SECURITIES AND EXCHANGE
COMMISSION Washington, D.C. 20549 |
FORM 6-K |
Report of Foreign Issuer Pursuant to Rule 13a-16
or 15d-16 of the Securities Exchange Act of 1934 |
5 February 2004 |
NOVO NORDISK A/S
(Exact name of Registrant as specified in its charter) |
Novo Allé DK- 2880, Bagsvaerd Denmark (Address of principal executive offices) |
Indicate by check mark whether the registrant files or will
file annual reports under cover of Form 20-F or Form 40-F |
Form 20-F X | Form 40-F ___ |
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934. |
Yes ___ | No X |
If Yes is marked, indicate below the file number
assigned to the registrant in connection with Rule 12g-32(b):82-__________ |
SIGNATURES |
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf of the undersigned, thereunto duly authorized. |
NOVO NORDISK A/S | ||
Date: 5 February 2004 |
Lars Rebien Sørensen, President and Chief Executive Officer |
Stock Exchange Announcement
Financial statement for 2003 |
5 February 2004 |
Novo Nordisks net profit increased
by 19% in 2003 Strong sales growth in local currencies expected for 2004 |
| Sales increased by 15% measured in local currencies. Measured in Danish kroner sales increased by 5%. |
| Sales of diabetes care products increased by 16% measured in local currencies and sales of insulin analogues alone increased by 137%. |
| NovoSeven® sales increased by 20% measured in local currencies. |
| Operating profit increased by 7% to DKK 6,384 million and net profit increased by 19% to DKK 4,858 million. Earnings per share (diluted) increased by 21% to DKK 14.14. |
| At the Annual General Meeting on 16 March 2004 the Board of Directors will propose a 22% increase in dividend to DKK 4.40 per share of DKK 2. |
| Lars Rebien S0rensen, president & CEO, said, The results for 2003 exceeded our expectations. The performance was driven by our portfolio of insulin analogues and NovoSeven®. With these strategic products and a competitive business platform in the US, strong growth is set to continue. |
| In 2004 the underlying operating profit is expected to grow by 15% in local currencies. The operating profit for 2004 measured in Danish kroner is expected to be realised at the level of 2003, reflecting a significant negative currency impact and a lower level of non-recurring income in 2004. |
Stock Exchange Announcement No 2 / 2004 | Page 1 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Contents | Page | |
Sales growth analysis |
|
2 |
Financial statement 2003 |
|
3 |
Performance |
|
4 |
Sales development by segment |
|
4 |
Diabetes care |
|
5 |
Biopharmaceuticals |
|
7 |
Costs, licence fees and other operating income |
|
8 |
Net financials and tax |
|
8 |
Capital expenditure |
|
8 |
Free cash flow and financial reserves |
|
9 |
Outlook 2004 |
|
9 |
Research and development update |
|
10 |
Shareholders funds |
|
12 |
Corporate governance |
|
12 |
Sustainable development |
|
13 |
Conference call details |
|
13 |
Forward-looking statement |
|
13 |
Financial calendar and contact details |
|
15 |
Appendices: |
|
|
|
Appendix 1-3: |
Profit and loss, balance sheet and cash flow statements |
16 |
|
Appendix 4: |
Shareholders funds |
19 |
|
Appendix 5: |
Quarterly sales by therapy, segments and regions |
20 |
|
Appendix 6-7: |
Quarterly reporting in DKK and EUR |
21 |
|
Appendix 8-12: |
Adoption of IFRS IFRS statements |
23 |
|
Appendix 13: |
Incentive schemes regarding 2003 and 2004 for executives and other managers in Novo Nordisk |
28 |
|
Appendix 14 |
Glossary |
29 |
Sales growth analysis |
|
Sales |
Growth |
Growth |
Share of |
Diabetes care |
|
|
|
|
Insulin analogues |
2,579 |
+115% |
+137% |
43% |
Human insulin and insulin-related sales |
14,704 |
(1%) |
+8% |
30% |
Oral antidiabetic products |
1,440 |
(12%) |
(1%) |
- |
Diabetes care total |
18,723 |
+6% |
+16% |
73% |
|
|
|
|
|
Biopharmaceuticals |
|
|
|
|
Haemostasis management (NovoSeven®) |
3,875 |
+7% |
+20% |
18% |
Growth hormone therapy |
2,220 |
+4% |
+13% |
7% |
Other products |
1,723 |
(3%) |
+5% |
2% |
Biopharmaceuticals total |
7,818 |
+4% |
+14% |
27% |
|
|
|
|
|
Total sales |
26,541 |
+5% |
+15% |
100% |
Stock Exchange Announcement No 2 / 2004 | Page 2 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Financial statement 2003 |
The accounting policies applied by Novo Nordisk are in accordance with the Danish Financial Statements Act and the accounting regulations for companies listed on the Copenhagen Stock Exchange (Danish GAAP). The accounting policies are unchanged from 2002. |
(Amounts below in DKK million except earnings per share, dividend per share and number of employees) |
Profit and loss |
2003 |
2002 |
2001 |
2000 |
1999 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
26,541 |
25,187 |
23,776 |
20,811 |
16,423 |
5% |
|
|
|
|
|
|
|
Gross profit |
19,102 |
18,554 |
17,797 |
15,767 |
12,196 |
3% |
Gross margin |
72.0% |
73.7% |
74.9% |
75.8% |
74.3% |
|
|
|
|
|
|
|
|
Sales and distribution costs |
7,799 |
7,479 |
7,215 |
6,254 |
4,812 |
4% |
Percent of sales |
29.4% |
29.7% |
30.3% |
30.1% |
29.3% |
|
|
|
|
|
|
|
|
Research and development costs |
4,193 |
4,139 |
3,970 |
3,390 |
2,748 |
1% |
Percent of sales |
15.8% |
16.4% |
16.7% |
16.3% |
16.7% |
|
|
|
|
|
|
|
|
Administration costs |
1,847 |
1,951 |
1,865 |
1,878 |
1,721 |
(5%) |
Percent of sales |
7.0% |
7.7% |
7.8% |
9.0% |
10.5% |
|
|
|
|
|
|
|
|
Licence fees and other operating income |
1,121 |
994 |
867 |
571 |
962 |
13% |
|
|
|
|
|
|
|
Operating profit |
6,384 |
5,979 |
5,614 |
4,816 |
3,527 |
7% |
Operating margin |
24.1% |
23.7% |
23.6% |
23.1% |
21.5% |
|
|
|
|
|
|
|
|
Net financials |
999 |
321 |
416 |
24 |
(178) |
211% |
Profit before tax |
7,383 |
6,300 |
6,030 |
4,840 |
3,349 |
17% |
|
|
|
|
|
|
|
Net profit |
4,858 |
4,095 |
3,865 |
3,087 |
2,001 |
19% |
Net profit margin |
18.3% |
16.3% |
16.3% |
14.8% |
12.2% |
|
|
|
|
|
|
|
|
Other key information |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortisation |
1,619 |
1,332 |
1,081 |
1,038 |
943 |
22% |
Capital expenditure |
2,312 |
4,011 |
3,846 |
2,141 |
1,265 |
(42%) |
|
|
|
|
|
|
|
Free cash flow |
3,846 |
497 |
186 |
2,712 |
1,533 |
674% |
|
|
|
|
|
|
|
Shareholders funds |
25,224 |
22,928 |
20,137 |
16,981 |
15,876 |
10% |
Total assets |
34,394 |
31,496 |
28,905 |
24,920 |
23,082 |
9% |
Equity ratio |
73.3% |
72.8% |
69.7% |
68.1% |
68.8% |
|
|
|
|
|
|
|
|
Earnings per share (in DKK) diluted |
14.14 |
11.72 |
11.10 |
8.82 |
5.59 |
21% |
Proposed dividend per share (in DKK) |
4.40 |
3.60 |
3,35 |
2,65 |
1,95 |
22% |
|
|
|
|
|
|
|
Average number of full-time employees |
18,381 |
17,073 |
14,771 |
12,698 |
11,822 |
8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
5 years |
Reporting on long-term financial targets |
|
|
|
|
|
|
Operating profit growth |
6.8% |
6.5% |
16.6% |
36.5% |
20.3% |
17.3% |
Operating margin |
24.1% |
23.7% |
23.6% |
23.1% |
21.5% |
23.2% |
Return on invested capital |
19.1% |
20.1% |
23.1% |
22.0% |
15.3% |
19.9% |
Cash to earnings |
79.2% |
12.1% |
4.8% |
87.9% |
76.6% |
52.1% |
Stock Exchange Announcement No 2 / 2004 | Page 3 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Performance |
Net profit increased by 19% to DKK 4,858 million from DKK 4,095 million in 2002. The result is significantly better than the expected growth of close to 10%, which was outlined at the start of the year - and this despite a continued negative currency impact over the course of the year. The main reason for exceeding initial expectations is better than expected operational performance both in terms of sales and costs supported by a higher level of non-recurring income. In addition, hedging of key foreign exchange exposures has mitigated the predominant part of the currency impact on operating profit in 2003. |
EPS (diluted) grew by 21% to DKK 14.14 from DKK 11.72. This growth is based on: |
| Sales growth in local currencies of 15% and of 5% measured in Danish kroner |
| Growth in total operating costs of 5% |
| An increase in licence fees and other operating income of 13% |
| Net financial income of DKK 999 million compared to DKK 321 million in 2002 |
| A reduction in the tax rate from 35% to 34% |
| A reduction in the average number of shares outstanding of 1.6% to 343.5 million |
Sales development by segments |
For the year 2003 Novo Nordisk met the initially stated sales target of growing reported sales by more than 5% - despite a continued negative impact from Novo Nordisks main invoicing currencies during the year. Sales increased by 15% measured in local currencies. Growth was realised both within the diabetes care and the biopharmaceuticals segments - primarily driven by innovative and strategically important products like NovoRapid®, NovoMix® 30, NovoSeven® and Norditropin® SimpleXx®. |
Sales by therapy | Sales by region |
Novo Nordisk sales derive from two segments, diabetes care and biopharmaceuticals. The diabetes care segment is composed of insulin analogues, human insulin & insulin-related products and oral antidiabetic products. The biopharmaceuticals segment consists of haemostasis management (NovoSeven®), growth hormone therapy (Norditropin® and Norditropin® SimpleXx®) and other products (hormone replacement therapy - HRT, GlucaGen® and other products). |
Stock Exchange Announcement No 2 / 2004 | Page 4 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
The diabetes care segment |
Sales of diabetes care products grew by 16% measured in local currencies compared to 2002 and by 6% measured in Danish kroner to DKK 18,723 million. Sales of insulin analogues accounted for close to 60% of the growth within the diabetes care segment in 2003 measured in local currencies. |
Sales of insulin analogues, human insulin and insulin-related products |
Sales of insulin analogues, human insulin and insulin-related products increased by 17% measured in local currencies and by 8% to DKK 17,283 million measured in Danish kroner. All regions contributed to growth both measured in local currencies and in Danish kroner. |
Sales of insulin analogues increased by 137% measured in local currencies and by 115% in Danish kroner to DKK 2,579 million in 2003. Novo Nordisks market share continued to increase in 2003 - now constituting more than 20% of the world market for insulin analogues. Solid growth rates were realised in all regions with North America as the primary growth driver followed by Europe. North America and Europe accounted for more than 80% of the growth in sales of insulin analogues. Growth in sales of insulin analogues continues to outperform the rest of the diabetes care segment and now constitutes close to 15% of Novo Nordisks total diabetes care sales. |
