Serono
S.A. |
||
(Registrant’s
Name) |
||
15
bis, Chemin des Mines |
||
Case
Postale 54 |
||
CH-1211
Geneva 20 |
||
Switzerland |
||
(Address
of Principal Executive Offices) |
||
1-15096 |
||
(Commission
File No.) |
SERONO REPORTS STRONG FULL YEAR 2004 RESULTS
- Total revenues grew 21.8% and EPS increased
31.3% -
|
Ø |
Total
revenues up 21.8% to $2,458.1m (+16.1% in local
currencies) |
Ø |
Product
sales up 17.2% to $2,177.9m (+11.5% in local
currencies) |
Ø |
Rebif®
sales up 33.1%
to $1,090.6m (+25.4% in local
currencies) |
Ø |
Reported
net income up 26.7% to $494.2m (+21.7% in local
currencies) |
Ø |
Reported
EPS up 31.3% to $32.35 per bearer share and $0.81 per
ADS |
Ø |
Raptiva®
registered in key markets and now available in 15
countries |
Ø |
New
R&D collaborations with CancerVax and Micromet for novel anti-cancer
drug candidates |
Ø |
Significant
steps forward in R&D with 6 late-stage clinical development programs
on-going (5 Phase III, 1 post-registration head-to-head
study) |
Ø |
2005
outlook for product sales growth between 10% and 15%, total revenues of at
least $2.6 billion and net income between $520m and $540m |
Serono
in Geneva, Switzerland: | |
Media
Relations: |
Investor
Relations: |
Tel: +41-22-739
36 00 |
Tel: +41-22-739
36 01 |
Fax: +41-22-739
30 85 |
Fax: +41-22-739
30 22 |
http://www.serono.com |
Reuters:
SEO.VX / SRA.N |
Bloomberg:
SEO VX / SRA US | |
Serono,
Inc., Rockland, MA |
|
Media
Relations: |
Investor
Relations: |
Tel.
+1 781 681 2340 |
Tel.
+1 781 681 2552 |
Fax:
+1 781 681 2935 |
Fax:
+1 781 681 2912 |
http://www.seronousa.com |
· |
Tables
detailing sales in dollars by therapeutic area, geographic region and the
top 10 products for the 3 and 12 months ended December 31, 2004 and
2003. |
· |
Consolidated
income statements for the 3 and 12 months ended December 31, 2004 and
2003, the consolidated balance sheets as of December 31, 2004 and 2003,
the consolidated statement of changes in equity as of December 31, 2004
and 2003, as well as the consolidated cash flow statements for the 12
months ended December 31, 2004 and 2003. These consolidated financial
statements have been prepared on the basis of International Financial
Reporting Standards. The accompanying notes to these 2004 full-year
consolidated financial statements will be available upon the release of
Serono’s 2004 Annual Report. |
Sales
by therapeutic area |
||||||||||||||||
Three
Months Ended |
Three
Months Ended |
|||||||||||||||
December
31, 2004 |
December
31, 2003 |
|||||||||||||||
|
$
million |
%
of sales |
%
change $ |
$
million |
%
of sales |
|||||||||||
Neurology |
319.1 |
52.8 |
% |
31.9 |
% |
241.9 |
46.6 |
% | ||||||||
Reproductive
Health |
181.9 |
30.1 |
% |
(4.8 |
%) |
191.0 |
36.8 |
% | ||||||||
Growth
& Metabolism |
76.4 |
12.6 |
% |
17.3 |
% |
65.1 |
12.5 |
% | ||||||||
Dermatology |
3.7 |
0.6 |
% |
n/a
|
||||||||||||
Others |
23.4 |
3.9 |
% |
10.1 |
% |
21.3 |
4.1 |
% | ||||||||
|
|
|
|
|
|
|||||||||||
Total
sales (US$ million) |
$ |
604.5 |
100 |
% |
16.4 |
% |
$ |
519.3 |
100 |
% |
Sales
by geographic region |
