Form 20-F [X]
|
Form 40-F [ ]
|
Yes [ ]
|
No [X]
|
Ÿ
|
Sales of modern insulin increased by 12% (6% in Danish kroner).
|
Ÿ
|
Sales of Victoza® increased by 12% (8% in Danish kroner).
|
Ÿ
|
Sales in North America increased by 9% (4% in Danish kroner).
|
Ÿ
|
Sales in International Operations increased by 11% (decreased by 3% in Danish kroner).
|
Ÿ
|
Sales in Region China increased by 17% (13% in Danish kroner).
|
Novo Nordisk A/S
Investor Relations
|
Novo Allé
2880 Bagsværd
Denmark
|
Telephone:
+45 4444 8888
www.novonordisk.com
|
CVR no:
24 25 67 90
|
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 2 of 29 |
30 October 2014
|
Financial statement for the first nine months of 2014
|
30 January 2015
|
Financial statement for 2014
|
Media:
|
||
Mike Rulis
|
+45 4442 3573
|
mike@novonordisk.com
|
Ken Inchausti (US)
|
+1 609 514 8316
|
kiau@novonordisk.com
|
Investors: | ||
Kasper Roseeuw Poulsen
|
+45 3079 4303
|
krop@novonordisk.com
|
Jannick Lindegaard Denholt
|
+45 3079 8519
|
jlis@novonordisk.com
|
Daniel Bohsen
|
+45 3079 6376
|
dabo@novonordisk.com
|
Frank Daniel Mersebach (US)
|
+1 609 235 8567
|
fdni@novonordisk.com
|
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 3 of 29 |
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 4 of 29 |
PROFIT AND LOSS
|
H1 2014
|
H1 2013
|
% change
H1 2013
to H1 2014
|
DKK million
|
|||
Sales
|
41,972
|
41,363
|
1%
|
Gross profit
|
34,835
|
34,148
|
2%
|
Gross margin
|
83.0%
|
82.6%
|
|
Sales and distribution costs
|
10,645
|
11,364
|
(6%)
|
Percent of sales
|
25.4%
|
27.5%
|
|
Research and development costs
|
6,243
|
5,372
|
16%
|
Percent of sales
|
14.9%
|
13.0%
|
|
Administrative costs
|
1,600
|
1,616
|
(1%)
|
Percent of sales
|
3.8%
|
3.9%
|
|
Licence income and other operating income
|
419
|
351
|
19%
|
Operating profit
|
16,766
|
16,147
|
4%
|
Operating margin
|
39.9%
|
39.0%
|
|
Net financials
|
524
|
303
|
73%
|
Profit before income taxes
|
17,290
|
16,450
|
5%
|
Net profit
|
13,452
|
12,716
|
6%
|
Net profit margin
|
32.0%
|
30.7%
|
|
OTHER KEY NUMBERS
|
|||
Depreciation, amortisation and impairment losses
|
1,324
|
1,367
|
(3%)
|
Capital expenditure
|
1,495
|
1,560
|
(4%)
|
Net cash generated from operating activities
|
12,194
|
14,353
|
(15%)
|
Free cash flow
|
10,522
|
12,601
|
(16%)
|
Total assets
|
63,681
|
64,289
|
(1%)
|
Equity
|
36,661
|
35,357
|
4%
|
Equity ratio
|
57.6%
|
55.0%
|
|
Average number of diluted shares outstanding (million)
|
2,645.2
|
2,713.0
|
(2%)
|
Diluted earnings per share / ADR (in DKK)
|
5.09
|
4.69
|
9%
|
Full-time equivalent employees end of period
|
40,226
|
35,869
|
12%
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 5 of 29 |
|
Sales
H1 2014
DKK
million
|
Growth
as reported
|
Growth
in local
currencies
|
Share of
growth
in local
currencies
|
The diabetes care segment
|
||||
New-generation insulin
|
221
|
N/A
|
N/A
|
7%
|
- NovoRapid ®
|
8,152
|
(2%)
|
3%
|
10%
|
- NovoMix ®
|
4,840
|
(1%)
|
6%
|
10%
|
- Levemir ®
|
6,736
|
24%
|
30%
|
58%
|
Modern insulin
|
19,728
|
6%
|
12%
|
78%
|
Human insulin
|
5,048
|
(10%)
|
(5%)
|
(10%)
|
Protein-related products
|
1,166
|
(4%)
|
2%
|
1%
|
Victoza®
|
5,975
|
8%
|
12%
|
24%
|
Oral antidiabetic products (OAD)
|
878
|
(36%)
|
(34%)
|
(17%)
|
Diabetes care total
|
33,016
|
2%
|
7%
|
83%
|
The biopharmaceuticals segment
|
||||
NovoSeven®
|
4,539
|
(1%)
|
4%
|
7%
|
Norditropin®
|
3,009
|
0%
|
5%
|
6%
|
Other biopharmaceuticals
|
1,408
|
2%
|
7%
|
4%
|
Biopharmaceuticals total
|
8,956
|
0%
|
5%
|
17%
|
Total sales
|
41,972
|
1%
|
7%
|
100%