North America |
Sales in North America increased by 37% in local currencies in 2003 and by 15% measured in Danish kroner, reflecting an average depreciation of the US dollar by 17%. The market share of insulin in the US continued to increase also in 2003 and close to one-third of the insulin used in the US is now provided by Novo Nordisk. |
The sales growth and market share gain in North America is primarily driven by NovoLog® and reflecting market share gains in the retail segment. Increasingly, however, also NovoLog® Mix is adding to the growth, underpinned by the US launch of NovoLog® Mix in vials during 2003 following the initial US launch of NovoLog® Mix in FlexPen® in late 2002. Insulin analogues now constitute more than one-third of Novo Nordisks total insulin sales in North America. |
Approximately 31% of insulin sales in the US were sold in a device. This compares to 28% in 2002 and underlines the potential in upgrading the US market to more advanced delivery systems. |
The growth opportunities in the US remain significant. The continued US roll-out of Novo Nordisks portfolio of insulin analogues provides significant growth opportunities. The business platform has furthermore been solidified by an improved reimbursement status for Novo Nordisks strategic insulin products amongst Pharmacy Benefit Managers and Managed Care Organisations. On this background Novo Nordisk has decided to increase the diabetes care sales force in the US by around 150 to total more than 800. Focus of these sales representatives will be key strategic products like NovoLog®, NovoLog® Mix and FlexPen®. |
Europe |
Sales in Europe increased by 13% in local currencies in 2003 and by 10% measured in Danish kroner, reflecting a depreciation of especially the British pound and the Polish zloty. |
Growth in Europe is driven by a continuing strong penetration of both NovoRapid® and NovoMix® within the short-acting and premixed segments, which constitute some 70% of the European market. The growth of the insulin analogues has been supported by Novo Nordisks portfolio of new devices - including FlexPen®, which has been very well received by the patients. |
Stock Exchange Announcement No 2 / 2004 | Page 5of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
However, also in 2003 the sales growth was dampened by price-focused healthcare reforms in a number of markets and an increased level of parallel trade. Towards the end of the year a minor increase in product inventory by wholesalers and patients was observed in a few countries on the back of expectations of changes to the co-payment systems. |
Japan & Oceania |
Sales in Japan & Oceania increased by 11% in local currencies in 2003 and by 2% measured in Danish kroner, reflecting a depreciation of the Japanese yen. |
In Japan, NovoRapid® continued to capture market share. The launch of NovoMix® 30 in Japan in December 2003 established Novo Nordisk as the only company in Japan with both a short-acting and premixed analogue. In Japan the short-acting and premixed market constitutes some 80% of the insulin market. |
Further, Novo Nordisk is now leading the conversion towards disposable devices, which constitutes about one-third of the market - up from one-fourth in 2002. This accelerated conversion towards disposable devices is based on the high acceptance of the newest delivery systems FlexPen® and InnoLet®. |
International Operations |
Sales within International Operations increased by 18% in local currencies in 2003 and by 3% measured in Danish kroner, reflecting a depreciation of especially the Brazilian real, the Turkish lira and the Chinese yuan. |
Novo Nordisk continues the roll-out of insulin analogues in International Operations, as NovoRapid® was launched in nine countries during 2003 - thereby bringing the total number of countries in which NovoRapid® has been launched in International Operations to 28. Moreover, NovoMix® has now been launched in 25 countries and is showing solid development in key markets. Also Novo Nordisks insulin delivery systems continued to penetrate the markets within International Operations, as approximately 46% of the insulin sales were sold in devices compared to 41% in 2002. Sales in 2003 were negatively impacted by the unstable political situation in the Middle East, as well as the negative development in some emerging market currencies. |
Sales of oral antidiabetic products |
Sales of oral antidiabetic products declined by 1% measured in local currencies. Even though the underlying demand remains positive, a general lowering in North America of the wholesalers inventory levels during the year has affected growth in sales negatively. The weakening of the US dollar resulted in a decline in sales measured in Danish kroner of 12% to DKK 1,440 million. |
Stock Exchange Announcement No 2 / 2004 | Page 6 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
The biopharmaceuticals segment |
Sales within the biopharmaceuticals segment increased by 14% in local currencies compared to 2002 and by 4% measured in Danish kroner to DKK 7,818 million. |
Sales of haemostasis management (NovoSeven®) |
Sales of NovoSeven® increased by 20% in local currencies compared to 2002. Measured in Danish kroner sales increased by 7% to DKK 3,875 million. Sales growth for NovoSeven® was primarily driven by solid operational performance in North America followed by Europe. |
A number of factors contributed to the NovoSeven® sales growth in 2003. Due to the high penetration within spontaneous bleeds for congenital inhibitor patients the predominant part of the growth within the inhibitor segment has been generated by acquired haemophilia and usage of NovoSeven® in connection with elective surgery. Treatment of spontaneous bleeds for congenital inhibitor patients remains the largest area of use. Moreover, sales are perceived to have been positively affected by increased investigational use of NovoSeven®. |
Sales of growth hormone therapy (Norditropin® and Norditropin® SimpleXx®) |
In local currencies sales of human growth hormone products increased by 13% compared to 2002. Measured in Danish kroner sales increased by 4% to DKK 2,220 million; more than 90% of sales are realised through sales of Norditropin® SimpleXx®, liquid growth hormone in a dedicated device. |
Sales outside Japan increased by 22% in local currencies or 14% in Danish kroner, driven by continued market penetration by Norditropin® SimpleXx®, in North America, International Operations and Europe. Close to 65% of total growth hormone sales are realised outside Japan. |
In Japan, sales measured in local currency increased by 1% whereas sales measured in Danish kroner decreased by 9%, negatively impacted by the 10% depreciation of the Japanese yen versus the Danish krone. Positive market growth has counteracted an impact of the government-mandated reduction in reimbursement prices from April 2002. |
The first disposable delivery device containing liquid human growth hormone, NordiFlex®, was launched by Novo Nordisk in Denmark in the fourth quarter of 2003. NordiFlex® leverages on the competences Novo Nordisk has gained from the development of FlexPen®, which has been very well received by people with diabetes. |
Sales of other products |
Sales of other products within the biopharmaceuticals segment, which predominantly consists of hormone replacement therapy (HRT)-related products, grew by 5% in local currencies and decreased by 3% in Danish kroner. Other sales, the largest part being sales of GlucaGen® for use in connection with gastrointestinal motility inhibition, increased by 4% measured in local currencies. Measured in Danish kroner sales decreased by 8% to DKK 392 million, primarily reflecting the depreciation of the Japanese yen. |
Sales of hormone replacement therapy (HRT) products increased by 5% in local currencies compared to 2002. Measured in Danish kroner sales decreased by 1% to DKK 1,331 million. Sales in the second half of 2003 were positively impacted by the change in the US distribution set-up for Novo Nordisks HRT products and by a continued market share increase for the low-dose HRT products Activelle® and Vagifem®. In the regions outside North America, sales have decreased by 17% measured in Danish kroner, broadly in line with the contraction in the overall HRT market. The general market contraction is caused by the early termination in mid-2002 of the US Womens Health Initiative (WHI) study combined with the negative findings in the British Million Women Study. |
Stock Exchange Announcement No 2 / 2004 | Page 7of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
The dispute between Pfizer and Novo Nordisk in relation to Pfizers early termination of the outlicensing agreement (originally established by Pharmacia and Novo Nordisk) for certain HRT products in the US has been settled. The parties have agreed not to disclose the settlement terms, but Novo Nordisk will record a minor non-recurring income in licence fees and other operating income in 2004. |
In the US, Novo Nordisk has now partnered with a contract sales organisation which will promote the HRT portfolio, and Novo Nordisk will direct the contract sales force comprising some 100 sales representatives to a target audience of 18,000 physicians. Activella® and Vagifem® have continued to perform well in the US market despite a lack of active detailing effort during the second half of 2003. |
Costs, licence fees and other operating income |
The production costs increased by 12% to DKK 7,439 million leaving the gross margin at 72.0%, a decrease from 73.7% in 2002. This development is due to the negative impact from the lower average 2003 exchange rates for a number of the major invoicing currencies compared to 2002, as the majority of production costs are realised in Danish kroner or euros. Additionally, production costs in 2003 included costs related to impairment of assets and inventory adjustments. Underlying gross margin continued to show a positive development reflecting continued productivity improvements and a more favourable product mix. |
Total non-production-related costs increased by 2% to DKK 13,839 million - significantly below the sales growth. The development in costs reflects the impact from the depreciation of major currencies versus the Danish krone, but also prudence in management of the overall cost base. |
