Average exchange rates versus USD
|
Impact of 5% weakening in exchange rate versus USD ($m)2
|
||||||||||||||||||||||||
Currency
|
Primary relevance
|
2014
|
YTD
Feb 20151
|
Change
%
|
Total revenue
|
Core operating profit
|
|||||||||||||||||||
EUR
|
Product sales
|
0.75
|
0.87
|
(13)
|
(194)
|
(119)
|
|||||||||||||||||||
JPY
|
Product sales
|
105.87
|
118.55
|
(11)
|
(105)
|
(75)
|
|||||||||||||||||||
CNY
|
Product sales
|
6.16
|
6.23
|
(1)
|
(113)
|
(48)
|
|||||||||||||||||||
SEK
|
Costs
|
6.86
|
8.22
|
(16)
|
(5)
|
95
|
|||||||||||||||||||
GBP
|
Costs
|
0.61
|
0.66
|
(7)
|
(34)
|
104
|
|||||||||||||||||||
Other3
|
(213)
|
(123)
|
|||||||||||||||||||||||
Core Q1 2013
|
Core Q2 2013
|
Core Q3 2013
|
Core Q4 2013
|
Core FY 2013
|
||||||
Restated
|
As
Formerly
Presented
|
Restated
|
As
Formerly
Presented
|
Restated
|
As
Formerly
Presented
|
Restated
|
As
Formerly
Presented
|
Restated
|
As
Formerly
Presented
|
|
Product Sales
|
6,385
|
6,385
|
6,232
|
6,232
|
6,250
|
6,250
|
6,844
|
6,844
|
25,711
|
25,711
|
Externalisation Revenue
|
12
|
-
|
47
|
-
|
12
|
-
|
12
|
-
|
83
|
-
|
Total Revenue
|
6,397
|
6,385
|
6,279
|
6,232
|
6,262
|
6,250
|
6,856
|
6,844
|
25,794
|
25,711
|
Cost of Sales
|
(1,136)
|
(1,136)
|
(1,105)
|
(1,105)
|
(1,103)
|
(1,103)
|
(1,289)
|
(1,289)
|
(4,633)
|
(4,633)
|
Gross Profit
|
5,261
|
5,249
|
5,174
|
5,127
|
5,159
|
5,147
|
5,567
|
5,555
|
21,161
|
21,078
|
Distribution
|
(77)
|
(77)
|
(76)
|
(76)
|
(81)
|
(81)
|
(72)
|
(72)
|
(306)
|
(306)
|
R&D
|
(963)
|
(963)
|
(1,040)
|
(1,040)
|
(1,061)
|
(1,061)
|
(1,205)
|
(1,205)
|
(4,269)
|
(4,269)
|
SG&A
|
(2,055)
|
(2,055)
|
(2,173)
|
(2,173)
|
(2,154)
|
(2,154)
|
(2,483)
|
(2,483)
|
(8,865)
|
(8,865)
|
Other Income
|
158
|
170
|
171
|
218
|
164
|
176
|
176
|
188
|
669
|
752
|
Operating Profit
|
2,324
|
2,324
|
2,056
|
2,056
|
2,027
|
2,027
|
1,983
|
1,983
|
8,390
|
8,390
|
Core Q1 2014
|
Core Q2 2014
|
Core Q3 2014
|
Core Q4 2014
|
Core FY 2014
|
||||||
Restated
|
As
Formerly
Presented
|
Restated
|
As
Formerly
Presented
|
Restated
|
As
Formerly
Presented
|
Restated
|
As
Formerly
Presented
|
Restated
|
As
Formerly
Presented
|
|
Product Sales
|
6,416
|
6,416
|
6,454
|
6,454
|
6,542
|
6,542
|
6,683
|
6,683
|
26,095
|
26,095
|
Externalisation Revenue
|
49
|
-
|
302
|
-
|
69
|
-
|
41
|
-
|
461
|
-
|
Total Revenue
|
6,465
|
6,416
|
6,756
|
6,454
|
6,611
|
6,542
|
6,724
|
6,683
|
26,556
|
26,095
|
Cost of Sales
|
(1,193)
|
(1,193)
|
(1,156)
|
(1,156)
|
(1,180)
|
(1,180)
|
(1,359)
|
(1,359)
|
(4,888)
|
(4,888)
|
Gross Profit
|
5,272
|
5,223
|
5,600
|
5,298
|
5,431
|
5,362
|
5,365
|
5,324
|
21,668
|
21,207
|
Distribution
|
(72)
|
(72)
|
(77)
|
(77)
|
(87)
|
(87)
|
(88)
|
(88)
|
(324)
|
(324)
|
R&D
|
(1,098)
|
(1,098)
|
(1,208)
|
(1,208)
|
(1,275)
|
(1,275)
|
(1,360)
|
(1,360)
|
(4,941)
|
(4,941)
|
SG&A
|
(2,317)
|
(2,317)
|
(2,460)
|
(2,460)
|
(2,486)
|
(2,486)
|
(2,953)
|
(2,953)
|
(10,216)
|
(10,216)
|
Other Income
|
167
|
216
|
176
|
478
|
187
|
256
|
220
|
261
|
750
|
1,211
|
Operating Profit
|
1,952
|
1,952
|
2,031
|
2,031
|
1,770
|
1,770
|
1,184
|
1,184
|
6,937
|
6,937
|
Media Enquiries
|
||
Esra Erkal-Paler
|
+44 20 7604 8030
|
(UK/Global)
|
Vanessa Rhodes
|
+44 20 7604 8037
|
(UK/Global)
|
Ayesha Bharmal
|
+44 20 7604 8034
|
(UK/Global)
|
Jacob Lund
|
+46 8 553 260 20
|
(Sweden)
|
Investor Enquiries
|
||
Thomas Kudsk Larsen
|
+44 20 7604 8199
|
mob: +44 7818 524185
|
Karl Hård
|
+44 20 7604 8123
|
mob: +44 7789 654364
|
Eugenia Litz
|
+44 20 7604 8233
|
mob: +44 7884 735627
|
Craig Marks
|
+44 20 7604 8591
|
mob: +44 7881 615764
|
Christer Gruvris
|
+44 20 7604 8126
|
mob: +44 7827 836825
|
Date: 06 March 2015
|
By: /s/ Adrian Kemp
|
Name: Adrian Kemp
|
|
Title: Company Secretary
|