UNITED STATES
SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C. 20549
REPORT
OF FOREIGN PRIVATE ISSUER
Pursuant to Rule 13a-16 or 15d-16
of the Securities Exchange
Act of 1934
October 30, 2006
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-_____________________
3rd Quarter Results
Stock Exchange Announcement
Financial statement for
the period 1 January 2006 to 30 September 2006
27 October 2006
Novo Nordisk increased sales by 16% and operating profit by 14% in the first nine months of 2006
| Reported sales increased by 16% in the first nine months of 2006 | |
o | Sales of insulin analogues increased by 52% | |
o | Sales of NovoSeven® increased by 13% | |
o | Sales of Norditropin® increased by 21% | |
o | Sales in North America increased by 29% | |
o | Sales
in International Operations increased by 22% |
| Gross
profit increased by 20% reflecting a continued improvement in the production
economy, thereby expanding the gross margin by 2.5 percentage points to
75.2%. |
| Operating
profit increased by 14% to DKK 7,011 million. |
| Net
profit increased by 1% to DKK 4,728 million, and earnings per share (diluted)
increased by 3% to DKK 14.60. |
| The
expectation for growth in full-year sales and operating profit is unchanged.
Hence, reported sales are still expected to grow by 1315%, reported
operating profit is expected to grow by around 13% while the underlying
operating profit growth rate is expected to be around 15%. |
| In October, the US Food and Drug Administration (FDA) approved the use of NovoSeven® for the treatment of acquired haemophilia, a rare but serious bleeding disorder. |
Lars Rebien Sørensen, president and CEO, said: Despite increasing competitive pressure, Novo Nordisks sales of strategic products continue to perform well. This provides us with a good basis for continuing to deliver attractive growth rates in 2007 and beyond.
Stock Exchange Announcement no 34 / 2006 |
Page
1 of 17
|
||||
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 for the first nine months of 2006
This interim report has been prepared in accordance with International Financial Reporting Standards (IFRS). The accounting policies used in the interim report are consistent with those used in the Annual Report 2005. The interim report has not been audited.
(Amounts in DKK million, except average number of shares outstanding, earnings per share and full-time employees.)
%
change
|
||||||
9M
2005
|
||||||
Income statement | 9M 2006 | 9M 2005 |
to
9M 2006
|
|||
Sales | 28,256 | 24,334 | 16% | |||
Gross profit | 21,252 | 17,681 | 20% | |||
Gross margin | 75.2% | 72.7% | ||||
Sales and distribution costs | 8,277 | 6,808 | 22% | |||
Percent of sales | 29.3% | 28.0% | ||||
Research and development costs | 4,406 | 3,534 | 25% | |||
Percent of sales | 15.6% | 14.5% | ||||
Administrative expenses | 1,742 | 1,498 | 16% | |||
Percent of sales | 6.2% | 6.2% | ||||
Licence fees and other operating income (net) | 184 | 324 | (43% | ) | ||
Operating profit | 7,011 | 6,165 | 14% | |||
Operating margin | 24.8% | 25.3% | ||||
Share of profit/(loss) in associated companies | (148 | ) | 344 | - | ||
Other net financial income/(loss) | (109 | ) | 38 | - | ||
Profit before tax | 6,754 | 6,547 | 3% | |||
Net profit | 4,728 | 4,668 | 1% | |||
Net profit margin | 16.7% | 19.2% | ||||
Other key numbers | ||||||
Depreciation, amortisation and impairment losses | 1,568 | 1,393 | 13% | |||
Capital expenditure | 1,888 | 2,545 | (26% | ) | ||
Cash flow from operating activities | 7,379 | 6,353 | 16% | |||
Free cash flow | 5,146 | 3,686 | 40% | |||
Total assets | 43,744 | 40,181 | 9% | |||
Equity | 28,288 | 26,589 | 6% | |||
Equity ratio | 64.7% | 66.2% | ||||
Average number of shares outstanding (million) diluted | 323.8 | 330.3 | (2% | ) | ||
Diluted earnings per share (in DKK) | 14.60 | 14.13 | 3% | |||
Full-time employees at the end of the period | 23,071 | 21,631 | 7% |
Stock Exchange Announcement no 34 / 2006 |
Page
2 of 17
|
||||
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
|
Sales
development by segments
Sales increased by 16%
in Danish kroner and also by 16% measured in local currencies. While growth
was realised within all product groups in both diabetes care and biopharmaceuticals,
the primary growth contribution originated from insulin analogues, NovoSeven®
and growth hormone therapy products.
Sales
|
Growth
|
Growth
|
Share
of
|
|||||
9M
2006
|
as
|
in
local
|
growth
|
|||||
DKK
|
reported
|
currencies
|
in
local
|
|||||
million
|
currencies
|
|||||||
The diabetes care segment | ||||||||
Insulin analogues | 7,703 | 52% | 52% | 69% | ||||
Human insulin and insulin-related sales | 11,107 | 1% | 1% | 2% | ||||
Oral antidiabetic products | 1,476 | 18% | 16% | 5% | ||||
Diabetes care total | 20,286 | 17% | 17% | 76% | ||||
The biopharmaceuticals segment | ||||||||
NovoSeven® | 4,165 | 13% | 12% | 12% | ||||
Growth hormone therapy | 2,412 | 21% | 22% | 11% | ||||
Other products | 1,393 | 2% | 2% | 1% | ||||
Biopharmaceuticals total | 7,970 | 13% | 13% | 24% | ||||
Total sales | 28,256 | 16% | 16% | 100% |
Sales growth, measured in local currencies, was realised in all regions, with North America and International Operations as the main growth drivers.
Sales growth in the third quarter of 2006 was negatively impacted by 3 percentage points due to the development in foreign exchange rates. In local currencies the sales growth was 12% compared to the same quarter last year. For the first nine months of the year the overall impact from foreign exchange rates remains slightly positive.
Diabetes
care
Sales of diabetes care
products increased by 17% in Danish kroner to DKK 20,286 million and by a
similar growth rate measured in local currencies compared to the same period
last year.