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 6 of 29 |
INSULIN MARKET SHARES
(volume, MAT)
|
Novo Nordisk’s share
of total insulin market
|
Novo Nordisk’s share
of the modern insulin and
new-generation insulin market
|
||
May
2014
|
May
2013
|
May
2014
|
May
2013
|
|
Global
|
47%
|
48%
|
46%
|
46%
|
USA
|
37%
|
38%
|
38%
|
38%
|
Europe
|
49%
|
50%
|
49%
|
50%
|
International Operations*
|
55%
|
55%
|
53%
|
54%
|
China**
|
58%
|
59%
|
64%
|
64%
|
Japan
|
52%
|
53%
|
49%
|
49%
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 7 of 29 |
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 8 of 29 |
GLP-1 MARKET SHARES
(value, MAT)
|
GLP-1 share of total
diabetes care market
|
Victoza® share
of GLP-1 market
|
||
|
May
2014
|
May
2013
|
May
2014
|
May
2013
|
Global
|
6.9%
|
6.4%
|
72%
|
69%
|
USA
|
8.4%
|
8.1%
|
69%
|
65%
|
Europe
|
7.8%
|
7.3%
|
78%
|
78%
|
International Operations*
|
2.4%
|
2.7%
|
75%
|
78%
|
China**
|
0.7%
|
0.5%
|
64%
|
62%
|
Japan
|
2.0%
|
2.2%
|
64%
|
75%
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 9 of 29 |
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 10 of 29 |
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 11 of 29 |
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 12 of 29 |
Expectations are as reported,
if not otherwise stated
|
Current expectations
7 August 2014
|
Previous expectations
1 May 2014
|
Sales growth
|
||
in local currencies
|
7-10%
|
7-10%
|
as reported
|
Around 3 percentage
points lower
|
Around 4.5 percentage
points lower
|
Operating profit growth
|
||
in local currencies
|
Around 10%
|
Around 10%
|
as reported
|
Around 5 percentage
points lower
|
Around 7.0 percentage
points lower
|
Net financials
|
Income of around
DKK 300 million
|
Income of around
DKK 850 million
|
Effective tax rate
|
Around 22%
|
Around 22%
|
Capital expenditure
|
Around DKK 4.0 billion
|
Around DKK 4.0 billion
|
Depreciation, amortisation
and impairment losses
|
Around DKK 3.0 billion
|
Around DKK 2.9 billion
|
Free cash flow
|
Around DKK 25 billion
|
Around DKK 25 billion
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 13 of 29 |
Key invoicing
currencies
|
Annual impact on Novo Nordisk’s
operating profit of a 5%
movement in currency
|
Hedging period
(months)
|
USD
|
DKK 1,300 million
|
11
|
CNY
|
DKK 220 million
|
11*
|
JPY
|
DKK 145 million
|
12
|
GBP
|
DKK 75 million
|
11
|
CAD
|
DKK 60 million
|
11
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 14 of 29 |
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 15 of 29 |
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 16 of 29 |
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 17 of 29 |
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 18 of 29 |
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 19 of 29 |
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 20 of 29 |
Ÿ
|
statements of targets, plans, objectives or goals for future operations, including those related to Novo Nordisk’s products, product research, product development, product introductions and product approvals as well as cooperation in relation thereto
|
Ÿ
|
statements containing projections of or targets for revenues, costs, income (or loss), earnings per share, capital expenditures, dividends, capital structure, net financials and other financial measures
|
Ÿ
|
statements regarding future economic performance, future actions and outcome of contingencies such as legal proceedings
|
Ÿ
|
statements regarding the assumptions underlying or relating to such statements.
