Report 2018
Rethink Tomorrow
Report 2018

Balance sheet and financial position

Total assets

Total assets increased from DKK 18,373 million at December 31, 2017, to DKK 19,697 million at December 31, 2018. The increase was mainly driven by changes in currency, an increase in net working capitalAll current assets less current liabilities used in, or necessary for, the company’s operations. The main components are inventories, trade receivables and trade payables. and higher net investments.

 

ROIC 

Return on invested capital (ROICAdjusted operating profit (NOPAT) after tax as a percentage of average invested capital. EBIT is adjusted for net foreign exchange gains/losses and share of result in associates), including goodwill, was 24.2%, down 1.4 percentage points from 25.6% in 2017. The decrease was mainly a result of higher net invested capital. 

 

Invested capital

Invested capitalTotal assets excluding interest-bearing assets and minority investments less interest-bearing liabilities. See “Invested capital” section. increased from DKK 12,880 million in 2017 to DKK 13,953 million in 2018. This was a result of higher net working capital and high net investments. 

 

Net working capital 

Novozymes’ net working capital increased to DKK 2,768 million, up from DKK 2,023 million in 2017, due to higher trade receivables and increasing inventories, as well as lower deferred income and contract liabilities.

 

Net interest-bearing debt

Novozymes had net interest-bearing debtThe market value of interest-bearing liabilities (financial liabilities) less the market value of cash at bank and in hand and other easily convertible interest-bearing current assets. of DKK 2,535 million at December 31, 2018, compared with DKK 1,642 million at December 31, 2017. Net interest-bearing debt was impacted by cash outflows from dividend payments of DKK 1,317 million, stock buybacks of DKK 2,000 million and net investments of DKK 1,388 million, which exceeded cash inflows from operating activities of DKK 3,679 million.

 

Net interest-bearing debt-to-EBITDA

Net interest-bearing debt-to-EBITDANet interest-bearing debt divided by EBITDA. was 0.5x at December 31, 2018, compared with 0.3x at December 31, 2017. 

 

Assets
DKK million Note Dec. 31, 2018 Dec. 31, 2017
Intangible assets 3.1 2,130 2,432
Land and buildings 3.2 2,779 2,697
Plant and machinery 3.2 4,452 4,019
Other equipment 3.2 619 562
Assets under construction and prepayments 3.2 1,848 1,648
Deferred tax assets 2.6 938 755
Other financial assets 20 29
Investments in associates 42 59
Other receivables 4.3 34 35
Non-current assets 12,862 12,236
Inventories 4.1 2,820 2,586
Trade receivables 4.2 2,606 2,554
Contract assets 4.2 279
Tax receivables 2.6 174 135
Other receivables 4.3 219 214
Other financial assets 14 16
Cash and cash equivalents 723 632
Current assets 6,835 6,137
Assets 19,697 18,373
Liabilities and shareholders' equity
DKK million Note Dec. 31, 2018 Dec. 31, 2017
Common stock 5.5 594 610
Currency translation adjustments (86) (262)
Cash flow hedges (26) 45
Retained earnings 10,943 10,861
Equity attributable to shareholders in Novozymes A/S 11,425 11,254
Non-controlling interests 13 13
Shareholders' equity 11,438 11,267
Deferred tax liabilities 2.6 892 721
Provisions 3.3 132 159
Contract liabilities 4.4 199
Deferred income 4.5 37 337
Other financial liabilities 5.3 1,474 1,312
Non-current liabilities 2,734 2,529
Provisions 3.3 97 86
Other financial liabilities 5.3 1,899 979
Trade payables 1,418 1,341
Contract liabilities 4.4 175
Deferred income 4.5 13 205
Tax payables 2.6 575 483
Other liabilities 4.6 1,348 1,483
Current liabilities 5,525 4,577
Liabilities 8,259 7,106
Liabilities and shareholders' equity 19,697 18,373
ROIC and average invested capital
DKK million %
  • Average invested capital
  • ROIC
Net working capital
% of sales
  • Inventories
  • Receivables
  • Payables and deferred income
  • Net working capital
Net interest-bearing debt (NIBD) 
and net interest-­bearing debt-­to-EBITDA
DKK million NIBD/EBITDA
  • NIBD
  • NIBD/EBITDA
Back to notes
Scroll to top