Insulin
analogues, human insulin and insulin-related products
Sales of insulin analogues,
human insulin and insulin-related products increased by 17% to DKK 18,810
million in Danish kroner and also by 17% measured in local currencies. While
all regions contributed to sales growth, the largest growth contributors were
North America and Europe. Novo Nordisk continues to be the global leader within
the insulin segment, with 52% of the total insulin market and 38% of the insulin
analogue segment, both measured by volume.
Sales of insulin analogues increased by 52% in Danish kroner in the first nine months of 2006 to DKK 7,703 million and at a similar growth rate measured in local currencies. Sales of insulin analogues contributed with 69% of the overall growth in local currencies, and all regions contributed to growth.
Stock Exchange Announcement no 34 / 2006 |
Page
3 of 17
|
||||
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
|
North America
Sales in North America
increased by 41% in Danish kroner and by 38% in local currencies in the first
nine months of 2006. This reflects robust performance of the insulin analogues
NovoLog® and NovoLog® Mix 70/30, combined with
the launch of Levemir®, the long-acting insulin analogue. More
than one-third of US insulin analogue sales are in the leading prefilled,
ready-to-use device, FlexPen®. Novo Nordisk continues to be
the leader in the US insulin market, holding more than 40% of the total market,
and now accounts for more than 26% of the analogue segment, both measured
by volume. Sales of human insulin products also increased due to higher volume
as well as higher average prices.
International Operations
Sales in International
Operations increased by 19% in Danish kroner and by 17% in local currencies.
The sales development during the first nine months of 2006 reflects robust
performance of primarily insulin analogues but also human insulin contributed
to growth. In the third quarter, growth in sales of human insulin compared
to the same period last year was negatively impacted by a lower level of tender
sales primarily related to Brazil. China continues to be a significant growth
driver, contributing more than 35% of the insulin sales growth in International
Operations during the first nine months of 2006.
The reported sales growth for the third quarter of 2006 was negatively impacted by a reclassification of sales commissions in the same quarter of 2005 when sales were positively impacted by around DKK 100 million. The sales commissions had previously been offset in the sales line but have as of the third quarter of 2005 been included in sales and distribution costs and hence do not influence the reported and local currencies growth for the first nine months of this year.
Europe
Sales in Europe increased
by 10% measured in both Danish kroner and in local currencies. The complete
portfolio of insulin analogues, NovoRapid®, NovoMix®
30 and Levemir®, was the primary contributor to growth during
the first nine months of 2006. Novo Nordisk continues to consolidate its leadership
position in the European insulin market with a 58% share of the total market
and 47% of the insulin analogue segment, both measured by volume.
Japan & Oceania
Sales in Japan & Oceania
were largely unchanged measured in Danish kroner and increased by 5% in local
currencies. The sales development reflects sales growth of insulin analogues,
NovoRapid® and NovoRapid® Mix 30.
Oral
antidiabetic products (NovoNorm®/Prandin®)
Sales of oral antidiabetic
products increased by 18% in Danish kroner to DKK 1,476 million and by 16%
in local currencies compared to the same period last year, primarily reflecting
increased sales in North America and International Operations. While North
America benefited from higher volumes and average prices, the positive sales
performance in International Operations was primarily due to higher sales
in China, where the reimbursement conditions have improved compared to last
year.
Biopharmaceuticals
Sales of biopharmaceutical
products increased by 13% measured in Danish kroner to DKK 7,970 million and
also by 13% in local currencies compared to the same period last year.
Stock Exchange Announcement no 34 / 2006 |
Page
4 of 17
|
||||
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
|
NovoSeven®
Sales of NovoSeven®
increased by 13% in Danish kroner to DKK 4,165 million and by 12% in local
currencies compared to the same period last year. Sales growth for NovoSeven®
was realised in all regions with International Operations and Europe as the
main contributors to growth. Sales in North America in the third quarter were
negatively impacted by a relatively lower number of major bleeding events.
The growth in sales of NovoSeven® during the first nine months of 2006 reflected increased sales within the congenital inhibitor and acquired haemophilia segments as well as a perceived higher level of investigational use. Treatment of spontaneous bleeds for congenital inhibitor patients remains the largest area of use.
Growth
hormone therapy (Norditropin®)
Sales of Norditropin®
(ie growth hormone in a liquid, ready-to-use formulation) increased by 21%
measured in Danish kroner to DKK 2,412 million and by 22% measured in local
currencies. All regions contributed to growth, primarily supported by the
continued success of the prefilled delivery device, NordiFlex®.
Novo Nordisk continues to consolidate its position as number two in the global
growth hormone market holding more than 20% of the total market.
Other
products
Sales of other products
within biopharmaceuticals, which predominantly consist of hormone replacement
therapy-related products, increased by 2% in Danish kroner to DKK 1,393 million
and by a similar growth rate measured in local currencies.
Costs,
licence fees and other operating income
The cost of goods sold
increased by 5% to DKK 7,004 million. This growth rate was lower than the
growth in sales of 16% and, consequently, the gross margin improved by 2.5
percentage points to 75.2%, compared to 72.7% in the first nine months of
2005. The improvement in gross margin primarily reflects continued improvement
in the production efficiency but also an improved product mix.
Total non-production-related costs increased by 22% to DKK 14,425 million. The increase in costs is the result of several factors, including the expansion during the fourth quarter last year of the US diabetes care sales force, costs related to the US launch of Levemir® but also the high number of late-stage clinical development projects in the first nine months of 2006.
Licence fees and other operating income in the first nine months of 2006 were DKK 184 million, compared to DKK 324 million in the same period last year when a non-recurring income of around DKK 100 million was realised from a sale-and-leaseback transaction.