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 21 of 29 |
Executive Management:
|
||
Lars Rebien Sørensen
CEO
|
Kåre Schultz
President and COO
|
Jesper Brandgaard
CFO
|
Lars Fruergaard Jørgensen
|
Lise Kingo
|
Jakob Riis
|
Mads Krogsgaard Thomsen
|
||
Board of Directors:
|
||
Göran Ando
Chairman
|
Jeppe Christiansen
Vice chairman
|
Bruno Angelici
|
Liz Hewitt
|
Liselotte Hyveled
|
Thomas Paul Koestler
|
Anne Marie Kverneland
|
Helge Lund
|
Søren Thuesen Pedersen
|
Hannu Ryöppönen
|
Stig Strøbæk
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 22 of 29 |
% change | |||||||||
2014 | 2013 | Q2 2014 vs | |||||||
Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q2 2013 | |||
Sales
|
21,629
|
20,343
|
21,698
|
20,511
|
21,380
|
19,983
|
1%
|
||
Gross profit
|
17,958
|
16,877
|
18,298
|
16,986
|
17,774
|
16,374
|
1%
|
||
Gross margin
|
83.0%
|
83.0%
|
84.3%
|
82.8%
|
83.1%
|
81.9%
|
|||
Sales and distribution costs
|
5,559
|
5,086
|
6,487
|
5,529
|
5,834
|
5,530
|
(5%)
|
||
Percentage of sales
|
25.7%
|
25.0%
|
29.9%
|
27.0%
|
27.3%
|
27.7%
|
|||
Research and development costs
|
3,075
|
3,168
|
3,566
|
2,795
|
2,715
|
2,657
|
13%
|
||
Percentage of sales
|
14.2%
|
15.6%
|
16.4%
|
13.6%
|
12.7%
|
13.3%
|
|||
Administrative costs
|
795
|
805
|
1,070
|
822
|
815
|
801
|
(2%)
|
||
Percentage of sales
|
3.7%
|
4.0%
|
4.9%
|
4.0%
|
3.8%
|
4.0%
|
|||
Licence income and other operating income
|
204
|
215
|
179
|
152
|
175
|
176
|
17%
|
||
Operating profit
|
8,733
|
8,033
|
7,354
|
7,992
|
8,585
|
7,562
|
2%
|
||
Operating margin
|
40.4%
|
39.5%
|
33.9%
|
39.0%
|
40.2%
|
37.8%
|
|||
Financial income
|
396
|
586
|
606
|
418
|
363
|
315
|
9%
|
||
Financial expenses
|
140
|
318
|
170
|
111
|
267
|
108
|
(48%)
|
||
Net financials
|
256
|
268
|
436
|
307
|
96
|
207
|
N/A
|
||
Profit before income taxes
|
8,989
|
8,301
|
7,790
|
8,299
|
8,681
|
7,769
|
4%
|
||
Net profit
|
6,994
|
6,458
|
6,053
|
6,415
|
6,734
|
5,982
|
4%
|
||
Depreciation, amortisation and impairment losses
|
667
|
657
|
789
|
643
|
676
|
691
|
(1%)
|
||
Capital expenditure
|
802
|
693
|
739
|
908
|
778
|
782
|
3%
|
||
Net cash generated from operating activities
|
8,125
|
4,069
|
5,372
|
6,217
|
7,283
|
7,070
|
12%
|
||
Free cash flow
|
7,250
|
3,272
|
4,538
|
5,219
|
6,423
|
6,178
|
13%
|
||
Total assets
|
63,681
|
63,241
|
70,337
|
68,134
|
64,289
|
62,447
|
(1%)
|
||
Total equity
|
36,661
|
33,583
|
42,569
|
39,125
|
35,357
|
33,801
|
4%
|
||
Equity ratio
|
57.6%
|
53.1%
|
60.5%
|
57.4%
|
55.0%
|
54.1%
|
|||
Full-time equivalent employees end of period
|
40,226
|
39,579
|
37,978
|
36,851
|
35,869
|
35,154
|
12%
|
||
Basic earnings per share/ADR (in DKK) 1)
|
2.66
|
2.44
|
2.28
|
2.41
|
2.50
|
2.21
|
6%
|
||
Diluted earnings per share/ADR (in DKK) 1)
|
2.66
|
2.43
|
2.27
|
2.39
|
2.49
|
2.20
|
7%
|
||
Average number of shares outstanding (million) 1)
|
2,628.9
|
2,642.4
|
2,653.4
|
2,667.5
|
2,688.5
|
2,708.0
|
(2%)
|
||
Average number of diluted shares outstanding (million) 1)
|
2,637.3
|
2,653.1
|
2,666.8
|
2,681.5
|
2,702.5
|
2,723.5
|
(2%)
|
||
Sales by business segment: | |||||||||
New-generation insulin 2)
|
141
|
80
|
68
|
42
|
24
|
9
|
N/A
|
||
Modern insulin (insulin analogues)
|
10,351
|
9,377
|
10,143
|
9,393
|
9,626
|
8,991
|
8%
|
||
Human insulin
|
2,475
|
2,573
|
2,694
