A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU	AV	AW	AX	AY	AZ	BA	BB	BC	BD	BE	BF	BG	BH	BI	BJ	BK	BL	BM	BN	BO	BP	BQ	BR	BS	BT	BU	BV	BW	BX	BY	BZ	CA	CB	CC	CD	CE	CF	CG	CH	CI	CJ	CK	CL	CM	CN	CO	CP	CQ	CR	CS	CT	CU	CV	CW	CX	CY	CZ	DA	DB	DC	DD	DE	DF	DG	DH	DI	DJ	DK	DL	DM	DN	DO	DP	DQ	DR	DS	DT	DU	DV	DW	DX	DY	DZ	EA	EB	EC	ED	EE	EF	EG	EH	EI	EJ	EK	EL	EM	EN	EO	EP	EQ	ER	ES	ET	EU	EV	EW	EX	EY	EZ	FA	FB	FC	FD	FE	FF	FG	FH	FI	FJ	FK	FL	FM	FN	FO	FP	FQ	FR	FS	FT	FU	FV	FW	FX	FY	FZ	GA	GB	GC	GD	GE	GF	GG
1	Main
2			1Q01A	2Q01A	3Q01A	4Q01A	1Q02A	2Q02A	3Q02A	4Q02A	1Q03A	2Q03A	3Q03A	4Q03A	Q104	Q204	Q304	Q404	Q105	Q205	Q305	Q405	Q106	Q206	Q306	Q406	Q107	Q207	Q307	Q407	Q108	Q208	Q308	Q408	Q109	Q209	Q309	Q409	Q110	Q210	Q310	Q410	Q111	Q211	Q311	Q411	Q112	Q212	Q312	Q412	Q113	Q213	Q313	Q413	Q114	Q214	Q314	Q414	Q115	Q215	Q315	Q415	Q116	Q216	Q316	Q416	Q117	Q217	Q317	Q417	Q118	Q218	Q318	Q418	Q119	Q219	Q319	Q419	Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422	Q123	Q223	Q323	Q423					2002	2003	2004	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035
3		Tagrisso																																																																									630	784	891	884	982	1034	1155	1157	1149	1306	1247	1314	1304	1400	1398	1379.7	1369.2	1470	1467.9	1448.6850000000002																						3189	4328	5016	5481.7	5755.785000000001	5813.342850000001	5871.476278500001	5930.191041285001	5989.492951697851	6049.38788121483	5746.918487154087	5459.572562796383	5186.593934656564	2593.296967328282	518.6593934656564	103.73187869313129	20.74637573862626
4		Farxiga																																																																									349	377	398	419	405	443	525	586	624	732	796	848	1000	1103	1101	1102.4	1300	1433.9	1431.3	1433.1200000000001																						1543	1959	3000	4306.4	5598.32	5878.236	6172.1478	1234.42956	246.88591200000002	49.37718240000001	9.875436480000003	1.9750872960000008	0.3950174592000002	0.07900349184000005	0.01580069836800001	0.0031601396736000023	0.0006320279347200005
5		Soliris																																																																									0	0	0	0	0	0	0	0	0	0	798	1076	990	1027	901	968.4	891	924.3000000000001	810.9	871.56																						0	0	1874	3886.4	3497.76	3322.872	3156.7283999999995	2998.8919799999994	2848.9473809999995	2706.5000119499996	2571.1750113524995	2442.6162607848746	2320.4854477456306	2204.461175358349	2094.2381165904317	1989.52621076091	1890.0499002228646
6		Imfinzi																																																																									295	338	412	424	462	492	533	555	556	604	618	634	599	695	737	742	747	752	757	762																						1469	2042	2412	2773	3018	3168.9	3327.3450000000003	3493.7122500000005	3668.397862500001	3851.817755625001	3659.226867843751	3476.265524451563	3302.452248228985	3137.3296358175353	2980.4631540266582	2831.4399963253254	2689.867996509059
7		Symbicort (Device)	3	11	20	49	54	68	72	105	122	127	128	172	188	205	185	219	247	255	240	264	277	308	276	323	354	414	371	436	471	518	501	514	515	551	562	666	701	664	640	741	752	767	755	839	723				826	842			928	928																			585	585	613	712	790	653	599	680	691	680	676	681	674	614	630	612.9	606.6	552.6	567	551.61					299	549	797	1006	1184	1575	2004	2294	2746	3113	723	780.84	835.4988000000001	885.6287280000001	929.9101644000002	967.1065709760003		2495	2722	2728	2530.9	2277.81	2163.9195	2055.723525	1952.9373487499997	1855.2904813124997	1762.5259572468747	1674.3996593845309	1590.6796764153044	1511.145692594539	1435.588407964812	1363.8089875665712	1295.6185381882426	1230.8376112788303