Net
financials
Net financials showed a
net expense of DKK 257 million in the first nine months of 2006 compared to
an income of DKK 382 million in the same period in 2005. Included in net financials
is the result from associated companies with an expense of DKK 148 million,
primarily related to Novo Nordisks share of losses in ZymoGenetics Inc,
compared to an income of DKK 344 million in the same period last year. This
reflects a non-recurring gain in the first quarter of 2005 of around DKK 250
million from a sale of shares in Ferrosan A/S as well as a non-recurring accounting
gain of around DKK 200 million from a secondary offering of shares in ZymoGenetics
Inc in August 2005.
Stock Exchange Announcement no 34 / 2006 |
Page
5 of 17
|
||||
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 foreign exchange result was an expense of DKK 103 million compared to a gain of DKK 103 million in the same period last year, primarily reflecting losses on foreign exchange hedging activities during the first three months of 2006 due to the higher value of especially US dollars versus Danish kroner relative to the exchange rate level prevailing during the first half of 2005.
Outlook
2006
Reported sales are
still expected to grow by 1315%, measured in Danish kroner. Included
in the sales forecast are expectations of increased competition in the diabetes
care area during the remaining part of this year due to competitors
product launches as well as a negative currency impact for the remaining part
of 2006, given the currently prevailing exchange rate levels.
Reported operating profit is still expected to grow by around 13%. The expectation for underlying operating profit growth, ie excluding the impact from currency movements and non-recurring items, remains unchanged at around 15%
For 2006, Novo Nordisk now expects a net financial expense of DKK 300 million.
The effective tax rate for 2006 is still expected to be approximately 30%.
Capital expenditure is now expected to be slightly below DKK 3 billion in 2006. Expectations for depreciations, amortisation and impairment losses are now around DKK 2.2 billion, and free cash flow is now expected to be at least DKK 5 billion.
All of the above expectations are provided that currency exchange rates, especially the US dollar and related currencies, remain at the current level versus the Danish krone for the rest of 2006.
Novo Nordisk has hedged expected net cash flows in relation to US dollars, Japanese yen and British pounds for 14, 11 and 11 months, respectively. The financial impact from foreign exchange hedging is included in Net financials.
With regard to 2007, Novo Nordisk will provide full guidance on expectations in connection with the release of the full-year financial results for 2006, scheduled for 31 January 2007. However, given the present currency exchange rate environment, the preliminary plans for 2007 indicate a growth in reported sales of at least 10% and an operating profit growth of 1015%.
The preliminary sales expectation for 2007 reflects both Novo Nordisks robust market outlook for its key strategic products within diabetes care and biopharmaceuticals as well as the expected impact of increased competition in the diabetes care area due to competitors new product introductions towards the end of 2006. The preliminary expectations for growth in operating profit in 2007 reflect increased spending on R&D relative to sales due to a high number of late-stage clinical development activities as well as increased investments in the sales and marketing area in order to maintain Novo Nordisks leading market position within the diabetes care area.
Stock Exchange Announcement no 34 / 2006 |
Page
6 of 17
|
||||
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
Diabetes care
As previously announced, at the companys Capital Markets Day on 6 October 2006, Novo Nordisk expects to initiate a phase 2 dose-ranging study for the use of liraglutide, the once-daily human GLP-1 analogue, as an antiobesity agent for treatment of obese, non-diabetic patients. The study is expected to be initiated during the first quarter of 2007 and to encompass around 550 patients.
One of the main problems with existing obesity treatment is the sustainability of weight loss. Liraglutide, Novo Nordisks once-daily human GLP-1 analogue, has shown the potential in preclinical studies as well as in non-diabetic patients to reduce food intake and induce weight loss.
Novo Nordisk has completed the first clinical phase 1 study of the second generation modern basal insulin, NN5401, in people with diabetes. One of the study aims was to determine the pharmacokinetics and action profile of NN5401 in an insulin clamp set-up in both patients with type 1 and type 2 diabetes. The study showed that NN5401 exhibits a smooth action profile over 24 hours in both type 1 and type 2 diabetes. The compound was well tolerated and further studies in patients are ongoing, with the aim of initiating a full phase 2 programme in 2007.
Biopharmaceuticals
In October, the FDA approved NovoSeven® for the treatment of acquired haemophilia, which is a rare but serious condition in which a persons immune system generates antibodies to clotting factors. This antibody formation impairs normal blood clotting and, hence, the bleeding continues. NovoSeven® is already approved for the treatment of acquired haemophilia in Europe and Japan.
At the Capital Markets Day, Novo Nordisk announced that a phase 3 study, for the use of NovoSeven® in prophylactic treatment of haemophilia patients with inhibitors, will be initiated in the first half of 2007. In a phase 2 study Novo Nordisk showed that haemophilia patients with inhibitors, who prophylactically have been treated with NovoSeven®, experience a statistically significant reduction in monthly bleeds and that NovoSeven® is safe for daily use at least up to three months, which was the treatment period in the phase 2 study.
In addition, Novo Nordisk announced that it expects to file for regulatory approval of a heat-stable version of NovoSeven® around mid-2007. A heat-stable product is expected to deliver significant patient benefits including rapid dosing and ease of access to treatment outside of home or hospital settings.
Novo Nordisk furthermore showed results from a recently completed phase 2 study for the use of Norditropin® for treatment of adult patients in chronic dialysis (APCD). In the study, Norditropin® improved lean body mass and increased serum albumin levels, which are the leading indicators for survival in APCD. Novo Nordisk expects to initiate a global phase 3 programme by mid-2007 with an expected study duration of around three years.
Stock Exchange Announcement no 34 / 2006 |
Page
7 of 17
|
||||
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
|
Novo Nordisk also announced that a phase 1 study with NN1731, an rFVIIa analogue, has been completed. NN1731 appears to be safe with no thrombo-embolic adverse events and no immunogenic response at days 30 or 90. Novo Nordisk expects to initiate a phase 2 study with NN1731 during 2007.
Finally, Novo Nordisk informed about a recently completed phase 2 study for the use of NovoSeven® in patients with gastro-intestinal bleedings (UGI). In the study, NovoSeven® appeared to be safe with a comparable number of adverse events in placebo and NovoSeven® treated groups, but there was no statistically significant difference in treatment success between placebo and NovoSeven® treated groups. As a consequence, Novo Nordisk will not pursue further clinical development activities with NovoSeven® within UGI bleedings.
