|
GlaxoSmithKline Capital plc |
|
Notes to the financial statements for the half year ended 30 June 2018 |
|
|
1 |
Accounting presentation and policies |
|
|
|
This unaudited Results Announcement containing condensed financial information for the six months ended 30 June 2018 is prepared in accordance with Financial Reporting Standard 104 "Interim Financial Reporting" using the recognition and measurement requirements of Financial Reporting Standard 101 "Reduced Disclosure Framework" and in accordance with the Listing Rules of the UK Listing Authority. |
|
2 |
Operating profit |
|
|
|
Period ended |
Period ended |
|
|
|
30 June 2018 |
30 June 2017 |
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
|
The following items have been credited / (charged) in operating profit: |
|
|
|
Exchange gains on foreign currency transactions |
|
|
214 |
(511) |
|
|
3 |
Finance income |
|
|
|
|
|
|
Period ended |
Period ended |
|
|
|
|
|
|
30 June 2018 |
30 June 2017 |
|
|
|
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Interest income arising from loans with Group undertakings |
172,296 |
196,552 |
|
|
|
|
|
|
|
|
4 |
Finance expense |
|
|
|
|
|
|
Period ended |
Period ended |
|
|
|
|
|
|
30 June 2018 |
30 June 2017 |
|
|
|
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
Interest expense arising on financial liabilities at amortised cost |
(150,981) |
(190,542) |
|
Reclassification of cash flow hedge from other comprehensive income |
(731) |
(477) |
|
|
|
|
|
|
|
Total finance expense |
|
|
(151,712) |
(191,019) |
|
|
5 |
Tax on profit |
|
|
|
|
|
|
|
|
|
|
|
Period ended |
Period ended |
|
|
|
|
|
|
30 June 2018 |
30 June 2017 |
|
Income tax expense on ordinary activities |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Current tax: |
|
|
|
|
|
UK corporation tax at 19.25% (2017: 19.25%) |
|
|
(3,984) |
(967) |
|
|
|
|
|
|
|
Total current tax |
|
|
(3,984) |
(967) |
|
6 |
Loans and receivables |
|
|
|
|
|
|
30 June 2018 |
31 December 2017 |
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Amounts due within one year |
|
|
|
|
|
Amounts owed by Group undertakings - current accounts |
|
107,785 |
101,855 |
|
|
|
|
|
|
|
|
|
|
107,785 |
101,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
Loans and receivables (continued) |
|
|
|
|
|
|
|
|
30 June 2018 |
31 December 2017 |
|
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
Amounts due after more than one year |
|
|
|
|
|
Amounts owed by Group undertakings - loans |
|
|
14,181,660 |
10,434,878 |
|
|
|
|
|
|
|
|
|
|
14,181,660 |
10,434,878 |
|
|
|
|
|
|
|
|
|
|
14,289,445 |
10,536,733 |
|
|
|
Amounts due within one year are call accounts with Group undertakings of £47,840,000 (2017: £45,025,000) which are unsecured, repayable on demand and earn a market rate of interest (based on 1 week LIBOR minus 0.125%) that is consistent with the Group's policy and includes deposits with Group undertakings of £59,945,000 (2017: £56,830,000) which are unsecured, repayable on demand and earn a market rate of interest (based on LIBOR minus 0.125%) that is consistent with the Group's policy. |
|
Amounts due after more than one year are the net proceeds of bond issuances that have been advanced as loans to Group undertakings, which are unsecured with fixed interest charged between 0.21% and 6.50% per annum and floating interest charged between LIBOR plus 20bps to 56bps and repayable at maturity dates between 2019 and 2045. |
7 |
Prepayments and accrued income |
|
|
|
|
|
|
30 June 2018 |
31 December 2017 |
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Amounts due within one year |
|
|
104,516 |
107,833 |
|
|
|
|
|
|
|
Accrued income relates to interest on amounts owed by Group undertakings (see Note 6). |