8		Lynparza																																																																									237	283	327	351	397	419	464	496	543	588	588	629	617	673	659	674	689	704	719	734																						1198	1776	2348	2623	2846	3130.6000000000004	626.1200000000001	125.22400000000003	25.04480000000001	5.008960000000002	1.0017920000000005	0.2003584000000001	0.040071680000000026	0.008014336000000006	0.0016028672000000012	0.00032057344000000024	0.00006411468800000005
9		Vaxzevria																																																																									0	0	0	0	0	0	0	0	275	862	1000	1781	1089	451	173	73	0	0	0	0																						0	0	3918	1786	0	0	0	0	0	0	0	0	0	0	0	0	0
10		Evusheld																																																																									0	0	0	0	0	0	0	0	0	0	0	85	469	445	537	437	337	168.5	84.25	42.125																						0	0	85	1888	631.875	0	0	0	0	0	0	0	0	0	0	0	0
11		Ultomiris																																																																									0	0	0	0	0	0	0	0	0	0	297	391	419	434	518	523	528	533	538	543																						0	0	688	1894	2142	2570.4	3084.48	3146.1696	3209.0929920000003	3273.2748518400003	3338.7403488768005	3405.5151558543366	3473.6254589714235	3543.097968150852	3613.959927513869	3686.2391260641466	3759.9639085854296
12		Calquence																																																																									29	35	44	56	88	107	145	182	209	280	354	395	414	489	566	474	496.79999999999995	586.8	679.1999999999999	568.8																						164	522	1238	1943	2331.5999999999995
13		Nexium, 2014	80	46	164	278	347	464	481	686	835	631	1000	836	935	891	951	1106	1055	1204	1127	1247	1189	1283	1280	1430	1308	1312	1293	1303	1238	1323	1315	1324	1192	1246	1243	1278	1239	1257	1242	1231	1161	1207	1089	1067	953				940	1023			930	971																			363	393	374	353	338	377	401	377	403	336	259	328	332	343	311	262.40000000000003	265.6	274.40000000000003	248.8	209.92000000000004					1978	3302	3883	4633	5182	5216	5200	4959	4969	4524	953	905.3499999999999	860.0824999999999	430.04124999999993	215.02062499999997	150.51443749999996		1483	1493	1326	1248.4	998.72	898.8480000000001	808.9632	728.0668800000001	655.2601920000001	589.7341728000001	530.7607555200001	477.68467996800007	429.9162119712001	386.92459077408006	348.23213169667207	313.40891852700486	282.0680266743044
14		Brilinta																																									1	1	13	5	9				51				99	117																			348	389	416	428	408	437	385	363	374	375	375	348	325	350	338	330.59999999999997	308.75	332.5	321.09999999999997	314.06999999999994														20	9	18	27	32.4	38.879999999999995	46.65599999999999		1581	1593	1472	1343.6	1276.4199999999998
15		Fasenra																																																																									129	167	202	206	199	227	240	283	260	320	322	357	308	354	353	392.70000000000005	338.8	389.40000000000003	388.3	431.9700000000001																						704	949	1259	1407.7	1548.47
16		Crestor, 7/2016	0	0	0	0	0	0	0	0	3	9	76	41	129	207	260	312	273	317	325	353	387	480	536	625	628	678	691	799	772	916	922	987	969	1129	1147	1257	1300	1430	1374	1587	1478	1458.6000000000001	1659	1771	1500				1323	1480			1332	1450																			335	310	337	296	301	281	300	298	274	265	298	259	267	280	277	233.1	240.3	252	249.3	209.79					0	129	908	1268	2028	2796	3597	4502	5691	6366.6	1500	1575	1653.75	1736.4375	1562.79375	937.67625		1278	1180	1096	1057.1	951.39	856.251	770.6259	693.56331	624.206979	561.7862811000001	505.60765299000013	455.0468876910001	409.5421989219001	368.5879790297101	331.7291811267391	298.55626301406517	268.70063671265865