In total, licence fees and other operating income amounted to DKK 1,121 million in 2003 compared to DKK 994 million in 2002. In 2003, licence fees and other operating income included significant income related to the settlement of a patent dispute with Aventis in January 2001, of which the major part has been taken into account in the fourth quarter of 2003. Moreover, the fourth quarter included income related to the accounting effect of ZymoGenetics secondary public offering of new shares. |
Net financials and tax |
Net financials showed a net income of DKK 999 million in 2003 compared to DKK 321 million in 2002. Foreign exchange hedging gains especially related to the hedging of the US dollar, the Japanese yen and the British pound contributed with DKK 927 million in 2003 compared to DKK 311 million in 2002. |
The effective tax rate for 2003 was 34%, down from 35% in 2002, leading to a total tax expense of DKK 2,525 million in 2003. |
Capital expenditure |
Total net capital expenditure for property, plant and equipment in 2003 was realised at DKK 2.3 billion - somewhat lower than initially anticipated for the year. The primary reason is changed timing for a number of projects, where a higher proportion of resources is now expected to be realised during 2004. This changed timing can primarily be related to optimisation of the existing production facilities, enabling Novo Nordisk to initiate ongoing capacity investments with a slightly later timing than originally expected; this without jeopardising Novo Nordisks ability to deliver to the market. |
Stock Exchange Announcement No 2 / 2004 | Page 8 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Main ongoing investments during 2003 were the expansion of the FlexPen® production facilities in Hillerød, Denmark, and a new dedicated purification facility for insulin detemir in Kalundborg, Denmark. |
Free cash flow and financial reserves |
The free cash flow for 2003 was realised at DKK 3,846 million up from DKK 497 million in 2002. This is higher than initially anticipated and is primarily related to the lower than expected investment level and a reduction in the average number of credit days for trade debtors. |
Novo Nordisks financial reserves at the end of 2003 were DKK 2.7 billion compared to DKK 1.2 billion in 2002. In addition to the financial reserves Novo Nordisk has undrawn committed credit facilities of close to DKK 9 billion. |
Outlook 2004 |
Conversion to International Financial Reporting Standards |
Novo Nordisk will with effect from 1 January 2004 prepare financial statements using International Financial Reporting Standards (IFRS). The change from historically applied Danish Generally Accepted Accounting Principles (Danish GAAP) will ensure that Novo Nordisk complies with the EU requirement for listed companies of adopting IFRS before the end of 2005. |
The guidance in this outlook section is provided using IFRS accounting principles. The adoption of IFRS will have no significant impact on the reported operating profit growth, the balance sheet or the operating free cash flow, but for reference Novo Nordisk has included a comment to the IFRS-based guidance, indicating the comparable guidance if Danish GAAP had been applied for 2004. Please refer to appendices 8-12 for further details of the consequences of this change on the 2002 and 2003 financial statements. |
Outlook for 2004 |
Expectations of a strong demand for insulin products in general and the continued market penetration of the Novo Nordisk insulin analogue portfolio, combined with the expectations of increasing NovoSeven® and Norditropin® SimpleXx® sales, underpin the expectations of a double-digit percentage point growth in sales for 2004 measured in local currencies. However, if the current level of Novo Nordisks major currencies remains throughout the year, the sales growth measured in DKK is expected to be high single-digit. The expected sales growth for 2004 would have been similar if Danish GAAP had been applied for 2004. |
For 2004, operating profit growth measured in local currencies and excluding the impact from non-recurring items is expected to be in line with Novo Nordisks long-term target of growing operating profit by 15%. However, the operating profit for 2004 measured in Danish kroner is expected to be at the level of 2003, reflecting a significant negative currency impact and a lower level of non-recurring income in 2004 compared to 2003. The expected development in operating profit from 2003 to 2004 would have been similar if Danish GAAP had been applied. |
Stock Exchange Announcement No 2 / 2004 | Page 9 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
As Novo Nordisk has hedged expected cash flows for 2004 in relation to US dollars, Japanese yen and British pounds, the negative influence from the depreciation of those main currencies versus DKK on operating profit will be partly offset by currency hedging gains included in net financials. |
Novo Nordisks reported Net financials will be impacted by the change in accounting policies to IFRS as from 2004 and onwards. The key change will be that Novo Nordisks share of the profit & loss in both ZymoGenetics Inc and Aradigm Corporation in the future will be recorded as `Share of profit and loss in associated companies included in `Net financials. Historically, using Danish GAAP Novo Nordisks share of net losses have been included in `Research and development costs. Given the conversion to IFRS, Novo Nordisk expects `Net financials in 2004 to provide an income of DKK 250 million, reflecting |
| a financial income, net (excluding Novo Nordisks share of loss & profit in associated companies) to be around DKK 450 million; primarily reflecting the impact of the forward contracts hedging future cash flows; and |
| a negative impact from its share of profit & loss from associated companies of around DKK 200 million, reflecting expectations of net losses in ZymoGenetics Inc and Aradigm Corporation. |
The expected Net financials for 2004 would have been an income of DKK 650 million if Danish GAAP had been applied for 2004. This higher level of expected Danish GAAP `Net financials is partly reflecting two elements: the historic treatment of Novo Nordisks share of losses in associated R&D companies as being included in R&D costs, and the ability to defer the recording of income related to currency options hedging future cash flows to the period in which the cash flow is realised. |
For 2004 Novo Nordisk expects the tax rate to be 33%, 1 percentage point lower than the tax rate realised in 2003. The expected tax rate for 2004 would have been similar if Danish GAAP had been applied for 2004. |
Novo Nordisk plans to invest around DKK 3 billion in fixed assets in 2004, and depreciations and amortisation are expected to be realised at the level of DKK 1.8 billion. The expected `investments and `depreciations and amortisation for 2004 would have been similar if Danish GAAP had been applied for 2004. |
The free cash flow is expected to be around DKK 3 billion. The expected free cash flow for 2004 would have been similar if Danish GAAP had been applied for 2004. |
All of the above expectations are provided that currency exchange rates remain at the current level for 2004. All other things being equal, movements in key invoicing currencies will impact Novo Nordisks operating profit in 2004 as illustrated below. |
Invoicing |
Impact on Novo Nordisks operating profit in 2004 |
||
USD |
DKK 210 million |
||
JPY |
DKK 130 million |
||
GBP |
DKK 75 million |
||
USD-related |
DKK 50 million |
||
Note: USD-related currencies consist of CNY, CAD, ARS, BRL, MXN, CLP, SGD, TWD, INR |
Stock Exchange Announcement No 2 / 2004 | Page 10 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Research and development update |
The diabetes care segment |
In the fourth quarter of 2003 Novo Nordisk received an Approvable Letter from the US Food and Drug Administration (FDA) for insulin detemir. In the letter the FDA requested Novo Nordisk to address certain clinical issues and provide additional information before a US marketing approval can be granted. Subsequent discussion with the FDA has indicated that the additional clinical requirements could be addressed by conducting a short-term pharmacokinetic and pharmacodynamic study looking at ethnic differences and by submitting data from a currently ongoing study. Provided that these clinical studies are completed with the desired outcome, Novo Nordisk expects an approval of insulin detemir by mid-2005 in the US. |
The European regulatory process for Levemir (insulin detemir) is proceeding and Novo Nordisk has addressed and filed answers to the remaining questions related to the preclinical data and process documentation. Novo Nordisk expects to obtain an opinion by the Committee for Proprietary Medicinal Products (CPMP) in the first quarter of 2004. |
During the fourth quarter of 2003 Levemir was approved in Switzerland, and Novo Nordisk plans to launch Levemir in Switzerland in the first quarter of 2004. |
The biopharmaceuticals segment |
The fourth quarter of 2003 marked a potential breakthrough for NovoSeven® as Novo Nordisk obtained clinical proof of concept for the use NovoSeven® in victims of traumatic injury. The study showed that patients receiving treatment with NovoSeven® needed significantly less red blood cell transfusion than patients receiving standard therapy. Furthermore, results from blunt trauma indicate that patients treated with NovoSeven® have fewer complications and spend less time in intensive care units than patients receiving conventional treatment and also that overall mortality was lower in the group treated with NovoSeven®. However, the study was not designed to show statistical significance on all these parameters, and the findings will be investigated further in a pivotal trial. Equally important, in terms of safety, the study revealed no difference between the two treatment groups (NovoSeven® and placebo, respectively) in the number or types of thromboembolic and other serious adverse events. All data from the study will be presented at conferences throughout 2004 - the first one being the World Congress on Trauma, Shock, Inflammation and Sepsis in Munich on 5 March 2004. |
Novo Nordisk is currently preparing for the start of a confirmatory study within the trauma indication, which will be initiated as soon as discussions with regulatory authorities have taken place. |
By the end of January 2004 the study for the use of NovoSeven® in connection with liver transplantation, comprising in total 183 patients, demonstrated that significantly fewer patients needed red blood cell transfusion when treated with NovoSeven® compared to standard therapy. Furthermore, in patients entering the study with a red blood cell level in the normal range, NovoSeven® significantly reduced the need for transfusion. Finally, the safety profile of NovoSeven® also in this study was found to be excellent, with a similar level of thromboembolic events in both the NovoSeven® and the placebo group. The findings of the study enabled Novo Nordisk to conclude that clinical proof of concept had been obtained. |