Equity
Total equity was DKK 28,288
million at the end of the first nine months of 2006, equal to 64.7% of total
assets, compared to 65.9% at the end of 2005. Please refer to appendix 5 for
further elaboration of changes in equity during 2006.
Holding
of treasury shares and share repurchase programme
As per 26 October 2006,
Novo Nordisk A/S and its wholly-owned affiliates owned 19,913,934 of its own
B shares, corresponding to 5.91% of the total share capital.
During the period from 3 August to 26 October 2006, Novo Nordisk repurchased 5,908,957 B shares at a cash value of DKK 2.4 billion. The total value of shares repurchased in 2006 now amounts to DKK 3 billion of the DKK 6 billion share repurchase programme announced for 2006 and 2007.
Sustainability
issues update
At the annual meeting of
the European Association for the Study of Diabetes (EASD) held in Copenhagen
in September, Novo Nordisk launched its largest ever diabetes awareness initiative,
targeted at policymakers, media, healthcare professionals, people with diabetes
and the general public. One of the initiatives includes a Changing Diabetes
Bus, which is a showroom containing interactive communications about
diabetes and the importance of prevention, early detection and good control.
A diabetes specialist and a nurse are on board to answer questions and measure
visitors' blood glucose levels. Part of its mission is to support the International
Diabetes Federation's campaign, Unite for Diabetes. The Changing Diabetes
Bus aims at reaching one billion people over the next year when the bus will
travel across five continents to end at the UN building in New York on World
Diabetes Day, 14 November 2007.
Legal
issues update
As of 26 October 2006,
Novo Nordisk Inc, as well as the majority of hormone therapy product manufacturers
in the US, is a defendant in product liability lawsuits related to hormone
therapy products. These lawsuits currently involve a total of 42 individuals
who allege to have used a Novo Nordisk hormone therapy product. These products
(Activella® and Vagifem®) have been sold and
marketed in the US since 2000. Until July 2003, the products were sold and
marketed exclusively in the US by Pharmacia & Upjohn Company (now Pfizer
Inc). Further, an additional 20 individuals currently allege, in relation
to similar lawsuits against Pfizer Inc, that they also have used a Novo Nordisk
hormone therapy product. Currently, it is expected that the first trial may
take place during 2007; however, Novo Nordisk is not expecting the claims
to impact Novo Nordisk's financial outlook.
Stock Exchange Announcement no 34 / 2006 |
Page
8 of 17
|
||||
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 13.00 CET today, corresponding
to 7.00 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 Download centre. Presentation material for the
conference call will be made available approximately one hour before on the
same page.
Forward-looking
statement
The above sections contain
forward-looking statements as the term is defined in the US Private Securities
Litigation Reform Act of 1995. Forward-looking statements provide current
expectations or forecasts of events such as new product introductions, product
approvals and financial performance.
Such forward-looking statements are subject to risks, uncertainties and inaccurate assumptions. This may cause actual results to differ materially from expectations. 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 Nordisk's products, introduction of competing products, Novo Nordisk's ability to successfully market both new and existing products, exposure to product liability and other lawsuits, proceedings and investigations, 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 company's Form 20-F, which was filed on 6 February 2006. Please also refer to the section Risk Management in the Annual Report 2005. 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.
Stock Exchange Announcement no 34 / 2006 |
Page
9 of 17
|
||||
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
|
Management statement
Today, the Board of Directors and Executive Management reviewed and approved the interim report and accounts of Novo Nordisk A/S for the first nine months of 2006.
The interim report and accounts have been prepared in accordance with International Financial Reporting Standards and the additional Danish disclosure requirements applying to listed companies interim reports and accounts.
In our opinion the accounting policies used are appropriate and the overall presentation of the interim report and accounts is adequate. Furthermore, in our opinion the interim report and accounts give a true and fair view of the Groups assets, liabilities, financial position and of the results of the operations and consolidated cash flows for the period under review.
Bagsværd 27 October 2006
Executive Management: | ||
Lars
Rebien Sørensen
|
Jesper
Brandgaard
|
|
President and CEO | CFO | |
Lise Kingo | Kåre Schultz | Mads Krogsgaard Thomsen |
Board of Directors: | ||
Sten Scheibye | Göran A Ando | |
Chairman | Vice chairman | |
Kurt Briner | Henrik Gürtler | Johnny Henriksen |
Niels Jacobsen | Anne Marie Kverneland | Kurt Anker Nielsen |
Søren Thuesen Pedersen | Stig Strøbæk | Jørgen Wedel |
Stock Exchange Announcement no 34 / 2006 |
Page
10 of 17
|
||||
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
|
Contacts for further information
Media: |
Investors:
|
Outside North America: | Outside North America: |
Mike Rulis | Mogens Thorsager Jensen |
Tel (direct): (+45) 4442 3573 | Tel (direct): (+45) 4442 7945 |
E-mail: mike@novonordisk.com | E-mail: mtj@novonordisk.com |
Christian Qvist Frandsen | |
Tel (direct): (+45) 4443 5182 | |
E-mail: cqfr@novonordisk.com | |
Hans Rommer | |
Tel (direct): (+45) 4442 4765 | |
E-mail: hrmm@novonordisk.com | |
In North America: | In North America: |
Susan T Jackson | Mads Veggerby Lausten |
Tel (direct): (+1) 609 919 7776 | Tel (direct): (+1) 609 919 7937 |
E-mail: stja@novonordisk.com | E-mail: mlau@novonordisk.com |
Further information on Novo Nordisk is available on the companys internet homepage at the address: novonordisk.com
Stock Exchange Announcement no 34 / 2006 |
Page
11 of 17
|
||||
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: Quarterly numbers in DKK
(Amounts in DKK million, except number of employees, earnings per share and number of shares outstanding.)