17		Seloken/Toprol XL (generic)	149	196	201	165	231	206	201	263	368	380	286	246	333	320	353	381	408	435	437	455	456	478	473	387	444	457	328	209	190	206	204	207	288	417	414	324	367	317	273	253	245	240	273	236	224				224	183			193	193																			225	168	177	190	177	218	225	200	250	266	234	202	244	223	238	181.8	219.6	200.70000000000002	214.20000000000002	163.62					901	1280	1387	1735	1794	1438	807	1443	1210	994	224	179.20000000000002	143.36	114.68800000000002	91.75040000000001	73.40032000000001		760	820	952	886.8	798.12	718.308	646.4772	581.8294800000001	523.6465320000001	471.2818788000001	424.1536909200001	381.7383218280001	343.56448964520007	309.2080406806801	278.2872366126121	250.4585129513509	225.41266165621582
18		Zoladex (goserelin implant)	158	182	173	205	187	195	206	206	193	213	224	239	213	226	236	242	231	263	258	252	231	250	255	272	249	275	273	307	255	310	295	278	232	272	282	300	265	280	268	302	275	270	304	298	273				240	263			221	236																			194	197	226	196	225	217	230	216	221	244	250	232	240	236	240	208.8	216	212.4	216	187.92000000000002					794	869	917	1004	1008	1104	1138	1086	1115	1147	273	286.65000000000003	300.9825000000001	316.0316250000001	331.8332062500001	331.8332062500001		813	888	947	924.8	832.3199999999999	749.088	674.1792	606.76128	546.0851520000001	491.4766368000001	442.3289731200001	398.09607580800014	358.28646822720015	322.4578214044801	290.2120392640321	261.1908353376289	235.07175180386605
19		Pulmicort (generic)	198	206	159	203	227	199	149	237	251	239	184	294	282	244	211	313	314	276	234	338	328	301	263	400	401	320	286	447	411	383	304	397	292	311	320	387	243	216	180	233	248	243	185	223	227				233	213			263	209																			383	333	337	413	380	97	151	368	330	167	217	248	217	116	145	144	143	142	141	140					812	968	1050	1162	1292	1454	1495	1310	872	899	227	238.35000000000002	250.26750000000004	262.78087500000004	275.9199187500001	289.7159146875001		1466	996	962	622	566	509.40000000000003	458.46000000000004	412.61400000000003	371.35260000000005	334.21734000000004	300.795606	270.71604540000004	243.64444086000003	219.27999677400004	197.35199709660003	177.61679738694002	159.85511764824602
20		Strensiq																																																																									0	0	0	0	0	0	0	0	0	0	159	219	208	242	237	240	243	246	249	252																						0	0	378	927	990	1019.7	1050.2910000000002	1081.7997300000002	1114.2537219000003	1147.6813335570002	1182.1117735637104	1217.5751267706216	1254.1023805737402	1291.7254519909525	1330.4772155506812	1370.3915320172016	1411.5032779777177
21		Others (CV)	103	116	94	115	89	92	89	93	90	98	96	107	83	92	81	84	78	82	75	76	70	73	70	71	69	72	71	162	138	75	66	62	56	62	70	75	68	68	126	137	61	61	61	62	84								94	133																			82	74	79	88	72	58	50	58	64	62	64	65	98	99	85	86.75	92.1875	90.734375	88.66796875	89.5849609375					363	391	340	311	284	374	374	263	399	245	84	67.2	53.760000000000005	43.00800000000001	34.40640000000001	27.525120000000012		323	238	255	368.75	361.1748046875
22		Faslodex	0	0	0	0	0	8	11	16	22	15	19	21	26	23	24	26	29	35	37	39	44	47		48	49	53		58	56		67										123	0	0	0	151				157	173			172	179																			254	267	205	166	166	146	138	130	122	105	103	101	93	86	81	90.9	83.7	77.4	72.9	81.81					35	77	99	140	139					123	151	75.5	37.75	18.875	9.4375	4.71875		892	580	431	350.9	315.81000000000006
