Notes to the financial statements for the half year ended 30 June 2019 |
|
|
1 |
Accounting presentation and policies |
|
|
|
This unaudited Results Announcement containing condensed financial information for the six months ended 30 June 2019 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 2019 |
30 June 2018 |
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
|
The following items have been (charged) / credited in operating profit: |
|
|
|
Exchange gains/(losses) on foreign currency transactions |
|
|
(465) |
214 |
|
|
3 |
Finance income |
|
|
|
|
|
|
Period ended |
Period ended |
|
|
|
|
|
|
30 June 2019 |
30 June 2018 |
|
|
|
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Interest income arising from loans with Group undertakings |
226,897 |
172,296 |
|
|
|
|
|
|
|
|
4 |
Finance expense |
|
|
|
|
|
|
Period ended |
Period ended |
|
|
|
|
|
|
30 June 2019 |
30 June 2018 |
|
|
|
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
Interest expense arising on financial liabilities at amortised cost |
(216,139) |
(150,981) |
|
Reclassification of cash flow hedge from other comprehensive income |
(1,368) |
(731) |
|
|
|
|
|
|
|
Total finance expense |
|
|
(217,507) |
(151,712) |
|
|
5 |
Taxation |
|
|
|
|
|
|
|
|
|
|
|
Period ended |
Period ended |
|
|
|
|
|
|
30 June 2019 |
30 June 2018 |
|
Income tax expense on ordinary activities |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Current tax: |
|
|
|
|
|
UK corporation tax at 19% (2018: 19%) |
|
|
(1,696) |
(3,984) |
|
|
|
|
|
|
|
Total current tax |
|
|
(1,696) |
(3,984) |
|
|
|
|
|
|
|
|
|
|
Period ended |
Period ended |
|
|
|
|
30 June 2019 |
30 June 2018 |
|
Total tax (expense) / credit included in other comprehensive income |
£'000 |
£'000 |
|
|
|
|
|
|
|
Deferred tax: |
|
|
|
|
|
Fair value movements on cash flow hedges |
|
|
1,834 |
(124) |
|
|
|
|
|
|
|
Total tax (expense) / credit included in other comprehensive income |
|
|
1,834 |
(124) |
|
|
|
|
|
|
6 |
Loans and receivables |
|
|
|
|
|
|
30 June 2019 |
31 December 2018 |
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Amounts due within one year |
|
|
|
|
|
Amounts owed by Group undertakings |
|
2,139,171 |
1,471,451 |
|
|
|
|
|
|
|
|
|
|
2,139,171 |
1,471,451 |
|
|
|
|
|
|
|
Amounts due after more than one year |
|
|
|
|
|
Amounts owed by Group undertakings |
|
|
15,107,976 |
13,087,653 |
|
|
|
|
|
|
|
|
|
|
15,107,976 |
13,087,653 |
|
|
|
|
|
|
|
|
|
|
17,247,147 |
14,559,104 |
|
|
|
Amounts due within one year are call accounts with Group undertakings of £51,360,000 (2018: £51,647,000) 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 £81,749,000 (2018: £78,574,000) 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 within one year also include the net proceeds of bond issuances that have been advanced as loans to Group undertakings of £2,006,062,000 (2018: £1,341,230,000) which are unsecured with a fixed interest rate of 1.05% and a floating interest rate of EURIBOR+ 20bps per annum. |
|
|
|
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 at LIBOR plus 56bps and repayable at maturity dates between 2020 and 2045. |
|
|
7 |
Prepayments and accrued income |