||||||||||||||||
Three
Months Ended |
Three
Months Ended |
|||||||||||||||
December
31, 2004 |
December
31, 2003 |
|||||||||||||||
|
$
million |
%
of sales |
%
change $ |
$
million |
%
of sales |
|||||||||||
Europe |
247.8 |
41.0 |
% |
8.2 |
% |
229.0 |
44.1 |
% | ||||||||
North
America |
232.7 |
38.5 |
% |
20.8 |
% |
192.7 |
37.1 |
% | ||||||||
Latin
America |
30.6 |
5.1 |
% |
4.2 |
% |
29.4 |
5.7 |
% | ||||||||
Others |
93.4 |
15.4 |
% |
37.0 |
% |
68.2 |
13.1 |
% | ||||||||
|
|
|
|
|
||||||||||||
Total
sales (US$ million) |
$ |
604.5 |
100 |
% |
16.4 |
% |
$ |
519.3 |
100 |
% |
Sales
by therapeutic area |
||||||||||||||||
Twelve
Months Ended |
Twelve
Months Ended |
|||||||||||||||
December
31, 2004 |
December
31, 2003 |
|||||||||||||||
|
$
million |
%
of sales |
%
change $ |
$
million |
%
of sales |
|||||||||||
Neurology |
1,123.0 |
51.6 |
% |
32.1 |
% |
850.2 |
45.8 |
% | ||||||||
Reproductive
Health |
692.3 |
31.8 |
% |
(0.1 |
%) |
692.9 |
37.3 |
% | ||||||||
Growth
& Metabolism |
269.8 |
12.4 |
% |
12.3 |
% |
240.2 |
12.9 |
% | ||||||||
Dermatology |
4.9 |
0.2 |
% |
n/a
|
||||||||||||
Others |
87.9 |
4.0 |
% |
17.7 |
% |
74.7 |
4.0 |
% | ||||||||
|
|
|
|
|
|
|||||||||||
Total
sales (US$ million) |
$ |
2,177.9 |
100 |
% |
17.2 |
% |
$ |
1,858.0 |
100 |
% |
Sales
by geographic region |
||||||||||||||||
Twelve
Months Ended |
Twelve
Months Ended |
|||||||||||||||
December
31, 2004 |
December
31, 2003 |
|||||||||||||||
|
$
million |
%
of sales |
%
change $ |
$
million |
%
of sales |
|||||||||||
Europe |
895.2 |
41.1 |
% |
12.3 |
% |
796.8 |
42.9 |
% | ||||||||
North
America |
837.9 |
38.5 |
% |
20.7 |
% |
694.3 |
37.4 |
% | ||||||||
Latin
America |
111.1 |
5.1 |
% |
12.4 |
% |
98.8 |
5.3 |
% | ||||||||
Others |
333.7 |
15.3 |
% |
24.5 |
% |
268.1 |
14.4 |
% | ||||||||
|
|
|
|
|
||||||||||||
Total
sales (US$ million) |
$ |
2,177.9 |
100 |
% |
17.2 |
% |
$ |
1,858.0 |
100 |
% |
TOP
TEN PRODUCTS |
|||||||||||||||||||
Three
Months Ended |
Three
Months Ended |
||||||||||||||||||
December
31, 2004 |
|
December
31, 2003 |
|||||||||||||||||
*
TA |
$
million |
%
of sales |
%
change $ |
$
million |
%
of sales |
||||||||||||||
Rebif® |
MS |
310.0
|
51.3 |
% |
32.9 |
% |
233.2
|
44.9 |
% | ||||||||||
Gonal-f® |
RH |
151.1
|
25.0 |
% |
2.2 |
% |
147.9
|
28.5 |
% | ||||||||||
Saizen® |
Growth |
53.2
|
8.8 |
% |
25.8 |
% |
42.3
|
8.1 |
% | ||||||||||
Novantrone® |
MS/Oncology |
23.5
|
3.9 |
% |
5.0 |
% |
22.4
|
4.3 |
% | ||||||||||
Serostim® |
Wasting |
22.6
|
3.7 |
% |
(0.8 |
%) |
22.8
|
4.4 |
% | ||||||||||
Cetrotide® |
RH |
6.7
|
1.1 |
% |
(13.5 |
%) |
7.7
|
1.5 |
% | ||||||||||
Crinone® |
RH |
6.2
|
1.0 |
% |
(3.4 |
%) |
6.4
|
1.2 |
% | ||||||||||
Ovidrel® |
RH |
5.5
|
0.9 |
% |
50.7 |
% |
3.6
|
0.7 |
% | ||||||||||
Metrodin-HP® |
RH |
4.4
|
0.7 |
% |
(16.6 |
%) |
5.3
|
1.0 |
% | ||||||||||
Stilamin® |
Other |
4.2
|
0.7 |
% |
9.3 |
% |
3.9
|
0.7 |
% |
Twelve
Months Ended |
Twelve
Months Ended |
||||||||||||||||||
December
31, 2004 |
|
December
31, 2003 |
|||||||||||||||||
*
TA |
$
million |
%
of sales |
%
change $ |