The recent results from the NovoSeven® expansion programme confirm Novo Nordisks vision of establishing NovoSeven® as the preferred haemostatic agent for clinically significant bleedings. This vision is pursued via the NovoSeven® expansion programme from which Novo Nordisk still expects to be able to report from the study of the use of NovoSeven® in connection with intracerebral haemorrhage (ICH) in the second half of 2004. Further, Novo Nordisk has decided to expand the programme with a study focusing on spinal surgery expected to be initiated in the first half of 2004. In addition to this study Novo Nordisk is evaluating other potential areas in which to initiate studies. |
Stock Exchange Announcement No 2 / 2004 | Page 11 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
At the end of January 2004 the European Commission has approved the use of NovoSeven® for the control of bleeding in patients with factor VII deficiency and Glanzmanns thrombasthenia, who are refractory to platelet transfusion. Though both are rare inherited bleeding disorders, this approval enables Novo Nordisk to offer an effective treatment to these patients. |
Shareholders funds |
Total shareholders funds were DKK 25,224 million at the end of 2003, equalling 73.3% of total assets, compared with 72.8% at the end of December 2002. Please refer to appendix 4 for further elaboration hereof. |
Proposed dividend |
At the Annual General Meeting on 16 March 2004, the Board of Directors will propose a dividend for 2003 of DKK 4.40 per share of DKK 2, an increase of 22% compared to 2002 and corresponding to a pay-out ratio of 30.6%. No dividend will be paid on the companys holding of own shares. |
Share repurchase programme and holding of own shares |
During 2003 Novo Nordisk repurchased own shares worth DKK 1.6 billion - corresponding to 7,230,000 B shares - and thereby completed the share repurchase programme announced in August 2002. |
At the end of 2003, and as of 5 February 2004, Novo Nordisk A/S and its wholly-owned affiliates owned 16,542,841 of its own B shares corresponding to 4.66% of the total share capital. |
Managements holding of Novo Nordisk B shares |
As mentioned in Novo Nordisks Annual Financial Report for 2002 the requirement for the share ownership of present and former members of Executive Management linked to the participation in the demerger launch incentives expires in January 2004. |
In that respect, and as mentioned in connection with the financial statements for the first half year of 2003 and nine months of 2003, the Board of Directors has been informed by some participants in the demerger launch incentive programme that they intend to divest part of their Novo Nordisk B shares in the trading window following the announcement of the full-year results in February 2004. The divestment of shares by management will be included in the announcement on `insiders and connected persons trading in the Novo Nordisk share published during February. Further, the announcement on trading in shares published after the end of the trading window in February will include an individualised statement. |
Stock Exchange Announcement No 2 / 2004 | Page 12 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Corporate governance |
Articles of Association |
In order to serve the long-term interest of the shareholders, at the Annual General Meeting in March 2004 the Board of Directors will propose an amendment to the companys Articles of Association to specify that the company will strive to conduct its activities in a financially, environmentally and socially responsible way. |
Board of Directors |
In March 2003, Sten Scheibye, CEO of Coloplast A/S, was elected member of the Board of Directors. At the same time Niels Jacobsen and J0rgen Wedel were re-elected to the Board. Shareholder-elected board members have historically served a three-year term and could be re-elected. At the Annual General Meeting in March 2004 the Board of Directors will propose that the term of office is reduced to one year in order to facilitate a more flexible succession process. Continuity will still be ensured as the proposal will not affect the possibility of being re-elected. |
Audit committee |
The board has historically worked without permanent committees. However, in line with international trends and in accordance with Sarbanes-Oxley Act in the US the board will in March 2004 establish an Audit Committee, which will be responsible for a number of predefined tasks such as the oversight of the external auditors and procedures for handling complaints regarding financial reporting matters. |
Long-term share-based incentive programme |
As from 2004 the grant of share options as long-term benefit to senior management will be replaced by a new performance-based incentive programme where Novo Nordisk B shares will annually be allocated to a bonus pool when predefined overall business-related targets have been achieved. The maximum annual allocation of shares to the bonus pool will be capped. The shares in the bonus pool may be paid out to the executives following a three-year vesting period. |
For further information on incentive schemes regarding 2003 and 2004 for executives and other managers in Novo Nordisk, please refer to appendix 13. |
Sustainable development |
Novo Nordisks strategy for global health addresses the need to improve diabetes care. Several initiatives are in place, and achievements are tracked to measure impacts. Focus is on concerted efforts in partnerships and with a long-term commitment. |
To find new approaches to managing diabetes and other chronic diseases and increase presence on the public agenda, Novo Nordisk has teamed up with the University of Oxford and the World Health Organization (WHO) to create the Oxford Vision 2020. In December the parties brought together more than 70 leaders from across sectors and fields at a conference in Oxford, UK. The conference marked the kick off for a three-year consensus-building process that aims at developing recommendations for a new and comprehensive global approach to preventing and controlling chronic diseases such as diabetes. |
In 2003, an increasing number of investors, analysts and rating agencies approached Novo Nordisk, requesting information or inviting for a dialogue on identification of how business opportunities and risks are managed. Having satisfactorily documented solid performance and responsiveness to material issues - such as environmental management, corporate governance, human rights, business ethics, supply chain management, health and safety, and employee satisfaction - Novo Nordisk was at the end of 2003 listed in the leading sustainability indexes and rankings. These include the Dow Jones Sustainability World Index (pharmaceutical industry leader), FTSE4Good and the Nordic Sustainability Index. The sustainable business performance has brought Novo Nordisk shares to the attention of an increasing number of portfolio managers primarily in the UK and the US. |
Stock Exchange Announcement No 2 / 2004 | Page 13 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Conference call details |
At 14:00 CET today, corresponding to 8:00 am New York time, a conference call will be held. Investors will be able to listen in via a link on novonordisk.com, which can be found under `Investors - Conference call. Presentation material for the conference call will be made available approximately one hour before on the same page. |
Forward-looking statement |
The above contains forward-looking statements as the term is defined in the US Private Securities Litigation Reform Act of 1995. Forward-looking statements provide our expectations or forecasts of future events such as new product introductions, product approvals and financial performance. You can identify these statements by the fact that they do not relate strictly to historical or current facts. They use words such as `anticipate, `estimate, `expect, `project, `intend, `plan, `believe and other words and terms of similar meaning in connection with a discussion of future operating or financial performance. |
Such forward-looking statements are subject to risks, uncertainties and inaccurate assumptions. This may cause actual results to differ materially from expectations and it may cause any or all of our forward-looking statements here or in other publications to be wrong. Factors that may affect future results include interest rate and currency exchange rate fluctuations, delay or failure of development projects, production problems, unexpected contract breaches or terminations, government-mandated or market-driven price decreases for Novo Nordisks products, introduction of competing products, Novo Nordisks ability to successfully market both new and existing products, exposure to product liability and other lawsuits, changes in reimbursement rules and governmental laws and related interpretation thereof, and unexpected growth in costs and expenses. |
Risks and uncertainties are further described in reports filed by Novo Nordisk with the US Securities and Exchange Commission (SEC) including the companys Form 20-F, which was filed on 27 March 2003. Please also refer to the section `Financial risk factors and financial risk management in the Annual Financial Report 2003. Novo Nordisk is under no duty to update any of the forward-looking statements or to conform such statements to actual results, unless required by law. |
Bagsvaerd, 5 February 2004 The Board of Directors |
Stock Exchange Announcement No 2 / 2004 | Page 14 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Financial calendar |
6 February 2004 |
- |
PDF versions of Annual Financial Report and Annual Review available on novonordisk.com |
||
20 February 2004 |
- |
Printed versions of Annual Financial Report, Annual Review and Sustainability Report |
||
16 March 2004 |
- |
Annual General Meeting |
||
30 April 2004 |
- |
Financial statement for the first quarter of 2004 |
||
11 August 2004 |
- |
Financial statement for the first half of 2004 |
||
27 October 2004 |
- |
Financial statement for the first nine months of 2004 |
||
28 January 2005 |
- |
Financial statement for 2004 |
Contact for further information |
For further information please contact: |
Media: |
Investors: |
|
|
