Issued:
Wednesday, 25 October 2017, London U.K.
|
GSK delivers
Q3 sales of £7.8 billion, +4% AER, +2% CER
|
Total EPS 24.8p, +49% AER, +46% CER; Adjusted EPS 32.5p, +3% AER,
flat CER
|
|
||
Financial highlights
|
||
|
||
|
●
|
Sales
growth in Pharmaceuticals and Consumer Healthcare; Vaccines sales
flat
|
|
●
|
Pharmaceuticals
sales £4.2 billion +3% AER, +2% CER; Vaccines £1.7
billion +5% AER, flat at CER; Consumer Healthcare £2.0 billion
+5% AER, +2% CER
|
|
●
|
Improved
Total operating margin of 23.9% (+4.9 points, including 0.2 points
currency benefit) and EPS (24.8p), primarily reflecting reduced
transaction-related charges related to valuations of Consumer
Healthcare and HIV businesses
|
|
●
|
Improved
Adjusted Group operating margin of 31.5% (+1.0 point, no currency
effect) primarily reflecting leverage from sales growth, focus on
costs and benefits of restructuring. Pharmaceuticals 34.0% (-0.3
points, no currency effect); Vaccines 41.3% (+1.6 points, including
0.3 points adverse currency effect); Consumer Healthcare 20.0%
(+3.9 points, including 1.3 points currency benefit)
|
|
●
|
YTD
free cash flow £1.6 billion (9 months 2016: £1.3
billion)
|
|
●
|
19p
dividend declared for quarter. Continue to expect 80p for FY
2017
|
|
●
|
Guidance
for 2017 Adjusted earnings per share growth maintained at 3% to 5%
CER
|
|
||
Product and pipeline highlights
|
||
|
|
|
|
●
|
New
product sales of £1.7 billion, +44% AER, +40% CER, driven by
continued strong performance from Tivicay/Triumeq in HIV, Relvar/Breo Ellipta and Nucala in Respiratory and meningitis
vaccines
|
|
●
|
Trelegy Ellipta approved in the US for COPD and positive
opinion received in Europe. Positive results from landmark IMPACT
study show benefits of Trelegy
Ellipta in reducing COPD exacerbations compared to dual
therapies
|
|
●
|
Shingrix vaccine for shingles approved in US and
Canada
|
|
●
|
Phase
III results for Nucala
(mepolizumab) in COPD published in New England Journal of Medicine
with regulatory filings planned for this year
|
|
●
|
In
Oncology, CHMP PRIME designation granted for 2857916 (BCMA
antibody-drug conjugate) for relapsed and refractory multiple
myeloma and new data to be presented at an upcoming scientific
conference; option exercised from Adaptimmune to develop T-cell
therapy (NY-ESO-1) for multiple tumour types
|
|
Q3 2017 results
|
|||||||||||
|
Q3 2017
|
|
Growth
|
|
9 months 2017
|
|
Growth
|
||||
|
£m
|
|
£%
|
|
CER%
|
|
£m
|
|
£%
|
|
CER%
|
|
|
|
|
|
|
|
|
|
|
|
|
Turnover
|
7,843
|
|
4
|
|
2
|
|
22,547
|
|
11
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
operating profit
|
1,877
|
|
31
|
|
27
|
|
3,575
|
|
78
|
|
52
|
Total
earnings per share
|
24.8p
|
|
49
|
|
46
|
|
42.5p
|
|
>100
|
|
>100
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
operating profit
|
2,468
|
|
7
|
|
5
|
|
6,530
|
|
16
|
|
5
|
Adjusted
earnings per share
|
32.5p
|
|
3
|
|
-
|
|
84.6p
|
|
13
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
cash from operating activities
|
1,897
|
|
7
|
|
|
|
4,049
|
|
15
|
|
|
Free
cash flow
|
1,276
|
|
6
|
|
|
|
1,644
|
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emma Walmsley, Chief Executive Officer, GSK said:
“Performance
in the quarter showed continued progress with sales growth and
improved operating margins. This was driven by targeted cost
savings and restructuring and integration benefits, which
particularly benefited Vaccines and Consumer Healthcare, and also
supported investment in our new products and R&D pipeline.
Adjusted earnings per share for Q3 were 32.5p and we remain on
course for our full-year earnings guidance, with cash generation
continuing to improve. We are also pleased that we have secured
major approvals for Trelegy
Ellipta in COPD and Shingrix, our shingles
vaccine.”
|
The
Total results are presented under ‘Income Statement’ on
page 36 and Adjusted results reconciliations are presented on pages
16, 22 and 55 to 58. The definitions of £% or AER% growth,
CER% growth, Adjusted results, free cash flow, other non-IFRS
measures are set out on page 33.
All expectations and targets regarding future
performance should be read together with “Assumptions related
to 2017 guidance and 2016-2020 outlook” and
“Assumptions and cautionary statement regarding
forward-looking statements” on page
34.
|
Contents
|
Page
|
|
|
Sales
performance
|
3
|
Financial
performance – Q3 2017
|
14
|
Financial
performance – nine months ended 30 September
2017
|
20
|
2017
guidance
|
26
|
Research
and development
|
30
|
Definitions
|
33
|
Outlook
assumptions and cautionary statements
|
34
|
Contacts
|
35
|
|
|
Income
statements
|
36
|
Statement
of comprehensive income – three months ended 30 September
2017
|
37
|
Statement
of comprehensive income – nine months ended 30 September
2017
|
38
|
Pharmaceuticals
turnover – three months ended 30 September 2017
|
39
|
Pharmaceuticals
turnover – nine months ended 30 September 2017
|
40
|
Vaccines
turnover – three months ended 30 September 2017
|
41
|
Vaccines
turnover – nine months ended 30 September 2017
|
41
|
Balance
sheet
|
42
|
Statement
of changes in equity
|
43
|
Cash
flow statement – nine months ended 30 September
2017
|
44
|
Segment
information
|
45
|
Legal
matters
|
47
|
Taxation
|
47
|
Additional
information
|
48
|
Reconciliation
of cash flow to movements in net debt
|
52
|
Net
debt analysis
|
52
|
Free
cash flow reconciliation
|
52
|
Non-controlling
interests in ViiV Healthcare
|
53
|
Adjusted
results reconciliations
|
55
|
Independent
review report
|
59
|
Group turnover by business and geographic region – Q3
2017
|
Group turnover by business
|
Q3 2017
|
||||
|
|
|
|
||
|
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
Pharmaceuticals
|
4,190
|
|
3
|
|
2
|
Vaccines
|
1,689
|
|
5
|
|
-
|
Consumer
Healthcare
|
1,964
|
|
5
|
|
2
|
|
|
|
|
|
|
Group
turnover
|
7,843
|
|
4
|
|
2
|
|
|
|
|
|
|
Group
turnover increased 4% AER, 2% CER to £7,843 million, with
continued growth in Pharmaceuticals and Consumer
Healthcare.
Pharmaceuticals
sales were up 3% AER, 2% CER, reflecting continued strong growth of
the new Respiratory and HIV products, partly offset by a decline in
the older products and the impact of recent
divestments.
Vaccines
sales were up 5% AER, but flat CER, with a strong performance from
Meningitis vaccines and continued delivery from influenza products
offset by the impact of increased competitive pressures on
Infanrix, Pediarix as well
as the reversal of the beneficial phasing of shipments in Emerging
Markets earlier in the year.
Consumer
Healthcare sales were up 5% AER, 2% CER, reflecting strong
performances from power brands in the Pain and Oral health
categories, partly offset by a continuing backdrop of slower global growth in key
categories. In addition, reported growth was impacted by the
Nigerian beverages business divestment and the Goods & Service
Tax (GST) implementation in India on 1 July.
Sales
of New Pharmaceutical and Vaccine products in the quarter were
£1,746 million, up 44% AER, 40% CER.
|
Group turnover by geographic region
|
Q3 2017
|
||||
|
|
|
|
||
|
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
US
|
3,076
|
|
8
|
|
4
|
Europe
|
1,989
|
|
2
|
|
(2)
|
International
|
2,778
|
|
2
|
|
1
|
|
|
|
|
|
|
Group
turnover
|
7,843
|
|
4
|
|
2
|
|
|
|
|
|
|
The US
sales growth of 8% AER, 4% CER was driven by continued strong
performances from Triumeq
and Tivicay, growth in the
Respiratory portfolio and Hepatitis vaccines, which benefited from
a continuing competitor supply shortage.
Europe
sales grew 2% AER, but fell 2% CER reflecting continued generic
competition to Epzicom and
Avodart and increased
competition to Infanrix,
Pediarix following a new
market entrant. Growth in the new Respiratory products offset the
decline in Seretide.
In
International, sales growth of 2% AER, 1% CER reflected strong
growth in Triumeq,
Tivicay and the Respiratory
portfolio, was partly offset by the reversal of favourable Vaccines
phasing, which benefited earlier quarters, and the impact of lower
pricing on Synflorix, together with the impact of divestments on
Established Pharmaceuticals. Sales in Emerging Markets were flat at
AER, but fell 1% CER, also impacted by divestments.
|
Group turnover by business and geographic region – 9 months
2017
|
Group turnover by business
|
9 months 2017
|
||||
|
|
|
|
||
|
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
Pharmaceuticals
|
12,736
|
|
10
|
|
3
|
Vaccines
|
3,952
|
|
14
|
|
5
|
Consumer
Healthcare
|
5,859
|
|
10
|
|
2
|
|
|
|
|
|
|
Group
turnover
|
22,547
|
|
11
|
|
3
|
|
|
|
|
|
|
Group
turnover increased 11% AER, 3% CER to £22,547 million, with
growth delivered by all three businesses.
Pharmaceuticals
sales were up 10% AER, 3% CER, reflecting the continued strong
growth of the new Respiratory and HIV products, partly offset by a
decline in the older products and the impact of recent
divestments.
Vaccines
sales were up 14% AER, 5% CER, reflecting a strong performance from
Meningitis vaccines and higher demand for Established Vaccines as
well as the benefit of favourable year-on-year US CDC stockpile
movements.
Consumer
Healthcare sales grew 10% AER, 2% CER reflecting a strong
performance from power brands in the Pain and Oral health
categories, partly offset by the impact of continued competitive
pressure in the US allergy category and a broader slow down in
global growth of key categories. In addition, reported growth was
impacted by the Nigerian beverages business divestment and
the implementation of the Goods &
Service Tax (GST) in India on 1
July.
Sales
of New Pharmaceutical and Vaccine products in the nine months were
£4,865 million, up 58% AER, 46% CER.
|
Group turnover by geographic region
|
9 months 2017
|
||||
|
|
|
|
||
|
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
US
|
8,417
|
|
15
|
|
6
|
Europe
|
5,950
|
|
8
|
|
-
|
International
|
8,180
|
|
9
|
|
2
|
|
|
|
|
|
|
Group
turnover
|
22,547
|
|
11
|
|
3
|
|
|
|
|
|
|
The US
sales growth of 15% AER, 6% CER was driven by continued strong
performances from Triumeq
and Tivicay and growth in
the Respiratory portfolio, together with strong performances in the
US from Hepatitis and Meningitis vaccines.
Europe
sales grew 8% AER, but were flat CER as growth from Triumeq, Tivicay and Meningitis vaccines was
partly offset by the decline in Established Pharmaceuticals,
reflecting in part the disposal of the Romanian distribution
business. Respiratory sales were up 5% AER, but down 2% CER, as the
decline in Seretide more
than offset the continued progress in transitioning to the new
Respiratory products.
In
International, sales growth of 9% AER, 2% CER reflected strong
growth in Triumeq,
Tivicay and the Respiratory
portfolio, which was partly offset by the impact of divestments on
Established Pharmaceuticals. Growth in Emerging Markets of 10% AER,
2% CER was also impacted by divestments.
|
Turnover – Q3 2017
|
Pharmaceuticals
|
|
Q3 2017
|
||||
|
|
|
|
|
|
|
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
Respiratory
|
1,611
|
|
1
|
|
-
|
HIV
|
1,093
|
|
16
|
|
13
|
Immuno-inflammation
|
95
|
|
12
|
|
8
|
Established
Pharmaceuticals
|
1,391
|
|
(4)
|
|
(4)
|
|
|
|
|
|
|
|
4,190
|
|
3
|
|
2
|
|
|
|
|
|
|
US
|
1,831
|
|
7
|
|
4
|
Europe
|
946
|
|
(4)
|
|
(7)
|
International
|
1,413
|
|
3
|
|
5
|
|
|
|
|
|
|
|
4,190
|
|
3
|
|
2
|
|
|
|
|
|
|
Pharmaceuticals
turnover in the quarter was £4,190 million, up 3% AER, 2% CER,
driven by the growth in HIV sales, which were up 16% AER, 13% CER,
to £1,093 million, reflecting the continued strong
performances of Triumeq and
Tivicay. Respiratory sales
grew 1% AER, but were flat at CER at £1,611 million, as growth
from the new Ellipta
portfolio and Nucala was
offset by lower sales of Seretide/Advair, Flovent and Ventolin. Sales of Established
Pharmaceuticals fell 4% AER, 4% CER, the decline entirely due to
recent divestments. These divestments reduced overall
Pharmaceuticals CER growth by one percentage point and also
impacted the contribution from Emerging Markets.
In the
US, sales growth of 7% AER, 4% CER was driven by the HIV portfolio
and new Respiratory products. Europe sales declined 4% AER, 7% CER,
reflecting continued generic competition to Epzicom and Avodart, the continuing transition of
the respiratory portfolio, and the disposal of the Romanian
distribution business in Q4 2016, which impacted Europe sales by
four percentage points. International sales growth was impacted by
two percentage points from the disposal of the thrombosis and
anaesthesia businesses to Aspen in Q1 2017, which also reduced
growth in Emerging Markets by three percentage points to 4% AER, 4%
CER. Sales in Japan declined 2% AER, but grew 4% CER.
Respiratory
Total
Respiratory portfolio sales were up 1% AER, but flat CER, with the
US up 1% AER, but declining 1% CER. Europe was up 2% AER, but down
1% CER and International was up 2% AER, 3% CER. Growth of the new
Respiratory products was offset by declines in Seretide/Advair, Flovent and
Ventolin.
The new
Respiratory products recorded combined sales of £465 million
in the quarter with sales of Ellipta products up 57% AER, 54% CER,
driven by continued strong growth in all regions and the ongoing
roll-out across Europe and International. Sales of Nucala were £91 million in the
quarter, a Sterling increase of £60 million over Q3 2016, and
included sales of £61 million in the US.
The
aggregate growth of the Ellipta products was driven primarily
by the contribution of the US, where sales grew 61% AER, 57% CER,
on the back of further market share gains partly offset by
continued pricing pressures and the negative impact in the quarter
of payer rebate adjustments related to prior periods. Relvar/Breo Ellipta sales grew 44% AER,
43% CER, to £225 million, helped by ongoing launches but
primarily the growth in the US, up 49% AER, 47% CER to £127
million. Anoro Ellipta
sales grew 62% AER, 57% CER to £86 million, also reflecting
market share gains in the US. All Ellipta products, Breo, Anoro, Incruse and Arnuity, continued to grow market share
in the US during the quarter.
Seretide/Advair sales declined 13% AER, 15% CER to £743
million. Sales of Advair in
the US declined 13% AER, 15% CER (4% volume decline and an 11%
negative impact of price) reflecting continued pricing pressures
partly offset by a positive benefit to sales from payer rebate
adjustments in the quarter. In Europe, Seretide sales were down 16% AER, 18%
CER to £164 million (12% volume decline and a 6% negative
impact of price), reflecting continued competition from generics
and the transition of the Respiratory portfolio to newer products.
In International, sales of Seretide were down 11% AER, 11% CER, at
£191 million, reflecting increased generic competition and the
transition to the newer Respiratory products.
Pricing
pressures also affected other older products with Ventolin sales declining 13% AER, 13%
CER to £159 million, including the negative impact of payer
rebate adjustments related to prior periods in the US. Flixotide/Flovent sales declined 21%
AER, 22% CER to £125 million, with the US down 34% AER, 34%
CER. Europe and International combined were broadly
flat.
The net
impact of adjustments to prior quarters for payer rebates across
the Respiratory portfolio was broadly neutral to reported US
sales.
HIV
HIV
sales increased 16% AER, 13% CER to £1,093 million in the
quarter, with the US up 21% AER, 18% CER, Europe up 4% AER, but
down 1% CER and International up 24% AER, 24% CER. The growth was
driven by continued increases in market share for Triumeq and Tivicay, partly offset by the impact of
generic competition to Epzicom/Kivexa, particularly affecting
the European market. The ongoing increase in patient numbers for
both Triumeq and
Tivicay resulted in sales
of £621 million and £364 million, respectively, in the
quarter.
Epzicom/Kivexa sales declined 64% AER, 65% CER to £51
million, reflecting the continued increase in generic competition
since Q3 2016.
Immuno-inflammation
Benlysta sales grew 27% AER, 24% CER to £94 million,
driven by a strong US performance.
Established Pharmaceuticals
Sales
of Established Pharmaceuticals in the quarter were £1,391
million, down 4% AER, 4% CER, impacted by the disposals of the
Romanian distribution business in Q4 2016 and the thrombosis and
anaesthesia businesses to Aspen during the first quarter. The
impact of the disposals on the growth of the Established
Pharmaceuticals portfolio was approximately four percentage
points.
The
Avodart franchise was down
11% AER, 11% CER to £144 million primarily due to loss of
exclusivity in the US and Europe.
Dermatology
sales grew 20% AER, 19% CER to £115 million through improved
supply in Emerging Markets and growth in Japan, while Augmentin sales grew 3% AER, 3% CER to
£148 million.
|
Vaccines
|
|
Q3 2017
|
||||
|
|
|
|
|
|
|
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
Meningitis
|
298
|
|
31
|
|
25
|
Influenza
|
343
|
|
6
|
|
(2)
|
Established
Vaccines
|
1,048
|
|
(1)
|
|
(5)
|
|
|
|
|
|
|
|
1,689
|
|
5
|
|
-
|
|
|
|
|
|
|
US
|
816
|
|
13
|
|
6
|
Europe
|
431
|
|
11
|
|
6
|
International
|
442
|
|
(11)
|
|
(14)
|
|
|
|
|
|
|
|
1,689
|
|
5
|
|
-
|
|
|
|
|
|
|
Vaccines
turnover grew 5% AER, but was flat CER at £1,689 million.
There was continued growth in Meningitis vaccines, notably
Bexsero in the US and
Europe and Menveo in the
US, which benefited from the favourable impact of prior year CDC stockpile
movements. Established Vaccines declined 1% AER, 5% CER
primarily driven by increasing competitive pressures on
Infanrix, Pediarix in the
US and Europe, and the reversal of Synflorix phasing benefits, partly
offset by the reversal of returns provisions in International and
higher demand for Hepatitis vaccines and Cervarix.
Meningitis
Meningitis
sales grew 31% AER, 25% CER to £298 million with Bexsero sales up 32% AER, 26% CER
primarily driven by national immunisation programmes and private
market sales in Europe. Further growth was driven by higher demand
in the US. Menveo sales
were up 56% AER, 48% CER, with reported growth benefiting from the
impact of prior year CDC stockpile movements in the US and the
timing of a tender in International.
Influenza
Fluarix/FluLaval sales grew 6% AER, but were down 2% CER to
£343 million, reflecting continued strong execution,
particularly in the US, against a strong comparative performance in
Q3 2016 and some phasing of US shipments in the current year into
Q4 2017.
Established
Vaccines
Sales
of DTPa-containing vaccines (Infanrix, Pediarix and Boostrix) were down 5% AER, 9% CER to
£361 million. Boostrix
was up 4% AER, but down 1% CER, driven by the reversal of phasing
benefits in International, partly offset by stronger demand across
US and Europe. Infanrix,
Pediarix sales declined 12% AER, 14% CER primarily as a
result of increased competitive pressure in the US and Europe,
together with a new market entrant in Europe, partly offset by the
favourable impact of prior year CDC stockpile movements in the
US.
Hepatitis
vaccines grew 17% AER, 13% CER to £210 million, benefiting
from a competitor supply shortage in the US, partly offset by the
impact of supply constraints primarily in
International.
Synflorix sales declined 26% AER, 28% CER to £114
million reflecting the reversal
of favourable phasing earlier in the year and the impact of
lower pricing in
International.
Rotarix sales were up 8% AER, 5% CER to £157 million,
mainly driven by the reversal of returns provisions in
International and strong demand in Europe, partly offset by the
unfavourable impact of phasing in International.
Priorix/Priorix Tetra/Varilrix sales were up 5% AER, 2% CER
to £79 million, mainly due to higher demand in Europe, partly
offset by supply constraints in International.
Cervarix sales were up 54% AER, 50% CER to £37 million,
driven by the recent launch of the vaccine in China.
|
Consumer Healthcare
|
|
|
|
Q3 2017
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
|
|
Wellness
|
|
|
1,014
|
|
5
|
|
2
|
|
Oral
health
|
|
|
631
|
|
11
|
|
8
|
|
Nutrition
|
|
|
170
|
|
(9)
|
|
(12)
|
|
Skin
health
|
|
|
149
|
|
1
|
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,964
|
|
5
|
|
2
|
|
|
|
|
|
|
|
|
|
|
US
|
|
|
429
|
|
1
|
|
(1)
|
|
Europe
|
|
|
612
|
|
7
|
|
3
|
|
International
|
|
|
923
|
|
6
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,964
|
|
5
|
|
2
|
|
|
|
|
|
|
|
|
|
Consumer
Healthcare turnover was up 5% AER, 2% CER in the quarter at
£1,964 million against a backdrop
of continued slower global growth in key categories. A strong
performance by the power brands in the Respiratory, Pain and Oral
health categories was partly offset by private label competition in
US allergy. In addition, growth was impacted by the disposal of the
Nigeria beverages business in 2016 and the implementation of the
Goods & Service Tax (GST) in India on 1 July. Together, these
reduced overall Consumer Healthcare CER growth by
approximately one percentage point.
Sales
from new GSK innovations (product introductions within the last
three years on a rolling basis) represented approximately 12% of
sales in the quarter.
Wellness
Wellness
sales grew 5% AER, 2% CER to £1,014 million. Respiratory sales
grew strongly, up 9% AER and 6% CER, with particularly good
performances in Europe and International, fuelled by a strong
sell-in ahead of the season for Otrivin and Theraflu as well as the benefit of new
variants launched in earlier quarters. This more than offset the private
label impact on Flonase
OTC.
Pain
relief continued to perform well in the quarter, up 6% AER, 3% CER.
Panadol grew in double
digits with a very strong performance in International markets and
benefiting from a favourable comparator for Panadol Osteo in Australia.
Voltaren continued to gain
share, but was impacted in Europe by increased competition in the
quarter.
A generic competitor to Transderm Scop,
a prescription motion sickness
treatment with annual sales of approximately £80
million, was launched in the US during the
quarter.
Oral
health
Oral
health sales grew 11% AER, 8% CER to £631 million.