$
million |
%
of sales |
||||||||||||||
Rebif® |
MS |
1,090.6 |
50.1 |
% |
33.1 |
% |
819.4
|
44.1 |
% | ||||||||||
Gonal-f® |
RH |
572.7
|
26.3 |
% |
8.7 |
% |
526.9
|
28.4 |
% | ||||||||||
Saizen® |
Growth |
182.1
|
8.4 |
% |
20.2 |
% |
151.5
|
8.2 |
% | ||||||||||
Serostim® |
Wasting |
86.8
|
4.0 |
% |
(2.2 |
%) |
88.8
|
4.8 |
% | ||||||||||
Novantrone® |
MS/Oncology |
83.9
|
3.9 |
% |
8.8 |
% |
77.1
|
4.1 |
% | ||||||||||
Cetrotide® |
RH |
24.8
|
1.1 |
% |
(0.2 |
%) |
24.8
|
1.3 |
% | ||||||||||
Crinone® |
RH |
19.8
|
0.9 |
% |
(4.6 |
%) |
20.8
|
1.1 |
% | ||||||||||
Ovidrel® |
RH |
17.7
|
0.8 |
% |
43.3 |
% |
12.3
|
0.7 |
% | ||||||||||
Metrodin-HP® |
RH |
15.9
|
0.7 |
% |
(36.0 |
%) |
24.8
|
1.3 |
% | ||||||||||
Stilamin® |
Other |
15.8
|
0.7 |
% |
3.6 |
% |
15.3
|
0.8 |
% | ||||||||||
*
Therapeutic Areas |
||||||
RH |
=
Reproductive Health |
Wasting |
=
AIDS Wasting | |||
MS |
=
Multiple Sclerosis |
Growth |
=
Growth Retardation | |||
Oncology |
=
Oncology |
Consolidated
Income Statements |
||||||||||||||||
Three
months ended December 31 |
2004 |
%
of |
2003
|
%
of |
||||||||||||
US$'000 |
Revenues |
%
change |
US$'000 |
Revenues |
||||||||||||
Revenues |
||||||||||||||||
Product
sales |
604,467
|
16.4 |
% |
519,276
|
||||||||||||
Royalty
and license income |
75,259
|
64.4 |
% |
45,788
|
||||||||||||
Total
Revenues |
679,726
|
100.0 |
% |
20.3 |
% |
565,064
|
100.0 |
% | ||||||||
Operating
Expenses |
||||||||||||||||
Cost
of product sales |
73,017
|
(9.2 |
%) |
80,418
|
||||||||||||
%
of Sales |
12.1 |
% |
15.5 |
% |
||||||||||||
Selling,
general and administrative |
234,302
|
34.5 |
% |
31.0 |
% |
178,865
|
31.7 |
% | ||||||||
Research
and development |
221,264
|
32.6 |
% |
78.1 |
% |
124,208
|
22.0 |
% | ||||||||
Other
operating expense, net |
66,350
|
9.8 |
% |
35.0 |
% |
49,156
|
8.7 |
% | ||||||||
Total
Operating Expenses |
594,933
|
87.5 |
% |
37.5 |
% |
432,647
|
76.6 |
% | ||||||||
Operating
Income |
84,793
|
12.5 |
% |
(36.0 |
%) |
132,417
|
23.4 |
% | ||||||||
Financial
income, net |
20,667
|
36.4 |
% |
15,154
|
||||||||||||
Other
income / (expense), net |
16
|
|
|
(16,124 |
) |
|
||||||||||
Total
Non Operating Income/(expense), net |
20,683
|
|
|
(970 |
) |
|
||||||||||
Income
Before Taxes and Minority Interests |
105,476
|
15.5 |
% |
(19.8 |
%) |
131,447
|
23.3 |
% | ||||||||
Taxes |
13,943
|
|
|
19,742
|
|
|||||||||||
Income
Before Minority Interests |
91,533
|
111,705
|
||||||||||||||
Minority
interests |
1,835
|
|
|
92
|
|
|||||||||||
Net
Income |
89,698
|
13.2 |
% |
(19.6 |
%) |
111,613
|
19.8 |
% |
2004 |
2003 |
%
Change |
||||||||
Basic
Earnings per Share (in U.S. dollars) |
|
|||||||||
-
Bearer shares |
6.10
|
7.05
|
(13.6 |
%) | ||||||
-
Registered shares |
2.44
|
2.82
|
(13.6 |
%) | ||||||
-
American depositary shares |
0.15
|
0.18
|
(13.6 |
%) | ||||||
Diluted
Earnings per Share (in U.S. dollars) |
|
|||||||||
-
Bearer shares |
6.09
|
7.04
|
(13.5 |
%) | ||||||
-
Registered shares |
2.44
|
2.81
|
(13.5 |
%) | ||||||
-
American depositary shares |
0.15
|
0.18
|
(13.5 |
%) |
Basic