Outside North America: |
Outside North America: |
Mike Rulis |
Peter Haahr |
Tel (direct): (+45) 4442 3573 |
Tel (direct): (+45) 4442 1207 |
e-mail: mike@novonordisk.com |
e-mail: pehr@novonordisk.com |
|
|
|
Palle Holm Olesen |
|
Tel (direct): (+45) 4442 6175 |
|
e-mail: phoo@novonordisk.com |
|
|
In North America: |
In North America: |
Susan T Jackson |
Christian Kanstrup |
Tel (direct): (+1) 609 919 7776 |
Tel (direct): (+1) 609 919 7937 |
e-mail: stja@novonordisk.com |
e-mail: cka@novonordisk.com |
Further information on Novo Nordisk is available on the companys internet homepage at the address: novonordisk.com |
Stock Exchange Announcement No 2 / 2004 | Page 15 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 1: Profit and loss statement (Danish GAAP) |
2003 | 2002 | 2001 | |
DKK million | DKK million | DKK million | |
|
|||
Net turnover | 26,541 | 25,187 | 23,776 |
Production costs | 7,439 | 6,633 | 5,979 |
|
|||
Gross profit | 19,102 | 18,554 | 17,797 |
Sales and distribution costs | 7,799 | 7,479 | 7,215 |
Research and development costs | 4,193 | 4,139 | 3,970 |
Administrative expenses | 1,847 | 1,951 | 1,865 |
Licence fees and other operating income (net) | 1,121 | 994 | 867 |
|
|||
Operating profit | 6,384 | 5,979 | 5,614 |
Share of profit in associated companies | 12 | 27 | 49 |
Financial income | 1,214 | 475 | 499 |
Financial expenses | 227 | 181 | 132 |
|
|||
Profit before taxation | 7,383 | 6,300 | 6,030 |
Income taxes | 2,525 | 2,205 | 2,165 |
|
|||
NET PROFIT | 4,858 | 4,095 | 3,865 |
Earnings per share (DKK) | 14.24 | 11.81 | 11.18 |
Earnings per share diluted (DKK) | 14.14 | 11.72 | 11.10 |
Business segments | |||
2003 | 2002 | ||
DKK million | DKK million | ||
Diabetes care |
|
||
Net turnover | 18,723 | 17,665 | |
Operating profit | 3,105 | 2,346 | |
Biopharmaceuticals | |||
Net turnover | 7,818 | 7,522 | |
Operating profit | 3,279 | 3,633 | |
Stock Exchange Announcement No 2 / 2004 | Page 16 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 2: Balance sheet statement (Danish GAAP) |
31 Dec 2003 | 31 Dec 2002 | |
DKK million | DKK million | |
|
||
ASSETS | ||
Intangible fixed assets | 220 | 240 |
Tangible fixed assets | 16,828 | 16,205 |
Investments in associated companies | 1,009 | 1,202 |
Other fixed asset investments | 80 | 77 |
TOTAL FIXED ASSETS | 18,137 | 17,724 |
Stocks | 6,531 | 5,919 |
Trade debtors | 3,808 | 3,811 |
Tax receivable | 150 | 431 |
Other debtors | 2,678 | 1,873 |
|
||
Debtors | 6,636 | 6,115 |
Current asset investments | 1,828 | 315 |
Cash at bank and in hand | 1,262 | 1,423 |
TOTAL CURRENT ASSETS | 16,257 | 13,772 |
|
||
TOTAL ASSETS | 34,394 | 31,496 |
|
||
SHAREHOLDERS FUNDS AND LIABILITIES | ||
Share capital | 709 | 709 |
Own shares | (33) | (19) |
Share premium account | 2,565 | 2,565 |
Retained earnings | 21,092 | 19,067 |
Other comprehensive income | 891 | 606 |
|
||
TOTAL SHAREHOLDERS FUNDS | 25,224 | 22,928 |
Banks and other credit institutions | 753 | 824 |
Provision for deferred tax (net) | 1,163 | 1,122 |
Provision for pensions | 179 | 283 |
Other long-term provisions | 255 | 206 |
|
||
Long-term liabilities | 2,350 | 2,435 |
Bank loans | 975 | 564 |
Trade creditors | 1,008 | 864 |
Tax payable | 643 | 271 |
Other creditors | 4,000 | 4,270 |
Other short-term provisions | 194 | 164 |
|
||
Short-term liabilities | 6,820 | 6,133 |
TOTAL LIABILITIES | 9,170 | 8,568 |
|
||
TOTAL SHAREHOLDERS FUNDS AND LIABILITIES | 34,394 | 31,496 |
|
Stock Exchange Announcement No 2 / 2004 | Page 17 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 3: Consolidated cash flow statement and financial resources (Danish GAAP) |
2003 | 2002 | 2001 | |
DKK million | DKK million | DKK million | |
|
|||
Net profit | 4,858 | 4,095 | 3,865 |
Reversals with no effect on cash flow: | |||
Income taxes | 2,525 | 2,205 | 2,165 |
Depreciation, amortisation and impairment losses | 1,619 | 1,332 | 1,081 |
Interest receivable and interest payable | (111) | (68) | (192) |
Other reversals with no effect on cash flow | 261 | 161 | 477 |
Income taxes paid | (1,804) | (2,266) | (1,900) |
Interest received and interest paid (net) | 77 | 134 | 280 |
|
|||
Cash flow before change in working capital | 7,425 | 5,593 | 5,776 |
Change in working capital: | |||
(Increase)/decrease in trade debtors and other debtors | (721) | 312 | (1,127) |
(Increase)/decrease in stocks | (571) | (1,131) | (847) |
Increase/(decrease) in trade creditors and other creditors | 26 | 107 | 518 |
|
|||
Cash flow from operating activities | 6,159 | 4,881 | 4,320 |
Investments: | |||
Divestment of subsidiaries | - | 52 | - |
Acquisition of subsidiaries | 10 | (448) | - |
Sale of fixed asset investments | - | - | 17 |
Purchase of intangible fixed assets and fixed asset investments | (11) | (81) | (305) |
Sale of tangible fixed assets | 192 | 50 | 97 |
Purchase of tangible fixed assets | (2,504) | (3,957) | (3,943) |
|
|||
Cash flow from investing activities | (2,313) | (4,384) | (4,134) |
FREE CASH FLOW | 3,846 | 497 | 186 |
Financing: | |||
New long-term loans | 476 | - | - |
Repayment of long-term loans | (23) | (18) | (39) |
Purchase of own shares | (1,619) | (386) | (24) |
Sale of own shares | 15 | 39 | 34 |
Dividends paid | (1,243) | (1,161) | (916) |
|
|||
Cash flow from financing activities | (2,394) | (1,526) | (945) |
NET CASH FLOW | 1,452 | (1,029) | (759) |
Unrealised gain/(loss) on exchange
rates and current asset investments included in cash and cash equivalents |
(17) | (24) | (27) |
|
|||
Net change in cash and cash equivalents | 1,435 | (1,053) | (786) |
Cash and cash equivalents at the beginning of the year | 1,234 | 2,287 | 3,073 |
|
|||
Cash and cash equivalents at the end of the year | 2,669 | 1,234 | 2,287 |
Undrawn committed credit facilities | 8,701 | 7,961 | 5,046 |
|
|||
FINANCIAL RESOURCES AT THE END OF THE YEAR | 11,370 | 9,195 | 7,333 |
Stock Exchange Announcement No 2 / 2004 | Page 18 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 4: Shareholders funds (Danish GAAP) |
Other comprehensive income
|
|||||||||||||||
Share capital DKK million |
Own shares DKK million |
Share premium account DKK million |
Retained earnings DKK million |
Exchange rate adjustments DKK million |
Deferred gain/loss on cash flow hedges DKK million |
Other adjustments DKK million |
Total DKK million |
||||||||
|
|||||||||||||||
2003 | |||||||||||||||
Balance at the beginning of the year | 709 | (19) | 2,565 | 19,067 | 27 | 534 | 45 | 22,928 | |||||||
Net profit for the year | 4,858 | 4,858 | |||||||||||||
Purchase of own shares | (14) | (1,605) | (1,619) | ||||||||||||
Sale of own shares | - | 15 | 15 | ||||||||||||
Dividends declared | (1,243) | (1,243) | |||||||||||||
Exchange rate adjustment of investments in subsidiaries | 6 | 6 | |||||||||||||
Reversal of deferred (gain)/loss on cash flow hedges at
the beginningof the year |
(534) | (534) | |||||||||||||
Deferred gain/(loss) on cash flow hedges at the end of the year | 698 | 698 | |||||||||||||
Other adjustments | 115 | 115 | |||||||||||||
|
|||||||||||||||
Balance at the end of the year | 709 | (33) | 2,565 | 21,092 | 33 | 698 | 160 | 25,224 | |||||||
|
|||||||||||||||
At the end of the year proposed dividends of DKK 1,488 million are included in retained earnings. No dividend is declared on own shares. | |||||||||||||||
2002 | |||||||||||||||
Balance at the beginning of the year | 709 | (16) | 2,565 | 16,477 | 112 | 188 | 102 | 20,137 | |||||||
Net profit for the year | 4,095 | 4,095 | |||||||||||||
Purchase of own shares | (4) | (382) | (386) | ||||||||||||
Sale of own shares | 1 | 38 | 39 | ||||||||||||
Dividends declared | (1,161) | (1,161) | |||||||||||||
Exchange rate adjustment of investments in subsidiaries | (85) | (85) | |||||||||||||
Reversal of deferred (gain)/loss on cash flow hedges at
the beginning of the year |
(188) | (188) | |||||||||||||
Deferred gain/(loss) on cash flow hedges at the end of the year | 534 | 534 | |||||||||||||
Other adjustments | (57) | (57) | |||||||||||||
|
|||||||||||||||
Balance at the end of the year | 709 | (19) | 2,565 | 19,067 | 27 | 534 | 45 | 22,928 | |||||||
|
|||||||||||||||
At the end of the year proposed dividends of DKK 1,243 million are included in retained earnings. No dividend is declared on own shares. | |||||||||||||||
2001 | |||||||||||||||
Balance at the beginning of the year | 754 | (63) | 2,565 | 13,352 | - | 327 | 46 | 16,981 | |||||||
Net profit for the year | 3,865 | 3,865 | |||||||||||||
Write-down of B share capital during the year | (45) | 45 | - | ||||||||||||
Purchase of own shares | - | (24) | (24) | ||||||||||||
Sale of own shares | - | 34 | 34 | ||||||||||||
Employee shares sold | 2 | 166 | 168 | ||||||||||||
Dividends declared | (916) | (916) | |||||||||||||
Exchange rate adjustment of investments in subsidiaries | 112 | 112 | |||||||||||||
Reversal of deferred (gain)/loss on cash flow hedges at
the beginning of the year |
(327) | (327) | |||||||||||||
Deferred gain/(loss) on cash flow hedges at the end of the year | 188 | 188 | |||||||||||||
Other adjustments | 56 | 56 | |||||||||||||
|
|||||||||||||||
Balance at the end of the year | 709 | (16) | 2,565 | 16,477 | 112 | 188 | 102 | 20,137 | |||||||
|
|||||||||||||||
At the end of the year proposed dividends of DKK 1,161 million are included in retained earnings. No dividend is declared on own shares. |
Stock Exchange Announcement No 2 / 2004 | Page 19 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 5: Quarterly sales by segments, regions and therapy areas (Danish GAAP) |
(Amounts in DKK million) | |||||||||||
% change | |||||||||||
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 2002 - | |||
2003 | 2003 | 2003 | 2003 | 2002 | 2002 | 2002 | 2002 | Q4 2003 | |||
|
|
||||||||||
Net turnover total | 7,208 | 6,703 | 6,524 | 6,106 | 6,708 | 6,445 | 6,553 | 5,481 | 7% | ||
Net turnover by business segments | |||||||||||
Insulin analogues | 799 | 713 | 578 | 489 | 446 | 362 | 247 | 143 | 79% | ||
Human insulin and insulin-related sales | 3,989 | 3,579 | 3,693 | 3,443 | 3,863 | 3,752 | 3,880 | 3,341 | 3% | ||
Oral antidiabetic products (OAD) | 390 | 387 | 300 | 363 | 389 | 441 | 451 | 350 | 0% | ||
Diabetes Care total | 5,178 | 4,679 | 4,571 | 4,295 | 4,698 | 4,555 | 4,578 | 3,834 | 10% | ||
Haemostasis management (NovoSeven®) | 941 | 1,011 | 997 | 926 | 986 | 909 | 926 | 800 | -5% | ||
Growth hormone therapy | 607 | 539 | 553 | 521 | 578 | 555 | 548 | 450 | 5% | ||
Hormone replacement therapy | 399 | 361 | 292 | 279 | 335 | 323 | 349 | 335 | 19% | ||
Other | 83 | 113 | 111 | 85 | 111 | 103 | 152 | 62 | -25% | ||
Biopharmaceuticals total | 2,030 | 2,024 | 1,953 | 1,811 | 2,010 | 1,890 | 1,975 | 1,647 | 1% | ||