Sensodyne continued to
drive performance, reporting growth of 12% AER, 11% CER with strong
delivery in all regions following the roll out of next generation
Sensodyne Rapid and the
launch of Pronamel Strong &
Bright. Emerging market growth was strong, particularly in
India and China with the launch of Sensodyne Deep Clean. Sales of
parodontax grew in double
digits following the launch in the US earlier in the year and
double-digit growth in Europe and International, mainly due to the
brand relaunch driving accelerated consumption growth. Denture care
returned to stronger growth with the fixative format delivering
strong results in the US and Japan following the introduction of
new marketing programmes.
Nutrition
Nutrition
sales declined 9% AER, 12% CER to £170 million, adversely
impacted by the sale of the Nigerian beverages business in 2016 and
the implementation of GST on 1 July as well as continued
competitive pressures for Horlicks in India. The divestment and GST reduced Nutrition CER
growth by approximately eight percentage
points.
Skin
health
Skin
health sales grew 1% AER but declined 1% CER to £149 million
with a strong performance in the US driven by seasonal lip care
sales being more than offset by a challenging quarter in Europe and
International. Physiogel
and Lamisil declined
slightly, impacted by competitor activity, while Fenistil was impacted by an early end
to the season.
|
Turnover – 9 months 2017
|
Pharmaceuticals
|
|
9 months 2017
|
||||
|
|
|
|
|
|
|
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
Respiratory
|
5,095
|
|
11
|
|
3
|
HIV
|
3,194
|
|
26
|
|
16
|
Immuno-inflammation
|
280
|
|
23
|
|
13
|
Established
Pharmaceuticals
|
4,167
|
|
-
|
|
(6)
|
|
|
|
|
|
|
|
12,736
|
|
10
|
|
3
|
|
|
|
|
|
|
US
|
5,536
|
|
16
|
|
7
|
Europe
|
2,947
|
|
3
|
|
(4)
|
International
|
4,253
|
|
9
|
|
3
|
|
|
|
|
|
|
|
12,736
|
|
10
|
|
3
|
|
|
|
|
|
|
Pharmaceuticals
turnover in the 9 months was £12,736 million, up 10% AER, 3%
CER. Respiratory sales grew 11% AER, 3% CER to £5,095 million,
driven by the Ellipta
portfolio and Nucala, while
HIV sales were up 26% AER, 16% CER to £3,194 million, driven
by increases in market share for Triumeq and Tivicay. Sales of Established
Pharmaceuticals were flat at AER, but declined 6% CER, reflecting a
four percentage point impact of recent divestments. These
divestments reduced overall Pharmaceuticals CER growth by one
percentage point and also impacted the contribution from Emerging
Markets.
In the
US, sales growth of 16% AER, 7% CER was driven by the HIV portfolio
and new Respiratory products. Europe sales grew 3% AER but declined
4% CER, reflecting the continued transition of the Respiratory
portfolio and generic competition to Epzicom as well as the disposal of the
Romanian distribution business in Q4 2016. International sales
growth was impacted by the benefit to Q1 2016 of the accelerated
sale of inventory under supply agreements to Novartis as well as
the disposal of the thrombosis and anaesthesia businesses to Aspen
in Q1 2017, which reduced growth in International by two percentage
points and Emerging Markets by two percentage points to 9% AER, 4%
CER. Sales in Japan grew 10% AER, 3% CER.
Respiratory
Total
Respiratory portfolio sales were up 11% AER, 3% CER, with the US up
13% AER, 4% CER, Europe up 5% AER but down 2% CER and International
up 12% AER, 4% CER. Growth of the new Respiratory products more
than offset the decline in Seretide/Advair.
The new
Respiratory products recorded combined sales of £1,329 million
in the 9 months with sales of Ellipta products up 76% AER, 62% CER
driven by continued strong growth in the US and the ongoing
roll-out across Europe and International. Sales of Nucala were £223 million, a
Sterling increase of £165 million, and included sales of
£153 million in the US.
The
aggregate growth of the Ellipta products was driven primarily
by the contribution of the US, where sales were up 83% AER, 68% CER
on the back of further market share gains. Total Relvar/Breo Ellipta sales grew 72% AER,
59% CER to £710 million, with the US up 90% AER, 75% CER to
£421 million. Anoro
Ellipta sales grew 77% AER, 63% CER to £233 million,
also reflecting market share gains in the US. All Ellipta products, Breo, Anoro, Incruse and Arnuity, continued to grow market share
in the US over the nine months.
Seretide/Advair sales declined 7% AER, 13% CER to
£2,343 million. Sales in the US declined 5% AER, 13% CER (7%
volume decline and a 6% negative impact of price), with payer
rebate adjustments related to prior periods favourably impacting
sales in the nine months. In Europe, Seretide sales were down 13% AER, 19%
CER to £552 million (11% volume decline and an 8% negative
impact of price), reflecting continued competition from generics
and the transition of the Respiratory portfolio to newer products.
In International, sales of Seretide declined 2% AER, 9% CER to
£588 million, also reflecting increased generic competition
and the transition to the newer Respiratory products.
Pricing
pressures also affected other older products with Ventolin sales increasing 2% AER, but
declining 5% CER to £552 million, including the negative
impact of payer rebate adjustments related to prior periods in the
US. Flixotide/Flovent sales
were down 3% AER, 10% CER to £434 million, with the US down
12% AER, 19% CER.
The net
impact of adjustments to payer rebates for prior quarters across
the US Respiratory portfolio was broadly neutral to reported US
Respiratory sales.
HIV
HIV
sales increased 26% AER, 16% CER to £3,194 million in the nine
months, with the US up 32% AER, 22% CER, Europe up 10% AER, 1% CER
and International up 36% AER, 26% CER. The growth in all three
regions was driven by continued increases in market share for
Triumeq and Tivicay, partly offset by the impact of
generic competition to Epzicom/Kivexa, particularly affecting
the European market. The ongoing increase in patient numbers for
both Triumeq and
Tivicay resulted in sales
of £1,808 million and £1,005 million, respectively, in
the 9 months.
Epzicom/Kivexa sales declined 58% AER, 61% CER to £192
million, reflecting the continued increase in generic competition
since Q3 2016.
Immuno-inflammation
Benlysta sales grew 28% AER, 18% CER to £278 million,
driven by a strong US performance.
Established
Pharmaceuticals
Sales
of Established Pharmaceuticals in the 9 months were £4,167
million, flat at AER, but down 6% CER, impacted by the accelerated
sale of inventory under supply agreements to Novartis in Q1 2016 as
well as the disposal of the thrombosis and anaesthesia businesses
to Aspen in Q1 2017 and the disposal of the Romanian distribution
business in Q4 2016. The impact of these disposals on the growth of
the Established Pharmaceuticals portfolio was approximately four
percentage points.
The
Avodart franchise declined
1% AER, 9% CER to £464 million primarily due to the loss of
exclusivity in the US and Europe and the impact of favourable RAR
adjustments in 2016.
Dermatology
sales grew 21% AER, 14% CER to £339 million through improved
supply in Emerging Markets and growth in Japan, while Augmentin sales grew 6% AER, 2% CER to
£444 million.
|
Vaccines
|
|
9 months 2017
|
||||
|
|
|
|
|
|
|
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
Meningitis
|
689
|
|
41
|
|
29
|
Influenza
|
377
|
|
7
|
|
(1)
|
Established
Vaccines
|
2,886
|
|
10
|
|
2
|
|
|
|
|
|
|
|
3,952
|
|
14
|
|
5
|
|
|
|
|
|
|
US
|
1,495
|
|
20
|
|
11
|
Europe
|
1,214
|
|
15
|
|
7
|
International
|
1,243
|
|
7
|
|
(1)
|
|
|
|
|
|
|
|
3,952
|
|
14
|
|
5
|
|
|
|
|
|
|
Vaccines
turnover grew 14% AER, 5% CER to £3,952 million, primarily
driven by Meningitis vaccines, both Bexsero and Menveo, across all regions. Growth also
benefited from the performance of Established Vaccines, driven by
higher demand for Boostrix
and Hepatitis, partly offset by increasing
competitive pressures on Infanrix,
Pediarix in Europe and the US. Favourable year-on-year CDC stockpile
movements for Infanrix,
Pediarix, Menveo and
Hepatitis vaccines in
the US also contributed to the growth.
Meningitis
Meningitis
sales grew 41% AER, 29% CER to £689 million. Bexsero sales growth of 51% AER, 39%
CER was primarily driven by new national immunisation programmes,
private market sales and regional tenders in Europe as well as
growing demand and share gains in the US, together with continued
progress in private market sales in International. Menveo sales grew 38% AER, 26% CER
driven by the impact of favourable prior year CDC stockpile
movements in the US, strong demand in Europe and a tender in
International.
Influenza
Fluarix/FluLaval sales were up 7% AER, but down 1% CER to
£377 million, reflecting continued strong execution,
particularly in the US, against a strong comparative performance
last year and the phasing of deliveries in the US and
International.
Established
Vaccines
Sales
of the DTPa-containing vaccines (Infanrix, Pediarix and Boostrix) were up 13% AER, 4% CER to
£1,012 million. Boostrix sales grew 24% AER, 14% CER,
benefiting from higher demand across all regions. Infanrix, Pediarix sales were up 7%
AER, but down 2% CER, mainly driven by increased competitive
pressures in the US and Europe, together with a new market entrant
in Europe, partly offset by favourable year-on-year CDC stockpile
movements in the US.
Hepatitis
vaccines grew 20% AER, 11% CER to £532 million, benefiting
from a competitor supply shortage and higher demand in the US,
partly offset by the impact of supply constraints in Europe and
International.
Synflorix sales were up 4% AER, but down 4% CER to £398
million, due to lower pricing in
developing countries, partly offset by stronger demand in
International.
Rotarix was up 10% AER, 1% CER to £398 million,
reflecting higher demand in Europe, partly offset by the
unfavourable impact of phasing in International.
Cervarix sales increased by 24% AER, 16% CER to £72
million, driven by the recent launch of the vaccine in
China.
|
Consumer Healthcare
|
|
|
|
9 months 2017
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
|
|
Wellness
|
|
|
3,009
|
|
10
|
|
1
|
|
Oral
health
|
|
|
1,864
|
|
14
|
|
6
|
|
Nutrition
|
|
|
517
|
|
(1)
|
|
(10)
|
|
Skin
health
|
|
|
469
|
|
9
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
5,859
|
|
10
|
|
2
|
|
|
|
|
|
|
|
|
|
|
US
|
|
|
1,386
|
|
7
|
|
(1)
|
|
Europe
|
|
|
1,789
|
|
11
|
|
3
|
|
International
|
|
|
2,684
|
|
11
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,859
|
|
10
|
|
2
|
|
|
|
|
|
|
|
|
|
Consumer
Healthcare turnover was up 10% AER, 2% CER in the 9 months at
£5,859 million, against a
backdrop of slower global growth in key categories. A strong
performance by power brands in Pain and Oral health was partly
offset by competitive pressures in the US allergy category
impacting Flonase OTC
performance, as well as lower sales of
tail brands across the Nutrition and Skin categories. In addition,
growth was impacted by the disposal of the Nigeria beverages
business in 2016 and the implementation of the Goods & Service
Tax (GST) in India in July. The divestment and GST reduced overall
Consumer Healthcare CER growth by approximately one
percentage point.
Sales
from new GSK innovations (product introductions within the last
three years on a rolling basis) represented approximately 13% of
sales in the period. Notable launches this year included
parodontax and Flonase Sensimist in the US, the
continued global roll out of Flonase OTC and next generation
Sensodyne
Rapid.
Wellness
Wellness
sales grew 10% AER, 1% CER to £3,009 million. This reflected a
strong performance from Voltaren,
Panadol and Cold & flu seasonal products partly offset
by a weaker US allergy performance. Respiratory sales were up 10%
AER, 1% CER as heightened competitive pressure in the US for
Flonase OTC from private
label products and new market entrants offset strong growth on
Theraflu and Otrivin, particularly in Europe and
International.
Pain
relief sales were up 12% AER, 3% CER, driven significantly by
Voltaren which saw growth
across the regions, benefitting from momentum in the 12-hour variant, strong in-store and
marketing activation and expansion of expert detailing.
Panadol also grew strongly
in Europe, benefiting from new advertising campaigns, and in
International following the annualisation of the removal of
Panadol Osteo from the
prescription reimbursement scheme in Australia.
Oral
health
Oral
health sales grew 14% AER, 6% CER to £1,864 million.
Sensodyne continued to
drive performance, reporting growth of 16% AER, 9% CER, with strong
delivery in all regions following the roll out of next generation
Sensodyne Rapid and the
launch of Pronamel Strong &
Bright. Sales of parodontax continued to grow strongly,
reflecting double-digit performances in Europe and International,
driven by a brand reset and increases in dentist recommendations as
well as the US launch in the first quarter. Denture care grew in
mid-single digits with double-digit growth in emerging markets
partly offset by slower consumption growth in the US and
Germany.
Nutrition
Nutrition
sales declined 1% AER, 10% CER to £517 million, adversely
impacted by the sale of the Nigeria beverages business in 2016 and
the implementation of GST on 1 July, as well as continued
competitive pressure for Horlicks in India. The divestment of the Nigeria beverages business
and the implementation of GST reduced Nutrition CER growth by
approximately nine percentage points.
Skin
health
Skin
health sales grew 9% AER, and were flat CER at £469 million,
with low single-digit growth in Europe and the US offset by
competitor activity in International. Fenistil sales grew strongly, with good
performances in Central & Eastern Europe, Germany and the
Middle East following digital activation and new media campaigns.
Physiogel and Lamisil continued to be impacted by
competitor activity whilst Lip care sales grew in mid-single
digits.
|
Sales from new Pharmaceuticals and Vaccine products
|
|
Q3 2017
|
|
9 months 2017
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceuticals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Respiratory
|
|
|
|
|
|
|
|
|
|
|
|
Anoro Ellipta
|
86
|
|
62
|
|
57
|
|
233
|
|
77
|
|
63
|
Arnuity Ellipta
|
7
|
|
>100
|
|
>100
|
|
23
|
|
>100
|
|
>100
|
Incruse Ellipta
|
56
|
|
>100
|
|
>100
|
|
140
|
|
84
|
|
71
|
Nucala
|
91
|
|
>100
|
|
>100
|
|
223
|
|
>100
|
|
>100
|
Relvar/Breo Ellipta
|
225
|
|
44
|
|
43
|
|
710
|
|
72
|
|
59
|
|
|
|
|
|
|
|
|
|
|
|
|
CVMU
|
|
|
|
|
|
|
|
|
|
|
|
Eperzan/Tanzeum
|
22
|
|
(24)
|
|
(28)
|
|
73
|
|
(12)
|
|
(19)
|
|
|
|
|
|
|
|
|
|
|
|
|
HIV
|
|
|
|
|
|
|
|
|
|
|
|
Tivicay
|
364
|
|
46
|
|
41
|
|
1,005
|
|
52
|
|
40
|
Triumeq
|
621
|
|
33
|
|
29
|
|
1,808
|
|
50
|
|
38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,472
|
|
45
|
|
41
|
|
4,215
|
|
60
|
|
47
|
|
|
|
|
|
|
|
|
|
|
|
|
Vaccines
|
|
|
|
|
|
|
|
|
|
|
|
Bexsero
|
176
|
|
32
|
|
26
|
|
441
|
|
51
|
|
39
|
Menveo
|
98
|
|
56
|
|
48
|
|
209
|
|
38
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
274
|
|
40
|
|
33
|
|
650
|
|
46
|
|
35
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
1,746
|
|
44
|
|
40
|
|
4,865
|
|
58
|
|
46
|
|
|
|
|
|
|
|
|
|
|
|
|
In
2015, GSK identified a series of New Pharmaceutical and Vaccine
products that were expected to deliver at least £6 billion of
revenues per annum on a CER basis by 2020. Those products, plus
current pipeline asset, Shingrix, are as set out above. The
Group has previously announced its plans to withdraw Tanzeum.
Sales
of the New Pharmaceutical and Vaccine products are now expected to
reach £6 billion of revenues per annum on a CER basis in
2018.
Q3 2017
Sales of New Pharmaceutical and Vaccine products were £1,746 million, grew £534 million in Sterling terms (44% AER, 40% CER) and
represented approximately 30%
of Pharmaceuticals and Vaccines turnover in the
quarter.
9 months 2017
Sales of New Pharmaceutical and Vaccine products were £4,865 million, grew £1,782 million in Sterling terms (58% AER, 46% CER) and
represented approximately 29% of Pharmaceuticals and Vaccines
turnover in the nine months.
|
Financial performance – Q3 2017
|
Total results
|
The
Total results for the Group are set out below.
|
|
Q3 2017
£m
|
|
Q3
2016
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
Turnover
|
7,843
|
|
7,542
|
|
4
|
|
2
|
|
|
|
|
|
|
|
|
Cost of
sales
|
(2,652)
|
|
(2,525)
|
|
5
|
|
3
|
|
|
|
|
|
|
|
|
Gross
profit
|
5,191
|
|
5,017
|
|
3
|
|
1
|
|
|
|
|
|
|
|
|
Selling,
general and administration
|
(2,308)
|
|
(2,292)
|
|
1
|
|
(2)
|
Research
and development
|
(1,047)
|
|
(922)
|
|
14
|
|
11
|
Royalty income
|
107
|
|
107
|
|
-
|
|
(3)
|
Other
operating income/(expense)
|
(66)
|
|
(479)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit
|
1,877
|
|
1,431
|
|
31
|
|
27
|
|
|
|
|
|
|
|
|
Finance
income
|
13
|
|
16
|
|
|
|
|
Finance
expense
|
(194)
|
|
(179)
|
|
|
|
|
Profit
on disposal of associates
|
8
|
|
-
|
|
|
|
|
Share
of after tax profits of associates
and
joint ventures
|
7
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before taxation
|
1,711
|
|
1,274
|
|
34
|
|
30
|
|
|
|
|
|
|
|
|
Taxation
|
(316)
|
|
(389)
|
|
|
|
|
Tax rate %
|
18.5%
|
|
30.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit after taxation
|
1,395
|
|
885
|
|
58
|
|
53
|
|
|
|
|
|
|
|
|
Profit
attributable to non-controlling interests
|
183
|
|
77
|
|
|
|
|
Profit
attributable to shareholders
|
1,212
|
|
808
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,395
|
|
885
|
|
58
|
|
53
|
|
|
|
|
|
|
|
|
Earnings per share
|
24.8p
|
|
16.6p
|
|
49
|
|
46
|
|
|
|
|
|
|
|
|
Cost of sales
Cost of
sales as a percentage of turnover was 33.8%, up 0.3 percentage
points in Sterling terms and up 0.5 percentage points in CER terms
compared with Q3 2016. This primarily reflected the phasing of
costs of manufacturing restructuring programmes, including non-cash
write downs as a result of plant closures, as well as continued
adverse pricing pressure in Pharmaceuticals, primarily Respiratory,
and continued supply chain investments. This was partly offset by a
more favourable product mix across all three businesses,
particularly the impact of higher HIV sales and the disposal of the
distribution business in Romania in Pharmaceuticals, together with
a favourable year-on-year comparison to inventory adjustments in Q3
2016 in Vaccines and a further contribution from integration and
restructuring savings in all three businesses.
Selling, general and administration
SG&A
costs were 29.4% of turnover, 1.0 percentage point lower than in Q3
2016 in Sterling terms and 1.0 percentage point lower on a CER
basis. This primarily reflected lower restructuring costs as well
as tight control of ongoing operating costs, particularly in
Consumer Healthcare, continued cost reductions in Pharmaceuticals,
including the benefits of the Pharmaceuticals restructuring
programme, and integration benefits in Vaccines and Consumer
Healthcare. The cost reductions were partly offset by an increased
investment in promotional product support, particularly for new
launches in Respiratory, HIV and Vaccines.
Research and development
R&D
expenditure was £1,047 million (13.3% of turnover), 14% higher
than in Q3 2016 on a Sterling basis and 11% higher on a CER basis.
This primarily reflected the impact of higher restructuring costs,
largely as a result of the decision to terminate rights to
sirukumab, as well as increased investment in the progression of a
number of mid and late-stage programmes.
Royalty and other operating income/(expense)
Net
other operating income of £41 million (Q3 2016: £372
million expense) primarily reflected the £16 million net total
of further accounting charges arising from the re-measurement of
the contingent consideration liabilities related to the former
Shionogi-ViiV Healthcare joint venture and the acquisition of the
former Novartis Vaccines business, the value attributable to the
Consumer Healthcare Joint Venture put option and the liabilities
for the Pfizer put option and Pfizer and Shionogi preferential
dividends in ViiV Healthcare. These re-measurement charges were
driven primarily by the unwinding of the discount applied to these
future liabilities, partly offset by changes in exchange rate
assumptions and lower multiples on the Consumer Healthcare Joint
Venture put option. This compares with £776 million of
equivalent transaction-related charges in Q3 2016. Royalty income
was £107 million (Q3 2016: £107 million).
Operating profit
Total
operating profit was £1,877 million in Q3 2017 compared with
£1,431 million in Q3 2016. The increase in operating profit
reflected the reduced impact of accounting charges related to
re-measurement of the liabilities for contingent consideration, put
options and preferential dividends, together with an improved
operating margin driven by more favourable mix in the
Pharmaceutical business, continued benefits from restructuring and
integration and tight control of ongoing costs across all three
businesses. This was partly offset by continued price pressure,
particularly in Respiratory, supply chain investments and increased
restructuring costs and asset impairments, including increased
charges for the write down of assets primarily as a result of
announced plans to reduce the manufacturing site network, and
provisions for future R&D obligations as a result of the
decision to terminate our rights to sirukumab.
Net finance costs
Net
finance expense was £181 million compared with £163
million in Q3 2016, the increase primarily reflecting the
translation impact of exchange rate movements on the reported
Sterling costs of foreign currency denominated interest-bearing
instruments.
Taxation
A tax
charge of £316 million represented an effective tax rate of
18.5% (Q3 2016: 30.5%) and reflected the differing tax effects of
the various adjusting items.
Non-controlling interests
The
allocation of earnings to non-controlling interests amounted to
£183 million (Q3 2016: £77 million), including the
non-controlling interest allocations of Consumer Healthcare profits
of £77 million (Q3 2016: £68 million) and the allocation
of ViiV Healthcare profits, which increased to £100 million
(Q3 2016: £5 million) including the impact of changes in the
proportions of preferential dividends due to each shareholder. The
increase in allocation of ViiV Healthcare profits primarily reflect
the impact of re-measurement charges on Q3 2016.The increase in
allocation also reflected comparison with the reduction in the
allocation to non-controlling interests due to higher net losses in
some of the Group’s other entities with non-controlling
interests in Q3 2016.
Earnings per share
The
Total earnings per share was 24.8p, compared with earnings per
share of 16.6p in Q3 2016. The increase in earnings per share
primarily reflected a reduced impact of charges arising from
increases in the valuations of the liabilities for contingent
consideration and the put options associated with increases in the
Sterling value of the Group’s HIV and Consumer Healthcare
businesses, as well as improved performance, partly offset by
increased restructuring costs and intangible asset
impairments.
|
Adjusting items
GSK
presents Total results and Adjusted results in order to assist
shareholders in better understanding the Group’s operational
performance.