|
|
|
|
|
|
30 June 2019 |
31 December 2018 |
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Amounts due within one year |
|
|
130,458 |
131,225 |
|
|
|
|
|
|
|
Accrued income relates to interest on amounts owed by Group undertakings (see Note 6). |
|
|
|
|
|
|
8 |
Other payables |
|
|
|
|
|
|
30 June 2019 |
31 December 2018 |
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Amounts falling due within one year |
|
|
|
|
|
Amounts owed to Group undertakings |
|
|
- |
(2,040) |
|
Corporation tax |
|
(7,448) |
(5,752) |
|
|
|
|
|
|
|
|
|
|
(7,448) |
(7,792) |
|
|
|
|
|
|
|
The corporation tax creditor contains amounts which will be paid to fellow Group companies under Group relief. |
|
|
9 |
Borrowings |
|
|
|
|
|
|
30 June 2019 |
31 December 2018 |
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
Amounts falling due within one year |
|
|
|
|
|
Loans payable: |
|
|
|
|
|
€ European Medium Term Notes |
|
|
(2,016,271) |
(1,349,459) |
|
|
|
|
|
|
|
|
|
|
(2,016,271) |
(1,349,459) |
|
|
|
|
|
|
|
Amounts falling due after more than one year |
|
|
|
|
|
Loans payable: |
|
|
|
|
|
€ European Medium Term Notes |
|
|
(5,260,810) |
(5,964,309) |
|
£ European Medium Term Notes |
|
|
(4,044,776) |
(4,043,711) |
|
US$ Medium Term Notes |
|
(5,877,518) |
(3,137,587) |
|
|
|
|
|
|
|
|
|
|
(15,183,104) |
(13,145,607) |
|
|
|
|
|
|
|
Total borrowings |
|
|
(17,199,375) |
(14,495,066) |
|
|
|
|
|
|
|
|
|
|
30 June 2019 |
31 December 2018 |
|
Maturity of borrowings |
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
In more than one year, but not more than two years |
|
|
|
|
0.625% € European Medium Term Note 2019 |
|
|
- |
(1,349,459) |
|
LIBOR + 20bps € European Medium Term Note 2020 |
|
|
- |
(677,246) |
|
0.000% € European Medium Term Note 2020 |
|
|
(1,074,095) |
(1,079,415) |
|
LIBOR + 35bps US$ US Medium Term Note 2021 |
|
|
(589,998) |
- |
|
3.125% US$ Medium Term Note 2021 |
|
|
(981,576) |
- |
|
|
|
|
|
|
|
|
|
|
(2,645,669) |
(3,106,120) |
|
In more than two years, but not more than five years |
|
|
|
|
LIBOR + 35bps US$ US Medium Term Note 2021 |
|
|
- |
(589,385) |
|
3.125% US$ Medium Term Note 2021 |
|
|
- |
(980,151) |
|
2.85% US$ Medium Term Note 2022 |
|
|
(1,570,005) |
(1,568,052) |
|
2.875% US$ Medium Term Note 2022 |
|
|
(1,178,283) |
- |
|
3.000% US$ US Medium Term Note 2024 |
|
|
(781,340) |
- |
|
|
|
|
|
|
|
|
|
|
(3,529,628) |
(3,137,588) |
|
In more than five years |
|
|
|
|
|
1.375% € European Medium Term Note 2024 |
|
|
(888,797) |
(892,962) |
|
4.000% € European Medium Term Note 2025 |
|
|
(666,688) |
(669,903) |
|
1.000% € European Medium Term Note 2026 |
|
|
(625,295) |
(628,546) |
|
1.250% € European Medium Term Note 2026 |
|
|
(892,021) |
(896,568) |
|
3.375% £ European Medium Term Note 2027 |
|
|
(593,669) |
(593,351) |
|
3.375% US$ US Medium Term Note 2029 |
|
|
(776,316) |
- |
|
1.375% € European Medium Term Note 2029 |
|
|
(444,766) |
(447,022) |
|
1.750% € European Medium Term Note 2030 |
|
|
(669,148) |
(672,647) |
|
5.250% £ European Medium Term Note 2033 |
|
|
(982,114) |
(981,711) |
|
6.375% £ European Medium Term Note 2039 |
|
|
(694,060) |
(693,984) |
