13) |
13 |
|
|
|
|
- |
|
Purchase
of treasury
shares |
|
(5) |
(1,517) |
|
|
|
(1,522) |
|
Sale of
treasury
shares |
|
1 |
83 |
|
|
|
84 |
|
Balance
at the
end of the
period |
634 |
(17) |
31,152 |
333 |
905 |
39 |
33,046 |
|
|
|
|
|
|
|
|
|
|
At the end of the year proposed
dividends (declared in 2008) of DKK
3,650 million (6.00 DKK per share) are
included in Retained earnings. No
dividend is declared on treasury shares |
|
|
|
| |||
|
DKK per 100 |
2008 average
exchange rates |
YTD 2009 average
exchange rates as of
3 August 2009 |
Current exchange rate
as of 3 August 2009 |
|
USD |
509 |
555 |
521 |
|
JPY |
4.96 |
5.82 |
5.48 |
|
GBP |
938 |
838 |
877 |
|
CNY |
73 |
81 |
76 |
|
CAD |
479 |
465 |
487 |
- IAS 1 (Revised) 'Presentation of financial statements'.
- IAS 23 (Amendment) 'Borrowing costs'.
- IFRS 2 (Amendment) 'Share-based payment'.
- IAS 28 (Amendment) 'Investment in associates' (and consequential amendments to IAS 32, 'Financial Instruments: Disclosure and Presentation'.
- IAS 36 (Amendment) 'Impairment of assets'.
- IAS 38 (Amendment) 'Intangible assets'.
- IAS 19 (Amendment) 'Employee benefits'.
- Minor amendments to IFRS 7, IAS 1, IAS 8, IAS 10, IAS 18, IAS 34 and IAS 39.
- IFRIC 16 'Hedges of net investment in a foreign operation'.
|
(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. |
|
| |||||||
|
The specified percent changes are based on the changes in the
'Quarterly numbers in DKK', see appendix 1.
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
% change |
|
|
2009 |
|
2008 |
|
Q2 2009
vs | ||||
|
|
Q2 |
Q1 |
|
Q4 |
Q3 |
Q2 |
Q1 |
|
Q2 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
1,746 |
1,677 |
|
1,688 |
1,508 |
1,489 |
1,424 |
|
17% |
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
1,395 |
1,341 |
|
1,348 |
1,159 |
1,147 |
1,100 |
|
21% |
|
Gross margin |
79.9% |
79.9% |
|
79.8% |
76.8% |
77.0% |
77.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and
distribution
costs |
515 |
516 |
|
478 |
423 |
426 |
399 |
|
21% |
|
Percent of
sales |
29.5% |
30.8% |
|
28.3% |
28.1% |
28.6% |
28.0% |
|
|
|
Research and
development
costs |
248 |
234 |
|
327 |
211 |
266 |
249 |
|
(7%) |
|
- Hereof costs
related to
AERx* |
- |
- |
|
- |
7 |
(20) |
(30) |
|
|
|
Percent of
sales |
14.2% |
14.0% |
|
19.4% |
14.0% |
17.8% |
17.5% |
|
|
|
Percent of
sales
(excl. AERx®*) |
14.2% |
14.0% |
|
19.4% |
14.4% |
16.4% |
15.4% |
|
|
|
Administrative
expenses |
93 |
91 |
|
100 |
85 |
84 |
84 |
|
11% |
|
Percent of
sales |
5.3% |
5.4% |
|
6.0% |
5.6% |
5.6% |
5.9% |
|
|
|
Licence fees
and other
operating
income (net) |
10 |
12 |
|
10 |
7 |
10 |
12 |
|
5% |
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit |
549 |
512 |
|
453 |
446 |
381 |
380 |
|
44% |
|
Operating
margin |
31.5% |
30.5% |
|
26.8% |
29.6% |
25.6% |
26.7% |
|
|
|
Operating
profit (excl.