Total
results represent the Group’s overall performance. However,
these results can contain material unusual or non-operational items
that may obscure the key trends and factors determining the
Group’s operational performance. GSK therefore also reports
Adjusted results to help shareholders identify and assess more
clearly the key drivers of the Group’s performance. This
approach aligns the presentation of the Group’s results more
closely with the majority of GSK’s peer group.
From Q1
2017, Adjusted results have been amended to exclude, instead of all
legal charges, only significant legal charges, as set out in
‘Accounting policies and basis of preparation' on page 48.
Comparative information has been revised accordingly.
Adjusted
results exclude the following items from Total results:
amortisation and impairments of intangible assets and goodwill;
major restructuring costs; significant legal charges and expenses;
transaction-related accounting adjustments; disposals and other
operating income other than royalty income, together with the tax
effects of all of these items.
|
The
adjusting items that reconcile Total operating profit, profit after
tax and earnings per share to Adjusted results are as
follows:
|
|
Q3 2017
|
|
Q3
2016
(revised)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit
£m
|
|
Profit
after tax
£m
|
|
Earnings
per
share
p
|
|
Operating
profit
£m
|
|
Profit
after
tax
£m
|
|
Earnings
per
share
p
|
|
|
|
|
|
|
|
|
|
|
|
|
Total results
|
1,877
|
|
1,395
|
|
24.8
|
|
1,431
|
|
885
|
|
16.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible
asset amortisation
|
149
|
|
116
|
|
2.4
|
|
165
|
|
121
|
|
2.5
|
Intangible
asset impairment
|
82
|
|
67
|
|
1.4
|
|
(9)
|
|
(6)
|
|
(0.1)
|
Major
restructuring costs
|
266
|
|
207
|
|
4.2
|
|
151
|
|
121
|
|
2.4
|
Transaction-related
items
|
40
|
|
12
|
|
(0.7)
|
|
799
|
|
722
|
|
13.2
|
Divestments,
significant legal
and
other items
|
54
|
|
19
|
|
0.4
|
|
(239)
|
|
(146)
|
|
(2.9)
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusting
items
|
591
|
|
421
|
|
7.7
|
|
867
|
|
812
|
|
15.1
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted results
|
2,468
|
|
1,816
|
|
32.5
|
|
2,298
|
|
1,697
|
|
31.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Full
reconciliations between Total results and Adjusted results are set
out on pages 55 to 58 and the definition of Adjusted results is set
out on page 33.
|
Intangible asset amortisation and impairment
Intangible
asset amortisation was £149 million, compared with £165
million in Q3 2016. There were also intangible asset impairments of
£82 million (Q3 2016: reversal of £9 million) to a number
of commercial and R&D assets. Both of these charges were
non-cash items.
|
Major restructuring and integration
Major
restructuring and integration charges incurred in the quarter were
£266 million (Q3 2016: £151 million). Non-cash charges
were £77 million in the quarter, primarily reflecting the
write down of assets largely as a result of announced plans to
reduce the manufacturing site network. Cash charges were £189
million in the quarter, including charges as a result of the
decision to terminate our rights to sirukumab. Cash payments made
in the quarter were £117 million (Q3 2016: £198 million)
including the settlement of certain charges accrued in previous
quarters. The programme delivered incremental annual cost savings
in the quarter of £0.2 billion, including £0.1 billion of
currency benefits.
Transaction-related adjustments
Transaction-related
adjustments resulted in a net charge of £40 million (Q3 2016:
£799 million). This primarily reflected accounting charges for
the re-measurement of the liability and the unwinding of the
discounting effects on the contingent consideration related to the
acquisition of the former Shionogi-ViiV Healthcare joint venture,
the contingent consideration related to the acquisition of the
former Novartis Vaccines business, and the value attributable to
the Consumer Healthcare Joint Venture put option held by
Novartis.
|
Charge/(credit)
|
Q3 2017
£m
|
|
Q3
2016
£m
|
|
|
|
|
Consumer
Healthcare Joint Venture put option
|
(28)
|
|
146
|
Contingent
consideration on former Shionogi-ViiV Healthcare Joint
Venture
(including
Shionogi preferential dividends)
|
59
|
|
427
|
ViiV
Healthcare put options and Pfizer preferential
dividends
|
(38)
|
|
220
|
Contingent
consideration on former Novartis Vaccines business
|
26
|
|
(19)
|
Other
adjustments
|
21
|
|
25
|
|
|
|
|
Total
transaction-related charges
|
40
|
|
799
|
|
|
|
|
The
aggregate impact of unwinding the discount on these future and
potential liabilities was £260 million (Q3 2016: £243
million), including £142 million on the Consumer Healthcare
Joint Venture put option and £105 million on the contingent
consideration related to the former Shionogi-ViiV Healthcare Joint
Venture. This was offset by a credit of £220 million which was
driven primarily by the impact of updated exchange rate assumptions
on those forecasts for the relevant businesses as well as changes
to the multiples used in the valuation of the Consumer Healthcare
Joint Venture put option and adjustments to trading
forecasts.
Contingent
consideration cash payments which are made to Shionogi and other
companies reduce the balance sheet liability and hence are not
recorded in the income statement. Total contingent consideration
cash payments in the quarter amounted to £189 million (Q3
2016: £121 million). This included cash payments made by ViiV
Healthcare to Shionogi in relation to its contingent consideration
liability (including preferential dividends) which amounted to
£186 million (Q3 2016: £121 million).
An
explanation of the accounting for the non-controlling interests in
ViiV Healthcare is set out on page 53.
Divestments, significant legal charges and other items
Divestments
and other items included the profit on disposal of a number of
other asset disposals, equity investment impairments and certain
other adjusting items. A credit of £1 million (Q3 2016: charge
of £46 million) for significant legal matters included the
benefit of the settlement of existing matters as well as provisions
for ongoing litigation. Significant legal cash payments were
£137 million (Q3 2016: £23 million).
|
Adjusted results
|
|
Q3 2017
|
||||||
|
|
|
|
|
|
|
|
|
£m
|
|
%
of
turnover
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
Turnover
|
7,843
|
|
100
|
|
4
|
|
2
|
|
|
|
|
|
|
|
|
Cost of
sales
|
(2,304)
|
|
(29.4)
|
|
1
|
|
(2)
|
Selling,
general and administration
|
(2,280)
|
|
(29.1)
|
|
4
|
|
2
|
Research
and development
|
(898)
|
|
(11.4)
|
|
3
|
|
1
|
Royalty
income
|
107
|
|
1.4
|
|
-
|
|
(3)
|
|
|
|
|
|
|
|
|
Adjusted
operating profit
|
2,468
|
|
31.5
|
|
7
|
|
5
|
|
|
|
|
|
|
|
|
Adjusted
profit before tax
|
2,298
|
|
|
|
7
|
|
5
|
Adjusted
profit after tax
|
1,816
|
|
|
|
7
|
|
4
|
Adjusted
profit attributable to shareholders
|
1,588
|
|
|
|
3
|
|
1
|
|
|
|
|
|
|
|
|
Adjusted
earnings per share
|
32.5p
|
|
|
|
3
|
|
-
|
|
|
|
|
|
|
|
|
Adjusted operating profit by business
|
Q3 2017
|
||||||
|
|
|
|
|
|
|
|
|
£m
|
|
%
of
turnover
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
Pharmaceuticals
|
2,083
|
|
49.7
|
|
4
|
|
2
|
Pharmaceuticals
R&D
|
(657)
|
|
|
|
6
|
|
5
|
|
|
|
|
|
|
|
|
Total
Pharmaceuticals
|
1,426
|
|
34.0
|
|
2
|
|
1
|
Vaccines
|
698
|
|
41.3
|
|
9
|
|
5
|
Consumer
Healthcare
|
392
|
|
20.0
|
|
30
|
|
19
|
|
|
|
|
|
|
|
|
|
2,516
|
|
32.1
|
|
8
|
|
4
|
Corporate
& other unallocated costs
|
(48)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
operating profit
|
2,468
|
|
31.5
|
|
7
|
|
5
|
|
|
|
|
|
|
|
|
Adjusted operating profit
Adjusted
operating profit was £2,468 million, 7% AER higher than in Q3
2016 and 5% higher in CER terms on a turnover increase of 2%. The
Adjusted operating margin of 31.5% was 1.0 percentage point higher
than in Q3 2016 and 1.0 percentage point higher on a CER basis.
This primarily reflected improved operating leverage, driven by
sales growth in Pharmaceuticals and Consumer Healthcare, a more
favourable mix in all three businesses, and a favourable
year-on-year comparison with inventory adjustments in Q3 2016 in
Vaccines, as well as continued tight control of ongoing costs
across all three businesses and benefits from restructuring and
integration. This was partly offset by continuing price pressure,
particularly in Respiratory, and supply chain
investments.
Cost of sales
Cost of
sales as a percentage of turnover was 29.4%, down 1.0 percentage
points in Sterling terms and down 0.9 percentage points in CER
terms compared with Q3 2016. This reflected a more favourable
product mix in Pharmaceuticals in the quarter, particularly the
impact of higher HIV sales and the disposal of the distribution
business in Romania, as well as in Vaccines a favourable
year-on-year comparison with inventory adjustments in Q3 2016.
There was also a further contribution from integration and
restructuring savings in all three businesses, offset by continued
adverse pricing pressure in Pharmaceuticals, particularly in
Respiratory, and additional supply chain investments.
Selling, general and administration
SG&A
costs were 29.1% of turnover, 0.1 percentage points higher in
Sterling terms than in Q3 2016 and flat on a CER basis. This
primarily reflected tight control of ongoing costs, particularly in
Consumer Healthcare, continued cost reductions in Pharmaceuticals,
including the benefits of the Pharmaceuticals restructuring
programme, integration benefits in Vaccines and Consumer
Healthcare. This was offset by an increased investment in
promotional product support, particularly for new launches in
Respiratory, HIV and Vaccines.
Research and development
R&D
expenditure was £898 million (11.4% of turnover), 3% AER
higher than Q3 2016 and 1% higher in CER terms. This primarily
reflected increased investment in the progression of a number of
mid and late-stage programmes, partly offset by continued benefits
from cost reduction programmes.
Royalty income
Royalty
income was £107 million (Q3 2016: £107
million).
Operating profit by business
Pharmaceuticals
operating profit was £1,426 million, 2% AER higher than in Q3
2016 and 1% higher in CER terms on a turnover increase of 2% CER.
The operating margin of 34.0% was 0.3 percentage points lower than
in Q3 2016 on a Sterling and CER basis. This reflected increased
investment in new product support and the continued impact of lower
prices, particularly in Respiratory, and the broader transition of
the Respiratory portfolio. This was partly offset by a more
favourable product mix, primarily driven by the growth in HIV
sales, as well as continued cost reduction benefits from the
Group’s Pharmaceuticals restructuring programme.
Vaccines operating profit was £698 million, 9% AER higher than
in Q3 2016 and 5% higher in CER terms on flat turnover at CER. The
operating margin of 41.3% was 1.6 percentage points higher than in
Q3 2016 on a Sterling basis and 1.9 percentage points higher on a
CER basis. This was primarily driven by improved product mix and a
favourable year-on-year comparison with inventory adjustments in Q3
2016 together with continued restructuring and integration
benefits. This was partly offset by increased SG&A resources to
support business growth and new launches and lower royalty
income.
Consumer Healthcare Adjusted operating profit was £392
million, 30% AER higher than in Q3 2016 and 19% higher in CER terms
on a turnover increase of 2% CER. The operating margin of 20% was
3.9 percentage points higher than in Q3 2016 on a Sterling basis
and 2.6 percentage points higher on a CER basis. This reflected the
benefit from the sell-in of Cold & Flu products ahead of the
winter season, with an improved gross margin reflecting benefits
from supply chain savings programmes and pricing, together with
efficiencies and integration synergies within SG&A ahead of the
seasonal investment programme.
Net finance costs
Net finance expense was £177 million compared with £160
million in Q3 2016, the increase reflecting the translation impact
of exchange rate movements on the reported Sterling costs of
foreign currency denominated interest-bearing
instruments.
Taxation
Tax on Adjusted profit amounted to £482 million and
represented an effective Adjusted tax rate of 21.0% (Q3 2016:
20.8%). See ‘Taxation’ on page 47 for further
details.
Non-controlling interests
The allocation of Adjusted earnings to non-controlling interests
amounted to £228 million (Q3 2016: £157 million),
including the non-controlling interest allocations of Consumer
Healthcare profits of £105 million (Q3 2016: £73 million)
and the allocation of ViiV Healthcare profits, of £117 million
(Q3 2016: £86 million) including the impact of changes in the
proportions of preferential dividends due to each shareholder based
on the relative performance of different products in the quarter.
The increase in allocation also reflected comparison with the
reduction in the allocation to non-controlling interests due to
higher net losses in some of the Group’s other entities with
non-controlling interests in Q3 2016.
Earnings per share
Adjusted EPS of 32.5p was up 3% AER, but flat CER, compared with a
5% increase in Adjusted operating profit at CER.
|
Financial performance – 9 months 2017
|
The
Total results for the Group are set out below.
|
|
9 months 2017
£m
|
|
9
months 2016
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
Turnover
|
22,547
|
|
20,303
|
|
11
|
|
3
|
|
|
|
|
|
|
|
|
Cost of
sales
|
(7,784)
|
|
(6,782)
|
|
15
|
|
9
|
|
|
|
|
|
|
|
|
Gross
profit
|
14,763
|
|
13,521
|
|
9
|
|
-
|
|
|
|
|
|
|
|
|
Selling,
general and administration
|
(7,139)
|
|
(6,655)
|
|
7
|
|
(1)
|
Research
and development
|
(3,267)
|
|
(2,625)
|
|
24
|
|
18
|
Royalty income
|
287
|
|
281
|
|
2
|
|
(2)
|
Other
operating income/(expense)
|
(1,069)
|
|
(2,519)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit
|
3,575
|
|
2,003
|
|
78
|
|
52
|
|
|
|
|
|
|
|
|
Finance
income
|
49
|
|
52
|
|
|
|
|
Finance
expense
|
(580)
|
|
(543)
|
|
|
|
|
Profit
on disposal of associates
|
28
|
|
-
|
|
|
|
|
Share
of after tax profits of
associates
and joint ventures
|
11
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before taxation
|
3,083
|
|
1,516
|
|
>100
|
|
69
|
|
|
|
|
|
|
|
|
Taxation
|
(551)
|
|
(771)
|
|
|
|
|
Tax rate %
|
17.9%
|
|
50.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit after taxation
|
2,532
|
|
745
|
|
>100
|
|
>100
|
|
|
|
|
|
|
|
|
Profit
attributable to non-controlling interests
|
454
|
|
90
|
|
|
|
|
Profit
attributable to shareholders
|
2,078
|
|
655
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,532
|
|
745
|
|
>100
|
|
>100
|
|
|
|
|
|
|
|
|
Earnings per share
|
42.5p
|
|
13.5p
|
|
>100
|
|
>100
|
|
|
|
|
|
|
|
|
Cost of sales
Cost of
sales as a percentage of turnover was 34.5%, up 1.1 percentage
points in Sterling terms and up 1.8 percentage points in CER terms
compared with 2016. This primarily reflected the phasing of costs
of manufacturing restructuring programmes including non-cash write
downs as a result of plant closures and the write down of assets
related to the progressive withdrawal of Tanzeum, as well as continued adverse
pricing pressure in Pharmaceuticals, primarily Respiratory, and
continued supply chain investments. This was partly offset by a
more favourable product mix in Pharmaceuticals, particularly the
impact of higher HIV sales and the disposal of the distribution
business in Romania, as well as in Vaccines the benefit of a
settlement for lost third party supply volume and a favourable
year-on-year comparison to inventory adjustments in 2016, as well
as a continued contribution from integration and restructuring
savings in all three businesses.
Selling, general and administration
SG&A
costs were 31.7% of turnover, 1.1 percentage points lower than in
2016 in Sterling terms and 1.2 percentage points lower on a CER
basis. This primarily reflected lower restructuring costs and tight
control of ongoing operating costs, particularly in Consumer
Healthcare, as well as continued cost reductions in
Pharmaceuticals, including the benefits of the Pharmaceuticals
restructuring programme, and integration benefits in Vaccines and
Consumer Healthcare. This was partly offset by an increased
investment in promotional product support, particularly for new
launches in Respiratory, HIV and Vaccines.
Research and development
R&D
expenditure was £3,267 million (14.5% of turnover), 24% higher
than in 2016 on a Sterling basis and 18% higher on a CER basis.
This reflected the impact of the Priority Review Voucher in Q2 2017
as well as increased investment in the progression of a number of
mid and late-stage programmes. In addition, there were higher
restructuring costs, primarily as a result of the provision for
future clinical obligations as a result of the progressive
withdrawal of Tanzeum and
the decision to terminate the rights to sirukumab.
Royalty and other operating income/(expense)
Net
other operating expense of £782 million (2016: £2,238
million expense) primarily reflected the £1,297 million net
total of further accounting charges arising from the re-measurement
of the contingent consideration liabilities related to the former
Shionogi-ViiV Healthcare joint venture and the acquisition of the
former Novartis Vaccines business, the value attributable to the
Consumer Healthcare Joint Venture put option and the liabilities
for the Pfizer put option and Pfizer and Shionogi preferential
dividends in ViiV Healthcare. These re-measurement charges were
driven primarily by updated trading forecasts and changes in
exchange rate assumptions as well as the unwinding of the discount
applied to these future liabilities. This compares with £3,043
million of equivalent transaction-related charges over the same
period in 2016. These charges were partly offset by the gain of
£247 million on disposal of the anaesthesia business to Aspen
and royalty income of £287 million (2016: £281
million).
Operating profit
Total
operating profit was £3,575 million in the 9 months to
September 2017 compared with £2,003 million over the same
period in 2016. Operating profit benefited from improved operating
leverage driven by sales growth across all three businesses, but
particularly Vaccines, and a more favourable mix in all three
businesses. There was also a favourable year-on-year comparison
with inventory adjustments in 2016 and the benefit of a one-off
settlement in cost of sales in Vaccines as well as continued tight
control of ongoing costs and benefits from restructuring and
integration across all three businesses. This was offset by the
impact of the Priority Review Voucher, as well as an overall
increase in R&D investment, continuing price pressure,
particularly in Respiratory, and supply chain investments. In
addition, 2017 reflected a reduced impact from accounting charges
related to re-measurement of the liabilities for contingent
consideration, put options and preferential dividends, and the gain
on the disposal of the anaesthesia business.
Net finance costs
Net
finance expense was £531 million compared with £491
million in 2016, the increase primarily reflecting the translation
impact of exchange rate movements on the reported Sterling costs of
foreign currency denominated interest-bearing
instruments.
Taxation
A tax
charge of £551 million on Total profit represented an
effective tax rate of 17.9% (2016: 50.9%) and reflected the
differing tax effects of the various adjusting items, including
restructuring charges.
Non-controlling interests
The
allocation of earnings to non-controlling interests amounted to
£454 million (2016: £90 million), including the
non-controlling interest allocations of Consumer Healthcare profits
of £197 million (2016: £124 million) and the allocation
of ViiV Healthcare profits, which increased to £226 million
(2016: £(48) million) including the impact of changes in the
proportions of preferential dividends due to each shareholder. The
increase in allocation in ViiV Healthcare profits primarily reflect
the negative impact of higher re-measurement charges in 2016. The
increase in allocation also reflected comparison with the reduction
in 2016 in the allocation to non-controlling interests due to
higher net losses in some of the Group’s other entities with
non-controlling interests.
Earnings per share
The
Total earnings per share was 42.5p, compared with earnings per
share of 13.5p in 2016. The increase primarily reflected a reduced
impact of charges arising from increases in the valuations of the
liabilities for contingent consideration and the put options
associated with increases in the Sterling value of the
Group’s HIV and Consumer Healthcare businesses, as well as
improved performance and the benefit of the disposal of the
anaesthesia business to Aspen.
|
Adjusting items
|
|
9 months 2017
|
|
9
months 2016
(revised)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
profit
£m
|
|
Profit
after tax
£m
|
|
EPS
p
|
|
Operating
profit
£m
|
|
Profit
after
tax
£m
|
|
EPS
p
|
|
|
|
|
|
|
|
|
|
|
|
|
Total results
|
3,575
|
|
2,532
|
|
42.5
|
|
2,003
|
|
745
|
|
13.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible
asset amortisation
|
444
|
|
344
|
|
7.1
|
|
444
|
|
341
|
|
7.0
|
Intangible
asset impairment
|
421
|
|
296
|
|
6.1
|
|
(9)
|
|
(6)
|
|
(0.1)
|
Major
restructuring costs
|
872
|
|
626
|
|
12.8
|
|
573
|
|
461
|
|
9.4
|
Transaction-related
items
|
1,358
|
|
1,206
|
|
21.7
|
|
3,057
|
|
2,764
|
|
50.0
|
Divestments,
significant legal
and
other items
|
(140)
|
|
(271)
|
|
(5.6)
|
|
(424)
|
|
(231)
|
|
(4.7)
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusting
items
|
2,955
|
|
2,201
|
|
42.1
|
|
3,641
|
|
3,329
|
|
61.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted results
|
6,530
|
|
4,733
|
|
84.6
|
|
5,644
|
|
4,074
|
|
75.1
|
|
|
|
|
|
|
|
|
|
|
|
|
Full
reconciliations between Total results and Adjusted results are set
out on pages 55 to 58 and the definition of Adjusted results is set
out on page 33.
|
Intangible asset and amortisation and impairment
Intangible
asset amortisation was £444 million, compared with £444
million in 2016. Intangible asset impairments of £421 million
(2016: £9 million reversal) included impairments related to
the progressive withdrawal of Tanzeum and a number of commercial and
R&D assets. Both of these charges were non-cash
items.
|
Major restructuring and integration
Major
restructuring and integration charges of £872 million have
been incurred (2016: £573 million). Non-cash charges were
£375 million, primarily reflecting the write down of assets as
a result of the decision to withdraw Tanzeum and terminate rights of
sirukumab arising from the establishment of the Group’s new
business priorities, as well as the write down of assets from
reductions in the site network. Cash charges were £497
million, including charges as a result of the decisions to withdraw
Tanzeum and terminate
rights to sirukumab. Cash payments made were £449 million
(2016: £798 million), including the settlement of certain
charges accrued in previous quarters.
Charges
for the combined restructuring and integration programme to date
are £4.6 billion, of which cash charges are £3.5 billion.
Cash payments of £3.0 billion have been made to date. Non-cash
charges are £1.1 billion.