|
2,572
|
2,779
|
2,824
|
(11%)
|
||
Protein-related products 2)
|
579
|
587
|
572
|
624
|
619
|
597
|
(6%)
|
||
Victoza®
|
3,059
|
2,916
|
3,231
|
2,847
|
2,877
|
2,678
|
6%
|
||
Oral antidiabetic products (OAD)
|
452
|
426
|
367
|
504
|
681
|
694
|
(34%)
|
||
Diabetes care total
|
17,057
|
15,959
|
17,075
|
15,982
|
16,606
|
15,793
|
3%
|
||
NovoSeven®
|
2,292
|
2,247
|
2,259
|
2,428
|
2,542
|
2,027
|
(10%)
|
||
Norditropin®
|
1,509
|
1,500
|
1,662
|
1,436
|
1,479
|
1,537
|
2%
|
||
Other biopharmaceuticals
|
771
|
637
|
702
|
665
|
753
|
626
|
2%
|
||
Biopharmaceuticals total
|
4,572
|
4,384
|
4,623
|
4,529
|
4,774
|
4,190
|
(4%)
|
||
Sales by geographic segment: North America
|
10,561
|
9,265
|
10,214
|
9,763
|
10,038
|
9,009
|
5%
|
||
Europe
|
4,989
|
4,703
|
5,185
|
4,994
|
5,123
|
4,761
|
(3%)
|
||
International Operations
|
2,968
|
3,032
|
3,139
|
2,697
|
3,077
|
3,094
|
(4%)
|
||
Region China
|
1,947
|
2,171
|
1,762
|
1,745
|
1,774
|
1,880
|
10%
|
||
Japan & Korea
|
1,164
|
1,172
|
1,398
|
1,312
|
1,368
|
1,239
|
(15%)
|
||
Segment operating profit:
|
|||||||||
Diabetes care
|
6,376
|
5,785
|
5,567
|
5,886
|
5,965
|
5,502
|
7%
|
||
Biopharmaceuticals
|
2,357
|
2,248
|
1,787
|
2,106
|
2,620
|
2,060
|
(10%)
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 23 of 29 |
H1
|
H1
|
Q2
|
Q2
|
||
DKK million
|
2014
|
2013
|
2014
|
2013
|
|
Income statement
|
|||||
Sales
|
41,972
|
41,363
|
21,629
|
21,380
|
|
Cost of goods sold
|
7,137
|
7,215
|
3,671
|
3,606
|
|
Gross profit
|
34,835
|
34,148
|
17,958
|
17,774
|
|
|
|||||
Sales and distribution costs
|
10,645
|
11,364
|
5,559
|
5,834
|
|
Research and development costs
|
6,243
|
5,372
|
3,075
|
2,715
|
|
Administrative costs
|
1,600
|
1,616
|
795
|
815
|
|
Licence income and other operating income
|
419
|
351
|
204
|
175
|
|
Operating profit
|
16,766
|
16,147
|
8,733
|
8,585
|
|
Financial income
|
982
|
678
|
396
|
363
|
|
Financial expenses
|
458
|
375
|
140
|
267
|
|
Profit before income taxes
|
17,290
|
16,450
|
8,989
|
8,681
|
|
Income taxes
|
3,838
|
3,734
|
1,995
|
1,947
|
|
NET PROFIT
|
13,452
|
12,716
|
6,994
|
6,734
|
|
Basic earnings per share (DKK) 1)
|
5.10
|
4.71
|
2.66
|
2.50
|
|
Diluted earnings per share (DKK) 1)
|
5.09
|
4.69
|
2.66
|
2.49
|
|
Segment Information
|
|||||
Segment sales:
|
|||||
Diabetes care
|
33,016
|
32,399
|
17,057
|
16,606
|
|
Biopharmaceuticals
|
8,956
|
8,964
|
4,572
|
4,774
|
|
Segment operating profit:
|
|||||
Diabetes care
|
12,161
|
11,467
|
6,376
|
5,965
|
|
Operating margin
|
36.8%
|
35.4%
|
37.4%
|
35.9%
|
|
Biopharmaceuticals
|
4,605
|
4,680
|
2,357
|
2,620
|
|
Operating margin
|
51.4%
|
52.2%
|
51.6%
|
54.9%
|
|
Total segment operating profit
|
16,766
|
16,147
|
8,733
|
8,585
|
|
Statement of comprehensive income
|
|||||
Net profit for the period
|
13,452
|
12,716
|
6,994
|
6,734
|
|
Other comprehensive income:
|
|||||
Items that will not be reclassified subsequently to the Income statement:
|
|||||
Remeasurements on defined benefit plans
|
(121)
|
(52)
|
(79)
|
(52)
|
|
Items that will be reclassified subsequently to the Income statement, when specific conditions are met:
|
|||||
Exchange rate adjustments of investments in subsidiaries
|
165
|
(10)
|
109
|
(167)
|
|
Cash flow hedges, realisation of previously deferred (gains)/losses
|
(913)
|