% change | ||||||||||||||||
2006
|
2005
|
Q3 2005 - | ||||||||||||||
Q3
|
Q2
|
Q1
|
Q4
|
Q3
|
Q2
|
Q1
|
Q3 2006 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sales | 9,583 | 9,727 | 8,946 | 9,426 | 8,793 | 8,283 | 7,258 | 9% | ||||||||
Gross profit | 7,246 | 7,475 | 6,531 | 6,902 | 6,435 | 6,073 | 5,173 | 13% | ||||||||
Gross margin | 75.6% | 76.8% | 73.0% | 73.2% | 73.2% | 73.3% | 71.3% | |||||||||
Sales and distribution costs | 2,699 | 2,850 | 2,728 | 2,883 | 2,402 | 2,267 | 2,139 | 12% | ||||||||
Percent of sales | 28.2% | 29.3% | 30.5% | 30.6% | 27.3% | 27.4% | 29.5% | |||||||||
Research and development costs | 1,489 | 1,498 | 1,419 | 1,551 | 1,231 | 1,197 | 1,106 | 21% | ||||||||
Percent of sales | 15.5% | 15.4% | 15.9% | 16.5% | 14.0% | 14.5% | 15.2% | |||||||||
Administrative expenses | 605 | 557 | 580 | 624 | 545 | 470 | 483 | 11% | ||||||||
Percent of sales | 6.3% | 5.7% | 6.5% | 6.6% | 6.2% | 5.7% | 6.7% | |||||||||
Licence fees and other operating income (net) | 49 | 59 | 76 | 79 | 55 | 202 | 67 | -11% | ||||||||
Operating profit | 2,502 | 2,629 | 1,880 | 1,923 | 2,312 | 2,341 | 1,512 | 8% | ||||||||
Operating margin | 26.1% | 27.0% | 21.0% | 20.4% | 26.3% | 28.3% | 20.8% | |||||||||
Share of profit/(loss) in associated companies | (30 | ) | (58 | ) | (60 | ) | (25 | ) | 149 | (43 | ) | 238 | -120% | |||
Financial income | 139 | 102 | 111 | 88 | 58 | 238 | 114 | 140% | ||||||||
Financial expenses | 77 | 182 | 202 | 299 | 103 | 193 | 76 | -25% | ||||||||
Profit before taxation | 2,534 | 2,491 | 1,729 | 1,687 | 2,416 | 2,343 | 1,788 | 5% | ||||||||
Net profit | 1,774 | 1,743 | 1,211 | 1,196 | 1,752 | 1,684 | 1,232 | 1% | ||||||||
Depreciation, amortisation and impairment losses | 600 | 508 | 460 | 537 | 559 | 422 | 412 | 7% | ||||||||
Capital expenditure | 671 | 622 | 595 | 1,120 | 1,087 | 735 | 723 | -38% | ||||||||
Cash flow from operating activities | 3,520 | 1,768 | 2,091 | 2,359 | 2,905 | 2,105 | 1,343 | 21% | ||||||||
Free cash flow | 2,684 | 996 | 1,466 | 1,147 | 1,740 | 1,332 | 614 | 54% | ||||||||
Equity | 28,288 | 28,908 | 27,042 | 27,634 | 26,589 | 25,620 | 25,729 | 6% | ||||||||
Total assets | 43,744 | 43,145 | 41,299 | 41,960 | 40,181 | 37,731 | 36,497 | 9% | ||||||||
Equity ratio | 64.7% | 67.0% | 65.5% | 65.9% | 66.2% | 67.9% | 70.5% | |||||||||
Full-time employees at the end of the period | 23,071 | 22,792 | 22,556 | 22,007 | 21,631 | 21,246 | 20,942 | 7% | ||||||||
Basic earnings per share (in DKK) | 5.54 | 5.40 | 3.74 | 3.70 | 5.38 | 5.11 | 3.71 | 3% | ||||||||
Diluted earnings per share (in DKK) | 5.51 | 5.37 | 3.72 | 3.68 | 5.36 | 5.09 | 3.70 | 3% | ||||||||
Average number of shares outstanding (million)* | 320.1 | 322.9 | 323.6 | 323.4 | 325.8 | 329.6 | 332.0 | -2% | ||||||||
Average number of shares outstanding incl | ||||||||||||||||
dilutive effect of options 'in the money' (million)* | 321.8 | 324.5 | 325.2 | 324.8 | 326.9 | 330.8 | 333.2 | -2% | ||||||||
Sales by business segments: | ||||||||||||||||
Insulin analogues | 2,701 | 2,678 | 2,324 | 2,229 | 1,929 | 1,692 | 1,448 | 40% | ||||||||
Human insulin and insulin-related sales | 3,697 | 3,707 | 3,703 | 4,036 | 3,871 | 3,753 | 3,346 | -4% | ||||||||
Oral antidiabetic products (OAD) | 516 | 483 | 477 | 454 | 487 | 391 | 376 | 6% | ||||||||
Diabetes care total | 6,914 | 6,868 | 6,504 | 6,719 | 6,287 | 5,836 | 5,170 | 10% | ||||||||
NovoSeven® | 1,393 | 1,507 | 1,265 | 1,390 | 1,336 | 1,248 | 1,090 | 4% | ||||||||
Growth hormone therapy | 821 | 882 | 709 | 781 | 700 | 704 | 596 | 17% | ||||||||
Hormone replacement therapy | 383 | 396 | 373 | 421 | 406 | 410 | 328 | -6% | ||||||||
Other products | 72 | 74 | 95 | 115 | 64 | 85 | 74 | 13% | ||||||||
Biopharmaceuticals total | 2,669 | 2,859 | 2,442 | 2,707 | 2,506 | 2,447 | 2,088 | 7% | ||||||||
Sales by geographic segments: | ||||||||||||||||
Europe | 3,699 | 3,761 | 3,403 | 3,602 | 3,434 | 3,405 | 3,006 | 8% | ||||||||
North America | 3,062 | 2,968 | 2,764 | 2,696 | 2,462 | 2,282 | 2,092 | 24% | ||||||||
International Operations | 1,683 | 1,790 | 1,755 | 1,797 | 1,750 | 1,395 | 1,128 | -4% | ||||||||
Japan & Oceania | 1,139 | 1,208 | 1,024 | 1,331 | 1,147 | 1,201 | 1,032 | -1% | ||||||||
Segment operating profit: | ||||||||||||||||
Diabetes care | 1,296 | 1,490 | 998 | 909 | 1,161 | 1,235 | 750 | 12% | ||||||||
Biopharmaceuticals | 1,206 | 1,139 | 882 | 1,014 | 1,151 | 1,106 | 762 | 5% |
*) For Q3 2006 the exact numbers of 'Average number of shares outstanding' and 'Average number of shares outstanding incl dilutive effect of options 'in the money'' are 320,112,086 and 321,807,242 respectively.