Net turnover by geographic segments* | |||||||||||
Europe | 3,165 | 2,920 | 2,935 | 2,723 | 2,903 | 2,794 | 2,816 | 2,420 | 9% | ||
North America | 1,618 | 1,674 | 1,501 | 1,566 | 1,504 | 1,557 | 1,498 | 1,354 | 8% | ||
Japan & Oceania | 1,191 | 1,082 | 1,030 | 907 | 1,190 | 1,051 | 1,119 | 879 | 0% | ||
International Operations | 1,234 | 1,027 | 1,058 | 910 | 1,111 | 1,043 | 1,120 | 828 | 11% | ||
(Amounts in EUR million) | |||||||||||
% change | |||||||||||
Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 2002 - | |||
2003 | 2003 | 2003 | 2003 | 2002 | 2002 | 2002 | 2002 | Q4 2003 | |||
|
|
||||||||||
Net turnover total | 968 | 900 | 876 | 820 | 901 | 866 | 880 | 736 | 7% | ||
Net turnover by business segments | |||||||||||
Insulin analogues | 107 | 96 | 78 | 66 | 60 | 49 | 33 | 19 | 79% | ||
Human insulin and insulin-related sales | 536 | 481 | 496 | 463 | 519 | 504 | 521 | 450 | 3% | ||
Oral antidiabetic products (OAD) | 52 | 52 | 40 | 49 | 52 | 59 | 61 | 47 | 0% | ||
Diabetes Care total | 695 | 629 | 614 | 578 | 631 | 612 | 615 | 516 | 10% | ||
Haemostasis management (NovoSeven®) | 126 | 136 | 134 | 124 | 132 | 122 | 124 | 107 | -5% | ||
Growth hormone therapy | 82 | 72 | 74 | 70 | 78 | 75 | 74 | 60 | 5% | ||
Hormone replacement therapy | 54 | 48 | 39 | 37 | 45 | 43 | 47 | 45 | 19% | ||
Other | 11 | 15 | 15 | 11 | 15 | 14 | 20 | 8 | -25% | ||
Biopharmaceuticals total | 273 | 271 | 262 | 242 | 270 | 254 | 265 | 220 | 1% | ||
Net turnover by geographic segments* | |||||||||||
Europe | 425 | 392 | 394 | 366 | 390 | 376 | 379 | 325 | 9% | ||
North America | 217 | 225 | 202 | 210 | 202 | 209 | 201 | 182 | 8% | ||
Japan & Oceania | 160 | 145 | 138 | 122 | 160 | 141 | 150 | 118 | 0% | ||
International Operations | 166 | 138 | 142 | 122 | 149 | 140 | 150 | 111 | 11% |
Translated for convenience at the 31 December 2003 exchange rate of EUR 1.00 = DKK 7.4446 |
* | Europe: EU, EFTA, Poland, Czech Republic, Slovakia,
Slovenia, Hungary and the Baltic countries North America: USA and Canada Japan & Oceania: Japan, Australia and New Zealand International Operations: All other countries |
Stock Exchange Announcement No 2 / 2004 | Page 20 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 6: Quarterly reporting in DKK (Danish GAAP) |
(Amounts in DKK million, except number of employees, earnings per share and number of shares outstanding.) |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2003 |
Q3 2003 |
Q2 2003 |
Q1 2003 |
Q4 2002 |
Q3 2002 |
Q2 2002 |
Q1 2002 |
% change |
|||
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
Net turnover |
7,208 |
6,703 |
6,524 |
6,106 |
|
6,708 |
6,445 |
6,553 |
5,481 |
|
7% |
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
5,071 |
4,886 |
4,715 |
4,430 |
|
4,855 |
4,755 |
4,870 |
4,074 |
|
4% |
Gross margin |
70.4% |
72.9% |
72.3% |
72.6% |
|
72.4% |
73.8% |
74.3% |
74.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and distribution costs |
2,147 |
1,929 |
1,901 |
1,822 |
|
1,850 |
1,827 |
1,953 |
1,849 |
|
16% |
Percent of sales |
29.8% |
28.8% |
29.1% |
29.8% |
|
27.6% |
28.3% |
29.8% |
33.7% |
|
|
Research and development costs |
1,159 |
1,052 |
1,005 |
977 |
|
1,103 |
1,063 |
1,023 |
950 |
|
5% |
Percent of sales |
16.1% |
15.7% |
15.4% |
16.0% |
|
16.4% |
16.5% |
15.6% |
17.3% |
|
|
Administration costs |
482 |
485 |
416 |
464 |
|
580 |
464 |
455 |
452 |
|
-17% |
Percent of sales |
6.7% |
7.2% |
6.4% |
7.6% |
|
8.6% |
7.2% |
6.9% |
8.2% |
|
|
Licence fees and other operating income (net) |
526 |
216 |
226 |
153 |
|
283 |
117 |
167 |
427 |
|
86% |
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
1,809 |
1,636 |
1,619 |
1,320 |
|
1,605 |
1,518 |
1,606 |
1,250 |
|
13% |
Operating margin |
25.1% |
24.4% |
24.8% |
21.6% |
|
23.9% |
23.6% |
24.5% |
22.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net financials |
260 |
77 |
329 |
333 |
|
198 |
24 |
82 |
17 |
|
31% |
Profit before tax |
2,069 |
1,713 |
1,948 |
1,653 |
|
1,803 |
1,542 |
1,688 |
1,267 |
|
15% |
|
|
|
|
|
|
|
|
|
|
|
|
Net profit |
1,351 |
1,130 |
1,286 |
1,091 |
|
1,167 |
1,003 |
1,101 |
824 |
|
16% |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, amortisation and impairment losses |
563 |
372 |
365 |
319 |
|
435 |
302 |
296 |
299 |
|
29% |
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders funds |
25,224 |
24,037 |
23,159 |
22,158 |
|
22,928 |
22,000 |
21,153 |
19,782 |
|
10% |
Total assets |
34,394 |
34,998 |
33,028 |
31,269 |
|
31,496 |
32,101 |
30,520 |
28,674 |
|
9% |
Equity ratio |
73.3% |
68.7% |
70.1% |
70.9% |
|
72.8% |
68.5% |
69.3% |
69.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full-time employees at the end of the period |
18,756 |
18,664 |
18,465 |
18,221 |
|
18,005 |
18,041 |
17,925 |
17,561 |
|
4% |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share (in DKK) |
3.96 |
3.30 |
3.74 |
3.15 |
|
3.35 |
2.87 |
3.15 |
2.36 |
|
18% |
|
|
|
|
|
|
|
|
|
|
|
|
Average number of shares* |
340.9 | 342.6 | 343.8 | 346.7 |
|
348.5 | 349.4 | 349.4 | 349.8 |
|
-2% |
|
|
|
|
|
|
|
|
|
|
|
|
* For Q4 2003 diluted earnings per share/ADR of a nominal value of DKK 2, which include options on Novo Nordisks own shares with an exercise price below current market value, have been based on an average number of shares of 340,941,836. |
Stock Exchange Announcement No 2 / 2004 | Page 21 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 7: Quarterly reporting in EUR (Danish GAAP) |
(Amounts in EUR million, except number of employees, earnings per share and number of shares outstanding.) |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Q4 2003 |
Q3 2003 |
Q2 2003 |
Q1 2003 |
Q4 2002 |
Q3 2002 |
Q2 2002 |
Q1 2002 |
% change |
|||
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Net turnover |
968 |
900 |
876 |
820 |
|
901 |
866 |
880 |
736 |
|
7% |
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
681 |
656 |
633 |
595 |
|
652 |
639 |
654 |
547 |
|
4% |
Gross margin |
70.4% |
72.9% |
72.3% |
72.6% |
|
72.4% |
73.8% |
74.3% |
74.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and distribution costs |
288 |
259 |
255 |
246 |
|
248 |
246 |
262 |
247 |
|
16% |
Percent of sales |
29.8% |
28.8% |
29.1% |
29.8% |
|
27.6% |
28.3% |
29.8% |
33.7% |
|
|
Research and development costs |
156 |
141 |
135 |
131 |
|
148 |
143 |
137 |
128 |
|
5% |
Percent of sales |
16.1% |
15.7% |
15.4% |
16.0% |
|
16.4% |
16.5% |
15.6% |
17.3% |
|
|
Administration costs |
65 |
65 |
56 |
62 |
|
78 |
62 |
61 |
61 |
|
-17% |
Percent of sales |
6.7% |
7.2% |
6.4% |
7.6% |
|
8.6% |
7.2% |
6.9% |
8.2% |
|
|
Licence fees and other operating income (net) |
71 |
29 |
30 |
21 |
|
38 |
16 |
22 |
57 |
|
86% |
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit |
243 |
220 |
217 |
177 |
|
216 |
204 |
216 |
168 |
|
13% |
Operating margin |
25.1% |
24.4% |
24.8% |
21.6% |
|
23.9% |
23.6% |
24.5% |
22.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net financials |
35 |
10 |
45 |
45 |
|
26 |
3 |
11 |
2 |
|
31% |
Profit before tax |
278 |
230 |
262 |
222 |
|
242 |
207 |
227 |
170 |
|
15% |
|
|
|
|
|
|
|
|
|
|
|
|
Net profit |
181 |
152 |
173 |
147 |
|
157 |
135 |
148 |
111 |
|
16% |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, amortisation and impairment losses |
76 |
50 |
49 |
43 |
|
58 |
41 |
40 |
40 |
|
29% |
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders funds |
3,388 |
3,229 |
3,111 |
2,976 |
|
3,080 |
2,955 |
2,841 |
2,657 |
|
10% |
Total assets |
4,620 |
4,701 |
4,437 |
4,200 |
|
4,231 |
4,312 |
4,100 |
3,852 |
|
9% |
Equity ratio |
73.3% |
68.7% |
70.1% |
70.9% |
|
72.8% |
68.5% |
69.3% |
69.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full-time employees at the end of the period |
18,756 |
18,664 |
18,465 |
18,221 |
|
18,005 |
18,041 |
17,925 |
17,561 |
|
4% |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share (in EUR) |
0.53 |
0.44 |
0.50 |
0.42 |
|
0.45 |
0.39 |
0.42 |
0.32 |
|
18% |
|
|
|
|
|
|
|
|
|
|
|
|
Average number of shares* |
340.9 |
342.6 |
343.8 |
346.7 |
|
348.5 |
349.4 |
349.4 |
349.8 |
|
-2% |
|
|
|
|
|
|
|
|
|
|
|
|
Translated for convenience at the 31 December 2003 exchange rate of EUR 1.00 = DKK 7.4446 |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
* For Q4 2003 diluted earnings per share/ADR of a nominal value of DKK 2, which include options on Novo Nordisks own shares with an exercise price below current market value, have been based on an average number of shares of 340,941,836. |
Stock Exchange Announcement No 2 / 2004 | Page 22 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 8: Adoption of IFRS (1) Changes to accounting policies |
As of 1 January 2004, the accounting policies will be changed to comply with the requirements under International Financial Reporting Standards (IFRS). Based upon the current IFRS standards the change from the historically applied Danish GAAP to IFRS accounting policies will result in changes in the following areas: |
a) | Accounting for associated R&D companies - Novo Nordisk's share of profit or loss in associated research and development companies, including goodwill amortisation and write-down, is included in share of profit and loss in associated companies and is therefore no longer included in research and development costs. Novo Nordisk's capital gains on dilution or sale of investments in associated research and development companies will be included in share of profit or loss in associated companies and therefore no longer in License fees and other operating income (net). The method of calculating Novo Nordisk's share of profit or loss in an associated company will be slightly changed. |
b) | Market value of currency options - currency options hedging future cash flow are measured at market value at the balance sheet date. As a consequence of the strict hedging requirements, the current use of currency options does not qualify for cash flow hedge accounting. Value adjustments are therefore recognised in the profit and loss account under financial income or financial expenses. |
c) | Provisions for pensions - Provisions for pension commitments and similar obligations are calculated in accordance with IAS 19. All actuarial gains and losses are recognised in the balance sheet at 1 January 2002 in accordance with IFRS 1. |
d) | Borrowing costs - all interest expenses are recognised as an expense in the period in which they are incurred. Interest expenses on loans financing construction of major investments are no longer included in the cost of the assets. |
e) | Rebates - certain rebates are reclassified from sales and distribution costs to net turnover. |