(417)
|
(387)
|
(232)
|
|
Cash flow hedges, deferred gains/(losses) incurred during the period
|
(332)
|
200
|
(307)
|
683
|
|
Other items
|
(6)
|
(104)
|
(164)
|
(101)
|
|
Tax on other comprehensive income, income/(expense)
|
336
|
(14)
|
211
|
(192)
|
|
Other comprehensive income for the period, net of tax
|
(871)
|
(397)
|
(617)
|
(61)
|
|
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD
|
12,581
|
12,319
|
6,377
|
6,673
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 24 of 29 |
DKK million
|
30 Jun 2014
|
31 Dec 2013
|
ASSETS
|
||
Intangible assets
|
1,709
|
1,615
|
Property, plant and equipment
|
22,168
|
21,882
|
Deferred income tax assets
|
4,818
|
4,231
|
Other financial assets
|
771
|
551
|
TOTAL NON-CURRENT ASSETS
|
29,466
|
28,279
|
Inventories
|
10,699
|
9,552
|
Trade receivables
|
11,515
|
10,907
|
Tax receivables
|
2,416
|
3,155
|
Other receivables and prepayments
|
2,846
|
2,454
|
Marketable securities
|
1,522
|
3,741
|
Derivative financial instruments
|
216
|
1,521
|
Cash at bank and on hand
|
5,001
|
10,728
|
TOTAL CURRENT ASSETS
|
34,215
|
42,058
|
TOTAL ASSETS
|
63,681
|
70,337
|
EQUITY AND LIABILITIES
|
||
Share capital
|
530
|
550
|
Treasury shares
|
(6)
|
(21)
|
Retained earnings
|
36,105
|
41,137
|
Other reserves
|
32
|
903
|
TOTAL EQUITY
|
36,661
|
42,569
|
Deferred income tax liabilities
|
442
|
672
|
Retirement benefit obligations
|
842
|
688
|
Provisions
|
1,988
|
2,183
|
TOTAL NON-CURRENT LIABILITIES
|
3,272
|
3,543
|
Current debt
|
406
|
215
|
Trade payables
|
2,988
|
4,092
|
Tax payables
|
1,513
|
2,222
|
Other liabilities
|
10,030
|
9,386
|
Derivative financial instruments
|
87
|
-
|
Provisions
|
8,724
|
8,310
|
TOTAL CURRENT LIABILITIES
|
23,748
|
24,225
|
TOTAL LIABILITIES
|
27,020
|
27,768
|
TOTAL EQUITY AND LIABILITIES
|
63,681
|
70,337
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 25 of 29 |
DKK million
|
H1 2014
|
H1 2013
|
Net profit
|
13,452
|
12,716
|
Adjustment for non-cash items
|
5,881
|
5,012
|
Change in working capital
|
(2,990)
|
(2,096)
|
Interest received
|
110
|
110
|
Interest paid
|
(14)
|
(20)
|
Income taxes paid
|
(4,245)
|
(1,369)
|
Net cash generated from operating activities
|
12,194
|
14,353
|
Proceeds of other financial assets
|
-
|
29
|
Purchase of intangible assets and other financial assets
|
(177)
|
(221)
|
Proceeds from sale of property, plant and equipment
|
18
|
6
|
Purchase of property, plant and equipment
|
(1,513)
|
(1,566)
|
Net disposed marketable securities
|
2,219
|
1,499
|
Net cash used in investing activities
|
547
|
(253)
|
Purchase of treasury shares, net
|
(6,841)
|
(8,073)
|
Dividends paid
|
(11,866)
|
(9,715)
|
Net cash used in financing activities
|
(18,707)
|
(17,788)
|
NET CASH GENERATED FROM ACTIVITIES
|
(5,966)
|
(3,688)
|
Cash and cash equivalents at the beginning of the period
|
10,513
|
11,053
|
Exchange gain/(loss) on cash and cash equivalents
|
48
|
(11)
|
Cash and cash equivalents at the end of the period
|
4,595
|
7,354
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 26 of 29 |
Other reserves
|
||||||||
DKK million
|
Share
capital
|
Treasury
shares
|
Retained
earnings
|
Exchange
rate adjust-
ments
|
Cash flow
hedges
|
Tax and
other
adjust-
ments
|
Total
other
reserves
|
Total
|
H1 2014
|
||||||||
Balance at the beginning of the period
|