Stock Exchange Announcement no 34 / 2006 |
Page
12 of 17
|
||||
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: Quarterly numbers in EUR
(Amounts in EUR million, except number of employees, earnings per share and number of shares outstanding.)
Key figures are translated into EUR as supplementary information - the translation is based on average exchange rate for income statement and exchange rate at the balance sheet date for balance sheet items.
% change | ||||||||||||||||
2006
|
2005
|
Q3 2005 - | ||||||||||||||
Q3
|
Q2
|
Q1
|
Q4
|
Q3
|
Q2
|
Q1
|
Q3 2006 | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sales | 1,285 | 1,304 | 1,199 | 1,264 | 1,179 | 1,113 | 975 | 9% | ||||||||
Gross profit | 972 | 1,002 | 875 | 925 | 863 | 816 | 695 | 13% | ||||||||
Gross margin | 75.6% | 76.8% | 73.0% | 73.2% | 73.2% | 73.3% | 71.3% | |||||||||
Sales and distribution costs | 361 | 382 | 366 | 387 | 322 | 305 | 287 | 12% | ||||||||
Percent of sales | 28.2% | 29.3% | 30.5% | 30.6% | 27.3% | 27.4% | 29.5% | |||||||||
Research and development costs | 200 | 201 | 190 | 208 | 165 | 160 | 149 | 21% | ||||||||
Percent of sales | 15.5% | 15.4% | 15.9% | 16.5% | 14.0% | 14.5% | 15.2% | |||||||||
Administrative expenses | 82 | 74 | 78 | 84 | 73 | 63 | 65 | 11% | ||||||||
Percent of sales | 6.3% | 5.7% | 6.5% | 6.6% | 6.2% | 5.7% | 6.7% | |||||||||
Licence fees and other operating income (net) | 7 | 8 | 10 | 11 | 7 | 27 | 9 | -11% | ||||||||
Operating profit | 336 | 352 | 252 | 257 | 310 | 315 | 203 | 8% | ||||||||
Operating margin | 26.1% | 27.0% | 21.0% | 20.4% | 26.3% | 28.3% | 20.8% | |||||||||
Share of profit/(loss) in associated companies | (4 | ) | (8 | ) | (8 | ) | (3 | ) | 20 | (6 | ) | 32 | -120% | |||
Financial income | 18 | 14 | 15 | 12 | 8 | 32 | 15 | 140% | ||||||||
Financial expenses | 11 | 24 | 27 | 40 | 14 | 26 | 10 | -25% | ||||||||
Profit before taxation | 339 | 334 | 232 | 226 | 324 | 315 | 240 | 5% | ||||||||
Net profit | 238 | 234 | 162 | 160 | 235 | 226 | 166 | 1% | ||||||||
Depreciation, amortisation and impairment losses | 80 | 68 | 62 | 72 | 75 | 57 | 55 | 7% | ||||||||
Capital expenditure | 90 | 83 | 80 | 150 | 146 | 99 | 97 | -38% | ||||||||
Cash flow from operating activities | 472 | 237 | 280 | 316 | 390 | 283 | 180 | 21% | ||||||||
Free cash flow | 360 | 134 | 196 | 154 | 234 | 179 | 82 | 54% | ||||||||
Equity | 3,793 | 3,875 | 3,624 | 3,704 | 3,563 | 3,438 | 3,454 | 6% | ||||||||
Total assets | 5,866 | 5,784 | 5,534 | 5,624 | 5,384 | 5,064 | 4,899 | 9% | ||||||||
Equity ratio | 64.7% | 67.0% | 65.5% | 65.9% | 66.2% | 67.9% | 70.5% | |||||||||
Full-time employees at the end of the period | 23,071 | 22,792 | 22,556 | 22,007 | 21,631 | 21,246 | 20,942 | 7% | ||||||||
Basic earnings per share (in EUR) | 0.75 | 0.72 | 0.50 | 0.50 | 0.72 | 0.68 | 0.50 | 3% | ||||||||
Diluted earnings per share (in EUR) | 0.74 | 0.72 | 0.50 | 0.49 | 0.72 | 0.68 | 0.50 | 3% | ||||||||
Average number of shares outstanding (million)* | 320.1 | 322.9 | 323.6 | 323.4 | 325.8 | 329.6 | 332.0 | -2% | ||||||||
Average number of shares outstanding incl | ||||||||||||||||
dilutive effect of options 'in the money' (million)* | 321.8 | 324.5 | 325.2 | 324.8 | 326.9 | 330.8 | 333.2 | -2% | ||||||||
Sales by business segments: | ||||||||||||||||
Insulin analogues | 363 | 359 | 311 | 299 | 258 | 227 | 195 | 40% | ||||||||
Human insulin and insulin-related sales | 496 | 497 | 496 | 541 | 520 | 504 | 450 | -4% | ||||||||
Oral antidiabetic products (OAD) | 69 | 65 | 64 | 61 | 65 | 52 | 51 | 6% | ||||||||
Diabetes care total | 928 | 921 | 871 | 901 | 843 | 783 | 696 | 10% | ||||||||
NovoSeven® | 186 | 202 | 170 | 187 | 179 | 168 | 146 | 4% | ||||||||
Growth hormone therapy | 110 | 118 | 95 | 105 | 93 | 95 | 80 | 17% | ||||||||
Hormone replacement therapy | 51 | 53 | 50 | 56 | 55 | 55 | 44 | -6% | ||||||||
Other products | 9 | 10 | 13 | 15 | 9 | 12 | 9 | 13% | ||||||||
Biopharmaceuticals total | 356 | 383 | 328 | 363 | 336 | 330 | 279 | 7% | ||||||||
Sales by geographic segments: | ||||||||||||||||
Europe | 496 | 504 | 456 | 484 | 460 | 457 | 404 | 8% | ||||||||
North America | 411 | 398 | 370 | 361 | 330 | 307 | 281 | 24% | ||||||||
International Operations | 226 | 240 | 235 | 241 | 235 | 187 | 152 | -4% | ||||||||
Japan & Oceania | 153 | 162 | 137 | 178 | 154 | 162 | 138 | -1% | ||||||||
Segment operating profit: | ||||||||||||||||
Diabetes care | 173 | 200 | 134 | 121 | 156 | 166 | 101 | 12% | ||||||||
Biopharmaceuticals | 162 | 153 | 118 | 136 | 154 | 149 | 102 | 5% |
*) For Q3 2006 the exact numbers of 'Average number of shares outstanding' and 'Average number of shares outstanding incl dilutive effect of options 'in the money'' are 320,112,086 and 321,807,242 respectively.