An
extension to the existing combined programme was agreed by the
Board in July 2017, with total cash charges of the combined
programme now expected to be approximately £4.1 billion and
non-cash charges up to £1.6 billion. The programme has now
delivered approximately £3.6 billion of annual savings on a
moving annual total basis, including a currency benefit of
£0.4 billion. The extended programme is now expected to
deliver by 2020 total annual savings of £4.0 billion on a
constant currency basis, together with an estimated £0.4
billion of currency benefits. In 2017, approximately £600
million of cash charges are expected in addition to the settlement
of cash charges accrued at the end of 2016, along with some
non-cash charges.
|
Transaction-related adjustments
Transaction-related
adjustments resulted in a net charge of £1,358 million (2016:
£3,057 million). This primarily reflected accounting charges
for the re-measurement of the liability and the unwinding of the
discounting effects on the contingent consideration related to the
acquisition of the former Shionogi-ViiV Healthcare joint venture,
the contingent consideration related to the acquisition of the
former Novartis Vaccines business, and the value attributable to
the Consumer Healthcare Joint Venture put option held by
Novartis.
|
Charge/(credit)
|
9 months 2017
£m
|
|
9
months 2016
£m
|
|
|
|
|
Consumer
Healthcare Joint Venture put option
|
823
|
|
1,000
|
Contingent
consideration on former Shionogi-ViiV Healthcare Joint
Venture
(including
Shionogi preferential dividends)
|
405
|
|
1,489
|
ViiV
Healthcare put options and Pfizer preferential
dividends
|
(86)
|
|
540
|
Contingent
consideration on former Novartis Vaccines business
|
157
|
|
7
|
Other
adjustments
|
59
|
|
21
|
|
|
|
|
Total
transaction-related charges
|
1,358
|
|
3,057
|
|
|
|
|
The
aggregate impact of unwinding the discount on these future and
potential liabilities was £734 million (2016: £649
million), including £395 million on the Consumer Healthcare
Joint Venture put option and £304 million on the contingent
consideration related to the former Shionogi-ViiV Healthcare Joint
Venture. The remaining charge of £624 million was driven by
adjustments to trading forecasts and the impact of updated exchange
rate assumptions on those forecasts for the relevant businesses as
well as changes to the multiples used in the valuation of the
Consumer Healthcare Joint Venture put option.
Contingent
consideration cash payments which are made to Shionogi and other
companies, reduce the balance sheet liability and hence are not
recorded in the income statement. Total contingent consideration
cash payments in the nine months to September amounted to £492
million (2016: £285 million). This included cash payments made
by ViiV Healthcare to Shionogi in relation to its contingent
consideration liability (including preferential dividends) which
amounted to £485 million (2016: £280
million).
An
explanation of the accounting for the non-controlling interests in
ViiV Healthcare is set out on page 53.
Divestments, significant legal charges and other items
Divestments
and other items included the profit on disposal of the anaesthesia
business to Aspen of £247 million, a number of other asset
disposals, equity investment impairments and certain other
adjusting items. Significant legal charges of £60 million
(2016: £50 million) included the benefit of the settlement of
existing matters as well as provisions for ongoing litigation.
Significant legal cash payments were £184 million (2016:
£77 million).
|
Adjusted results
|
|
9 months 2017
|
||||||
|
|
|
|
|
|
|
|
|
£m
|
|
%
of
turnover
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
Turnover
|
22,547
|
|
100
|
|
11
|
|
3
|
|
|
|
|
|
|
|
|
Cost of
sales
|
(6,513)
|
|
(28.9)
|
|
6
|
|
-
|
Selling,
general and administration
|
(6,921)
|
|
(30.7)
|
|
9
|
|
1
|
Research
and development
|
(2,870)
|
|
(12.7)
|
|
17
|
|
11
|
Royalty
income
|
287
|
|
1.3
|
|
2
|
|
(2)
|
|
|
|
|
|
|
|
|
Adjusted
operating profit
|
6,530
|
|
29.0
|
|
16
|
|
5
|
|
|
|
|
|
|
|
|
Adjusted
profit before tax
|
6,019
|
|
|
|
17
|
|
5
|
Adjusted
profit after tax
|
4,733
|
|
|
|
16
|
|
4
|
Adjusted
profit attributable to shareholders
|
4,132
|
|
|
|
13
|
|
2
|
|
|
|
|
|
|
|
|
Adjusted
earnings per share
|
84.6p
|
|
|
|
13
|
|
2
|
|
|
|
|
|
|
|
|
Adjusted operating profit by business
|
9 months 2017
|
||||||
|
|
|
|
|
|
|
|
|
£m
|
|
%
of
turnover
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
Pharmaceuticals
|
6,353
|
|
49.9
|
|
13
|
|
3
|
Pharmaceuticals
R&D
|
(2,023)
|
|
|
|
16
|
|
10
|
|
|
|
|
|
|
|
|
Total
Pharmaceuticals
|
4,330
|
|
34.0
|
|
11
|
|
-
|
Vaccines
|
1,413
|
|
35.8
|
|
23
|
|
14
|
Consumer
Healthcare
|
1,071
|
|
18.3
|
|
27
|
|
10
|
|
|
|
|
|
|
|
|
|
6,814
|
|
30.2
|
|
16
|
|
4
|
Corporate
& other unallocated costs
|
(284)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
operating profit
|
6,530
|
|
29.0
|
|
16
|
|
5
|
|
|
|
|
|
|
|
|
Adjusted operating profit
Adjusted
operating profit was £6,530 million, 16% AER higher than in
2016 and 5% higher in CER terms on a turnover increase of 3%. The
Adjusted operating margin of 29.0% was 1.2 percentage points higher
than in 2016 and 0.4 percentage points higher on a CER basis. This
reflected improved operating leverage driven by sales growth across
all three businesses, particularly Vaccines, and a more favourable
mix in all three businesses, together with the benefit of a
settlement for lost third party supply volume and a favourable
year-on-year comparison to inventory adjustments in 2016 in
Vaccines, continued tight control of ongoing costs across all three
businesses as well as benefits from restructuring and integration.
This was offset by the impact of the Priority Review Voucher in Q2
2017 as well as other increases in R&D investment, continuing
price pressure, particularly in Respiratory, and supply chain
investments.
Cost of sales
Cost of
sales as a percentage of turnover was 28.9%, down 1.4 percentage
points in Sterling terms and down 0.8 percentage points in CER
terms compared with 2016. This reflected a more favourable product
mix across all three businesses, particularly in Pharmaceuticals,
including the impact of higher HIV sales and the disposal of the
distribution business in Romania, as well as favourable product
mix, the benefit of a settlement for lost third party supply volume
and a favourable year-on-year comparison to inventory adjustments
in 2016 in Vaccines. There was also a further contribution from
integration and restructuring savings in all three businesses,
offset by continued adverse pricing pressure in Pharmaceuticals,
primarily Respiratory, and additional supply chain
investments.
Selling, general and administration
SG&A
costs were 30.7% of turnover, 0.5 percentage points lower in
Sterling terms than in 2016 and 0.6 percentage points lower on a
CER basis. This primarily reflected tight control of ongoing costs,
particularly in Consumer Healthcare, continued cost reductions in
Pharmaceuticals, including the benefits of the Pharmaceuticals
restructuring programme, and integration benefits in Vaccines and
Consumer Healthcare. This was partly offset by an increased
investment in promotional product support, particularly for new
launches in Respiratory, HIV and Vaccines.
Research and development
R&D
expenditure was £2,870 million (12.7% of turnover), 17% AER
higher than 2016 and 11% higher in CER terms, reflecting the impact
of the Priority Review Voucher in Q2 2017 as well as increased
investment in the progression of a number of mid and late-stage
programmes and the costs of the BMS HIV programmes acquired in
February 2016.
Royalty income
Royalty
income was £287 million (2016: £281
million).
Operating profit by business
Pharmaceuticals
operating profit was £4,330 million, 11% AER higher than in
2016 and flat in CER terms on a turnover increase of 3% CER. The
operating margin of 34.0% was 0.3 percentage points higher than in
2016 on a Sterling basis but 0.9 percentage points down on a CER
basis. This primarily reflected increased R&D investment
including the impact of the Priority Review Voucher in Q2 2017. The
operating margin also reflected increased investment in new product
support, as well as the continued impact of lower prices,
particularly in Respiratory, and the broader transition of the
Respiratory portfolio partly offset by a more favourable product
mix, primarily driven by the growth in HIV sales, and the continued
cost reduction benefit of the Group’s Pharmaceuticals
restructuring programme.
Vaccines
operating profit was £1,413 million, 23% AER higher than in
2016 and 14% higher in CER terms on a turnover increase of 5% CER.
The operating margin of 35.8% was 2.5 percentage points higher than
in 2016 on a Sterling basis and 2.7 percentage points higher on a
CER basis. This was primarily driven by enhanced operating leverage
from the strong sales growth, the benefit of a settlement for lost
third party supply volume and a favourable year-on-year comparison
with inventory adjustments in 2016, together with continued
restructuring and integration benefits. This was partly offset by
increased SG&A resources to support business growth and new
launches, increased supply chain costs and lower royalty
income.
Consumer
Healthcare Adjusted operating profit was £1,071 million, 27%
AER higher than in 2016 and 10% higher in CER terms on a turnover
increase of 2%. The Adjusted operating margin of 18.3% was 2.5
percentage points higher than in 2016 and 1.4 percentage points
higher on a CER basis, reflecting an improvement in gross margin,
including benefits from pricing, tight control of costs,
integration synergies, principally in SG&A, and the later
phasing of R&D expenditure, partly offset by increased
investment in power brands.
Net finance costs
Net
finance expense was £522 million compared with £482
million in 2016, the increase primarily reflecting the translation
impact of exchange rate movements on the reported Sterling costs of
foreign currency denominated interest-bearing
instruments.
Taxation
Tax on
Adjusted profit amounted to £1,286 million and represented an
effective Adjusted tax rate of 21.4% (2016: 21.1%). The increase in
the effective rate reflected the Group’s changing earnings
mix. See ‘Taxation’ on page 47 for further
details.
Non-controlling interests
The
allocation of Adjusted earnings to non-controlling interests
amounted to £601 million (2016: £425 million), including
the non-controlling interest allocations of Consumer Healthcare
profits of £259 million (2016: £185 million) and the
allocation of ViiV Healthcare profits, which increased to £311
million (2016: £231 million) including the impact of changes
in the proportions of preferential dividends due to each
shareholder. The increase in allocation also reflected comparison
with the reduction in the allocation to non-controlling interests
due to higher net losses in some of the Group’s other
entities with non-controlling interests in 2016.
Earnings per share
Adjusted
EPS of 84.6p was up 13% AER, 2% CER compared with a 5% CER increase
in Adjusted operating profit.
|
Currency impact on Q3 2017 and 9 months 2017 results
The 9
months 2017 results are based on average exchange rates,
principally £1/$1.28, £1/€1.15 and £1/Yen 144.
Comparative exchange rates are given on page 49. The period-end
exchange rates were £1/$1.34, £1/€1.13 and
£1/Yen 151.
In the
quarter, turnover increased 4% in Sterling terms and 2% CER. Total
earnings per share was 24.8p compared with earnings per share of
16.6p in Q3 2016 and Adjusted EPS was 32.5p compared with 31.7p in
Q3 2016, up 3% AER, and flat CER. The positive currency impact
reflected the weakness of Sterling against many of the
Group’s trading currencies relative to Q3 2016. Settlement of
intercompany transactions had around one percentage point negative
impact on the positive currency impact of 3 percentage points on
adjusted EPS.
In the
9 months to September 2017, turnover increased 11% in Sterling
terms and 3% CER. Total EPS was 42.5p compared with earnings per
share of 13.5p in 2016 and Adjusted EPS was 84.6p compared with
75.1p in 2016, up 13% AER, 2% CER. The positive currency impact
reflected the weakness of Sterling against the majority of the
Group’s trading currencies relative to 2016. Settlement of
intercompany transactions had around one percentage point negative
impact on the positive currency impact of 11 percentage points on
adjusted EPS.
|
2017 guidance for Adjusted EPS
With no
Advair generic expected in
the US in 2017, GSK continues to expect 2017 Adjusted EPS growth to
be 3% to 5% CER.
GSK is
not able to give guidance for Total results as it cannot reliably
forecast certain material elements of our Total results such as the
future fair value movements on contingent consideration and put
options. It should be noted that contingent consideration cash
payments are made each quarter primarily to Shionogi by ViiV
Healthcare which reduce the balance sheet liability and are hence
not recorded in the income statement. An explanation of the
acquisition-related arrangements with ViiV Healthcare, including
details of cash payments to Shionogi, is set out on page
53.
If
exchange rates were to hold at the closing rates on 30 September
2017 ($1.34/£1, €1.13/£1 and Yen 151/£1) for
the rest of 2017, the estimated positive impact on full-year 2017
Sterling turnover growth would be around 5% and if no further
exchange gains or losses were recognised in 2017, the estimated
positive impact on 2017 Sterling Adjusted EPS growth would be
around 7%.
|
Cash generation and conversion
|
Cash flow and net debt
|
|
Q3 2017
|
|
9 months 2017
|
|
9
months 2016
|
|
|
|
|
|
|
Net
cash inflow from operating activities (£m)
|
1,897
|
|
4,049
|
|
3,506
|
Free
cash flow* (£m)
|
1,276
|
|
1,644
|
|
1,272
|
Free
cash flow growth (%)
|
6%
|
|
29%
|
|
>100%
|
Free
cash flow conversion* (%)
|
>100%
|
|
79%
|
|
>100%
|
Net
debt (£m)
|
14,209
|
|
14,209
|
|
14,663
|
*
|
Free
cash flow and free cash flow conversion are defined on page
33.
|
Q3 2017
The net
cash inflow from operating activities for the quarter was
£1,897 million (Q3 2016: £1,767 million). The increase
primarily reflected an improved operating profit, a positive
currency benefit and a benefit from the timing of payments for
returns and rebates, together with a reduction in inventory and a
lower increase in receivables from improved collections, partly
offset by increased contingent consideration payments and legal
settlements.
Total
cash payments to Shionogi in relation to the ViiV Healthcare
contingent consideration liability in the quarter were £186
million, of which £163 million was recognised in cash flows
from operating activities and £23 million was recognised in
purchases of businesses within investing cash flows. These payments
are deductible for tax purposes.
Free
cash flow was £1,276 million for the quarter (Q3 2016:
£1,209 million). The increase primarily reflected an improved
operating profit, a positive currency benefit and a benefit from
the timing of payments for returns and rebates, together with a
reduction in inventory and a lower increase in receivables from
improved collections, partly offset by increased contingent
consideration payments and legal settlements, as well as higher
dividends to non-controlling interests, which included a catch-up
adjustment.
|
9 months 2017
The net
cash inflow from operating activities for the 9 months was
£4,049 million (2016: £3,506 million). The increase
reflected improved operating profit performance, as well as a
positive currency benefit, partly offset by increased working
capital reflecting seasonal factors and the building of inventory
in advance of new product launches and increased contingent
consideration payments and legal settlements.
Total
cash payments to Shionogi in relation to the ViiV Healthcare
contingent consideration liability in the nine months were
£485 million, of which £424 million was recognised in
cash flows from operating activities and £61 million was
recognised in purchases of businesses within investing cash flows.
These payments are deductible for tax purposes.
Free
cash flow was £1,644 million for the 9 months (2016:
£1,272 million). The increase primarily reflected improved
operating profit performance, as well as a positive currency
benefit, partly offset by increased working capital reflecting
seasonal factors and the building of inventory in advance of new
product launches, increased contingent consideration payments and
legal settlements, as well as increased dividends to
non-controlling interests. 2016 free cash flow was also impacted by
the costs of acquiring the HIV Clinical assets from BMS for
£221 million.
|
Net debt
At 30
September 2017, net debt was £14.2 billion, compared with
£13.8 billion at 31 December 2016, comprising gross debt of
£19.0 billion and cash and liquid investments of £4.8
billion. Net debt increased as the cost of dividends paid to
shareholders of £2,977 million more than offset the improved
free cash flow of £1,644 million and disposal proceeds of
£356 million, together with favourable translation
movements.
At 30
September 2017, GSK had short-term borrowings (including
overdrafts) repayable within 12 months of £4,740 million with
no loans repayable in the subsequent year.
|
Working capital
|
|
30
September
2017
|
|
30
June
2017
|
|
31
March
2017
|
|
31
December
2016
|
|
30
September
2016
|
|
|
|
|
|
|
|
|
|
|
Working
capital conversion cycle* (days)
|
210
|
|
207
|
|
203
|
|
193
|
|
216
|
Working
capital percentage of turnover (%)
|
25
|
|
24
|
|
23
|
|
22
|
|
27
|
|
|
|
|
|
|
|
|
|
|
*
|
Working
capital conversion cycle is defined on page 33.
|
The
increase of three days in Q3 2017 was predominantly due to an
increase in receivables levels reflecting increased seasonal sales
in Q3, partly offset by reduced inventory levels.
The
reduction of six days compared with September 2016 primarily
reflected the impact of exchange rates.
|
Returns to shareholders
|
Quarterly dividends
The
Board has declared a third interim dividend for 2017 of 19 pence
per share (Q3 2016: 19 pence per share).
GSK
expects to pay an annual ordinary dividend of 80p for
2017.
GSK
recognises the importance of dividends to shareholders and aims to
distribute regular dividend payments that will be determined
primarily with reference to the free cash flow generated by the
business after funding the investment necessary to support the
Group’s future growth.
The
Board intends to maintain the dividend for 2018 at the current
level of 80p per share, subject to any material change in the
external environment or performance expectations. Over time, as
free cash flow strengthens, it intends to build free cash flow
cover of the annual dividend to a target range of 1.25-1.50x,
before returning the dividend to growth.
Payment of dividends
The
equivalent interim dividend receivable by ADR holders will be
calculated based on the exchange rate on 9 January 2018. An annual
fee of $0.02 per ADS (or $0.005 per ADS per quarter) is charged by
the Depositary.
The
ex-dividend date will be 9 November 2017, with a record date of 10
November 2017 and a payment date of 11 January 2018.
|
|
Paid/
payable
|
|
Pence
per
share
|
|
£m
|
|
|
|
|
|
|
2017
|
|
|
|
|
|
First
interim
|
13 July
2017
|
|
19
|
|
928
|
Second
interim
|
12
October 2017
|
|
19
|
|
929
|
Third
interim
|
11
January 2018
|
|
19
|
|
929
|
|
|
|
|
|
|
2016
|
|
|
|
|
|
First
interim
|
14 July
2016
|
|
19
|
|
923
|
Second
interim
|
13
October 2016
|
|
19
|
|
925
|
Third
interim
|
12
January 2017
|
|
19
|
|
925
|
Fourth
interim
|
13
April 2017
|
|
23
|
|
1,124
|
|
|
|
|
|
|
|
|
|
80
|
|
3,897
|
|
|
|
|
|
|
GSK
made no share repurchases during the quarter. The company issued
0.2 million shares under employee share schemes amounting to
£3 million (Q3 2016: £48 million).
The
weighted average number of shares for Q3 2017 was 4,890 million,
compared with 4,865 million in Q3 2016.
|
Research and development
|
GSK
remains focused on delivering an improved return on its investment
in R&D. Sales contribution, reduced attrition and cost
reduction are all important drivers of an improving internal rate
of return. R&D expenditure is not determined as a percentage of
sales but instead capital is allocated using strict returns based
criteria depending on the pipeline opportunities
available.
The
R&D operations in Pharmaceuticals are broadly split into
Discovery activities (up to the completion of Phase IIa trials) and
Development work (from Phase IIb onwards) each supported by
specific and common infrastructure and other shared services where
appropriate. With effect from 1 January 2017, depreciation is
reported within the central support functions rather than against
individual business units. Comparative information has been revised
accordingly. R&D expenditure for Q3 2017 and the nine months is
analysed below.
|
|
Q3 2017
£m
|
|
Q3
2016
(revised)
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
Discovery
|
221
|
|
201
|
|
10
|
|
8
|
Development
|
339
|
|
329
|
|
3
|
|
2
|
Facilities
and central
support
functions
|
119
|
|
128
|
|
(7)
|
|
(8)
|
|
|
|
|
|
|
|
|
Pharmaceuticals
|
679
|
|
658
|
|
3
|
|
2
|
Vaccines
|
164
|
|
157
|
|
4
|
|
1
|
Consumer
Healthcare
|
55
|
|
61
|
|
(10)
|
|
(10)
|
|
|
|
|
|
|
|
|
Adjusted
R&D
|
898
|
|
876
|
|
3
|
|
1
|
Amortisation
and impairment
of
intangible assets
|
74
|
|
11
|
|
|
|
|
Major
restructuring costs
|
68
|
|
28
|
|
|
|
|
Other
items
|
7
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
R&D
|
1,047
|
|
922
|
|
14
|
|
11
|
|
|
|
|
|
|
|
|
|
9 months 2017
£m
|
|
9
months 2016
(revised)
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
Discovery
|
730
|
|
569
|
|
28
|
|
22
|
Development
|
1,115
|
|
865
|
|
29
|
|
22
|
Facilities
and central
support
functions
|
396
|
|
404
|
|
(2)
|
|
(6)
|
|
|
|
|
|
|
|
|
Pharmaceuticals
|
2,241
|
|
1,838
|
|
22
|
|
16
|
Vaccines
|
460
|
|
436
|
|
6
|
|
(3)
|
Consumer
Healthcare
|
169
|
|
177
|
|
(5)
|
|
(9)
|
|
|
|
|
|
|
|
|
Adjusted
R&D
|
2,870
|
|
2,451
|
|
17
|
|
11
|
Amortisation
and impairment
of
intangible assets
|
121
|
|
31
|
|
|
|
|
Major
restructuring costs
|
253
|
|
128
|
|
|
|
|
Other
items
|
23
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
R&D
|
3,267
|
|
2,625
|
|
24
|
|
18
|
|
|
|
|
|
|
|
|
In Q3
2017, Adjusted R&D expenditure increased 3% AER, 1% CER and in
the 9 months 2017 Adjusted R&D expenditure increased 17% AER,
11% CER. The lower growth rate in Q3 compared with previous
quarters was driven by ViiV Healthcare’s utilisation of the
Priority Review Voucher in Q2, which also impacted Development
growth. The growth in Development expenditure was driven by the
progression of a number of mid and late-stage programmes in HIV,
Respiratory and Anaemia. The continuing high growth of Discovery
expenditure reflected further investment in the early stage
Oncology portfolio.
|
R&D pipeline
|
Key Pharmaceuticals assets
|
At our
Business update to investors on 26 July, we confirmed an increased
focus on delivery of several key assets in our Pharmaceuticals
pipeline. We remain focused on delivering value and continue to
evaluate and explore the best route to market for these assets,
including potential options for partnering or
collaborations.
|
Pipeline news flow since Q2 2017:
|
|
|
|
Vaccines
|
|
Our
Vaccines business is one of the largest in the world with the
broadest portfolio of any company. The focus of GSK Vaccines’
pipeline is to maintain GSK’s meningococcal meningitis market
leadership with both licensed and candidate vaccines. In addition,
we are pursuing a full RSV portfolio for infants, maternal
immunisation and immunisations for older adults, with different
approaches tailored to the specific segments. This portfolio has
the potential to deliver a series of first and/or best in class
vaccines. In addition, we continue to leverage our unique
technology platforms to target new, emerging or remaining medical
needs.
|
|
|
|
Shingrix
|
|
●
|
On 13
October, GSK announced the first approval of Shingrix in Canada for the prevention
of shingles in people aged 50 years and over;
|
|
|
●
|
On 20
October, the US FDA approved Shingrix for the prevention of
shingles (herpes zoster) in adults aged 50 years and
older.