f) | Long term bonds - cash and cash equivalents consist of cash and current asset investments which at the date of acquisition had a maturity not exceeding 3 months. The cash flow from current asset investments, which at the date of acquisition had a maturity exceeding 3 months, is included in cash flow from investing activities. |
g) | Deferred tax assets are presented as fixed assets and are no longer offset in provisions for deferred tax. |
h) | Software - development costs of software in relation to major IT projects for internal use are reclassified from tangible to intangible fixed assets. |
i) | Diluted earnings per share are calculated in accordance with IAS 33, which causes a change in the calculation of the dilutive effect. |
j) | In the profit and loss account gains and losses on derivative financial instruments is no longer offset in the gains and losses of the hedged items. This has the effect that a foreign exchange loss of DKK 229 million (DKK 510 million in 2002) is reclassified from financial income to financial expenses. |
k) | Other minor effects from adopting IFRS. |
As changes to the current IFRS standards are expected in 2004, further changes to the accounting policies must be anticipated in the areas of: |
| Share based payments |
| Business combinations |
| Intangible assets |
| Financial instruments |
To illustrate the effect of adopting IFRS in the Novo Nordisk Group the following restatements to IFRS have been prepared based upon the current IFRS standards. The restated IFRS figures comply with the requirements under IFRS including the "First-time adoption of IFRS" transition rules. |
For 2003 the changes will have the following effect: |
| Operating profit has increased by DKK 114 million. |
| Net profit has increased by DKK 44 million. |
| Total assets at 31 December 2003 have increased by DKK 170 million |
| Shareholders funds at 31 December 2003 have decreased by DKK 337 million. |
| Effect on key ratios is shown on page 26. |
The letters a) to k) below refer to descriptions of the changes in accounting policies due to IFRS adoption mentioned above. |
Stock Exchange Announcement No 2 / 2004 | Page 23 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 9: Adoption of IFRS (2) Effect on profit and loss account |
Profit and loss account (a) |
Effect of IFRS adoption for the profit and loss account |
|||||||||
|
2003
|
|
2002
|
||||||
DKK Million |
GAAP |
effect |
IFRS |
|
GAAP |
effect |
IFRS | ||
Net turnover |
26,541 |
(195) |
26,346 |
|
25,187 |
(147) |
25,040 |
||
Production costs |
7,439 |
(38) |
7,401 |
|
6,633 |
(39) |
6,594 |
||
|
|||||||||
Gross profit |
19,102 |
(157) |
18,945 |
|
18,554 |
(108) |
18,446 |
||
|
|
|
|
|
|
|
|
||
Sales and distribution costs |
7,799 |
(196) |
7,603 |
|
7,479 |
(136) |
7,343 |
||
Research and development costs |
4,193 |
(150) |
4,043 |
|
4,139 |
(194) |
3,945 |
||
Administrative expenses |
1,847 |
(10) |
1,837 |
|
1,951 |
- |
1,951 |
||
Licence fees and other operating income (net) |
1,121 |
(85) |
1,036 |
|
994 |
(236) |
758 |
||
|
|||||||||
Operating profit |
6,384 |
114 |
6,498 |
|
5,979 |
(14) |
5,965 |
||
|
|
|
|
|
|
|
|||
Share of profit/(net loss) in associated R&D companies |
- |
(71) |
(71) |
|
- |
45 |
45 |
||
Share of profit in other associated companies |
12 |
- |
12 |
|
27 |
- |
27 |
||
Financial income |
1,214 |
268 |
1,482 |
|
475 |
571 |
1,046 |
||
Financial expenses |
227 |
242 |
469 |
|
181 |
536 |
717 |
||
|
|||||||||
Profit before taxation |
7,383 |
69 |
7,452 |
|
6,300 |
66 |
6,366 |
||
|
|
|
|
|
|
|
|||
Income taxes |
2,525 |
25 |
2,550 |
|
2,205 |
17 |
2,222 |
||
|
|||||||||
Net profit |
4,858 |
44 |
4,902 |
|
4,095 |
49 |
4,144 |
Profit and loss account (b) |
DKK Million |
|
2003 |
2002 |
|
|
|
|
|
|
Operating profit current GAAP |
|
6,384 |
5,979 |
|
a) |
Accounting for associated R&D companies- reclass. of share of profit or loss |
|
150 |
194 |
a) |
Accounting for associated R&D companies reclass. of capital gain |
|
(85) |
(236) |
c) |
Provisions for pensions |
|
10 |
(11) |
d) |
Borrowing costs depreciation |
|
38 |
38 |
k) |
Other |
|
1 |
1 |
|
||||
Operating profit IFRS |
|
6,498 |
5,965 |
|
Profit before taxation current GAAP |
|
7,383 |
6,300 |
|
|
IFRS effect on operating profit, cf. above |
|
114 |
(14) |
a) |
Accounting for associated R&D companies reclass. of share of profit or loss |
|
(150) |
(194) |
a) |
Accounting for associated R&D companies increased share of profit or loss |
|
(9) |
(9) |
a) |
Accounting for associated R&D companies reclass. of capital gain |
|
85 |
236 |
b) |
Market value of currency options |
|
42 |
71 |
d) |
Borrowing costs interest expenses as incurred |
|
(10) |
(14) |
k) |
Other |
|
(3) |
(10) |
|
||||
Profit before taxation - IFRS |
|
7,452 |
6,366 |
Stock Exchange Announcement No 2 / 2004 | Page 24 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 10: Adoption of IFRS (3) Effect on the balance sheet |
Effect of IFRS adoption for the balance sheet |
|
2003
|
2002
|
|||||||||
DKK Million | Current GAAP |
IFRS effect |
IFRS | Current GAAP |
IFRS effect |
IFRS | |||||
Intangible fixed assets | 220 | 111 | 331 | 240 | 123 | 363 | |||||
Tangible fixed assets | 16,828 | (486) | 16,342 | 16,205 | (524) | 15,681 | |||||
Investments in associated companies | 1,009 | 31 | 1,040 | 1,202 | 47 | 1,249 | |||||
Other fixed asset investments | 80 | - | 80 | 77 | 2 | 79 | |||||
Deferred tax assets | - | 579 | 579 | - | 559 | 559 | |||||
Stocks | 6,531 | - | 6,531 | 5,919 | - | 5,919 | |||||
Debtors | 6,636 | (65) | 6,571 | 6,115 | (91) | 6,024 | |||||
Current asset investments | 1,828 | - | 1,828 | 315 | - | 315 | |||||
Cash at bank and in hand | 1,262 | - | 1,262 | 1,423 | - | 1,423 | |||||
|
|||||||||||
Total assets | 34,394 | 170 | 34,564 | 31,496 | 116 | 31,612 | |||||
Shareholders funds | 25,224 | (337) | 24,887 | 22,928 | (332) | 22,596 | |||||
Total liabilities | 9,170 | 507 | 9,677 | 8,568 | 448 | 9,016 | |||||
|
|||||||||||
Total shareholders funds and liabilities | 34,394 | 170 | 34,564 | 31,496 | 116 | 31,612 |
DKK Million | 2003 | 2002 | ||
|
||||
Total assets - current GAAP | 34,394 | 31,496 | ||
a) Accounting for associated R&D companies | 31 | 47 | ||
c) Provisions for pensions | - | (43) | ||
d) Borrowing costs | (382) | (410) | ||
g) Deferred tax assets | 548 | 559 | ||
k) Other | (27) | (37) | ||
|
||||
Total assets - IFRS | 34,564 | 31,612 | ||
Shareholders funds - current GAAP | 25,224 | 22,928 | ||
a) Accounting for associated R&D companies | 31 | 47 | ||
b) Market value of currency options | (35) | (22) | ||
c) Provisions for pensions | (36) | (42) | ||
d) Borrowing costs | (268) | (287) | ||
k) Other | (29) | (28) | ||
|
||||
Shareholders funds IFRS | 24,887 | 22,596 | ||
Total liabilities - current GAAP | 9,170 | 8,568 | ||
g) Deferred tax assets | 548 | 559 | ||
Changes to
deferred tax as a result of the other changes to accounting policies |
(101) | (142) | ||
c) Provisions for pensions | 52 | 14 | ||
k) Other | 8 | 17 | ||
|
||||
Total liabilities - IFRS | 9,677 | 9,016 |
Stock Exchange Announcement No 2 / 2004 | Page 25 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 11: Adoption of IFRS (4) Effect on cash flow statement and selected ratios |
Effect of IFRS adoption for the cash flow statement |
2003
|
2002
|
||||||||||
DKK Million | Current GAAP |
IFRS effect |
IFRS | Current GAAP |
IFRS effect |
IFRS | |||||
Cash flow from operating activities | 6,159 | (10) | 6,149 | 4,881 | (14) | 4,867 | |||||
Cash flow from investing activities*) | (2,313) | (1,506) | (3,819) | (4,384) | 1,099 | (3,285) | |||||
|
|||||||||||
Free cash flow **) | 3,846 | (1,516) | 2,330 | 497 | 1,085 | 1,582 | |||||
Cash flow from financing activities | (2,394) | - | (2,394) | (1,526) | - | (1,526) | |||||
Net cash flow | 1,452 | (1,516) | (64) | (1,029) | 1,085 | 56 | |||||
Net change in cash and cash equivalents | 1,435 | (1,513) | (78) | (1,053) | 1,087 | 34 | |||||
Cash and cash equivalents at the beginning
of the year |
1,234 | (315) | 919 | 2,287 | (1,402) | 885 | |||||
|
|||||||||||
Cash and cash equivalents at the end of the year | 2,669 | (1,828) | 841 | 1,234 | (315) | 919 | |||||
DKK Million | 2003 | 2002 | |||||||||
|
|||||||||||
Cash flow from operating activities - current GAAP | 6,159 | 4,881 | |||||||||
d) Borrowing costs - cash flow effect of interest costs | (10) | (14) | |||||||||
|
|||||||||||
Cash flow from operating activities - IFRS | 6,149 | 4,867 | |||||||||
Cash flow from investing activities - current GAAP | (2,313) | (4,384) | |||||||||
d) Borrowing costs - cash flow effect of interest costs | 10 | 14 | |||||||||
f) Long term bonds | (1,513) | 1,087 | |||||||||
f) Long term bonds - unrealised gains/losses | (3) | (2) | |||||||||
|
|||||||||||
Cash flow from investing activities - IFRS | (3,819) | (3,285) | |||||||||
Cash and cash equivalents at the end of the year - current GAAP |
2,669 | 1,234 | |||||||||
f) Long term bonds - at the end of the year | (1,828) | (315) | |||||||||
|
|||||||||||
Cash and cash equivalents at the end of
the year - IFRS |
841 | 919 |
*) | According to IFRS the cash flow from investments in long term bonds (>3 mths.) is included in cash flow from investing activities. Excess liquidity is primarily invested in non-callable, high-rated, liquid bonds |
**) | The subtotal Free cash flow is not included in the cash flow statement under IFRS. Free cash flow excluding cash flow from long term bonds will be calculated for the purpose of calculating the ratio Cash/earnings. |
Selected ratios |
Effect of IFRS adoption for ratios | 2003
|
2002
|
|||||
Current GAAP |
IFRS | Current GAAP |
IFRS | ||||
Growth in operating profit (EBIT) | 6.8% | 8.9% | 6.5% | 3.5% | |||
Operating profit margin | 24.1% | 24.7% | 23.7% | 23.8% | |||
Return on invested capital (ROIC) | 19.1% | 19.7% | 20.1% | 20.5% | |||
Cash/earnings, three year average | 32.0% | 29.6% | 34.9% | 49.8% | |||
Redefined Cash/earnings, three year average *) | 32.0% | 31.8% | 34.9% | 33.3% | |||
Earnings per share (DKK) | 14.24 | 14.37 | 11.81 | 11.95 | |||
Earnings per share diluted (DKK) | 14.14 | 14.35 | 11.72 | 11.93 |
*) |
The ratio Cash/earnings is redefined so the cash flow from bonds with original maturity exceeding 3 months is excluded from the free cash flow used in the ratio. This leaves Cash/earnings and Free cash flow unaffected by the IFRS implementation, apart from the effect on Cash/earnings from the changes to net profit. |
|
Stock Exchange Announcement No 2 / 2004 | Page 26 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 12: Adoption of IFRS (5) Effect on quarterly reporting |
Quarterly reporting |
|
Q4 |
Q3 |
Q2 |
Q1 |
|||
|
|