Stock Exchange Announcement no 34 / 2006 |
Page
13 of 17
|
||||
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: Income statement
9M
|
9M
|
Q3
|
Q3
|
|||||
DKK million | 2006 | 2005 | 2006 | 2005 | ||||
|
|
|
|
|
|
|
||
Sales | 28,256 | 24,334 | 9,583 | 8,793 | ||||
Cost of goods sold | 7,004 | 6,653 | 2,337 | 2,358 | ||||
|
|
|
|
|
|
|
||
Gross profit | 21,252 | 17,681 | 7,246 | 6,435 | ||||
Sales and distribution costs | 8,277 | 6,808 | 2,699 | 2,402 | ||||
Research and development costs | 4,406 | 3,534 | 1,489 | 1,231 | ||||
Administrative expenses | 1,742 | 1,498 | 605 | 545 | ||||
Licence fees and other operating income (net) | 184 | 324 | 49 | 55 | ||||
|
|
|
|
|
|
|
||
Operating profit | 7,011 | 6,165 | 2,502 | 2,312 | ||||
Share of profit/(loss) in associated companies | (148 | ) | 344 | (30 | ) | 149 | ||
Financial income | 352 | 410 | 139 | 58 | ||||
Financial expenses | 461 | 372 | 77 | 103 | ||||
|
|
|
|
|
|
|
||
Profit before taxation | 6,754 | 6,547 | 2,534 | 2,416 | ||||
Income taxes | 2,026 | 1,879 | 760 | 664 | ||||
|
|
|
|
|
|
|
||
NET PROFIT | 4,728 | 4,668 | 1,774 | 1,752 | ||||
Basic earnings per share (DKK) | 14.67 | 14.18 | 5.54 | 5.38 | ||||
Diluted earnings per share (DKK) | 14.60 | 14.13 | 5.51 | 5.36 | ||||
Segment sales: | ||||||||
Diabetes care | 20,286 | 17,293 | 6,914 | 6,287 | ||||
Biopharmaceuticals | 7,970 | 7,041 | 2,669 | 2,506 | ||||
Segment operating profit: | ||||||||
Diabetes care | 3,784 | 3,146 | 1,296 | 1,161 | ||||
Operating margin | 18.7% | 18.2% | 18.7% | 18.5% | ||||
Biopharmaceuticals | 3,227 | 3,019 | 1,206 | 1,151 | ||||
Operating margin | 40.5% | 42.9% | 45.2% | 45.9% |
Stock Exchange Announcement no 34 / 2006 |
Page
14 of 17
|
||||
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: Balance sheet
DKK
million
|
30
Sep 2006
|
31
Dec 2005
|
||
|
|
|
|
|
ASSETS | ||||
Intangible assets | 665 | 485 | ||
Property, plant and equipment | 20,292 | 19,941 | ||
Investments in associated companies | 732 | 926 | ||
Deferred tax assets | 1,285 | 879 | ||
Other financial assets | 260 | 169 | ||
TOTAL LONG-TERM ASSETS | 23,234 | 22,400 | ||
Inventories | 8,179 | 7,782 | ||
Trade receivables | 5,029 | 4,794 | ||
Tax receivables | 766 | 504 | ||
Other receivables | 1,512 | 1,455 | ||
Marketable securities and financial derivatives | 1,483 | 1,722 | ||
Cash at bank and in hand | 3,541 | 3,303 | ||
TOTAL CURRENT ASSETS | 20,510 | 19,560 | ||
|
|
|
|
|
TOTAL ASSETS | 43,744 | 41,960 | ||
|
|
|
|
|
EQUITY AND LIABILITIES | ||||
Share capital | 674 | 709 | ||
Treasury shares | (40 | ) | (61 | ) |
Retained earnings | 26,995 | 26,962 | ||
Other comprehensive income | 659 | 24 | ||
|
|
|
|
|
TOTAL EQUITY | 28,288 | 27,634 | ||
Long-term debt | 1,184 | 1,248 | ||
Deferred tax liabilities | 2,103 | 1,846 | ||
Provision for pensions | 343 | 316 | ||
Other provisions | 338 | 335 | ||
|
|
|
|
|
Total long-term liabilities | 3,968 | 3,745 | ||
Short-term debt and financial derivatives | 302 | 1,444 | ||
Trade payables | 1,154 | 1,500 | ||
Tax payables | 1,941 | 676 | ||
Other liabilities | 5,293 | 4,577 | ||
Other provisions | 2,798 | 2,384 | ||
|
|
|
|
|
Total current liabilities | 11,488 | 10,581 | ||
TOTAL LIABILITIES | 15,456 | 14,326 | ||
|
|
|
|
|
TOTAL EQUITY AND LIABILITIES | 43,744 | 41,960 | ||
|
|
|
|
Stock Exchange Announcement no 34 / 2006 |
Page
15 of 17
|
||||
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: Statement of changes in equity
Other comprehensive income | ||||||||||||||||
|
||||||||||||||||
Deferred
|
||||||||||||||||
Exchange
|
gain/loss
|
|||||||||||||||
Share
|
rate
|
on
cash
|
Other
|
|||||||||||||
Share
|
Treasury
|
premium
|
Retained
|
adjust-
|
flow
|
adjust-
|
||||||||||
DKK
million
|
capital
|
shares
|
account
|
earnings
|
ments
|
hedges
|
ments
|
Total
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9M 2006 | ||||||||||||||||
Balance at the beginning of the year | 709 | (61 | ) | - | 26,962 | 142 | (345 | ) | 227 | 27,634 | ||||||
Exchange rate adjustment of investments in subsidiaries | 71 | 71 | ||||||||||||||
Deferred (gain)/loss on cash flow hedges at the beginning of the year recognised in the Income statement for the period | 345 | 345 | ||||||||||||||