|
|
|
|
|
|
8 |
Other payables |
|
|
|
|
|
|
30 June 2018 |
31 December 2017 |
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Amounts falling due within one year |
|
|
|
|
|
Amounts owed to Group undertakings |
|
|
- |
(2,881) |
|
Corporation tax |
|
(5,966) |
(1,983) |
|
|
|
|
|
|
|
|
|
|
(5,966) |
(4,864) |
|
|
|
|
|
|
|
Amounts owed to Group undertakings are unsecured and repayable on demand. |
|
|
|
The corporation tax creditor contains amounts which will be paid to fellow Group companies under Group relief. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9 |
Borrowings |
|
|
|
|
|
|
30 June 2018 |
31 December 2017 |
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Amounts falling due within one year |
|
|
|
|
|
Loans payable: |
|
|
|
|
|
€ European Medium Term Notes |
|
|
(7,181,696) |
(4,973,782) |
|
£ European Medium Term Notes |
|
|
(4,042,665 |
(4,053,006) |
|
US$ Medium Term Notes |
|
(3,016,815) |
(1,473,973) |
|
|
|
|
|
|
|
|
|
|
(14,241,176) |
(10,500,761) |
|
|
|
|
|
|
|
|
|
|
30 June 2018 |
31 December 2017 |
|
Maturity of borrowings |
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
In more than one year, but not more than two years |
|
|
|
|
|
0.625% € European Medium Term Note 2019 |
|
|
(1,324,563) |
(1,323,623) |
|
LIBOR + 20bps € European Medium Term Note 2020 |
|
|
(665,819) |
- |
|
|
|
|
|
|
|
|
|
|
(1,990,382) |
(1,323,623) |
|
|
|
|
|
|
|
In more than two years, but not more than five years |
|
|
|
|
0.000% € European Medium Term Note 2020 |
|
|
(1,059,826) |
(1,059,379) |
|
LIBOR + 35bps US$ US Medium Term Note 2021 |
|
|
(566,821) |
- |
|
3.125% US$ Medium Term Note 2021 |
|
|
(942,252) |
- |
|
2.850% US$ Medium Term Note 2022 |
|
|
(1,507,742) |
(1,473,973) |
|
|
|
|
|
|
|
|
|
|
(4,076,641) |
(2,533,352) |
|
|
|
|
|
|
|
In more than five years |
|
|
|
|
|
1.375% € European Medium Term Note 2024 |
|
|
(876,527) |
(876,117) |
|
4.000% € European Medium Term Note 2025 |
|
|
(657,660) |
(658,647) |
|
1.000% € European Medium Term Note 2026 |
|
|
(617,292) |
(617,178) |
|
1.350% € European Medium Term Note 2026 |
|
|
(880,423) |
- |
|
3.375% £ European Medium Term Note 2027 |
|
|
(593,037) |
(593,400) |
|
1.375% € European Medium Term Note 2029 |
|
|
(438,964) |
(438,838) |
|
1.750% € European Medium Term Note 2030 |
|
|
(660,623) |
- |
|
5.250% £ European Medium Term Note 2033 |
|
|
(981,316) |
(986,476) |
|
6.375% £ European Medium Term Note 2039 |
|
|
(693,911) |
(695,330) |
|
5.250% £ European Medium Term Note 2042 |
|
|
(986,065) |
(988,603) |
|
4.250% £ European Medium Term Note 2045 |
|
|
(788,335) |
(789,197) |
|
|
|
|
|
|
|
|
|
|
(8,174,153) |
(6,643,786) |
|
|
|
|
|
|
|
Total borrowings |
|
|
(14,241,176) |
(10,500,761) |
|
|
|
|
|
|
10 |
Accruals and deferred income |
|
|
|
|
|
|
|
|
30 June 2018 |
31 December 2017 |
|
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
Amounts falling due within one year |
|
|
(92,725) |
(103,680) |
|
|
|
|
|
|
|
Accruals relates to interest payable on borrowings (see Note 9). |
|
|
|
|
|
11 |
Fair value of financial assets and liabilities |
|
|
|
The fair values of the financial assets and liabilities are included at the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. |
|
|
|
The following methods and assumptions were used to estimate the fair values: |
|
|
|
· |
Cash and cash equivalents - approximates to the carrying amount; |
|
· |
Borrowings (European and US Medium Term Notes) - based on quoted market prices (a level 1 fair value measurement); |
|
· |
Intercompany loans - approximates to the fair value of borrowings (European and US Medium Term Notes); and |
|
· |
Receivables and payables - approximates to the carrying amount. |
|
|
|
|