|
|
|
Respiratory
|
|
GSK
has been a leader in respiratory disease for over 45 years. We
remain at the cutting-edge of scientific research into respiratory
medicine, working in
collaboration with patients and the scientific community to
offer innovative medicines aimed at helping to treat
patients’ symptoms and reduce the risk of their disease
worsening. While respiratory diseases are clinically distinct,
there are important pathophysiological features that span them, and
our ambition is to have the most comprehensive portfolio of
medicines to address a diverse range of respiratory diseases. To
achieve this, we are focusing on targeting the underlying
disease-driving biological processes to develop medicines with
applicability across multiple respiratory diseases. This approach
requires extensive bioinformatics, data analytic capabilities,
careful patient selection and stratification by phenotype in our
clinical trials.
|
|
|
|
Trelegy
Ellipta
|
|
●
|
On 15
September, the EMA Committee for Medicinal Products for Human Use
(CHMP) issued a positive opinion
recommending marketing authorisation for Trelegy Ellipta
(FF/UMEC/VI) as a maintenance treatment in adult patients
with moderate to severe chronic obstructive pulmonary disease
(COPD) who are not adequately treated by a combination of an
inhaled corticosteroid and a long-acting beta2-agonist. A final
decision by the European Commission is anticipated by around the
end of 2017;
|
|
|
●
|
On 18
September, FDA approved Trelegy
Ellipta for the long-term, once-daily, maintenance treatment
of patients with COPD, including chronic bronchitis and/or
emphysema, who are on a fixed-dose combination of fluticasone
furoate and vilanterol for airflow obstruction and reducing
exacerbations, in whom additional treatment of airflow obstruction
is desired, or for patients who are already receiving umeclidinium
and a fixed-dose combination of fluticasone furoate and
vilanterol;
|
|
|
●
|
On 20
September, GSK and Innoviva announced positive headline results
from the landmark Phase III IMPACT study of Trelegy Ellipta. The IMPACT study,
which involved 10,355 patients, met its primary endpoint
demonstrating statistically significant reductions in the annual
rate of on-treatment moderate/severe exacerbations for Trelegy Ellipta when compared with
Relvar/Breo Ellipta and
with Anoro
Ellipta.
|
|
|
Mepolizumab
|
|
●
|
On 12
September, GSK announced the publication in the New England Journal
of Medicine of full results from the Phase III studies for
mepolizumab in COPD. Based on the full data, discussions with
external experts and the recognised unmet medical need in this
patient population, regulatory filings are planned for
2017.
|
|
|
Relvar/Breo
Ellipta
|
|
●
|
On 11
September, GSK and Innoviva announced that positive results from
the Salford Lung Study (SLS) in asthma were simultaneously
published in The Lancet and presented at the European Respiratory
Society (ERS) International Congress in Milan.
|
|
|
HIV/Infectious diseases
|
|
GSK
has a long-standing commitment to HIV and infectious diseases
– our scientists discovered amoxycillin, the widely used
antibiotic, over 40 years ago, and developed the first medicines
approved to treat HIV (AZT), HBV (lamivudine), herpes viruses
(acyclovir) and influenza (zanamivir). Today, we are investigating
new medicines to treat, prevent and possibly, ultimately cure HIV
and other infectious diseases. Our scientists are committed to
developing medicines that advance HIV care by exploring new
treatment paradigms (two drug regimens), new modalities
(long-acting injectables) and new mechanisms of actions (including
maturation inhibitors and broadly neutralising
antibodies).
|
|
|
|
●
|
There
has been no news on the assets in this area since the Q2 2017
Results Announcement.
|
|
|
Immuno-inflammation
|
|
Immuno-inflammatory
diseases are relatively common, chronic, debilitating conditions.
While diverse in presentation, they are collectively hallmarked by
impairment of quality of life and can lead to premature mortality.
There is significant unmet need for improved treatment options for
immuno-inflammatory diseases in terms of higher levels of remission
and more durable maintenance of benefit. To discover the next
breakthrough for immune-mediated diseases, we are working to
develop transformational medicines that could potentially alter the
course of inflammatory disease and induce sustainable remission.
Our highly innovative discovery programme focuses on cytokines,
chemokines and complement, epigenetics, T-cell biology and pattern
recognition receptors.
|
|
|
|
Benlysta
|
|
●
|
On 15
September, EMA CHMP issued a positive opinion recommending approval
for a new self-injectable subcutaneous formulation of Benlysta as an add-on therapy in adult
patients with active autoantibody-positive systemic lupus
erythematosus (SLE) with a high degree of disease activity despite
standard therapy;
|
|
|
●
|
On 27
September, the Japanese Ministry of Health, Labour and Welfare
(MHLW) approved Benlysta
for the treatment of adult patients with SLE who are inadequate
responders to existing therapies.
|
|
|
Oncology
|
|
Cancer
is one of the leading causes of death in the developed world. GSK
is focused on delivering transformational therapies for cancer
patients that may help to maximise their survival. GSK’s
pipeline is focused on immuno-oncology, cell therapy, and
epigenetics. Our goal is to achieve a sustainable flow of new
treatments for cancer patients based on a diversified portfolio of
investigational medicines utilising modalities such as small
molecules, antibodies, multi-specific molecules, adjuvants and
cells, either alone or in combination.
|
|
|
|
3377794 (NY-ESO-1 T-cell
therapy)
|
|
●
|
On 7
September, GSK announced that it has exercised the option to obtain
an exclusive global licence from Adaptimmune for a T-cell receptor
therapy targeting NY-ESO-1 (GSK 3377794).
|
|
|
2857916 (BCMA antibody-drug
conjugate)
|
|
●
|
At
their October meeting, the CHMP granted PRIME designation for
2857916 for relapsed and
refractory multiple myeloma
|
|
|
●
|
We
expect that new positive headline data for ‘916 in multiple
myeloma will be presented at an upcoming scientific
conference.
|
|
|
Future pipeline optionality
|
|
To
retain scientific optionality outside of the four core areas, we
have established three groups primarily focused on early stage
activities in areas where the emerging science suggests the
potential to develop future transformational medicines. These
include Neuroscience, where GSK has several highly competitive
programmes in the areas of neurodegeneration and neuro-excitation;
Exploratory discovery, where we are pursuing novel targets in new
pathways and emerging areas of science, and Global health
discovery, with a particular focus on diseases of the developing
world and other areas of global health.
|
|
|
|
●
|
There
has been no news on the assets in this area since the Q2 2017
Results Announcement.
|
Definitions
|
GSK
uses a number of adjusted, non-IFRS, measures to report the
performance of its business. These measures are used by management
for planning and reporting purposes and in discussions with and
presentations to investment analysts and rating agencies and may
not be directly comparable with similarly described measures used
by other companies. Non-IFRS measures may be considered in addition
to, but not as a substitute for or superior to, information
presented in accordance with IFRS.
Adjusted results
Total
reported results represent the Group’s overall performance.
However, these results can contain material unusual or
non-operational items that may obscure the key trends and factors
determining the Group’s operational performance. As a result,
GSK also reports Adjusted results, which is a non-IFRS
measure.
As
announced on 11 April 2017 in the ‘Change to financial
reporting framework’ press release, from Q1 2017 core results
has been renamed Adjusted results and, instead of all legal charges
and expenses, only significant legal charges and expenses are
excluded in order to present Adjusted results. All other legal
charges and expenses are included in Adjusted results. Significant
legal charges and expenses are those arising from the settlement of
litigation or a government investigation that are not in the normal
course and materially larger than more regularly occurring
individual matters. They also include certain major legacy legal
matters. Any new significant legal matters excluded in order to
present Adjusted results will be disclosed at the
time.
Adjusted
results now exclude the following items from Total results:
amortisation and impairment of intangible assets (excluding
computer software) and goodwill; major restructuring costs,
including those costs following material acquisitions; significant
legal charges (net of insurance recoveries) and expenses on the
settlement of litigation and government investigations,
transaction-related accounting adjustments for significant
acquisitions, and other items, including disposals of associates,
products and businesses and other operating income other than
royalty income, together with the tax effects of all of these
items.
GSK
believes that Adjusted results are more representative of the
performance of the Group’s operations and allow the key
trends and factors driving that performance to be more easily and
clearly identified by shareholders. The definition of Adjusted
results, as set out above, also aligns the Group’s results
with the majority of its peer companies and how they report
earnings.
Reconciliations
between Total and Adjusted results, as set out on pages 16, 22 and
55 to 58, including detailed breakdowns of the key adjusting items,
are provided to shareholders to ensure full visibility and
transparency as they assess the Group’s
performance.
CER and AER growth
In
order to illustrate underlying performance, it is the Group’s
practice to discuss its results in terms of constant exchange rate
(CER) growth. This represents growth calculated as if the exchange
rates used to determine the results of overseas companies in
Sterling had remained unchanged from those used in the comparative
period. CER% represents growth at constant exchange rates. £%
or AER% represents growth at actual exchange rates.
Free cash flow
From Q1
2017, adjusted free cash flow is no longer being reported and the
free cash flow definition has been amended to include all
contingent consideration payments made during the
period.
Free
cash flow, which is a non-IFRS measure, is now defined as the net
cash inflow from operating activities less capital expenditure,
contingent consideration payments, net interest, and dividends paid
to non-controlling interests plus proceeds from the sale of
property, plant and equipment, and dividends received from joint
ventures and associated undertakings. It is used by management for
planning and reporting purposes and in discussions with and
presentations to investment analysts and rating agencies. Free cash
flow growth is calculated on a reported basis. A reconciliation of
net cash inflow from operations to free cash flow is set out on
page 52.
Free cash flow conversion
Free
cash flow conversion is free cash flow as a percentage of
earnings.
Working capital conversion cycle
The
working capital conversion cycle is calculated as the number of
days sales outstanding plus days inventory outstanding, less days
purchases outstanding.
Brand names and partner acknowledgements
Brand
names appearing in italics throughout this document are trademarks
of GSK or associated companies or used under licence by the
Group.
|
Outlook assumptions and cautionary statements
|
Assumptions related to 2017 guidance and 2016-2020
outlook
In
outlining the expectations for 2017 and the five-year period
2016-2020, the Group has made certain assumptions about the
healthcare sector, the different markets in which the Group
operates and the delivery of revenues and financial benefits from
its current portfolio, pipeline and restructuring
programmes.
For the
Group specifically, over the period to 2020 GSK expects further
declines in sales of Seretide/Advair. The introduction of a
generic alternative to Advair in the US has been factored into
the Group’s assessment of its future performance. The Group
assumes no premature loss of exclusivity for other key products
over the period. The Group expects at least £6 billion of
revenues per annum on a CER basis in 2018 from products launched
since 2013 including contributions from the current pipeline asset
Shingrix.
The
assumptions for the Group’s revenue and earnings expectations
assume no material interruptions to supply of the Group’s
products and no material mergers, acquisitions, disposals,
litigation costs or share repurchases for the Company; and no
change in the Group’s shareholdings in ViiV Healthcare or
Consumer Healthcare. They also assume no material changes in the
macro-economic and healthcare environment. The 2017 guidance and
2016-2020 outlook have factored in all divestments and product
exits since 2015, including the divestment and exit of more than
130 non-core tail brands (£0.5 billion in annual sales) as
announced on 26 July 2017.
The
Group’s expectations assume successful delivery of the
Group’s integration and restructuring plans over the period
2016-2020 including the extension and enhancement to the combined
programme announced on 26 July 2017. Material costs for investment
in new product launches and R&D have been factored into the
expectations given. Given the potential development options in the
Group’s pipeline, the outlook may be affected by additional
data-driven R&D investment decisions. The expectations are
given on a constant currency basis (2016-2020 outlook at 2015 CER).
Some moderate upward pressure on the Group’s effective tax
rate is expected over the next few years.
|
Assumptions and cautionary statement regarding forward-looking
statements
The
Group’s management believes that the assumptions outlined
above are reasonable, and that the aspirational targets described
in this report are achievable based on those assumptions. However,
given the longer term nature of these expectations and targets,
they are subject to greater uncertainty, including potential
material impacts if the above assumptions are not realised, and
other material impacts related to foreign exchange fluctuations,
macroeconomic activity, changes in regulation, government actions
or intellectual property protection, actions by our competitors,
and other risks inherent to the industries in which we
operate.
This
document contains statements that are, or may be deemed to be,
“forward-looking statements”. Forward-looking
statements give the Group’s current expectations or forecasts
of future events. An investor 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’, ‘intend’,
‘will’, ‘project’, ‘plan’,
‘believe’, ‘target’ and other words and
terms of similar meaning in connection with any discussion of
future operating or financial performance. In particular, these
include statements relating to future actions, prospective products
or product approvals, future performance or results of current and
anticipated products, sales efforts, expenses, the outcome of
contingencies such as legal proceedings, and financial results.
Other than in accordance with its legal or regulatory obligations
(including under the Market Abuse Regulation, the UK Listing Rules
and the Disclosure and Transparency Rules of the Financial Conduct
Authority), the Group undertakes no obligation to update any
forward-looking statements, whether as a result of new information,
future events or otherwise. The reader should, however, consult any
additional disclosures that the Group may make in any documents
which it publishes and/or files with the SEC. All readers, wherever
located, should take note of these disclosures. Accordingly, no
assurance can be given that any particular expectation will be met
and investors are cautioned not to place undue reliance on the
forward-looking statements.
Forward-looking
statements are subject to assumptions, inherent risks and
uncertainties, many of which relate to factors that are beyond the
Group’s control or precise estimate. The Group cautions
investors that a number of important factors, including those in
this document, could cause actual results to differ materially from
those expressed or implied in any forward-looking statement. Such
factors include, but are not limited to, those discussed under Item
3.D ‘Risk Factors’ in the Group’s Annual Report
on Form 20-F for 2016. Any forward looking statements made by or on
behalf of the Group speak only as of the date they are made and are
based upon the knowledge and information available to the Directors
on the date of this report.
|
Contacts
|
GSK – one of the
world’s leading research-based pharmaceutical and healthcare
companies – is committed to improving the quality of human
life by enabling people to do more, feel better and live longer.
For further information please visit www.gsk.com.
|
GSK enquiries:
|
|
|
|
UK
Media enquiries:
|
David
Mawdsley
|
+44 (0)
20 8047 5502
|
(London)
|
|
Simon
Steel
|
+44 (0)
20 8047 5502
|
(London)
|
|
|
|
|
US
Media enquiries:
|
Sarah
Alspach
|
+1 202
715 1048
|
(Washington)
|
|
Sarah
Spencer
|
+1 215
751 3335
|
(Philadelphia)
|
|
|
|
|
Analyst/Investor
enquiries:
|
Sarah
Elton-Farr
|
+44 (0)
20 8047 5194
|
(London)
|
|
Gary
Davies
|
+44 (0)
20 8047 5503
|
(London)
|
|
James
Dodwell
|
+44 (0)
20 8047 2406
|
(London)
|
|
Sarah
Webster
|
+44 (0)
20 8047 0246
|
(London)
|
|
Tom
Curry
|
+1 215
751 5419
|
(Philadelphia)
|
|
Jeff
McLaughlin
|
+1 215
751 7002
|
(Philadelphia)
|
Registered in England & Wales:
No. 3888792
|
|
Registered Office:
980 Great West Road
Brentford, Middlesex
TW8 9GS
|
Financial information
|
Income statements
|
|
Q3 2017
£m
|
|
Q3
2016
£m
|
|
9 months 2017
£m
|
|
9
months 2016
£m
|
|
|
|
|
|
|
|
|
TURNOVER
|
7,843
|
|
7,542
|
|
22,547
|
|
20,303
|
|
|
|
|
|
|
|
|
Cost of
sales
|
(2,652)
|
|
(2,525)
|
|
(7,784)
|
|
(6,782)
|
|
|
|
|
|
|
|
|
Gross
profit
|
5,191
|
|
5,017
|
|
14,763
|
|
13,521
|
|
|
|
|
|
|
|
|
Selling,
general and administration
|
(2,308)
|
|
(2,292)
|
|
(7,139)
|
|
(6,655)
|
Research
and development
|
(1,047)
|
|
(922)
|
|
(3,267)
|
|
(2,625)
|
Royalty income
|
107
|
|
107
|
|
287
|
|
281
|
Other
operating income/(expense)
|
(66)
|
|
(479)
|
|
(1,069)
|
|
(2,519)
|
|
|
|
|
|
|
|
|
OPERATING PROFIT
|
1,877
|
|
1,431
|
|
3,575
|
|
2,003
|
|
|
|
|
|
|
|
|
Finance
income
|
13
|
|
16
|
|
49
|
|
52
|
Finance
expense
|
(194)
|
|
(179)
|
|
(580)
|
|
(543)
|
Profit
on disposal of associates
|
8
|
|
-
|
|
28
|
|
-
|
Share
of after tax profits of
associates
and joint ventures
|
7
|
|
6
|
|
11
|
|
4
|
|
|
|
|
|
|
|
|
PROFIT BEFORE TAXATION
|
1,711
|
|
1,274
|
|
3,083
|
|
1,516
|
|
|
|
|
|
|
|
|
Taxation
|
(316)
|
|
(389)
|
|
(551)
|
|
(771)
|
Tax rate %
|
18.5%
|
|
30.5%
|
|
17.9%
|
|
50.9%
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAXATION FOR
THE PERIOD
|
1,395
|
|
885
|
|
2,532
|
|
745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit
attributable to non-controlling
interests
|
183
|
|
77
|
|
454
|
|
90
|
Profit
attributable to shareholders
|
1,212
|
|
808
|
|
2,078
|
|
655
|
|
|
|
|
|
|
|
|
|
1,395
|
|
885
|
|
2,532
|
|
745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE
|
24.8p
|
|
16.6p
|
|
42.5p
|
|
13.5p
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
earnings per share
|
24.6p
|
|
16.5p
|
|
42.1p
|
|
13.4p
|
|
|
|
|
|
|
|
|
Statement of comprehensive income – three months ended 30
September 2017
|
|
Q3 2017
£m
|
|
Q3
2016
£m
|
|
|
|
|
Profit
for the period
|
1,395
|
|
885
|
|
|
|
|
Items that may be reclassified subsequently to income
statement:
|
|
|
|
Exchange
movements on overseas net assets and net investment
hedges
|
(24)
|
|
71
|
Fair
value movements on available-for-sale investments
|
(38)
|
|
84
|
Reclassification
of fair value movements on available-for-sale
investments
|
(11)
|
|
(115)
|
Deferred
tax on fair value movements on available-for-sale
investments
|
(11)
|
|
(6)
|
Deferred
tax reversed on reclassification of available-for-sale
investments
|
1
|
|
6
|
Fair
value movements on cash flow hedges
|
(3)
|
|
3
|
Deferred
tax on fair value movements on cash flow hedges
|
-
|
|
2
|
Reclassification
of cash flow hedges to income statement
|
-
|
|
(5)
|
Share
of other comprehensive expense of associates and joint
ventures
|
-
|
|
(2)
|
|
|
|
|
|
(86)
|
|
38
|
|
|
|
|
Items that will not be reclassified to income
statement:
|
|
|
|
Exchange
movements on overseas net assets of non-controlling
interests
|
(146)
|
|
124
|
Re-measurement
gains/(losses) on defined benefit plans
|
255
|
|
(463)
|
Deferred
tax on re-measurement gains/(losses) on defined benefit
plans
|
(53)
|
|
71
|
|
|
|
|
|
56
|
|
(268)
|
|
|
|
|
Other
comprehensive expense for the period
|
(30)
|
|
(230)
|
|
|
|
|
Total
comprehensive income for the period
|
1,365
|
|
655
|
|
|
|
|
|
|
|
|
Total
comprehensive income for the period attributable to:
|
|
|
|
Shareholders
|
1,328
|
|
454
|
Non-controlling
interests
|
37
|
|
201
|
|
|
|
|
|
1,365
|
|
655
|
|
|
|
|
Statement of comprehensive income – nine months ended 30
September 2017
|
|
9 months 2017
£m
|
|
9
months 2016
£m
|
|
|
|
|
Profit
for the period
|
2,532
|
|
745
|
|
|
|
|
Items that may be reclassified subsequently to income
statement:
|
|
|
|
Exchange
movements on overseas net assets and net investment
hedges
|
538
|
|
993
|
Fair
value movements on available-for-sale investments