earnings per share is calculated in accordance with IAS 33 (Earnings per
Share) by dividing the net income of the group, |
|||||||||
US$89.7
million (2003 US$111.6 million), by an appropriate number of shares. This
is 10,307,628 bearer shares (2003 11,421,622) | |||||||||
and
11,013,040 registered shares (2003 11,013,040). The total weighted average
equivalent number of bearer shares is 14,712,844 | |||||||||
(2003
15,826,838) for the three months ended December 31, 2004. As each American
depositary share represents ownership interest | |||||||||
in
one fortieth of a bearer share, basic and diluted earnings per American
depositary share is calculated as one fortieth of the |
|||||||||
earnings
per bearer share. |
|||||||||
For
diluted earnings per share, the total number of bearer shares is adjusted
to assume conversion of all in the money share options | |||||||||
granted
to employees and directors. The convertible bond is antidilutive and
therefore has not been included in the calculation of | |||||||||
diluted
earnings per share. The number of bearer shares used to calculate diluted
earnings per share is 10,327,107 (2003
11,459,708). |
Consolidated
Income Statements |
||||||||||||||||
Twelve
months ended December 31 |
2004
* |
%
of |
2003
* |
%
of |
||||||||||||
US$'000 |
Revenues |
%
change |
US$'000 |
Revenues |
||||||||||||
Revenues |
||||||||||||||||
Product
sales |
2,177,949
|
17.2 |
% |
1,858,009
|
||||||||||||
Royalty
and license income |
280,101
|
74.4 |
% |
160,608
|
||||||||||||
Total
Revenues |
2,458,050
|
100.0 |
% |
21.8 |
% |
2,018,617
|
100.0 |
% | ||||||||
Operating
Expenses |
||||||||||||||||
Cost
of product sales |
304,111
|
8.8 |
% |
279,619
|
||||||||||||
%
of Sales |
14.0 |
% |
15.0 |
% |
||||||||||||
Selling,
general and administrative |
807,940
|
32.9 |
% |
26.9 |
% |
636,823
|
31.5 |
% | ||||||||
Research
and development |
594,802
|
24.2 |
% |
27.2 |
% |
467,779
|
23.2 |
% | ||||||||
Other
operating expense, net |
227,096
|
9.2 |
% |
13.8 |
% |
199,476
|
9.9 |
% | ||||||||
Total
Operating Expenses |
1,933,949
|
78.7 |
% |
22.1 |
% |
1,583,697
|
78.5 |
% | ||||||||
Operating
Income |
524,101
|
21.3 |
% |
20.5 |
% |
434,920
|
21.5 |
% | ||||||||
Financial
income, net |
63,281
|
43.8 |
% |
44,018
|
||||||||||||
Other
expense, net |
629
|
|
|
19,743
|
|
|||||||||||
Total
Non Operating Income, net |
62,652
|
|
|
24,275
|
|
|||||||||||
Income
Before Taxes and Minority Interests |
586,753
|
23.9 |
% |
27.8 |
% |
459,195
|
22.7 |
% | ||||||||
Taxes |
90,947
|
|
|
68,905
|
|
|||||||||||
Income
Before Minority Interests |
495,806
|
390,290
|
||||||||||||||
Minority
interests |
1,653
|
|
|
327
|
|
|||||||||||
Net
Income |
494,153
|
20.1 |
% |
26.7 |
% |
389,963
|
19.3 |
% | ||||||||
|
||||||||||||||||
*
Extracted from the audited consolidated financial
statements |
2004 |
2003 |
%
Change |
||||||||
Basic
Earnings per Share (in U.S. dollars) |
|
|||||||||
-
Bearer shares |
32.35
|
24.63
|
31.3 |
% | ||||||
-
Registered shares |
12.94
|
9.85
|
31.3 |
% | ||||||
-
American depositary shares |
0.81