The carrying amounts and the fair values of the Company's financial assets and liabilities at 30 June 2018 and 31 December 2017 are illustrated below. |
|
|
|
|
|
|
30 June 2018 |
31 December 2017 |
|
|
|
|
Carrying value |
Fair value |
Carrying value |
Fair value |
|
|
|
|
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
1 |
1 |
1 |
1 |
|
|
|
|
|
|
|
Loans and receivables: |
|
|
|
|
|
Other receivables |
104,516 |
104,516 |
107,833 |
107,833 |
|
Amounts owed by Group undertakings - current accounts |
107,785 |
107,785 |
101,855 |
101,855 |
|
Amounts owed by Group undertakings - loans |
14,181,660 |
15,891,483 |
10,434,878 |
12,413,202 |
|
|
|
|
|
|
|
|
|
Total financial assets |
14,393,962 |
16,103,785 |
10,644,567 |
12,622,891 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities measured at amortised cost: |
|
|
|
|
|
|
|
|
|
£ European Medium Term Notes |
|
(4,042,665) |
(5,427,306) |
(4,053,006) |
(5,688,556) |
|
€ European Medium Term Notes |
|
(7,181,696) |
(7,454,757) |
(4,973,782) |
(5,221,979) |
|
US$ US Medium Term Notes |
|
(3,016,815) |
(3,009,420) |
(1,473,973) |
(1,502,667) |
|
|
|
|
|
|
|
|
|
|
|
(14,241,176) |
(15,891,483) |
(10,500,761) |
(12,413,202) |
|
|
|
|
|
|
|
|
Other payables |
|
(92,725) |
(92,725) |
(106,561) |
(106,561) |
|
|
|
|
|
|
|
|
Total financial liabilities |
|
(14,333,901) |
(15,984,208) |
(10,607,322) |
(12,519,763) |
|
|
|
|
|
|
|
Net financial assets and liabilities |
60,061 |
119,577 |
37,245 |
103,128 |
|
|
|
|
|
|
|
|
The Company has no financial assets or liabilities measured at fair value through profit or loss. |
|
|
|
Financial liabilities measured at amortised cost for which the fair value of £15,891,483,000 (31 December 2017: £12,413,202,000) as disclosed in the table above are categorised as Level 1, where quoted prices in active markets are used. Similarly, amounts owed by Group undertakings, which include the net proceeds of bond issuances advanced as loans, also approximate to the fair value of these financial liabilities. All other assets and liabilities are approximate to the carrying amount. |
|
|
12 |
Adjustments reconciling operating profit to operating cash flows |
|
|
|
|
|
|
|
|
|
|
Period ended |
Period ended |
|
|
|
|
30 June 2018 |
30 June 2017 |
|
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
Operating profit |
|
|
20,798 |
5,022 |
|
Adjustments: |
|
|
|
|
|
Decrease / (increase) in other receivables |
|
|
3,317 |
(6,441) |
|
(Decrease) in other payables |
|
|
(13,836) |
(199) |
|
Exchange adjustments |
|
|
(3,565) |
511 |
|
Amortisation of bond costs |
|
(8,787) |
5,340 |
|
Fair value movements on cash flow hedges |
|
1,288 |
- |
|
Reclassification of cash flow hedges to the income statement |
|
731 |
477 |
|
|
|
|
|
- |
|
|
|
(22,852) |
(312) |
|
|
|
|
|
|
|
Net cash (outflow) / inflow from operating activities |
(54) |
4,710 |
|
|
|
|
|
|
13 |
Called up share capital |
|
|
|
|
|
|
30 June 2018 |
31 December 2017 |
30 June 2018 |
31 December 2017 |
|
|
|
|
Number of shares |
Number of shares |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Authorised |
|
|
|
|
|
|
Ordinary shares of £1 each (31 December 2017: £1 each) |
100,000 |
100,000 |
100 |
100 |
|
|
|
|
|
|
|
Issued and fully paid |
|
|
|
|
|
Ordinary shares of £1 each (31 December 2017: £1 each) |
100,000 |
100,000 |
100 |
100 |
|
|
|
|
|
|
14 |
Related party transactions |
|
|
|
|
|
|
|
|
|
|
|
As a wholly owned subsidiary of the ultimate parent company, GlaxoSmithKline plc, advantage has been taken of the exemption afforded by FRS 101 "Reduced Disclosure Framework" not to disclose any related party transactions within the Group. There are no other related party transactions. |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|