||||||
Net turnover |
7,158 |
6,655 |
6,477 |
6,056 |
|||
Gross profit |
5,031 |
4,847 |
4,677 |
4,390 |
|||
Gross margin |
70.3% |
72.8% |
72.2% |
72.5% |
|||
Sales and distribution costs |
2,097 |
1,880 |
1,854 |
1,772 |
|||
Percent of sales |
29.3% |
28.2% |
28.6% |
29.3% |
|||
Research and development costs |
1,125 |
1,012 |
969 |
937 |
|||
Percent of sales |
15.7% |
15.2% |
15.0% |
15.5% |
|||
Administration costs |
482 |
485 |
415 |
455 |
|||
Percent of sales |
6.7% |
7.3% |
6.4% |
7.5% |
|||
Licence fees and other operating income (net) |
423 |
216 |
226 |
171 |
|||
Operating profit |
1,750 |
1,686 |
1,665 |
1,397 |
|||
Operating margin |
24.4% |
25.3% |
25.7% |
23.1% |
|||
Net financials |
406 |
27 |
287 |
234 |
|||
Profit before tax |
2,156 |
1,713 |
1,952 |
1,631 |
|||
Net profit |
1,413 |
1,128 |
1,288 |
1,073 |
|||
Depreciation, amortisation and impairment losses |
553 |
363 |
356 |
309 |
|||
Shareholders' funds |
24,887 |
23,700 |
22,807 |
21,829 |
|||
Total assets |
34,564 |
35,140 |
33,103 |
31,359 |
|||
Equity ratio |
72.0% |
67.4% |
68.9% |
69.6% |
|||
Full-time employees at the end of the period |
18,756 |
18,664 |
18,465 |
18,221 |
|||
Diluted earnings per share (in DKK) |
4.17 |
3.31 |
3.77 |
3.11 |
|||
Average number of shares* |
|
|
|
|
|||
outstanding (million) - diluted EPS |
339.1 |
340.7 |
342.0 |
344.6 |
* | For Q4 2003 diluted earnings per share/ADR of a nominal value of DKK 2, which include the dilutive effect of options on Novo Nordisks own shares with an exercise price below current market value, have been based on an average number of shares of 339,073,653 |
Effect of IFRS adoption for the quarterly financial reporting in 2003 |
DKK Million | Q4 2003 |
Q3 2003 |
Q2 2003 |
Q1 2003 |
|||
|
|||||||
Operating profit - current GAAP | 1,809 | 1,636 | 1,619 | 1,320 | |||
a) Accounting for associated
R&D companies - reclass. of share of profit or loss |
34 | 40 | 36 | 40 | |||
a) Accounting for associated
R&D companies - reclass. of capital (gain)/loss |
(103) | - | - | 18 | |||
c) Provisions for pensions | - | 1 | - | 9 | |||
d) Borrowing costs - depreciation | 10 | 9 | 9 | 10 | |||
k) Other | - | - | 1 | - | |||
|
|||||||
Operating profit - IFRS | 1,750 | 1,686 | 1,665 | 1,397 | |||
Net profit - current GAAP | 1,351 | 1,130 | 1,286 | 1,091 | |||
a) Accounting for associated
R&D companies - increased share of profit or loss |
6 | (5) | (5) | (5) | |||
b) Market value of currency options | 41 | (13) | 17 | (15) | |||
c) Provisions for pensions | - | 1 | - | 5 | |||
d) Borrowing costs - depreciation | 10 | 9 | 9 | 10 | |||
d) Borrowing costs - interest expenses as incurred | (2) | (2) | (3) | (3) | |||
k) Other | 7 | 8 | (16) | (10) | |||
|
|||||||
Net profit - IFRS | 1,413 | 1,128 | 1,288 | 1,073 |
Stock Exchange Announcement No 2 / 2004 | Page 27 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 13: Incentive schemes regarding 2003 and 2004 for executives and other managers in Novo Nordisk. |
1. Share option programme 2003 |
As Novo Nordisk has reached the target established for the 2003 option programme both for operating profit growth and return on invested capital, the Board of Directors has approved that 6 executives, 17 Senior Management Board members and approximately 375 managers will be awarded options to buy a total of 1,092,500 B shares at a strike price of DKK 195. 70,000 options will be allotted to Executive Management members, 87,500 to Senior Management Board members and approximately 935,000 to other managers. The options can be exercised in the period 6 February 2007 - 5 February 2012. The value of the share option programme is estimated to be DKK 94 million based on Black-Scholes model. The companys holding of its own shares will cover this commitment. |
2. New long-term incentive programme 2004 |
As from 2004, Executive Management and Senior Management Board (approximately 25 in total) will no longer be included in the companys stock option programme. This will be replaced by a share-based incentive programme. The new incentive programme will be based on an annual calculation of shareholder value creation compared to planned performance for the year. |
The calculation of value creation will, in line with Novo Nordisks long-term financial targets, be based on reported operating profit after tax reduced by a WACC-based return requirement on average invested capital. A proportion of the marginal value creation will be transferred to a bonus pool for participating executives. The calculated bonus pool may, subject to the Board of Directors assessment, be reduced by a lower than expected performance on significant research and development projects and key sustainability projects. |
The bonus pool will operate with an average maximum contribution per participant equal to eight months of salary. Once the performance-based bonus pool has been approved by the Board of Directors the pool will be converted into Novo Nordisk A/S B shares at the market price prevailing when the financial results for the year prior to the bonus year were released. The bonus pool of shares will vest over a three-year period and will hereafter be transferred to the participants provided the participant is still employed by the company. An expected maximum of 175,000 shares (corresponding to DKK 42 million at prevailing market prices) can be allocated to the bonus pool for 2004. Based on the current composition of the management approximately 40% of the bonus pool will be allotted to members of Executive Management approximately 60% to members of Senior Management Board. |
Stock Exchange Announcement No 2 / 2004 | Page 28 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Appendix 14: Glossary |
NovoRapid® (US brand name: NovoLog®): NovoRapid® (insulin aspart) is a novel, rapidly absorbed, rapid-acting insulin analogue developed for mealtime (bolus) use. NovoRapid® is structurally identical to endogenous human insulin, except for the substitution of a single residue in the insulin amino acid sequence. NovoRapid® has a faster onset and shorter duration of blood glucose-lowering actions than regular human insulin. |
NovoMix® (US brand name: NovoLog® Mix 70/30, Japanese brand name: NovoRapid® 30 Mix): NovoMix® is a dual-release formulation containing a mixture of the soluble form of insulin aspart and protamine form of insulin aspart. NovoMix® has a more rapid onset of insulin action than conventional biphasic insulin due to faster absorption following subcutaneous injection. |
Insulin detemir (Levemir): A soluble basal insulin analogue with neutral pH and a unique mechanism of protraction providing a smooth and more predictable action profile and offering a longer duration of action compared to conventional NPH insulins. The duration of insulin detemir is at least 20h and much less variable than conventional NPH insulins. |
FlexPen: Prefilled insulin delivery device. FlexPen® has been designed to let patients and healthcare professionals confidently manage insulin injections. Confidence is assured by enhanced safety features and enhanced simplicity. |
InnoLet®: Prefilled insulin delivery device designed especially for people with poor eyesight and dexterity |
NovoNorm® (US brand name: Prandin®): Prandin® (repaglinide) is a short-acting insulin secretagogue intended for use as a mealtime oral treatment of hyperglycaemia of type 2 diabetes mellitus. Prandin® is usually taken within 15 minutes prior to each daily meal, but time of administration may vary from 30 minutes before the meal to immediately preceding the meal. |
NovoSeven®: NovoSeven® coagulation factor VIIa (recombinant) is indicated for the treatment of bleeding episodes in haemophilia A or B patients with inhibitors to factor VIII or factor IX. NovoSeven® is the only recombinant fVIIa for effective, reliable treatment of bleeding episodes. Its unique mechanism of action induces haemostasis independently of fVIII and fIX. |
When complexed with tissue factor, NovoSeven® can activate factor X to factor Xa, as well as factor IX to factor IXa. Factor Xa, in complex with other factors then converts prothrombin to thrombin, which leads to the formation of a haemostatic plug by converting fibrinogen to fibrin and thereby inducing local haemostasis. |
Activelle® (US brand name: Activella®): Activelle® is a low-dose continuous-combined preparation with a calendar pack of 28 tablets containing 1mg 17b-estradiol and 0,5mg norethisterone acetate/NETA. It is designed specially to answer womens needs for an effective, bleed-free therapy (the incidence of bleeding is one of the main factors causing women to discontinue HRT). The dose has been tested in various studies and clinical trials. It was found ideal as far as improving symptoms and tolerance are concerned. Activelle® leads to a significant reduction in hot flushes and other menopausal symptoms in as little as four weeks. It is appropriate for oestrogen deficiency symptoms more than one year after menopause. With regard to weight gain, trials verified that the mean body weight did not change significantly after 12 months of treatment. |
Stock Exchange Announcement No 2 / 2004 | Page 29 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |
Vagifem®: Vagifem® for local oestrogen therapy for effective relief of symptoms associated with vaginal dryness. It is a local therapy with 25 ug 17b-estradiol in a vaginal single-use applicator. It provides oestrogen to the vagina and the surrounding areas. As a local treatment it will not affect other parts of the body and it will not help with other symptoms of menopause, such as hot flushes or sleep disturbances or help prevent osteoporosis. Vagifem® is administered each day for the first two weeks and then only one vaginal tablet is taken twice a week and ensures a clean, no-mess delivery in comparison to vagitories and creams. |
Norditropin® SimpleXx®: Norditropin® SimpleXx® is a liquid recombinant human growth hormone for subcutaneous injection. The active ingredient is somatropin, which is synthetic and is identical to natural growth hormone produced by the body. Norditropin® SimpleXx® is the only available liquid growth hormone formulation administered in dedicated pen injection devices - the NordiPen® and NordiFlex®. As Norditropin® SimpleXx® is a liquid growth hormone formulation, no mixing or reconstitution is required prior to injection. |
Stock Exchange Announcement No 2 / 2004 | Page 30 of 30 | |||
Novo Nordisk A/S | Novo Allé | Telephone: | Internet: | CVR number: |
2880 Bagsværd | +45 4444 8888 | novonordisk.com | 24256790 | |
Investor Relations | Denmark | Telefax: | ||
+45 4443 6633 |