|
0.62
|
31.3 |
% | ||||||
Diluted
Earnings per Share (in U.S. dollars) |
|
|||||||||
-
Bearer shares |
32.29
|
24.59
|
31.3 |
% | ||||||
-
Registered shares |
12.92
|
9.84
|
31.3 |
% | ||||||
-
American depositary shares |
0.81
|
0.61
|
31.3 |
% |
Basic
earnings per share is calculated in accordance with IAS 33 (Earnings per
Share) by dividing the net income of the group, |
|||||
US$494.2
million (2003 US$390.0 million), by an appropriate number of shares. This
is 10,871,187 bearer shares (2003 11,427,194) | |||||
and
11,013,040 registered shares (2003 11,013,040). The total weighted average
equivalent number of bearer shares is 15,276,403 | |||||
(2003
15,832,410) for the twelve months ended December 31, 2004. As each
American depositary share represents ownership interest | |||||
in
one fortieth of a bearer share, basic and diluted earnings per American
depositary share is calculated as one fortieth of the |
|||||
earnings
per bearer share. |
|||||
For
diluted earnings per share, the total number of bearer shares is adjusted
to assume conversion of all in the money share options | |||||
granted
to employees and directors. The convertible bond is antidilutive and
therefore has not been included in the calculation of |
|||||
diluted
earnings per share. The number of bearer shares used to calculate diluted
earnings per share is 10,896,618 (2003
11,452,890). |
Consolidated
Balance Sheets |
|||||||
As
of |
December
31, 2004 * |
December
31, 2003 * |
|||||
US$'000 |
US$'000 |
||||||
Assets |
|||||||
Current
Assets |
|
||||||
Cash
and cash equivalents |
275,979
|
1,003,972
|
|||||
Short-term
financial assets |
784,999
|
434,810
|
|||||
Trade
accounts receivable |
427,935
|
318,388
|
|||||
Inventories |
326,937
|
319,820
|
|||||
Prepaid
expenses and other current assets |
237,205
|
220,334
|
|||||
Total
Current Assets |
2,053,055
|
2,297,324
|
|||||
Non-Current
Assets |
|||||||
Tangible
fixed assets |
799,878
|
701,453
|
|||||
Intangible
assets |
290,558
|
259,626
|
|||||
Deferred
tax assets |
198,467
|
169,693
|
|||||
Long-term
financial assets |
929,030
|
1,104,333
|
|||||
Other
long-term assets |
133,302
|
39,174
|
|||||
Total
Non-Current Assets |
2,351,235
|
2,274,279
|
|||||
Total
Assets |
4,404,290
|
4,571,603
|
|||||
Liabilities |
|||||||
Current
Liabilities |
|||||||
Trade
and other payables |
426,616
|
338,862
|
|||||
Short-term
financial debts |
34,527
|
51,224
|
|||||
Income
taxes |
166,861
|
146,086
|
|||||
Deferred
income - current |
33,128
|
47,200
|
|||||
Other
current liabilities |
208,071
|
170,019
|
|||||
Total
Current Liabilities |
869,203
|
753,391
|
|||||
Non-Current
Liabilities |
|||||||
Long-term
financial debts |
640,892
|
532,022
|
|||||
Deferred
tax liabilities |
24,242
|
15,919
|
|||||
Deferred
income - non current |
157,004
|
174,911
|
|||||
Provisions
and other long-term liabilities |
261,728
|
213,556
|
|||||
Total
Non-Current Liabilities |
1,083,866
|
936,408
|
|||||
Total
Liabilities |
1,953,069
|
1,689,799
|
|||||
|
|
||||||
Minority
Interests |
3,343
|
1,614
|
|||||
Shareholders'