Deferred gain/(loss) on cash flow hedges at the end of the period | 226 | 226 | ||||||||||||||
Other adjustments | (7 | ) | (7 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income recognised directly in equity | - | - | - | - | 71 | 571 | (7 | ) | 635 | |||||||
Net profit for the period | 4,728 | 4,728 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income for the period | - | - | - | 4,728 | 71 | 571 | (7 | ) | 5,363 | |||||||
Share-based payment | 76 | 76 | ||||||||||||||
Purchase of treasury shares | (15 | ) | (2,985 | ) | (3,000 | ) | ||||||||||
Sale of treasury shares | 1 | 159 | 160 | |||||||||||||
Reduction of the B share capital | (35 | ) | 35 | - | ||||||||||||
Dividends | (1,945 | ) | (1,945 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at the end of the period | 674 | (40 | ) | - | 26,995 | 213 | 226 | 220 | 28,288 | |||||||
9M 2005 | ||||||||||||||||
Balance at the beginning of the year | 709 | (45 | ) | 2,565 | 22,671 | (40 | ) | 461 | 183 | 26,504 | ||||||
Exchange rate adjustment of investments in subsidiaries | 221 | 221 | ||||||||||||||
Deferred (gain)/loss on cash flow hedges at the beginning of the year recognised in the Income statement for the period | (461 | ) | (461 | ) | ||||||||||||
Deferred gain/(loss) on cash flow hedges at the end of the period | (373 | ) | (373 | ) | ||||||||||||
Other adjustments | 96 | 15 | 111 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income recognised directly in equity | - | - | - | 96 | 221 | (834 | ) | 15 | (502 | ) | ||||||
Net profit for the period | 4,668 | 4,668 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income for the period | - | - | - | 4,764 | 221 | (834 | ) | 15 | 4,166 | |||||||
Share-based payment | 60 | 60 | ||||||||||||||
Purchase of treasury shares | (17 | ) | (2,597 | ) | (2,614 | ) | ||||||||||
Sale of treasury shares | 1 | 66 | 67 | |||||||||||||
Transfer of share premium account to retained earnings *) | (2,565 | ) | 2,565 | - | ||||||||||||
Dividends | (1,594 | ) | (1,594 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at the end of the period | 709 | (61 | ) | - | 25,935 | 181 | (373 | ) | 198 | 26,589 |
*) In accordance with changes in the Danish Companies Act the share premium account is transferred to retained earnings.
Stock Exchange Announcement no 34 / 2006 |
Page
16 of 17
|
||||
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: Condensed cash flow statement
DKK
million
|
9M
2006
|
9M
2005
|
||
|
|
|
|
|
Net profit | 4,728 | 4,668 | ||
Adjustment for non-cash items | 4,389 | 3,653 | ||
Income taxes paid and net interest received | (1,117 | ) | (1,300 | ) |
|
|
|
|
|
Cash flow before change in working capital | 8,000 | 7,021 | ||
Net change in working capital | (621 | ) | (668 | ) |
|
|
|
|
|
Cash flow from operating activities | 7,379 | 6,353 | ||
Net investments in intangible assets and long-term financial assets | (345 | ) | (122 | ) |
Capital expenditure for property, plant and equipment | (1,888 | ) | (2,545 | ) |
Net change in marketable securities (>3 months) | 511 | - | ||
|
|
|
|
|
Net cash used in investing activities | (1,722 | ) | (2,667 | ) |
Cash flow from financing activities | (4,837 | ) | (4,164 | ) |
NET CASH FLOW | 820 | (478 | ) | |
Unrealised gain/(loss) on exchange rates in cash and cash equivalents | (16 | ) | 154 | |
|
|
|
|
|
Net change in cash and cash equivalents | 804 | (324 | ) | |
Cash and cash equivalents at the beginning of the year | 2,483 | 2,963 | ||
|
|
|
|
|
Cash and cash equivalents at the end of the period | 3,287 | 2,639 | ||
Bonds with original term to maturity exceeding three months | 999 | 503 | ||
Undrawn committed credit facilities | 7,458 | 7,462 | ||
|
|
|
|
|
FINANCIAL RESOURCES AT THE END OF THE PERIOD | 11,744 | 10,604 | ||
Cash flow from operating activities | 7,379 | 6,353 | ||
+ Net cash used in investing activities | (1,722 | ) | (2,667 | ) |
- Net change in marketable securities (maturity exceeding three months) | 511 | - | ||
FREE CASH FLOW | 5,146 | 3,686 |
Stock Exchange Announcement no 34 / 2006 |
Page
17 of 17
|
||||
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
|
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.
Date: October 30, 2006 |
NOVO NORDISK A/S Lars Rebien Sørensen, President and Chief Executive Officer |