|
5.250% £ European Medium Term Note 2042 |
|
|
(986,369) |
(986,216) |
|
4.250% £ European Medium Term Note 2045 |
|
|
(788,564) |
(788,448) |
|
|
|
|
|
|
|
|
|
|
(9,007,807) |
(8,251,358) |
|
|
|
|
|
|
|
Total borrowings due after one year |
|
|
(15,183,104) |
(14,495,066) |
|
|
|
|
|
|
10 |
Accruals and deferred income |
|
|
|
|
|
|
|
|
30 June 2019 |
31 December 2018 |
|
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
Amounts falling due within one year |
|
|
(115,957) |
(124,929) |
|
|
|
|
|
|
|
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 2019 and 31 December 2018 are illustrated below. |
|
|
|
|
|
|
30 June 2019 |
31 December 2018 |
|
|
|
|
Carrying value |
Fair value |
Carrying value |
Fair value |
|
|
|
|
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
4,155 |
4,155 |
- |
- |
|
|
|
|
|
|
|
Loans and receivables: |
|
|
|
|
|
Other receivables |
130,458 |
130,458 |
131,225 |
131,225 |
|
Amounts owed by Group undertakings |
17,247,147 |
19,467,188 |
14,559,104 |
16,387,153 |
|
|
|
|
|
|
|
|
|
Total financial assets |
17,381,760 |
19,601,801 |
14,690,329 |
16,518,378 |
|
|
|
|
|
|
|
Financial liabilities measured at amortised cost: |
|
|
|
|
£ European Medium Term Notes |
|
(4,044,776) |
(5,697,927) |
(4,043,711) |
(4,088,154) |
|
€ European Medium Term Notes |
|
(7,277,081) |
(7,724,089) |
(7,313,768) |
(8,627,556) |
|
US$ US Medium Term Notes |
|
(5,877,518) |
(6,045,172) |
(3,137,587) |
(3,671,443) |
|
|
|
|
|
|
|
|
|
|
|
(17,199,375) |
(19,467,188) |
(14,495,066) |
(16,387,153) |
|
|
|
|
|
|
|
|
Other payables |
|
(115,957) |
(115,957) |
(126,969) |
(126,969) |
|
|
|
|
|
|
|
|
Total financial liabilities |
|
(17,315,332) |
(19,583,145) |
(14,622,035) |
(16,514,122) |
|
|
|
|
|
|
|
Net financial assets |
66,428 |
18,656 |
68,294 |
4,256 |
|
|
|
|
|
|
|
|
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 £19,467,188,000 (31 December 2018: £16,387,153,000) 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 2019 |
30 June 2018 |
|
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
|
Operating profit |
|
|
8,925 |
20,798 |
|
Adjustments: |
|
|
|
|
|
Decrease/(increase) in other receivables |
|
|
767 |
3,317 |
|
(Decrease)/increase in other payables |
|
|
(11,012) |
(13,836) |
|
Exchange adjustments |
|
|
307 |
(3,565) |
|
Amortisation of bond costs |
|
6,746 |
(8,787) |
|
Fair value movements on cash flow hedges |
|
(12,159) |
1,288 |
|
Reclassification of cash flow hedges to the income statement |
|
1,368 |
731 |
|
|
|
|
|
- |
|
|
|
(13,983) |
(20,852) |
|
|
|
|
|
|
|
Net cash (outflow)/inflow from operating activities |
(5,058) |
(54) |
|
|
|
|
|
|
13 |
Called up share capital |
|
|
|
|
|
|
30 June 2019 |
31 December 2018 |
30 June 2019 |
31 December 2018 |
|
|
|
|
Number of shares |
Number of shares |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
Authorised |
|
|
|
|
|
|
Ordinary Shares of £1 each (31 December 2018: £1 each) |
100,000 |
100,000 |
100 |
100 |
|
|
|
|
|
|
|
Issued and fully paid |
|
|
|
|
|
Ordinary Shares of £1 each (31 December 2018: £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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|