550
|
(21)
|
41,137
|
(209)
|
1,233
|
(121)
|
903
|
42,569
|
Net profit for the period
|
13,452
|
13,452
|
||||||
Other comprehensive income for the period, net of tax
|
165
|
(1,245)
|
209
|
(871)
|
(871)
|
|||
Total comprehensive income for the period
|
550
|
(21)
|
54,589
|
(44)
|
(12)
|
88
|
32
|
55,150
|
Transactions with owners, recognised directly in equity:
|
||||||||
Dividends
|
(11,866)
|
(11,866)
|
||||||
Share-based payment
|
176
|
176
|
||||||
Tax credit related to share option scheme
|
42
|
42
|
||||||
Purchase of treasury shares
|
(6)
|
(6,878)
|
(6,884)
|
|||||
Sale of treasury shares
|
1
|
42
|
43
|
|||||
Reduction of the B share capital
|
(20)
|
20
|
-
|
|||||
Balance at the end of the period
|
530
|
(6)
|
36,105
|
(44)
|
(12)
|
88
|
32
|
36,661
|
Other reserves
|
||||||||
DKK million
|
Share
capital
|
Treasury
shares
|
Retained
earnings
|
Exchange
rate adjust-
ments
|
Cash flow
hedges
|
Tax and
other
adjust-
ments
|
Total
other
reserves
|
Total
|
H1 2013
|
||||||||
Balance at the beginning of the period
|
560
|
(17)
|
39,001
|
226
|
847
|
15
|
1,088
|
40,632
|
Net profit for the period
|
12,716
|
12,716
|
||||||
Other comprehensive income for the period, net of tax
|
(10)
|
(217)
|
(170)
|
(397)
|
(397)
|
|||
Total comprehensive income for the period
|
560
|
(17)
|
51,717
|
216
|
630
|
(155)
|
691
|
52,951
|
Transactions with owners, recognised directly in equity:
|
||||||||
Dividends
|
(9,715)
|
(9,715)
|
||||||
Share-based payment
|
194
|
194
|
||||||
Purchase of treasury shares
|
(8)
|
(8,098)
|
(8,106)
|
|||||
Sale of treasury shares
|
1
|
32
|
33
|
|||||
Reduction of the B share capital
|
(10)
|
10
|
-
|
|||||
Balance at the end of the period
|
550
|
(14)
|
34,130
|
216
|
630
|
(155)
|
691
|
35,357
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 27 of 29 |
DKK million
|
Total
|
North
America
|
Europe
|
Inter-
national
Operations
|
Region
China
|
Japan &
Korea
|
The diabetes care segment
|
||||||
NovoRapid®
|
4,251
|
2,490
|
987
|
450
|
138
|
186
|
% change in local currencies
|
4%
|
3%
|
3%
|
28%
|
12%
|
(17%)
|
NovoMix®
|
2,482
|
664
|
583
|
517
|
568
|
150
|
% change in local currencies
|
7%
|
(3%)
|
(6%)
|
32%
|
25%
|
(22%)
|
Levemir®
|
3,618
|
2,413
|
738
|
335
|
83
|
49
|
% change in local currencies
|
33%
|
54%
|
0%
|
16%
|
35%
|
(35%)
|
Modern insulin
|
10,351
|
5,567
|
2,308
|
1,302
|
789
|
385
|
% change in local currencies
|
14%
|
19%
|
0%
|
26%
|
23%
|
(22%)
|
Human insulin
|
2,475
|
544
|
553
|
619
|
663
|
96
|
% change in local currencies
|
(6%)
|
11%
|
(9%)
|
(15%)
|
(2%)
|
(20%)
|
Victoza®
|
3,059
|
2,017
|
752
|
186
|
45
|
59
|
% change in local currencies
|
11%
|
15%
|
0%
|
24%
|
21%
|
(25%)
|
Other diabetes care 1)
|
1,172
|
194
|
248
|
175
|
403
|
152
|
% change in local currencies
|
(6%)
|
(60%)
|
9%
|
8%
|
44%
|
53%
|
Diabetes care total
|
17,057
|
8,322
|
3,861
|
2,282
|
1,900
|
692
|
% change in local currencies
|
8%
|
13%
|
(1%)
|
11%
|
16%
|
(12%)
|
The biopharmaceuticals segment
|
||||||
NovoSeven®
|
2,292
|
1,165
|
525
|
416
|
44
|
142
|
% change in local currencies
|
(5%)
|
3%
|
(17%)
|
(12%)
|
42%
|
(11%)
|
Norditropin®
|
1,509
|
582
|
420
|
207
|
3
|
297
|
% change in local currencies
|
7%
|
8%
|
(6%)
|
66%
|
(25%)
|
(1%)
|
Other biopharmaceuticals
|
771
|
492
|
183
|
63
|
-
|
33
|