|
15
|
|
243
|
Reclassification
of fair value movements on available-for-sale
investments
|
(38)
|
|
(250)
|
Deferred
tax on fair value movements on available-for-sale
investments
|
(15)
|
|
9
|
Deferred
tax reversed on reclassification of available-for-sale
investments
|
10
|
|
50
|
Fair
value movements on cash flow hedges
|
(5)
|
|
12
|
Deferred
tax on fair value movements on cash flow hedges
|
(1)
|
|
-
|
Reclassification
of cash flow hedges to income statement
|
2
|
|
(11)
|
|
|
|
|
|
506
|
|
1,046
|
|
|
|
|
Items that will not be reclassified to income
statement:
|
|
|
|
Exchange
movements on overseas net assets of non-controlling
interests
|
(147)
|
|
555
|
Re-measurement
gains/(losses) on defined benefit plans
|
440
|
|
(1,219)
|
Deferred
tax on re-measurement gains/(losses) on defined benefit
plans
|
(102)
|
|
255
|
|
|
|
|
|
191
|
|
(409)
|
|
|
|
|
Other
comprehensive income for the period
|
697
|
|
637
|
|
|
|
|
Total
comprehensive income for the period
|
3,229
|
|
1,382
|
|
|
|
|
|
|
|
|
Total
comprehensive income for the period attributable to:
|
|
|
|
Shareholders
|
2,922
|
|
737
|
Non-controlling
interests
|
307
|
|
645
|
|
|
|
|
|
3,229
|
|
1,382
|
|
|
|
|
Pharmaceuticals turnover – three months ended 30 September
2017
|
|
Total
|
US
|
Europe
|
International
|
||||||||
|
–––––––––––––––––––––––––––––––––––––
|
–––––––––––––––––––––––––––––––––––––
|
–––––––––––––––––––––––––––––––––––––
|
–––––––––––––––––––––––––––––––––––––
|
||||||||
|
|
Growth
|
|
Growth
|
|
Growth
|
|
Growth
|
||||
|
|
–––––––––––––––––––––––
|
|
–––––––––––––––––––––––
|
|
–––––––––––––––––––––––
|
|
–––––––––––––––––––––––
|
||||
|
£m
|
£%
|
CER%
|
£m
|
£%
|
CER%
|
£m
|
£%
|
CER%
|
£m
|
£%
|
CER%
|
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
Respiratory
|
1,611
|
1
|
-
|
813
|
1
|
(1)
|
334
|
2
|
(1)
|
464
|
2
|
3
|
Anoro Ellipta
|
86
|
62
|
57
|
58
|
61
|
56
|
18
|
80
|
70
|
10
|
43
|
43
|
Arnuity Ellipta
|
7
|
>100
|
>100
|
6
|
80
|
80
|
-
|
-
|
-
|
1
|
>(100)
|
>(100)
|
Avamys/Veramyst
|
60
|
(6)
|
(5)
|
2
|
(67)
|
(67)
|
15
|
(6)
|
(6)
|
43
|
2
|
5
|
Flixotide/Flovent
|
125
|
(21)
|
(22)
|
65
|
(34)
|
(34)
|
18
|
(10)
|
(10)
|
42
|
8
|
5
|
Incruse Ellipta
|
56
|
>100
|
>100
|
39
|
>100
|
>100
|
13
|
>100
|
>100
|
4
|
>100
|
>100
|
Nucala
|
91
|
>100
|
>100
|
61
|
>100
|
>100
|
20
|
>100
|
>100
|
10
|
>100
|
>100
|
Relvar/Breo Ellipta
|
225
|
44
|
43
|
127
|
49
|
47
|
49
|
40
|
37
|
49
|
36
|
39
|
Seretide/Advair
|
743
|
(13)
|
(15)
|
388
|
(13)
|
(15)
|
164
|
(16)
|
(18)
|
191
|
(11)
|
(11)
|
Ventolin
|
159
|
(13)
|
(13)
|
66
|
(29)
|
(29)
|
31
|
3
|
(3)
|
62
|
5
|
8
|
Other
|
59
|
-
|
7
|
1
|
>(100)
|
>(100)
|
6
|
(27)
|
(3)
|
52
|
(2)
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HIV
|
1,093
|
16
|
13
|
681
|
21
|
18
|
283
|
4
|
(1)
|
129
|
24
|
24
|
Epzicom/Kivexa
|
51
|
(64)
|
(65)
|
2
|
(94)
|
(94)
|
26
|
(58)
|
(59)
|
23
|
(27)
|
(29)
|
Selzentry
|
31
|
(3)
|
(3)
|
17
|
(1)
|
(4)
|
11
|
7
|
3
|
3
|
(37)
|
(16)
|
Tivicay
|
364
|
46
|
41
|
244
|
47
|
42
|
80
|
31
|
25
|
40
|
80
|
81
|
Triumeq
|
621
|
33
|
29
|
405
|
29
|
26
|
158
|
34
|
28
|
58
|
58
|
57
|
Other
|
26
|
(44)
|
(47)
|
13
|
(29)
|
(30)
|
8
|
(64)
|
(64)
|
5
|
(33)
|
(41)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Immuno-inflammation
|
95
|
12
|
8
|
85
|
10
|
6
|
7
|
40
|
20
|
3
|
-
|
33
|
Benlysta
|
94
|
27
|
24
|
85
|
29
|
24
|
7
|
40
|
20
|
2
|
(33)
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Established
Pharmaceuticals
|
1,391
|
(4)
|
(4)
|
252
|
(4)
|
(7)
|
322
|
(15)
|
(18)
|
817
|
1
|
4
|
Dermatology
|
115
|
20
|
19
|
2
|
(60)
|
(60)
|
40
|
11
|
6
|
73
|
33
|
35
|
Augmentin
|
148
|
3
|
3
|
-
|
-
|
-
|
41
|
-
|
(5)
|
107
|
4
|
6
|
Avodart
|
144
|
(11)
|
(11)
|
3
|
(70)
|
(70)
|
66
|
(19)
|
(20)
|
75
|
7
|
9
|
Coreg
|
37
|
16
|
12
|
37
|
16
|
13
|
-
|
-
|
-
|
-
|
-
|
-
|
Eperzan/Tanzeum
|
22
|
(24)
|
(28)
|
20
|
(29)
|
(25)
|
1
|
-
|
>(100)
|
1
|
-
|
-
|
Imigran/Imitrex
|
38
|
(25)
|
(27)
|
16
|
(41)
|
(44)
|
16
|
-
|
-
|
6
|
(25)
|
(25)
|
Lamictal
|
167
|
6
|
5
|
86
|
10
|
9
|
27
|
(7)
|
(14)
|
54
|
8
|
10
|
Requip
|
26
|
(13)
|
(13)
|
2
|
(33)
|
-
|
6
|
(14)
|
(14)
|
18
|
(10)
|
(15)
|
Serevent
|
23
|
(8)
|
(8)
|
13
|
-
|
-
|
8
|
-
|
(13)
|
2
|
(50)
|
(25)
|
Seroxat/Paxil
|
46
|
(19)
|
(19)
|
-
|
-
|
-
|
10
|
-
|
-
|
36
|
(10)
|
(10)
|
Valtrex
|
34
|
13
|
13
|
7
|
>100
|
>100
|
8
|
14
|
-
|
19
|
(5)
|
-
|
Zeffix
|
21
|
(34)
|
(34)
|
-
|
-
|
-
|
1
|
(50)
|
(50)
|
20
|
(33)
|
(33)
|
Other
|
570
|
(5)
|
(4)
|
66
|
16
|
5
|
98
|
(30)
|
(32)
|
406
|
-
|
4
|
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
Pharmaceuticals
|
4,190
|
3
|
2
|
1,831
|
7
|
4
|
946
|
(4)
|
(7)
|
1,413
|
3
|
5
|
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––––
|
––––––––
|
––––––––
|
–––––––––
|
––––––––
|
––––––––
|
–––––––––
|
––––––––
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pharmaceuticals turnover – nine months ended 30 September
2017
|
|
Total
|
US
|
Europe
|
International
|
||||||||
|
–––––––––––––––––––––––––––––––––––––
|
–––––––––––––––––––––––––––––––––––––
|
–––––––––––––––––––––––––––––––––––––
|
–––––––––––––––––––––––––––––––––––––
|
||||||||
|
|
Growth
|
|
Growth
|
|
Growth
|
|
Growth
|
||||
|
|
–––––––––––––––––––––––
|
|
–––––––––––––––––––––––
|
|
–––––––––––––––––––––––
|
|
–––––––––––––––––––––––
|
||||
|
£m
|
£%
|
CER%
|
£m
|
£%
|
CER%
|
£m
|
£%
|
CER%
|
£m
|
£%
|
CER%
|
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
Respiratory
|
5,095
|
11
|
3
|
2,550
|
13
|
4
|
1,076
|
5
|
(2)
|
1,469
|
12
|
4
|
Anoro Ellipta
|
233
|
77
|
63
|
157
|
74
|
60
|
49
|
88
|
77
|
27
|
69
|
56
|
Arnuity Ellipta
|
23
|
>100
|
>100
|
22
|
>100
|
>100
|
-
|
-
|
-
|
1
|
>100
|
>100
|
Avamys/Veramyst
|
216
|
4
|
(4)
|
1
|
(94)
|
(94)
|
59
|
5
|
(2)
|
156
|
17
|
8
|
Flixotide/Flovent
|
434
|
(3)
|
(10)
|
232
|
(12)
|
(19)
|
69
|
3
|
(4)
|
133
|
14
|
7
|
Incruse Ellipta
|
140
|
84
|
71
|
93
|
60
|
48
|
36
|
>100
|
>100
|
11
|
>100
|
>100
|
Nucala
|
223
|
>100
|
>100
|
153
|
>100
|
>100
|
46
|
>100
|
>100
|
24
|
>100
|
>100
|
Relvar/Breo Ellipta
|
710
|
72
|
59
|
421
|
90
|
75
|
148
|
51
|
41
|
141
|
52
|
41
|
Seretide/Advair
|
2,343
|
(7)
|
(13)
|
1,203
|
(5)
|
(13)
|
552
|
(13)
|
(19)
|
588
|
(2)
|
(9)
|
Ventolin
|
552
|
2
|
(5)
|
269
|
(4)
|
(12)
|
96
|
5
|
(1)
|
187
|
11
|
5
|
Other
|
221
|
11
|
5
|
(1)
|
-
|
>(100)
|
21
|
(5)
|
(9)
|
201
|
12
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HIV
|
3,194
|
26
|
16
|
1,983
|
32
|
22
|
822
|
10
|
1
|
389
|
36
|
26
|
Epzicom/Kivexa
|
192
|
(58)
|
(61)
|
23
|
(86)
|
(87)
|
97
|
(52)
|
(56)
|
72
|
(20)
|
(26)
|
Selzentry
|
98
|
7
|
(1)
|
50
|
4
|
(4)
|
32
|
(4)
|
(10)
|
16
|
45
|
38
|
Tivicay
|
1,005
|
52
|
40
|
667
|
51
|
39
|
228
|
38
|
27
|
110
|
94
|
82
|
Triumeq
|
1,808
|
50
|
38
|
1,205
|
50
|
38
|
440
|
41
|
30
|
163
|
78
|
63
|
Other
|
91
|
(24)
|
(31)
|
38
|
(18)
|
(25)
|
25
|
(32)
|
(37)
|
28
|
(24)
|
(33)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Immuno-inflammation
|
280
|
23
|
13
|
252
|
22
|
12
|
20
|
33
|
20
|
8
|
33
|
17
|
Benlysta
|
278
|
28
|
18
|
251
|
28
|
18
|
20
|
33
|
20
|
7
|
17
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Established
Pharmaceuticals
|
4,167
|
-
|
(6)
|
751
|
(6)
|
(13)
|
1,029
|
(4)
|
(11)
|
2,387
|
4
|
-
|
Dermatology
|
339
|
21
|
14
|
2
|
(83)
|
(83)
|
122
|
14
|
7
|
215
|
34
|
25
|
Augmentin
|
444
|
6
|
2
|
-
|
-
|
-
|
136
|
6
|
(2)
|
308
|
7
|
4
|
Avodart
|
464
|
(1)
|
(9)
|
12
|
(81)
|
(83)
|
233
|
(1)
|
(9)
|
219
|
27
|
17
|
Coreg
|
111
|
18
|
9
|
111
|
18
|
9
|
-
|
-
|
-
|
-
|
-
|
-
|
Eperzan/Tanzeum
|
73
|
(12)
|
(19)
|
70
|
(14)
|
(20)
|
3
|
50
|
-
|
-
|
-
|
-
|
Imigran/Imitrex
|
132
|
3
|
(2)
|
62
|
-
|
(5)
|
50
|
9
|
2
|
20
|
-
|
(5)
|
Lamictal
|
482
|
8
|
-
|
247
|
9
|
1
|
81
|
3
|
(5)
|
154
|
8
|
2
|
Requip
|
82
|
(4)
|
(9)
|
10
|
(9)
|
(18)
|
20
|
(9)
|
(14)
|
52
|
-
|
(6)
|
Serevent
|
72
|
4
|
(3)
|
39
|
18
|
9
|
25
|
(4)
|
(12)
|
8
|
(20)
|
(20)
|
Seroxat/Paxil
|
137
|
(10)
|
(16)
|
-
|
-
|
-
|
29
|
(3)
|
(10)
|
108
|
(1)
|
(6)
|
Valtrex
|
97
|
11
|
3
|
16
|
33
|
25
|
23
|
21
|
11
|
58
|
4
|
(4)
|
Zeffix
|
69
|
(24)
|
(27)
|
1
|
-
|
-
|
4
|
(20)
|
(20)
|
64
|
(25)
|
(28)
|
Other
|
1,665
|
(6)
|
(10)
|
181
|
(5)
|
(13)
|
303
|
(19)
|
(25)
|
1,181
|
(2)
|
(4)
|
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
Pharmaceuticals
|
12,736
|
10
|
3
|
5,536
|
16
|
7
|
2,947
|
3
|
(4)
|
4,253
|
9
|
3
|
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––––
|
––––––––
|
––––––––
|
–––––––––
|
––––––––
|
––––––––
|
–––––––––
|
––––––––
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vaccines turnover – three months ended 30 September
2017
|
|
Total
|
US
|
Europe
|
International
|
||||||||
|
–––––––––––––––––––––––––––––––––––––
|
–––––––––––––––––––––––––––––––––––––
|
–––––––––––––––––––––––––––––––––––––
|
–––––––––––––––––––––––––––––––––––––
|
||||||||
|
|
Growth
|
|
Growth
|
|
Growth
|
|
Growth
|
||||
|
|
–––––––––––––––––––––––
|
|
–––––––––––––––––––––––
|
|
–––––––––––––––––––––––
|
|
–––––––––––––––––––––––
|
||||
|
£m
|
£%
|
CER%
|
£m
|
£%
|
CER%
|
£m
|
£%
|
CER%
|
£m
|
£%
|
CER%
|
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
Meningitis
|
298
|
31
|
25
|
143
|
44
|
36
|
103
|
34
|
30
|
52
|
2
|
(4)
|
Bexsero
|
176
|
32
|
26
|
69
|
30
|
23
|
94
|
36
|
32
|
13
|
18
|
9
|
Menveo
|
98
|
56
|
48
|
74
|
61
|
52
|
6
|
50
|
50
|
18
|
38
|
31
|
Other
|
24
|
(23)
|
(26)
|
-
|
-
|
-
|
3
|
(25)
|
(25)
|
21
|
(22)
|
(26)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Influenza
|
343
|
6
|
(2)
|
293
|
4
|
(4)
|
27
|
50
|
39
|
23
|
(8)
|
(4)
|
Fluarix, FluLaval
|
343
|
6
|
(2)
|
293
|
4
|
(4)
|
27
|
50
|
39
|
23
|
(8)
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Established Vaccines
|
1,048
|
(1)
|
(5)
|
380
|
10
|
6
|
301
|
2
|
(2)
|
367
|
(13)
|
(16)
|
Infanrix, Pediarix
|
196
|
(12)
|
(14)
|
94
|
(6)
|
(9)
|
80
|
(19)
|
(21)
|
22
|
(4)
|
(9)
|
Boostrix
|
165
|
4
|
(1)
|
99
|
14
|
8
|
44
|
13
|
8
|
22
|
(33)
|
(33)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hepatitis
|
210
|
17
|
13
|
132
|
32
|
28
|
53
|
4
|
-
|
25
|
(11)
|
(14)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rotarix
|
157
|
8
|
5
|
34
|
(8)
|
(11)
|
25
|
39
|
28
|
98
|
8
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Synflorix
|
114
|
(26)
|
(28)
|
-
|
-
|
-
|
17
|
31
|
31
|
97
|
(31)
|
(33)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Priorix, Priorix Tetra, Varilrix
|
79
|
5
|
2
|
-
|
-
|
-
|
47
|
26
|
20
|
32
|
(15)
|
(16)
|
Cervarix
|
37
|
54
|
50
|
-
|
-
|
-
|
8
|
-
|
-
|
29
|
81
|
75
|
Other
|
90
|
(12)
|
(18)
|
21
|
5
|
(5)
|
27
|
(6)
|
(13)
|
42
|
(21)
|
(26)
|
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
Vaccines
|
1,689
|
5
|
-
|
816
|
13
|
6
|
431
|
11
|
6
|
442
|
(11)
|
(14)
|
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vaccines turnover – nine months ended 30 September
2017
|
|
Total
|
US
|
Europe
|
International
|
||||||||
|
–––––––––––––––––––––––––––––––––––––
|
–––––––––––––––––––––––––––––––––––––
|
–––––––––––––––––––––––––––––––––––––
|
–––––––––––––––––––––––––––––––––––––
|
||||||||
|
|
Growth
|
|
Growth
|
|
Growth
|
|
Growth
|
||||
|
|
–––––––––––––––––––––––
|
|
–––––––––––––––––––––––
|
|
–––––––––––––––––––––––
|
|
–––––––––––––––––––––––
|
||||
|
£m
|
£%
|
CER%
|
£m
|
£%
|
CER%
|
£m
|
£%
|
CER%
|
£m
|
£%
|
CER%
|
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
Meningitis
|
689
|
41
|
29
|
272
|
35
|
24
|
305
|
50
|
39
|
112
|
33
|
19
|
Bexsero
|
441
|
51
|
39
|
136
|
36
|
25
|
265
|
56
|
45
|
40
|
82
|
59
|
Menveo
|
209
|
38
|
26
|
136
|
33
|
24
|
29
|
32
|
23
|
44
|
57
|
39
|
Other
|
39
|
(15)
|
(22)
|
-
|
-
|
-
|
11
|
(8)
|
(17)
|
28
|
(18)
|
(24)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Influenza
|
377
|
7
|
(1)
|
290
|
3
|
(5)
|
32
|
78
|
67
|
55
|
8
|
(2)
|
Fluarix, FluLaval
|
377
|
7
|
(1)
|
290
|
3
|
(5)
|
32
|
78
|
67
|
55
|
8
|
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Established Vaccines
|
2,886
|
10
|
2
|
933
|
23
|
13
|
877
|
6
|
(2)
|
1,076
|
5
|
(3)
|
Infanrix, Pediarix
|
586
|
7
|
(2)
|
276
|
19
|
10
|
240
|
(6)
|
(12)
|
70
|
8
|
(3)
|
Boostrix
|
426
|
24
|
14
|
213
|
20
|
10
|
134
|
26
|
16
|
79
|
34
|
24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hepatitis
|
532
|
20
|
11
|
302
|
39
|
28
|
152
|
2
|
(5)
|
78
|
-
|
(8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rotarix
|
398
|
10
|
1
|
104
|
7
|
(1)
|
70
|
32
|
23
|
224
|
5
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Synflorix
|
398
|
4
|
(4)
|
-
|
-
|
-
|
42
|
20
|
11
|
356
|
3
|
(6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Priorix, Priorix Tetra, Varilrix
|
235
|
8
|
-
|
-
|
-
|
-
|
125
|
8
|
-
|
110
|
9
|
1
|
Cervarix
|
72
|
24
|
16
|
-
|
-
|
-
|
23
|
-
|
(9)
|
49
|
44
|
35
|
Other
|
239
|
(7)
|
(15)
|
38
|
6
|
(6)
|
91
|
(5)
|
(12)
|
110
|
(12)
|
(20)
|
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
Vaccines
|
3,952
|
14
|
5
|
1,495
|
20
|
11
|
1,214
|
15
|
7
|
1,243
|
7
|
(1)
|
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
––––––––
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance sheet
|
|
30 September 2017
£m
|
|
30
September 2016
£m
|
|
31
December 2016
£m
|
ASSETS
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
Property,
plant and equipment
|
10,633
|
|
10,971
|
|
10,808
|
Goodwill
|
5,764
|
|
5,865
|
|
5,965
|
Other
intangible assets
|
17,921
|
|
18,471
|
|
18,776
|
Investments
in associates and joint ventures
|
175
|
|
255
|
|
263
|
Other
investments
|
941
|
|
947
|
|
985
|
Deferred
tax assets
|
4,380
|
|
3,751
|
|
4,374
|
Other
non-current assets
|
1,313
|
|
915
|
|
1,199
|
|
|
|
|
|
|
Total non-current assets
|
41,127
|
|
41,175
|
|
42,370
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Inventories
|
5,661
|
|
5,373
|
|
5,102
|
Current
tax recoverable
|
239
|
|
151
|
|
226
|
Trade
and other receivables
|
6,491
|
|
7,100
|
|
6,026
|
Derivative
financial instruments
|
163
|
|
154
|
|
156
|
Liquid
investments
|
82
|
|
85
|
|
89
|
Cash
and cash equivalents
|
4,743
|
|
4,614
|
|
4,897
|
Assets
held for sale
|
277
|
|
135
|
|
215
|
|
|
|
|
|
|
Total current assets
|
17,656
|
|
17,612
|
|
16,711
|
|
|
|
|
|
|
TOTAL ASSETS
|
58,783
|
|
58,787
|
|
59,081
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Short-term
borrowings
|
(4,740)
|
|
(3,961)
|
|
(4,129)
|
Contingent
consideration liabilities
|
(917)
|
|
(474)
|
|
(561)
|
Trade
and other payables
|
(19,840)
|
|
(11,240)
|
|
(11,964)
|
Derivative
financial instruments
|
(210)
|
|
(200)
|
|
(194)
|
Current
tax payable
|
(1,061)
|
|
(1,337)
|
|
(1,305)
|
Short-term
provisions
|
(670)
|
|
(925)
|
|
(848)
|
|
|
|
|
|
|
Total current liabilities
|
(27,438)
|
|
(18,137)
|
|
(19,001)
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
Long-term
borrowings
|
(14,294)
|
|
(15,401)
|
|
(14,661)
|
Deferred
tax liabilities
|
(1,916)
|
|
(1,755)
|
|
(1,934)
|
Pensions
and other post-employment benefits
|
(3,652)
|
|
(4,620)
|
|
(4,090)
|
Other
provisions
|
(671)
|
|
(566)
|
|
(652)
|
Derivative
financial instruments
|
(1)
|
|
-
|
|
-
|
Contingent
consideration liabilities
|
(5,000)
|
|
(4,797)
|
|
(5,335)
|
Other
non-current liabilities
|
(982)
|
|
(9,513)
|
|
(8,445)
|
|
|
|
|
|
|
Total non-current liabilities
|
(26,516)
|
|
(36,652)
|
|
(35,117)
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
(53,954)
|
|
(54,789)
|
|
(54,118)
|
|
|
|
|
|
|
NET ASSETS
|
4,829
|
|
3,998
|
|
4,963
|
|
|
|
|
|
|
EQUITY
|
|
|
|
|
|
Share
capital
|
1,343
|
|
1,341
|
|
1,342
|
Share
premium account
|
3,011
|
|
2,905
|
|
2,954
|
Retained
earnings
|
(5,349)
|
|
(6,550)
|
|
(5,392)
|
Other
reserves
|
2,289
|
|
2,442
|
|
2,220
|
|
|
|
|
|
|
Shareholders’ equity
|
1,294
|
|
138
|
|
1,124
|
|
|
|
|
|
|
Non-controlling
interests
|
3,535
|
|
3,860
|
|
3,839
|
|
|
|
|
|
|
TOTAL EQUITY
|
4,829
|
|
3,998
|
|
4,963
|
|
|
|
|
|
|
Statement of changes in equity
|
|
Share
capital
£m
|
Share
premium
£m
|
Retained
earnings
£m
|
Other
reserves
£m
|
Share-
holder’s
equity
£m
|
Non-
controlling
interests
£m
|
Total
equity
£m
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
|
|
|
|
|
|
|
|
At 1
January 2017
|
1,342
|
2,954
|
(5,392)
|
2,220
|
1,124
|
3,839
|
4,963
|
|
|
|
|
|
|
|
|
Profit
for the period
|
|
|
2,078
|
|
2,078
|
454
|
2,532
|
Other
comprehensive income/(expense)
for
the period
|
|
|
876
|
(32)
|
844
|
(147)
|
697
|
|
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Total
comprehensive income for the period
|
|
|
2,954
|
(32)
|
2,922
|
307
|
3,229
|
|
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Distributions
to non-controlling interests
|
|
|
|
|
|
(621)
|
(621)
|
Contribution
from non-controlling interests
|
|
|
|
|
|
21
|
21
|
Dividends
to shareholders
|
|
|
(2,977)
|
|
(2,977)
|
|
(2,977)
|
Changes
in non-controlling interests
|
|
|
|
|
|
(11)
|
(11)
|
Shares
issued
|
1
|
47
|
|
|
48
|
|
48
|
Shares
acquired by ESOP Trusts
|
|
10
|
70
|
(140)
|
(60)
|
|
(60)
|
Write-down
on shares held by ESOP Trusts
|
|
|
(241)
|
241
|
|
|
-
|
Share-based
incentive plans
|
|
|
237
|
|
237
|
|
237
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
At 30 September 2017
|
1,343
|
3,011
|
(5,349)
|
2,289
|
1,294
|
3,535
|
4,829
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1
January 2016
|
1,340
|
2,831
|
(1,397)
|
2,340
|
5,114
|
3,764
|
8,878
|
|
|
|
|
|
|
|
|
Profit
for the period
|
|
|
655
|
|
655
|
90
|
745
|
Other
comprehensive income for the
period
|
|
|
27
|
55
|
82
|
555
|
637
|
|
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Total
comprehensive income for the period
|
|
|
682
|
55
|
737
|
645
|
1,382
|
|
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Distributions
to non-controlling interests
|
|
|
|
|
|
(300)
|
(300)
|
Dividends
to shareholders
|
|
|
(3,925)
|
|
(3,925)
|
|
(3,925)
|
Recognition
of liabilities with non-controlling
interests
|
|
|
(2,013)
|
|
(2,013)
|
(159)
|
(2,172)
|
Changes
in non-controlling interests
|
|
|
2
|
|
2
|
(90)
|
(88)
|
Shares
issued
|
1
|
74
|
|
|
75
|
|
75
|
Shares
acquired by ESOP Trusts
|
|
|
|
(70)
|
(70)
|
|
(70)
|
Write-down
on shares held by ESOP Trusts
|
|
|
(117)
|
117
|
-
|
|
-
|
Share-based
incentive plans
|
|
|
218
|
|
218
|
|
218
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
At 30
September 2016
|
1,341
|
2,905
|
(6,550)
|
2,442
|
138
|
3,860
|
3,998
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Cash flow statement – nine months ended 30 September
2017
|
|
9 months 2017
£m
|
|
9
months 2016
£m
|
|
|
|
|
|
|
Profit after tax
|
2,532
|
|
745
|
|
Tax on
profits
|
551
|
|
771
|
|
Share
of after tax profits of associates and joint ventures
|
(11)
|
|
(4)
|
|
Profit
on disposal of interest in associates
|
(28)
|
|
-
|
|
Net
finance expense
|
531
|
|
491
|
|
Depreciation
and other adjusting items
|
2,097
|
|
1,150
|
|
Increase
in working capital
|
(1,553)
|
|
(1,322)
|
|
Contingent
consideration paid
|
(427)
|
|
(238)
|
|
Increase
in other net liabilities (excluding contingent consideration
paid)
|
1,250
|
|
3,052
|
|
|
|
|
|
|
Cash generated from operations
|
4,942
|
|
4,645
|
|
Taxation
paid
|
(893)
|
|
(1,139)
|
|
|
|
|
|
|
Net cash inflow from operating activities
|
4,049
|
|
3,506
|
|
|
|
|
|
|
Cash flow from investing activities
|
|
|
|
|
Purchase
of property, plant and equipment
|
(1,011)
|
|
(943)
|
|
Proceeds
from sale of property, plant and equipment
|
142
|
|
11
|
|
Purchase
of intangible assets
|
(513)
|
|
(648)
|
|
Proceeds
from sale of intangible assets
|
24
|
|
286
|
|
Purchase
of equity investments
|
(64)
|
|
(71)
|
|
Proceeds
from sale of equity investments
|
55
|
|
192
|
|
Contingent
consideration paid
|
(65)
|
|
(47)
|
|
Purchase
of businesses, net of cash acquired
|
-
|
|
(24)
|
|
Disposal
of businesses
|
223
|
|
63
|
|
Proceeds
from disposal of interest in associates
|
54
|
|
-
|
|
Investment
in associates and joint ventures
|
(8)
|
|
(5)
|
|
Interest
received
|
49
|
|
48
|
|
Dividends
from associates and joint ventures
|
6
|
|
43
|
|
|
|
|
|
|
Net cash outflow from investing activities
|
(1,108)
|
|
(1,095)
|
|
|
|
|
|
|
Cash flow from financing activities
|
|
|
|
|
Issue
of share capital
|
48
|
|
75
|
|
Shares
acquired by ESOP Trusts
|
(60)
|
|
(70)
|
|
Increase
in long-term loans
|
2,233
|
|
-
|
|
Increase
in short-term loans
|
100
|
|
1,358
|
|
Repayment
of short-term loans
|
(1,544)
|
|
(899)
|
|
Net
repayment of obligations under finance leases
|
(18)
|
|
(14)
|
|
Interest
paid
|
(423)
|
|
(398)
|
|
Dividends
paid to shareholders
|
(2,977)
|
|
(3,925)
|
|
Contributions
from non-controlling interests
|
21
|
|
-
|
|
Distributions
to non-controlling interests
|
(611)
|
|
(300)
|
|
Other
financing items
|
108
|
|
(276)
|
|
|
|
|
|
|
Net cash outflow from financing activities
|
(3,123)
|
|
(4,449)
|
|
|
|
|
|
|
Decrease in cash and bank overdrafts in the period
|
(182)
|
|
(2,038)
|
|
|
|
|
|
|
Cash
and bank overdrafts at beginning of the period
|
4,605
|
|
5,486
|
|
Exchange
adjustments
|
(77)
|
|
203
|
|
Decrease
in cash and bank overdrafts
|
(182)
|
|
(2,038)
|
|
|
|
|
|
|
Cash and bank overdrafts at end of the period
|
4,346
|
|
3,651
|
|
|
|
|
|
|
Cash
and bank overdrafts at end of the period comprise:
|
|
|
|
|
|
Cash
and cash equivalents
|
4,743
|
|
4,614
|
|
Overdrafts
|
(397)
|
|
(963)
|
|
|
|
|
|
|
4,346
|
|
3,651
|
|
|
|
|
|
Segment information
|
|
Operating
segments are reported based on the financial information provided
to the Chief Executive Officer and the responsibilities of the
Corporate Executive Team (CET). GSK reports results under four
segments: Pharmaceuticals; Pharmaceuticals R&D; Vaccines and
Consumer Healthcare, and individual members of the CET are
responsible for each segment.