AERx®*) |
549 |
512 |
|
453 |
439 |
401 |
410 |
|
36% |
|
Operating
margin
(excl. AERx®*) |
31.5% |
30.5% |
|
26.8% |
29.1% |
27.0% |
28.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of profit/
(loss) in
associated
companies |
(1) |
(5) |
|
2 |
(8) |
0 |
(9) |
|
267% |
|
Financial
income |
22 |
19 |
|
8 |
41 |
57 |
64 |
|
(61%) |
|
Financial
expenses |
49 |
55 |
|
50 |
9 |
3 |
49 |
|
1619% |
|
|
|
|
|
|
|
|
|
|
|
|
Profit before
income taxes |
521 |
471 |
|
413 |
470 |
436 |
385 |
|
19% |
|
|
|
|
|
|
|
|
|
|
|
|
Net profit |
402 |
362 |
|
313 |
357 |
332 |
292 |
|
21% |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation,
amortisation
and impairment
losses |
72 |
81 |
|
101 |
75 |
76 |
76 |
|
(6%) |
|
Capital
expenditure |
75 |
55 |
|
102 |
60 |
44 |
29 |
|
70% |
|
Cash flow from
operating
activities |
350 |
557 |
|
429 |
492 |
391 |
412 |
|
(11%) |
|
Free cash
flow |
277 |
487 |
|
325 |
430 |
347 |
375 |
|
(20%) |
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
4,577 |
4,208 |
|
4,426 |
4,312 |
4,431 |
4,191 |
|
3% |
|
Total assets |
6,881 |
6,741 |
|
6,792 |
6,566 |
6,500 |
6,375 |
|
6% |
|
Equity ratio |
66.5% |
62.4% |
|
65.2% |
65.7% |
68.2% |
65.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full-time
employees at
the end of the
period |
27,998 |
27,429 |
|
26,575 |
26,360 |
26,060 |
25,765 |
|
7% |
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings
per share
(in EUR) |
0.66 |
0.60 |
|
0.51 |
0.58 |
0.54 |
0.47 |
|
24% |
|
Diluted earnings
per share
(in EUR) |
0.66 |
0.59 |
|
0.51 |
0.57 |
0.53 |
0.47 |
|
24% |
|
Average number
of shares
outstanding
(million) |
603.1 |
607.4 |
|
609.3 |
614.2 |
618.6 |
620.9 |
|
(3%) |
|
Average number
of shares
outstanding incl |
|
|
|
|
|
|
|
|
|
|
dilutive effect of
options 'in the
money' (million)
|
607.9 |
612.7 |
|
614.4 |
618.6 |
623.5 |
626.3 |
|
(3%) |
|
|
|
|
|
|
|
|
|
|
|
|
Sales by
business
segments: |
|
|
|
|
|
|
|
|
|
|
Modern insulins
(insulin analogues) |
727 |
670 |
|
675 |
585 |
550 |
513 |
|
32% |
|
Human insulins |
387 |
403 |
|
415 |
376 |
398 |
394 |
|
(3%) |
|
Insulin-related
sales |
66 |
65 |
|
64 |
62 |
62 |
59 |
|
7% |
|
Oral antidiabetic
products (OAD) |
90 |
93 |
|
81 |
90 |
64 |
86 |
|
41% |
|
Diabetes care
total |
1,270 |
1,231 |
|
1,235 |
1,113 |
1,074 |
1,052 |
|
18% |
|
|
|
|
|
|
|
|
|
|
|
|
NovoSeven® |
252 |
242 |
|
238 |
206 |
221 |
193 |
|
14% |
|
Norditropin® |
150 |
139 |
|
142 |
126 |
132 |
118 |
|
14% |
|
Hormone
replacement
therapy |
58 |
55 |
|
59 |
53 |
52 |
52 |
|
11% |
|
Other products |
16 |
10 |
|
14 |
9 |
11 |
9 |
|
41% |
|
Biopharma-
ceuticals total |
476 |
446 |
|
453 |
394 |
416 |
372 |
|
14% |
|
|
|
|
|
|
|
|
|
|
|
|
Sales by
geographic
segments: |
|
|
|
|
|
|
|
|
|
|
Europe |
587 |
563 |
|
597 |
577 |
590 |
545 |
|
(1%) |
|
North America |
633 |
608 |
|
601 |
504 |
465 |
463 |
|
36% |
|
International
Operations |
340 |
337 |
|
293 |
278 |
278 |
281 |
|
22% |
|
Japan & Oceania |
186 |
169 |
|
197 |
149 |
157 |
135 |
|
18% |
|
|
|
|
|
|
|
|
|
|
|
|
Segment
operating profit: |
|
|
|
|
|
|
|
|
|
|
Diabetes care |
314 |
291 |
|
325 |
263 |
203 |
224 |
|
55% |
|
Diabetes care
(excl. AERx®*) |
314 |
291 |
|
325 |
256 |
223 |
254 |
|
40% |
|
Biopharma-
ceuticals |
235 |
221 |
|
127 |
183 |
179 |
155 |
|
32% |
|
|
|
|
|
|
|
|
|
|
|
|
*) Costs related to the discontinuation of all pulmonary diabetes projects. |
|
|
| ||||||