% change in local currencies
|
8%
|
1%
|
19%
|
19%
|
(100%)
|
37%
|
Biopharmaceuticals total
|
4,572
|
2,239
|
1,128
|
686
|
47
|
472
|
% change in local currencies
|
1%
|
4%
|
(8%)
|
6%
|
32%
|
(2%)
|
Total sales
|
21,629
|
10,561
|
4,989
|
2,968
|
1,947
|
1,164
|
% change in local currencies
|
7%
|
11%
|
(3%)
|
10%
|
17%
|
(9%)
|
DKK million
|
Total
|
North
America
|
Europe
|
Inter-
national
Operations
|
Region
China
|
Japan &
Korea
|
The diabetes care segment
|
||||||
NovoRapid®
|
8,152
|
4,733
|
1,909
|
810
|
296
|
404
|
% change in local currencies
|
3%
|
1%
|
3%
|
17%
|
25%
|
(3%)
|
NovoMix®
|
4,840
|
1,245
|
1,137
|
962
|
1,171
|
325
|
% change in local currencies
|
6%
|
(5%)
|
(7%)
|
22%
|
29%
|
(11%)
|
Levemir®
|
6,736
|
4,367
|
1,423
|
669
|
164
|
113
|
% change in local currencies
|
30%
|
48%
|
0%
|
20%
|
46%
|
(19%)
|
Modern insulin
|
19,728
|
10,345
|
4,469
|
2,441
|
1,631
|
842
|
% change in local currencies
|
12%
|
15%
|
(1%)
|
20%
|
30%
|
(9%)
|
Human insulin
|
5,048
|
940
|
1,090
|
1,301
|
1,531
|
186
|
% change in local currencies
|
(5%)
|
3%
|
(9%)
|
(12%)
|
3%
|
(18%)
|
Victoza®
|
5,975
|
3,925
|
1,454
|
385
|
88
|
123
|
% change in local currencies
|
12%
|
15%
|
5%
|
14%
|
30%
|
(17%)
|
Other diabetes care 1)
|
2,265
|
396
|
463
|
368
|
763
|
275
|
% change in local currencies
|
(9%)
|
(58%)
|
7%
|
20%
|
26%
|
47%
|
Diabetes care total
|
33,016
|
15,606
|
7,476
|
4,495
|
4,013
|
1,426
|
% change in local currencies
|
7%
|
10%
|
(1%)
|
8%
|
17%
|
(4%)
|
The biopharmaceuticals segment
|
||||||
NovoSeven®
|
4,539
|
2,174
|
1,048
|
941
|
98
|
278
|
% change in local currencies
|
4%
|
2%
|
(10%)
|
28%
|
16%
|
6%
|
Norditropin®
|
3,009
|
1,169
|
824
|
441
|
6
|
569
|
% change in local currencies
|
5%
|
16%
|
(5%)
|
6%
|
0%
|
3%
|
Other biopharmaceuticals
|
1,408
|
877
|
344
|
123
|
1
|
63
|
% change in local currencies
|
7%
|
5%
|
7%
|
18%
|
(50%)
|
20%
|
Biopharmaceuticals total
|
8,956
|
4,220
|
2,216
|
1,505
|
105
|
910
|
% change in local currencies
|
5%
|
6%
|
(6%)
|
20%
|
13%
|
5%
|
Total sales
|
41,972
|
19,826
|
9,692
|
6,000
|
4,118
|
2,336
|
% change in local currencies
|
7%
|
9%
|
(2%)
|
11%
|
17%
|
(1%)
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 28 of 29 |
DKK per 100
|
2013 average
exchange rates
|
YTD 2014 average
exchange rates
as of 4 August 2014
|
Current
exchange rates
as of 4 August 2014
|
USD
|
562
|
546
|
555
|
JPY
|
5.77
|
5.33
|
5.41
|
CNY
|
91.3
|
88.5
|
89.9
|
GBP
|
878
|
914
|
935
|
CAD
|
545
|
499
|
509
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Financial report for the period 1 January 2014 to 30 June 2014
|
Page 29 of 29 |
% change
|
|||||||||
2014
|
2013
|
Q2 2014 vs
|
|||||||
Q2
|
Q1
|
Q4
|
Q3
|
Q2
|
Q1
|
Q2 2013
|
|||
Sales
|
3,975
|
3,734
|
3,950
|
3,643
|
3,749
|
3,537
|
1%
|
||
Gross profit
|
3,301
|
3,097
|
3,330
|
3,017
|
3,117
|
2,898
|
1%
|
||
Gross margin
|
83.0%
|
83.0%
|
84.3%
|
82.8%
|
83.1%
|
81.9%
|
|||
Sales and distribution costs
|
1,021
|
933
|
1,178
|
982
|
1,024
|
978
|
(5%)
|
||
Percentage of sales
|
25.7%
|
25.0%
|
29.9%
|
27.0%
|
27.3%
|
27.7%
|
|||
Research and development costs
|
566
|
581
|
646
|
497
|
476
|
470
|
13%
|
||
Percentage of sales
|
14.2%
|
15.6%
|
16.4%
|
13.6%
|
12.7%
|
13.3%
|
|||
Administrative costs
|
146
|
148
|
195
|
145
|
143
|
142
|
(2%)
|
||