Equity |
|||||||
Share
capital |
254,420
|
253,895
|
|||||
Share
premium |
1,023,125
|
1,002,991
|
|||||
Treasury
shares |
(987,489) |
(157,642) |
|||||
Retained
earnings |
2,064,499
|
1,669,700
|
|||||
Fair
value and other reserves |
23,482
|
22,711
|
|||||
Cumulative
foreign currency translation adjustments |
69,841
|
88,535
|
|||||
Total
Shareholders' Equity |
2,447,878
|
2,880,190
|
|||||
|
|
||||||
Total
Liabilities, Minority Interests and Shareholders' Equity |
4,404,290
|
4,571,603
|
|||||
*
Extracted from the audited consolidated financial
statements |
Consolidated
Statement of Changes in Equity |
||||||||||||||||||||||
Cumulative |
||||||||||||||||||||||
foreign |
||||||||||||||||||||||
Fair
value |
currency |
|||||||||||||||||||||
Share |
Share |
Treasury |
Retained |
and
other |
translation |
|||||||||||||||||
capital |
premium |
shares |
earnings |
reserves |
adjustments |
Total |
||||||||||||||||
US$'000 |
US$'000 |
US$'000 |
US$'000 |
US$'000 |
US$'000 |
US$'000 |
||||||||||||||||
Balance
as of January 1, 2003 |
253,416
|
989,141
|
(126,460 |
) |
1,364,626
|
(44,807 |
) |
25,282
|
2,461,198
|
|||||||||||||
Acquisition
of treasury shares |
(42,026 |
) |
(42,026 |
) | ||||||||||||||||||
Issue
of share capital |
479
|
13,725
|
10,844
|
25,048
|
||||||||||||||||||
Issue
of call options on Serono shares |
125
|
820
|
945
|
|||||||||||||||||||
Issue
of convertible debt |
24,605
|
24,605
|
||||||||||||||||||||
Net
income |
389,963
|
389,963
|
||||||||||||||||||||
Dividend
- bearer shares |
(61,849 |
) |
(61,849 |
) | ||||||||||||||||||
Dividend
- registered shares |
(23,860 |
) |
(23,860 |
) | ||||||||||||||||||
Fair
value adjustments on available-for sales
investments |
25,903
|
25,903
|
||||||||||||||||||||
Recognition
of unrealized loss on available-for-sale
investments |
11,265
|
11,265
|
||||||||||||||||||||
Sale
of available-for-sale investments |
5,745
|
5,745
|
||||||||||||||||||||
Translation
effects |
|
|
|
|
|
63,253
|
63,253
|
|||||||||||||||
Balance
as of December 31, 2003 * |
253,895
|
1,002,991
|
(157,642 |
) |
1,669,700
|
22,711
|
88,535
|
2,880,190
|
||||||||||||||
Balance
as of January 1, 2004 |
253,895
|
1,002,991
|
(157,642 |
) |
1,669,700
|
22,711
|
88,535
|
2,880,190
|
||||||||||||||
Acquisition
of treasury shares |
(833,148 |
) |
(833,148 |
) | ||||||||||||||||||
Issue
of share capital |
525
|
20,134
|
3,301
|
23,960
|
||||||||||||||||||
Net
income |
494,153
|
494,153
|
||||||||||||||||||||
Dividend
- bearer shares |
(71,096 |
) |
(71,096 |
) | ||||||||||||||||||
Dividend
- registered shares |
(28,258 |
) |
(28,258 |
) | ||||||||||||||||||
Fair
value adjustments on available-for sales
investments |
14,488
|
14,488
|
||||||||||||||||||||
Fair
value adjustments on financial instruments |
(13,717 |
) |
(13,717 |
) | ||||||||||||||||||
Translation
effects |
|
|
|
|
|
(18,694 |
) |
(18,694 |
) | |||||||||||||
Balance
as of December 31, 2004 * |
254,420
|
1,023,125
|
(987,489 |
) |
2,064,499
|
23,482
|
69,841
|
2,447,878
|
||||||||||||||
*
Extracted from the audited consolidated financial