The
Pharmaceuticals R&D segment is the responsibility of the
President, Pharmaceuticals R&D and is reported as a separate
segment.
The
Group’s management reporting process allocates intra-Group
profit on a product sale to the market in which that sale is
recorded, and the profit analyses below have been presented on that
basis.
From Q1
2017, Adjusted results have been amended to exclude, instead of all
legal charges, only significant legal charges, as set out in
‘Accounting policies and basis of preparation’ on page
48. Comparative information has been revised
accordingly.
|
Turnover by segment
|
|
Q3 2017
£m
|
|
Q3
2016
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
Pharmaceuticals
|
4,190
|
|
4,061
|
|
3
|
|
2
|
Vaccines
|
1,689
|
|
1,613
|
|
5
|
|
-
|
Consumer
Healthcare
|
1,964
|
|
1,868
|
|
5
|
|
2
|
|
|
|
|
|
|
|
|
Total
turnover
|
7,843
|
|
7,542
|
|
4
|
|
2
|
|
|
|
|
|
|
|
|
Operating profit by segment
|
|||||||
|
Q3 2017
£m
|
|
Q3
2016
(revised)
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
Pharmaceuticals
|
2,083
|
|
2,008
|
|
4
|
|
2
|
Pharmaceuticals
R&D
|
(657)
|
|
(617)
|
|
6
|
|
5
|
|
|
|
|
|
|
|
|
Pharmaceuticals
including R&D
|
1,426
|
|
1,391
|
|
2
|
|
1
|
Vaccines
|
698
|
|
641
|
|
9
|
|
5
|
Consumer
Healthcare
|
392
|
|
301
|
|
30
|
|
19
|
|
|
|
|
|
|
|
|
Segment
profit
|
2,516
|
|
2,333
|
|
8
|
|
4
|
Corporate
and other unallocated costs
|
(48)
|
|
(35)
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
operating profit
|
2,468
|
|
2,298
|
|
7
|
|
5
|
Adjustments
|
(591)
|
|
(867)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
operating profit
|
1,877
|
|
1,431
|
|
31
|
|
27
|
|
|
|
|
|
|
|
|
Finance
income
|
13
|
|
16
|
|
|
|
|
Finance
costs
|
(194)
|
|
(179)
|
|
|
|
|
Profit
on disposal of associates
|
8
|
|
-
|
|
|
|
|
Share
of after tax profits of associates
and
joint ventures
|
7
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit
before taxation
|
1,711
|
|
1,274
|
|
34
|
|
30
|
|
|
|
|
|
|
|
|
Turnover by segment
|
|||||||
|
9 months 2017
£m
|
|
9
months 2016
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
Pharmaceuticals
|
12,736
|
|
11,529
|
|
10
|
|
3
|
Vaccines
|
3,952
|
|
3,455
|
|
14
|
|
5
|
Consumer
Healthcare
|
5,859
|
|
5,319
|
|
10
|
|
2
|
|
|
|
|
|
|
|
|
Total
turnover
|
22,547
|
|
20,303
|
|
11
|
|
3
|
|
|
|
|
|
|
|
|
Operating profit by segment
|
|||||||
|
9 months 2017
£m
|
|
9
months 2016
(revised)
£m
|
|
Growth
£%
|
|
Growth
CER%
|
|
|
|
|
|
|
|
|
Pharmaceuticals
|
6,353
|
|
5,632
|
|
13
|
|
3
|
Pharmaceuticals
R&D
|
(2,023)
|
|
(1,747)
|
|
16
|
|
10
|
|
|
|
|
|
|
|
|
Pharmaceuticals
including R&D
|
4,330
|
|
3,885
|
|
11
|
|
-
|
Vaccines
|
1,413
|
|
1,151
|
|
23
|
|
14
|
Consumer
Healthcare
|
1,071
|
|
842
|
|
27
|
|
10
|
|
|
|
|
|
|
|
|
Segment
profit
|
6,814
|
|
5,878
|
|
16
|
|
4
|
Corporate
and other unallocated costs
|
(284)
|
|
(234)
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
operating profit
|
6,530
|
|
5,644
|
|
16
|
|
5
|
Adjustments
|
(2,955)
|
|
(3,641)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
operating profit
|
3,575
|
|
2,003
|
|
78
|
|
52
|
|
|
|
|
|
|
|
|
Finance
income
|
49
|
|
52
|
|
|
|
|
Finance
costs
|
(580)
|
|
(543)
|
|
|
|
|
Profit
on disposal of associates
|
28
|
|
-
|
|
|
|
|
Share
of after tax profits of
associates
and joint ventures
|
11
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit
before taxation
|
3,083
|
|
1,516
|
|
>100
|
|
69
|
|
|
|
|
|
|
|
|
Legal matters
The
Group is involved in significant legal and administrative
proceedings, principally product liability, intellectual property,
tax, anti-trust and governmental investigations as well as related
private litigation, which are more fully described in the
‘Legal Proceedings’ note in the Annual Report
2016.
At 30
September 2017, the Group’s aggregate provision for legal and
other disputes (not including tax matters described under
‘Taxation’ below) was £0.2 billion (31 December 2016: £0.3 billion). The
Group may become involved in significant legal proceedings in
respect of which it is not possible to make a reliable estimate of
the expected financial effect, if any, that could result from
ultimate resolution of the proceedings. In these cases, the Group
would provide appropriate disclosures about such cases, but no
provision would be made.
The
ultimate liability for legal claims may vary from the amounts
provided and is dependent upon the outcome of litigation
proceedings, investigations and possible settlement negotiations.
The Group’s position could change over time, and, therefore,
there can be no assurance that any losses that result from the
outcome of any legal proceedings will not exceed by a material
amount the amount of the provisions reported in the Group’s
financial accounts.
There
have been no significant developments since the Q2 2017 Results
Announcement.
Developments
with respect to tax matters are described in ‘Taxation’
below.
|
Taxation
Issues
related to taxation are described in the ‘Taxation’
note in the Annual Report 2016.
The
Group’s tax rate on Total profits of 17.9% has been
influenced by transaction-related charges arising on the
Group’s put option liabilities, costs associated with the
withdrawal of Tanzeum and
the reassessment of estimates of uncertain tax positions following
the settlement of a number of open issues with tax authorities in
various jurisdictions.
The
Group continues to believe it has made adequate provision for the
liabilities likely to arise from periods which are open and not yet
agreed by tax authorities. The ultimate liability for such matters
may vary from the amounts provided and is dependent upon the
outcome of agreements with relevant tax authorities.
In the
quarter, tax on Adjusted profits amounted to £482 million and
represented an effective Adjusted tax rate of 21.0% (Q3 2016:
20.8%). The tax on Total profits amounted to £316 million and
represented an effective tax rate of 18.5% (Q3 2016:
30.5%).
In the
9 months 2017, tax on Adjusted profits amounted to £1,286
million and represented an Adjusted tax rate of 21.4% (2016:
21.1%). The charge for taxation on Total profits amounted to
£551 million and represented an effective tax rate of 17.9%
(2016: 50.9%).
The
Adjusted tax rate for the full year is expected to be in the range
of 21-22%. The Group’s balance sheet at 30 September 2017
included a tax payable liability of £1,061 million and a tax
recoverable asset of £239 million.
|
Additional information
|
Accounting policies and basis of preparation
|
This
unaudited Results Announcement contains condensed financial
information for the three and nine months ended 30 September 2017 and should be read in
conjunction with the Annual Report 2016, which was prepared
in accordance with International Financial Reporting Standards as
adopted by the European Union. This Results Announcement has been
prepared applying consistent accounting policies to those applied
by the Group in the Annual Report 2016.
As
detailed in the definition of Adjusted results on page 33, from Q1
2017 core results has been renamed Adjusted results and only
significant legal charges and expenses are excluded, together with
the other Adjusting items, in order to present Adjusted results. A
reconciliation of Total to the revised Adjusted results for Q3 2016
and the 9 months 2016 are presented on pages 56 and 58. The
revision had the effect of decreasing Adjusted operating profit for
the 9 months 2016 by £65 million due to the inclusion of
non-significant legal charges and expenses in the Pharmaceuticals
segment (£19 million) and in Corporate & other unallocated
costs (£46 million).
From Q1
2017, adjusted free cash flow is no longer being reported and the
free cash flow definition has been amended to include all
contingent consideration payments made during the period. The
impact of the change on the free cash flow for the 9 months 2016
was to reduce the free cash flow by £47 million.
The
Group is required to implement a new accounting standard, IFRS 15
‘Revenue from contracts with customers’, from 1 January
2018. Although GSK continues to assess the impact of IFRS 15 on the
results of the Group, it does not expect that the new standard will
have a material impact on revenue.
The
Group is also required to implement IFRS 9 ‘Financial
instruments’ from 1 January 2018. The new standard requires
all fair value movements on equity investments to be recognised
either in the income statement or in other comprehensive income, on
a case-by-case basis, and also introduces a new impairment model
for financial assets based on expected losses rather than incurred
losses. Although GSK continues to assess the impact of IFRS 9, it
does not expect that the new impairment approach will have a
material impact on the results of the Group.
IFRS 16
‘Leases’ is required to be implemented by the Group
from 1 January 2019. The Group is assessing the potential impact of
the new standard.
This
Results Announcement does not constitute statutory accounts of the
Group within the meaning of sections 434(3) and 435(3) of the
Companies Act 2006. The full Group accounts for 2016 were published
in the Annual Report 2016, which has been delivered to the
Registrar of Companies and on which the report of the independent
auditors was unqualified and did not contain a statement under
section 498 of the Companies Act 2006.
|
Exchange rates
|
GSK
operates in many countries, and earns revenues and incurs costs in
many currencies. The results of the Group, as reported in Sterling,
are affected by movements in exchange rates between Sterling and
other currencies. Average exchange rates, as modified by specific
transaction rates for large transactions, prevailing during the
period, are used to translate the results and cash flows of
overseas subsidiaries, associates and joint ventures into Sterling.
Period-end rates are used to translate the net assets of those
entities. The currencies which most influenced these translations
and the relevant exchange rates were:
|
|
Q3 2017
|
|
Q3
2016
|
|
9 months 2017
|
|
9
months 2016
|
|
2016
|
||
|
|
|
|
|
|
|
|
|
|
||
Average
rates:
|
|
|
|
|
|
|
|
|
|
||
|
|
US$/£
|
1.30
|
|
1.33
|
|
1.28
|
|
1.39
|
|
1.36
|
|
|
Euro/£
|
1.13
|
|
1.17
|
|
1.15
|
|
1.25
|
|
1.23
|
|
|
Yen/£
|
148
|
|
139
|
|
144
|
|
153
|
|
149
|
|
|
|
|
|
|
|
|
|
|
||
Period-end
rates:
|
|
|
|
|
|
|
|
|
|
||
|
|
US$/£
|
1.34
|
|
1.30
|
|
1.34
|
|
1.30
|
|
1.24
|
|
|
Euro/£
|
1.13
|
|
1.16
|
|
1.13
|
|
1.16
|
|
1.17
|
|
|
Yen/£
|
151
|
|
132
|
|
151
|
|
132
|
|
144
|
During Q3 2017, average Sterling exchange rates were weaker against
the US Dollar and the Euro but stronger against the Yen, compared
with the same period in 2016. During the 9 months 2017 average
Sterling exchange rates were weaker against the US Dollar, the Euro
and the Yen compared with the same period in 2016. Period-end
Sterling exchange rates were stronger against the US Dollar and the
Yen, but weaker against the Euro.
|
Weighted average number of shares
|
|
|
|
|
Q3 2017
millions
|
|
Q3
2016
millions
|
|
|
|
|
Weighted
average number of shares – basic
|
4,890
|
|
4,865
|
Dilutive
effect of share options and share awards
|
45
|
|
37
|
|
|
|
|
Weighted
average number of shares – diluted
|
4,935
|
|
4,902
|
|
|
|
|
Weighted average number of shares
|
|
|
|
|
9 months 2017
millions
|
|
9
months 2016
millions
|
|
|
|
|
Weighted
average number of shares – basic
|
4,884
|
|
4,857
|
Dilutive
effect of share options and share awards
|
47
|
|
36
|
|
|
|
|
Weighted
average number of shares – diluted
|
4,931
|
|
4,893
|
|
|
|
|
At 30
September 2017, 4,890 million shares were in free issue (excluding
Treasury shares and shares held by the ESOP Trusts). This compares
with 4,866 million shares at 30 September 2016.
|
Net assets
|
The
book value of net assets decreased by £134 million from
£4,963 million at 31 December 2016 to £4,829 million at
30 September 2017. This primarily reflects the impact of the
dividends paid in the period exceeding the operating profits and
favourable exchange movements.
The
carrying value of investments in associates and joint ventures at
30 September 2017 was £175 million, with a market value of
£355 million.
At 30
September 2017, the net deficit on the Group’s pension plans
was £1,636 million compared with £2,084 million at 31
December 2016. The decrease in the net deficit primarily arose from
asset gains during the period partly offset by a decrease in the
rate used to discount US pension liabilities from 3.9% to
3.7%.
At 30
September 2017, the post-retirement benefits provision was
£1,594 million compared with £1,693 million at 31
December 2016. The decrease in the provision was primarily due to a
weaker US Dollar at the period end.
At 30
September 2017, the estimated present value of the potential
redemption amount of the Consumer Healthcare Joint Venture put
option recognised in Other payables in Current liabilities was
£8,243 million (31 December 2016: £7,420 million reported
within Other non-current liabilities). The estimated present value
of the potential redemption amount of the Pfizer put option related
to ViiV Healthcare was £1,221 million (31 December 2016:
£1,319 million), which is also recorded in Other payables in
Current liabilities.
Contingent
consideration amounted to £5,917 million at 30 September 2017
(31 December 2016: £5,896 million), of which £5,224
million (31 December 2016: £5,304 million) represented the
estimated present value of amounts payable to Shionogi relating to
ViiV Healthcare and £648 million (31 December 2016: £545
million) represented the estimated present value of contingent
consideration payable to Novartis related to the Vaccines
acquisition. The liability due to Shionogi included £213
million in respect of preferential dividends. The liability for
preferential dividends due to Pfizer at 30 September 2017 was
£27 million (31 December 2016: £23 million). An
explanation of the accounting for the non-controlling interests in
ViiV Healthcare is set out on page 53.
Of the
contingent consideration payable (on a post-tax basis) at 30
September 2017, £917 million (31 December 2016: £561
million) is expected to be paid within one year. The consideration
payable for the acquisition of the Shionogi-ViiV Healthcare joint
venture and the Novartis Vaccines business is expected to be paid
over a number of years. As a result, the total estimated
liabilities are discounted to their present values, on a post-tax
basis using post-tax discount rates. The Shionogi-ViiV Healthcare
contingent consideration liability is discounted at 8.5% and the
Novartis Vaccines contingent consideration liability is discounted
partly at 8% and partly at 9%.
The
liabilities for the put options and the contingent consideration at
30 September 2017 have been calculated based on the closing
exchange rates, primarily US$1.34/£1 and Euro
€1.13/£1. The sensitivities to these exchange rates for
Consumer Healthcare and ViiV Healthcare put options and the
Shionogi-ViiV Healthcare and Novartis Vaccines contingent
consideration liabilities are set out below.
|
Increase/(decrease) in liability
|
Consumer
Healthcare
Joint
Venture
put
option
|
|
ViiV
Healthcare
put
option
|
|
Shionogi-
ViiV
Healthcare
contingent
consideration
|
|
Novartis
Vaccines
contingent
consideration
|
|
£m
|
|
£m
|
|
£m
|
|
£m
|
|
|
|
|
|
|
|
|
5 cent
appreciation of US Dollar
|
46
|
|
33
|
|
158
|
|
13
|
5 cent
depreciation of US Dollar
|
(43)
|
|
(31)
|
|
(146)
|
|
(12)
|
10 cent
appreciation of US Dollar
|
95
|
|
69
|
|
328
|
|
27
|
10 cent
depreciation of US Dollar
|
(82)
|
|
(59)
|
|
(282)
|
|
(23)
|
5 cent
appreciation of Euro
|
132
|
|
20
|
|
43
|
|
10
|
5 cent
depreciation of Euro
|
(121)
|
|
(19)
|
|
(37)
|
|
(9)
|
10 cent
appreciation of Euro
|
276
|
|
42
|
|
89
|
|
21
|
10 cent
depreciation of Euro
|
(231)
|
|
(36)
|
|
(73)
|
|
(18)
|
|
|
|
|
|
|
|
|
Movements in contingent consideration are as follows:
|
|||
|
9 months 2017
£m
|
|
9
months 2016
£m
|
|
|
|
|
Contingent
consideration at beginning of the period
|
5,896
|
|
3,855
|
Additions
|
-
|
|
194
|
Amount
reversed
|
-
|
|
(41)
|
Re-measurement
through income statement
|
513
|
|
1,552
|
Cash
payments: operating cash flows
|
(427)
|
|
(238)
|
Cash
payments: investing activities
|
(65)
|
|
(47)
|
Other
movements
|
-
|
|
(4)
|
|
|
|
|
Contingent
consideration at end of the period
|
5,917
|
|
5,271
|
|
|
|
|
The additions in 2016 reflected the recognition of the preferential
dividend payable to Shionogi in relation to ViiV Healthcare and
contingent consideration on the acquisition of the BMS HIV
programmes. The amount reversed in 2016 relates to a provision that
had been made in respect of a small acquisition in 2012 but that
was no longer required.