Percentage of sales
|
3.7%
|
4.0%
|
4.9%
|
4.0%
|
3.8%
|
4.0%
|
|||
Licence income and other operating income
|
38
|
39
|
32
|
27
|
31
|
31
|
17%
|
||
Operating profit
|
1,606
|
1,474
|
1,343
|
1,420
|
1,505
|
1,339
|
2%
|
||
Operating margin
|
40.4%
|
39.5%
|
33.9%
|
39.0%
|
40.2%
|
37.8%
|
|||
Financial income
|
72
|
108
|
110
|
73
|
65
|
55
|
9%
|
||
Financial expenses
|
26
|
58
|
31
|
20
|
47
|
19
|
(48%)
|
||
Net financials
|
46
|
50
|
79
|
53
|
18
|
36
|
N/A
|
||
Profit before income taxes
|
1,652
|
1,524
|
1,422
|
1,473
|
1,523
|
1,375
|
4%
|
||
Net profit
|
1,286
|
1,185
|
1,105
|
1,139
|
1,181
|
1,059
|
4%
|
||
Depreciation, amortisation and impairment losses
|
122
|
121
|
143
|
114
|
119
|
122
|
(1%)
|
||
Capital expenditure
|
148
|
127
|
135
|
161
|
137
|
138
|
3%
|
||
Net cash generated from operating activities
|
1,493
|
747
|
986
|
1,105
|
1,277
|
1,251
|
12%
|
||
Free cash flow
|
1,332
|
601
|
834
|
927
|
1,126
|
1,094
|
13%
|
||
Total assets
|
11,666
|
11,679
|
12,995
|
12,338
|
11,274
|
10,698
|
(1%)
|
||
Total equity
|
6,716
|
6,202
|
7,865
|
7,085
|
6,200
|
5,791
|
4%
|
||
Equity ratio
|
57.6%
|
53.1%
|
60.5%
|
57.4%
|
55.0%
|
54.1%
|
|||
Full-time equivalent employees end of period
|
40,226
|
39,579
|
37,978
|
36,851
|
35,869
|
35,154
|
12%
|
||
Basic earnings per share/ADR (in DKK) 1)
|
0.49
|
0.45
|
0.41
|
0.43
|
0.44
|
0.39
|
6%
|
||
Diluted earnings per share/ADR (in DKK) 1)
|
0.48
|
0.45
|
0.41
|
0.42
|
0.44
|
0.39
|
7%
|
||
Average number of shares outstanding (million) 1)
|
2,628.9
|
2,642.4
|
2,653.4
|
2,667.5
|
2,688.5
|
2,708.0
|
(2%)
|
||
Average number of diluted shares
|
|||||||||
outstanding (million) 1)
|
2,637.3
|
2,653.1
|
2,666.8
|
2,681.5
|
2,702.5
|
2,723.5
|
(2%)
|
||
Sales by business segment:
|
|||||||||
New-generation insulin 2)
|
26
|
15
|
12
|
7
|
4
|
2
|
N/A
|
||
Modern insulin (insulin analogues)
|
1,902
|
1,721
|
1,844
|
1,669
|
1,688
|
1,591
|
8%
|
||
Human insulin
|
455
|
472
|
491
|
457
|
487
|
500
|
(11%)
|
||
Protein-related products 2)
|
106
|
108
|
105
|
111
|
109
|
105
|
(6%)
|
||
Victoza®
|
562
|
535
|
587
|
505
|
505
|
474
|
6%
|
||
Oral antidiabetic products (OAD)
|
83
|
78
|
68
|
90
|
119
|
123
|
(34%)
|
||
Diabetes care total
|
3,134
|
2,929
|
3,107
|
2,839
|
2,912
|
2,795
|
3%
|
||
NovoSeven®
|
421
|
413
|
412
|
431
|
446
|
359
|
(10%)
|
||
Norditropin®
|
278
|
275
|
303
|
255
|
259
|
272
|
2%
|
||
Other biopharmaceuticals
|
142
|
117
|
128
|
118
|
132
|
111
|
2%
|
||
Biopharmaceuticals total
|
841
|
805
|
843
|
804
|
837
|
742
|
(4%)
|
||
Sales by geographic segment:
|
|||||||||
North America
|
1,940
|
1,702
|
1,858
|
1,734
|
1,761
|
1,594
|
5%
|
||
Europe
|
917
|
863
|
944
|
887
|
898
|
843
|
(3%)
|
||
International Operations
|
546
|
556
|
572
|
479
|
539
|
548
|
(4%)
|
||
Region China
|
358
|
398
|
321
|
310
|
311
|
333
|
10%
|
||
Japan & Korea
|
214
|
215
|
255
|
233
|
240
|
219
|
(15%)
|
||
Segment operating profit:
|
|||||||||
Diabetes care
|
1,173
|
1,061
|
1,016
|
1,045
|
1,046
|
974
|
7%
|
||
Biopharmaceuticals
|
433
|
413
|
327
|
375
|
459
|
365
|
(10%)
|
Financial
performance
|
Outlook
|
R&D
|
Sustainability
|
Equity
|
Legal
|
Financial
information
|
||
Company announcement No 48 / 2014
|
Date: August 8, 2014
|
NOVO NORDISK A/S
Lars Rebien Sørensen,
Chief Executive Officer
|