statements |
Consolidated
Cash Flow Statements |
|||||||
Twelve
months ended December 31 |
2004
* |
2003
* |
|||||
US$'000 |
US$'000 |
||||||
Income
before taxes and minority interests |
586,753
|
459,195
|
|||||
Reversal
of non-cash items |
|||||||
Depreciation
and amortization |
145,221
|
135,607
|
|||||
Financial
income |
(68,174 |
) |
(49,815 |
) | |||
Unrealized
foreign exchange result |
(39,137 |
) |
(14,671 |
) | |||
Financial
expense |
17,440
|
4,884
|
|||||
Loss
on sale of available-for-sale investments |
--
|
20,149
|
|||||
Other
non-cash items |
(52,248 |
) |
(16,647 |
) | |||
Cash
Flow From Operating Activities Before Working Capital
Changes |
589,855
|
538,702
|
|||||
Working
Capital Changes |
|||||||
Trade
accounts payable, other current liabilities and deferred
income |
127,946
|
104,497
|
|||||
Trade
accounts receivable and other receivables |
(141,160 |
) |
(34,245 |
) | |||
Inventories |
24,216
|
(7,265 |
) | ||||
Prepaid
expenses and other current assets |
(28,253 |
) |
30,818
|
||||
Taxes
paid |
(100,895 |
) |
(89,648 |
) | |||
Total
working capital changes |
(118,146 |
) |
4,157
|
||||
Net
Cash Flow From Operating Activities |
471,709
|
542,859
|
|||||
Purchase
of a subsidiary |
--
|
(9,651 |
) | ||||
Investment
in tangible fixed assets |
(178,919 |
) |
(162,527 |
) | |||
Proceeds
from disposal of tangible fixed assets |
5,569
|
11,081
|
|||||
Purchase
of intangible and other long-term assets |
(54,932 |
) |
(30,813 |
) | |||
Purchase
of available-for-sale investments |
(849,066 |
) |
(439,669 |
) | |||
Proceeds
from sale of available-for-sale investments |
654,628
|
8,058
|
|||||
Interest
received |
100,596
|
67,324
|
|||||
Net
Cash Flow From Investing Activities |
(322,124 |
) |
(556,197 |
) | |||
Acquisition
of treasury shares |
(811,677 |
) |
(42,026 |
) | |||
Proceeds
from issue of Serono shares |
10,333
|
13,105
|
|||||
Proceeds
from exercise of options on Serono shares |
2,163
|
7,536
|
|||||
Proceeds
from issue of options on Serono shares |
--
|
945
|
|||||
Proceeds
from issue of convertible bond |
--
|
444,820
|
|||||
Increase
in long-term financial debts |
48,661
|
53,948
|
|||||
Repayment
of long-term financial debts |
(5,214 |
) |
(23,086 |
) | |||
Change
in short-term financial debts |
(12,312 |
) |
(27,096 |
) | |||
Other
non-current liabilities |
(6,699 |
) |
(15,717 |
) | |||
Interest
paid |
(4,215 |
) |
(4,361 |
) | |||
Dividends
paid |
(99,354 |
) |
(85,709 |
) | |||
Net
Cash Flow From Financing Activities |
(878,314 |
) |
322,359
|
||||
Effect
of Exchange Rate Changes on Cash and Cash Equivalents |
736
|
8,918
|
|||||
Net
change in Cash and Cash Equivalents |
(727,993 |
) |
317,939
|
||||
Cash
and cash equivalents at the beginning of period |
1,003,972
|
686,033
|
|||||
Cash
and cash equivalents at the end of period |
275,979
|
1,003,972
|
|||||
*
Extracted from the audited consolidated financial
statements |
SERONO
S.A. | ||
a
Swiss corporation | ||
(Registrant) | ||
February
1, 2005 |
By:
/s/
Stuart
Grant
| |
Name:
Stuart Grant | ||
Title:
Chief Financial Officer | ||