The re-measurement increases in contingent consideration in the
period primarily reflected the unwind of the discount on the
liabilities and updated forecasts. The cash settlement in the
period included £485 million (2016: £280 million) of
payments to Shionogi in relation to ViiV Healthcare. These payments
are deductible for tax purposes.
|
At 30
September 2017, the ESOP Trusts held 28.6 million GSK shares
against the future exercise of share options and share awards. The
carrying value of £183 million has been deducted from other
reserves. The market value of these shares was £425
million.
At 30
September 2017, the company held 453.2 million Treasury shares at a
cost of £6,381 million, which has been deducted from retained
earnings.
|
Contingent liabilities
|
There
were contingent liabilities at 30 September 2017 in respect of
guarantees and indemnities entered into as part of the ordinary
course of the Group’s business. No material losses are
expected to arise from such contingent liabilities. Provision is
made for the outcome of legal and tax disputes where it is both
probable that the Group will suffer an outflow of funds and it is
possible to make a reliable estimate of that outflow. Descriptions
of the significant legal and tax disputes to which the Group is a
party are set out on page 47.
|
Reconciliation of cash flow to movements in net debt
|
|
9 months 2017
£m
|
|
9
months 2016
£m
|
|
|
|
|
Net
debt at beginning of the period
|
(13,804)
|
|
(10,727)
|
|
|
|
|
Decrease
in cash and bank overdrafts
|
(182)
|
|
(2,038)
|
Increase
in long-term loans
|
(2,233)
|
|
-
|
Net
repayment of short-term loans
|
1,444
|
|
(459)
|
Net
repayment of obligations under finance leases
|
18
|
|
14
|
Exchange
adjustments
|
571
|
|
(1,449)
|
Other
non-cash movements
|
(23)
|
|
(4)
|
|
|
|
|
Increase
in net debt
|
(405)
|
|
(3,936)
|
|
|
|
|
Net
debt at end of the period
|
(14,209)
|
|
(14,663)
|
|
|
|
|
Net debt analysis
|
|
30 September
2017
£m
|
|
30
September
2016
£m
|
|
31
December
2016
£m
|
|
|
|
|
|
|
Liquid
investments
|
82
|
|
85
|
|
89
|
Cash
and cash equivalents
|
4,743
|
|
4,614
|
|
4,897
|
Short-term
borrowings
|
(4,740)
|
|
(3,961)
|
|
(4,129)
|
Long-term
borrowings
|
(14,294)
|
|
(15,401)
|
|
(14,661)
|
|
|
|
|
|
|
Net
debt at end of the period
|
(14,209)
|
|
(14,663)
|
|
(13,804)
|
|
|
|
|
|
|
Free cash flow reconciliation
|
|
Q3 2017
£m
|
|
9 months 2017
£m
|
|
9
months 2016
(revised)
£m
|
|
|
|
|
|
|
Net
cash inflow from operating activities
|
1,897
|
|
4,049
|
|
3,506
|
Purchase
of property, plant and equipment
|
(372)
|
|
(1,011)
|
|
(943)
|
Proceeds
from sale of property, plant and equipment
|
17
|
|
142
|
|
11
|
Purchase
of intangible assets
|
(124)
|
|
(513)
|
|
(648)
|
Net
finance costs
|
(25)
|
|
(374)
|
|
(350)
|
Dividends
from joint ventures and associates
|
4
|
|
6
|
|
43
|
Contingent
consideration paid (reported in investing
activities)
|
(25)
|
|
(65)
|
|
(47)
|
Contribution
from non-controlling interests
|
21
|
|
21
|
|
-
|
Distributions
to non-controlling interests
|
(117)
|
|
(611)
|
|
(300)
|
|
|
|
|
|
|
Free
cash flow
|
1,276
|
|
1,644
|
|
1,272
|
|
|
|
|
|
|
Non-controlling interests in ViiV Healthcare
|
Trading profit allocations
Because
ViiV Healthcare is a subsidiary of the Group, 100% of its operating
results (turnover, operating profit, profit after tax) are included
within the Group income statement and then a portion of the
earnings is allocated to the non-controlling interests owned by the
other shareholders, in line with their respective equity
shareholdings (Pfizer 11.7% and Shionogi 10%). Each of the
shareholders, including GSK, is also entitled to preferential
dividends determined by the performance of certain products that
each shareholder contributed. As the relative performance of these
products changes over time, the proportion of the overall earnings
of ViiV Healthcare allocated to each shareholder will change. In
particular, the increasing sales of Tivicay and Triumeq have a favourable impact on the
proportion of the preferential dividends that is allocated to GSK.
GSK was entitled to approximately 80% of the core earnings of ViiV
Healthcare for 2016. Re-measurements of the liabilities for the
preferential dividends allocated to Pfizer and Shionogi are
included within other operating income.
Acquisition-related arrangements
As part
of the agreement reached to acquire Shionogi’s interest in
the former Shionogi-ViiV Healthcare joint venture in 2012, the
Group agreed to pay additional consideration to Shionogi contingent
on the performance of the products being developed by that joint
venture, principally dolutegravir. The liability for this
contingent consideration was estimated and recognised in the
balance sheet at the date of acquisition. Subsequent
re-measurements are reflected within Adjusting items in the income
statement.
Cash
payments are made to Shionogi by ViiV Healthcare each quarter which
reduce the balance sheet liability and are hence not recorded in
the income statement. The payments are calculated based on the
sales performance of the relevant products in the previous quarter
and are reflected in the cash flow statement partly in operating
cash flows and partly within investing activities. The tax relief
on these payments is reflected in the Group’s Adjusting items
and total tax charge. The part of each payment relating to the
original estimate of the fair value of the contingent consideration
on the acquisition of the Shionogi-ViiV Healthcare joint venture in
2012 of £659 million is reported within investing activities
in the cash flow statement and the part of each payment relating to
the increase in the liability since the acquisition is reported
within operating cash flows.
|
Movements
in contingent consideration payable to Shionogi are as
follows:
|
|
9 months 2017
£m
|
|
9
months 2016
£m
|
|
|
|
|
Contingent
consideration at beginning of the period
|
5,304
|
|
3,409
|
Additions
|
-
|
|
154
|
Re-measurement
through income statement
|
405
|
|
1,489
|
Cash
payments: operating cash flows
|
(424)
|
|
(233)
|
Cash
payments: investing activities
|
(61)
|
|
(47)
|
Other
|
-
|
|
(4)
|
|
|
|
|
Contingent
consideration at end of the period
|
5,224
|
|
4,768
|
|
|
|
|
The
additions in 2016 represented the recognition of the preferential
dividends payable to Shionogi.
Of the
contingent consideration payable (on a post-tax basis) to Shionogi
at 30 September 2017, £638 million (31 December 2016:
£545 million) is expected to be paid within one
year.
|
Exit rights
Pfizer
may request an IPO of ViiV Healthcare at any time and if either GSK
does not consent to such IPO or an offering is not completed within
nine months, Pfizer could require GSK to acquire its shareholding.
Under the original agreements, GSK had the unconditional right, so
long as it made no subsequent distribution to its shareholders, to
withhold its consent to the exercise of the Pfizer put options and,
as a result, in accordance with IFRS, GSK did not recognise a
liability for the put option on its balance sheet. However, during
Q1 2016, GSK notified Pfizer that it had irrevocably given up this
right and accordingly recognised the liability for the put option
on the Group’s balance sheet during Q1 2016 at an initial
value of £1,070 million. Consistent with this revised
treatment, at the end of Q1 2016 GSK also recognised liabilities
for the future preferential dividends anticipated to become payable
to Pfizer and Shionogi on the Group’s balance
sheet.
|
The
closing balances of the liabilities related to Pfizer’s
shareholding are as follows:
|
|
30 September 2017
£m
|
|
31
December 2016
£m
|
|
|
|
|
Pfizer
put option
|
1,221
|
|
1,319
|
Pfizer
preferential dividend
|
27
|
|
23
|
|
|
|
|
Under
the original agreements, Shionogi could also have requested GSK to
acquire its shareholding in ViiV Healthcare in six month windows
commencing in 2017, 2020 and 2022. GSK had the unconditional right,
so long as it made no subsequent distribution to its shareholders,
to withhold its consent to the exercise of the Shionogi put option
and, as a result, GSK did not recognise a liability for the put
option on its balance sheet. However, during Q1 2016, GSK notified
Shionogi that it had irrevocably given up this right and
accordingly recognised the liability for the put option on the
Group’s balance sheet during Q1 2016 at an initial value of
£926 million. In Q4 2016, Shionogi irrevocably agreed to waive
its put option and as a result GSK de-recognised the liability for
this put option on the Group’s balance sheet directly to
equity. The value of the liability was £1,244 million when it
was de-recognised.
GSK
also has a call option over Shionogi’s shareholding in ViiV
Healthcare, which under the original agreements was exercisable in
six month windows commencing in 2027, 2030 and 2032. GSK has now
irrevocably agreed to waive the first two exercise windows, but the
last six month window in 2032 remains. As this call option is at
fair value, it has no value for accounting purposes.
|
Adjusted results reconciliations
|
The
reconciliations between total results and adjusted results for Q3
2017 and Q3 2016 and also 9 months 2017 and 9 months 2016 are set
out below.
|
Income statement – Adjusted results
reconciliation
Three months ended 30 September 2017
|
|
Total
results
£m
|
Intangible
amort-
isation
£m
|
Intangible
impair-
ment
£m
|
Major
restruct-
uring
£m
|
Transaction-
related
£m
|
Divestments,
significant
legal and
other items
£m
|
Adjusted
results
£m
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Turnover
|
7,843
|
|
|
|
|
|
7,843
|
Cost of sales
|
(2,652)
|
137
|
20
|
167
|
24
|
|
(2,304)
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Gross profit
|
5,191
|
137
|
20
|
167
|
24
|
|
5,539
|
|
|
|
|
|
|
|
|
Selling, general and administration
|
(2,308)
|
|
|
30
|
|
(2)
|
(2,280)
|
Research and development
|
(1,047)
|
12
|
62
|
68
|
|
7
|
(898)
|
Royalty income
|
107
|
|
|
|
|
|
107
|
Other operating income/(expense)
|
(66)
|
|
|
1
|
16
|
49
|
-
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Operating profit
|
1,877
|
149
|
82
|
266
|
40
|
54
|
2,468
|
|
|
|
|
|
|
|
|
Net finance costs
|
(181)
|
|
|
1
|
|
3
|
(177)
|
Profit on disposal of associates
|
8
|
|
|
|
|
(8)
|
-
|
Share of after tax profits of
associates and joint ventures
|
7
|
|
|
|
|
|
7
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Profit before taxation
|
1,711
|
149
|
82
|
267
|
40
|
49
|
2,298
|
|
|
|
|
|
|
|
|
Taxation
|
(316)
|
(33)
|
(15)
|
(60)
|
(28)
|
(30)
|
(482)
|
Tax rate %
|
18.5%
|
|
|
|
|
|
21.0%
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Profit after taxation
|
1,395
|
116
|
67
|
207
|
12
|
19
|
1,816
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Profit
attributable to
non-controlling
interests
|
183
|
|
|
|
45
|
|
228
|
|
|
|
|
|
|
|
|
Profit attributable to
shareholders
|
1,212
|
116
|
67
|
207
|
(33)
|
19
|
1,588
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
|
|
|
|
|
|
|
|
Earnings per share
|
24.8p
|
2.4p
|
1.4p
|
4.2p
|
(0.7)p
|
0.4p
|
32.5p
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of
shares (millions)
|
4,890
|
|
|
|
|
|
4,890
|
|
––––––––––––
|
|
|
|
|
|
––––––––––––
|
Adjusted results exclude the above items from Total results as GSK
believes that Adjusted results are more representative of the
performance of the Group’s operations and allow the key
trends and factors driving performance to be more easily and
clearly identified by shareholders. For a fuller explanation of
Adjusted results, see ‘Definitions’ on page
33.
|
Income statement – Adjusted results
reconciliation
Three months ended 30 September 2016
|
|
Total
results
£m
|
Intangible
amort-
isation
£m
|
Intangible
impair-
ment
£m
|
Major
restruct-
uring
£m
|
Transaction-
related
£m
|
Divestments,
significant
legal and
other items
£m
|
Adjusted
results
£m
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Turnover
|
7,542
|
|
|
|
|
|
7,542
|
Cost of sales
|
(2,525)
|
154
|
(9)
|
66
|
23
|
2
|
(2,289)
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Gross profit
|
5,017
|
154
|
(9)
|
66
|
23
|
2
|
5,253
|
|
|
|
|
|
|
|
|
Selling, general and administration
|
(2,292)
|
|
|
57
|
|
49
|
(2,186)
|
Research and development
|
(922)
|
11
|
|
28
|
|
7
|
(876)
|
Royalty income
|
107
|
|
|
|
|
|
107
|
Other operating income/(expense)
|
(479)
|
|
|
|
776
|
(297)
|
-
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Operating profit
|
1,431
|
165
|
(9)
|
151
|
799
|
(239)
|
2,298
|
|
|
|
|
|
|
|
|
Net finance costs
|
(163)
|
|
|
1
|
|
2
|
(160)
|
Share of after tax profits of
associates and joint ventures
|
6
|
|
|
|
|
|
6
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Profit before taxation
|
1,274
|
165
|
(9)
|
152
|
799
|
(237)
|
2,144
|
|
|
|
|
|
|
|
|
Taxation
|
(389)
|
(44)
|
3
|
(31)
|
(77)
|
91
|
(447)
|
Tax rate %
|
30.5%
|
|
|
|
|
|
20.8%
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Profit after taxation
|
885
|
121
|
(6)
|
121
|
722
|
(146)
|
1,697
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Profit
attributable to
non-controlling
interests
|
77
|
|
|
|
80
|
|
157
|
|
|
|
|
|
|
|
|
Profit attributable to
shareholders
|
808
|
121
|
(6)
|
121
|
642
|
(146)
|
1,540
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
|
|
|
|
|
|
|
|
Earnings per share
|
16.6p
|
2.5p
|
(0.1)p
|
2.4p
|
13.2p
|
(2.9)p
|
31.7p
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of
shares (millions)
|
4,865
|
|
|
|
|
|
4,865
|
|
––––––––––––
|
|
|
|
|
|
––––––––––––
|
Adjusted results exclude the above items from Total results as GSK
believes that Adjusted results are more representative of the
performance of the Group’s operations and allow the key
trends and factors driving performance to be more easily and
clearly identified by shareholders. For a fuller explanation of
Adjusted results, see ‘Definitions’ on page
33.
|
Income statement – Adjusted results
reconciliation
Nine months ended 30 September 2017
|
|
Total
results
£m
|
Intangible
amort-
isation
£m
|
Intangible
impair-
ment
£m
|
Major
restruct-
uring
£m
|
Transaction-
related
£m
|
Divestments,
significant
legal and
other items
£m
|
Adjusted
results
£m
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Turnover
|
22,547
|
|
|
|
|
|
22,547
|
Cost of sales
|
(7,784)
|
410
|
334
|
466
|
61
|
-
|
(6,513)
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Gross profit
|
14,763
|
410
|
334
|
466
|
61
|
-
|
16,034
|
|
|
|
|
|
|
|
|
Selling, general and administration
|
(7,139)
|
|
|
152
|
|
66
|
(6,921)
|
Research and development
|
(3,267)
|
34
|
87
|
253
|
|
23
|
(2,870)
|
Royalty income
|
287
|
|
|
|
|
|
287
|
Other operating income/(expense)
|
(1,069)
|
|
|
1
|
1,297
|
(229)
|
-
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Operating profit
|
3,575
|
444
|
421
|
872
|
1,358
|
(140)
|
6,530
|
|
|
|
|
|
|
|
|
Net finance costs
|
(531)
|
|
|
3
|
|
6
|
(522)
|
Profit on disposal of associates
|
28
|
|
|
|
|
(28)
|
-
|
Share of after tax profits of
associates and joint ventures
|
11
|
|
|
|
|
|
11
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Profit before taxation
|
3,083
|
444
|
421
|
875
|
1,358
|
(162)
|
6,019
|
|
|
|
|
|
|
|
|
Taxation
|
(551)
|
(100)
|
(125)
|
(249)
|
(152)
|
(109)
|
(1,286)
|
Tax rate %
|
17.9%
|
|
|
|
|
|
21.4%
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Profit after taxation
|
2,532
|
344
|
296
|
626
|
1,206
|
(271)
|
4,733
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Profit
attributable to
non-controlling
interests
|
454
|
|
|
|
147
|
|
601
|
|
|
|
|
|
|
|
|
Profit attributable to
shareholders
|
2,078
|
344
|
296
|
626
|
1,059
|
(271)
|
4,132
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
|
|
|
|
|
|
|
|
Earnings per share
|
42.5p
|
7.1p
|
6.1p
|
12.8p
|
21.7p
|
(5.6)p
|
84.6p
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of
shares (millions)
|
4,884
|
|
|
|
|
|
4,884
|
|
––––––––––––
|
|
|
|
|
|
––––––––––––
|
Adjusted results exclude the above items from Total results as GSK
believes that Adjusted results are more representative of the
performance of the Group’s operations and allow the key
trends and factors driving performance to be more easily and
clearly identified by shareholders. For a fuller explanation of
Adjusted results, see ‘Definitions’ on page
33.
|
Income statement – Adjusted results
reconciliation
Nine months ended 30 September 2016
|
|
Total
results
£m
|
Intangible
amortisation
£m
|
Intangible
impairment
|
Major
restructuring
£m
|
Transaction-
related
£m
|
Divestments,
significant
legal and
other items
£m
|
Adjusted
results
(revised)
£m
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Turnover
|
20,303
|
|
|
|
|
|
20,303
|
Cost of sales
|
(6,782)
|
413
|
(9)
|
162
|
58
|
2
|
(6,156)
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Gross profit
|
13,521
|
413
|
(9)
|
162
|
58
|
2
|
14,147
|
|
|
|
|
|
|
|
|
Selling, general and
administration
|
(6,655)
|
|
|
283
|
|
39
|
(6,333)
|
Research and development
|
(2,625)
|
31
|
|
128
|
|
15
|
(2,451)
|
Royalty income
|
281
|
|
|
|
|
|
281
|
Other operating income/
(expense)
|
(2,519)
|
|
|
|
2,999
|
(480)
|
-
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Operating profit
|
2,003
|
444
|
(9)
|
573
|
3,057
|
(424)
|
5,644
|
|
|
|
|
|
|
|
|
Net finance costs
|
(491)
|
|
|
3
|
|
6
|
(482)
|
Share of after tax profits
of associates and
joint ventures
|
4
|
|
|
|
|
|
4
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Profit before taxation
|
1,516
|
444
|
(9)
|
576
|
3,057
|
(418)
|
5,166
|
|
|
|
|
|
|
|
|
Taxation
|
(771)
|
(103)
|
3
|
(115)
|
(293)
|
187
|
(1,092)
|
Tax rate %
|
50.9%
|
|
|
|
|
|
21.1%
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Profit after taxation
|
745
|
341
|
(6)
|
461
|
2,764
|
(231)
|
4,074
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
Profit
attributable to
non-controlling
interests
|
90
|
|
|
|
335
|
|
425
|
|
|
|
|
|
|
|
|
Profit attributable to
shareholders
|
655
|
341
|
(6)
|
461
|
2,429
|
(231)
|
3,649
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
|
|
|
|
|
|
|
|
Earnings per share
|
13.5p
|
7.0p
|
(0.1)p
|
9.4p
|
50.0p
|
(4.7)p
|
75.1p
|
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
––––––––––––
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of
shares (millions)
|
4,857
|
|
|
|
|
|
4,857
|
|
––––––––––––
|
|
|
|
|
|
––––––––––––
|
Adjusted results exclude the above items from Total results as GSK
believes that Adjusted results are more representative of the
performance of the Group’s operations and allow the key
trends and factors driving performance to be more easily and
clearly identified by shareholders. For a fuller explanation of
Adjusted results, see ‘Definitions’ on page
33.
|
Independent review report to GlaxoSmithKline plc
|
Report on the condensed financial information
Our conclusion
We have
reviewed the condensed financial information in the Results
Announcement of GlaxoSmithKline plc for the three and nine month
periods ended 30 September 2017. Based on our review, nothing has
come to our attention that causes us to believe that the condensed
financial information is not prepared, in all material respects, in
accordance with the accounting policies set out in the accounting
policies and basis of preparation section on page 48 of the Results
Announcement.
|
|
|
|
What we have reviewed
The
condensed financial information comprises of:
|
|
|
|
●
|
the
balance sheet as at 30 September 2017;
|
●
|
the
income statement and statement of comprehensive income for the
three and nine month periods then ended;
|
●
|
the
cash flows for the nine month period then ended;
|
●
|
the
statement of changes in equity for the nine month period then
ended; and
|
●
|
the
accounting policies and basis of preparation and explanatory notes
to the condensed financial statements on pages 45 to
54.
|
|
|
As
disclosed on page 48 to the condensed financial information, the
financial reporting framework that has been applied in the
preparation of the full annual financial information of the Group
is applicable law and International Financial Reporting Standards
(IFRSs) as adopted by the European Union.
The
condensed financial information included in the Results
Announcement has been prepared in accordance with the accounting
policies set out in the accounting policies and basis of
preparation section on page 48.
Responsibilities for the condensed financial information and the
review
Our responsibilities and those of the directors
The
Results Announcement of GlaxoSmithKline plc, including the
condensed information, is the responsibility of, and has been
approved by, the directors. The directors are responsible for
preparing the Results Announcement in accordance with the
accounting policies set out in the accounting policies and basis of
preparation section on page 48.
Our
responsibility is to express a conclusion on the condensed
financial information in the Results Announcement of
GlaxoSmithKline plc based on our review. This report, including the
conclusion, has been prepared for and only for the Company for
management’s stewardship purposes and for no other purpose.
We do not, in giving this conclusion, accept or assume
responsibility for any other purpose or to any other person to whom
this report is shown or into whose hands it may come save where
expressly agreed by our prior consent in writing.
What a review of condensed financial information
involves
We
conducted our review in accordance with International Standard on
Review Engagements (UK and Ireland) 2410, ‘Review of Interim
Financial Information Performed by the Independent Auditor of the
Entity’ issued by the Auditing Practices Board for use in the
United Kingdom. A review of interim financial information consists
of making enquiries, primarily of persons responsible for financial
and accounting matters, and applying analytical and other review
procedures.
A
review is substantially less in scope than an audit conducted in
accordance with International Standards on Auditing (UK) and,
consequently, does not enable us to obtain assurance that we would
become aware of all significant matters that might be identified in
an audit. Accordingly, we do not express an audit
opinion.
We have
read the other information contained in the Results Announcement of
GlaxoSmithKline plc and considered whether it contains any apparent
misstatements or material inconsistencies with the information in
the condensed financial information.
|
PricewaterhouseCoopers
LLP
Chartered
Accountants
25
October 2017, London
|
|
|
GlaxoSmithKline plc
|
|
(Registrant)
|
|
|
Date: October
25, 2017
|
|
|
|
|
By: VICTORIA
WHYTE--------------------------
|
|
|
|
Victoria Whyte
|
|
Authorised
Signatory for and on
|
|
behalf
of GlaxoSmithKline plc
|