23		Breztri																																																																									0	0	1	1	4	7	10	6	27	56	47	73	87	93	103	108	113	118	123	128																						2	27	203	391	482
24		Bydureon																																																	27	32			80	112																			142	141	127	139	100	116	109	122	103	95	95	91	68	73	66	65	64	63	62	61																						549	447	384	272	250
25		Onglyza (saxagliptin)																																			9	2	4	14	19	32	35	40	59	71	72				90	102			162	238																			153	116	127	131	141	115	110	105	101	99	84	75	68	71	66	65	64	63	62	61												11	69	205	72	93.60000000000001	112.32000000000001	129.168	148.54319999999998	170.82467999999997		527	471	359	270	250
26		Lokelma																																																																									0	2	4	8	11	17	21	28	33	39	49	54	63	66	79	82	85	88	91	94																						14	77	175	290	358
27		Daliresp																																																																									48	56	53	58	53	53	57	54	60	54	54	59	51	58	52	55	54	54.75	53.9375	54.421875																						215	217	227	216	217.109375
28		roxadustat																																																																									0	0	0	0	0	0	0	0	39	51	55	30	41	50	57	44.5	48.125	49.90625	49.8828125	48.103515625																						0	0	175	192.5	196.017578125
29		Koselugo																																																																									0	0	0	0	0	7	13	17	21	26	26	34	39	62	48	49	50	51	52	53																						0	37	107	198	206
30		Kanuma																																																																									0	0	0	0	0	0	0	0	0	0	28	34	38	36	37	38	39	40	41	42																						0	0	62	149	162
31		Andexxa																																																																									0	0	0	0	0	0	0	0	0	0	29	39	33	37	41	43	45	47	49	51																						0	0	68	154	192
32		Iressa	0	0	0	0	0	0	26	41	19	47	70	92	93	103	113	80	81	59	61	72	50	62	62	63	52	61	55	70	58	67	67	73	68	75	75	79	83	93	102	115	121	121	145	149	143				168	156			169	147																			134	118	91	80	77	70	54	67	61	47	41	35	32	32	27	26	25	24	23	22					67	228	389	273	237	238	265	297	393	536	143	150.15	97.59750000000001	68.31825	47.822775	33.475942499999995		423	268	184	117	94
33		Arimidex (generic)	42	48	47	51	65	79	95	92	93	143	136	147	166	191	221	233	256	297	303	325	335	379	382	412	401	430	425	474	430	490	486	451	463	483	476	499	511	439	284	278	233	228	176	166	144				92	83			78	78																			51	60	63	51	50	58	42	36	44	29	33	33	32	28	24	23	22	21	20	19					331	519	811	1181	1508	1730	1857	1921	1512	803	144	115.2	92.16000000000001	73.72800000000001	58.98240000000001	47.18592000000001		225	186	139	107	82
34		Casodex (bicalutamide)	114	128	146	173	123	148	189	184	189	228	230	207	229	249	258	276	277	287	276	283	274	306	299	327	310	331	324	370	316	358	300	284	236	245	174	189	143	151	137	148	133	128	137	142	113				92	96			83	83																			48	57	52	43	42	47	44	39	42	41	38	22	21	21	21	20	19	18	17	16					644	854	1012	1123	1206	1335	1258	844	579	540	113	90.4	72.32000000000001	57.85600000000001	46.28480000000001	37.02784000000001		200	172	143	83	70
35		Bevespi																																																																									10	10	10	12	12	10	14	12	13	13	13	15	15	15	14	14.75	14.6875	14.609375	14.51171875	14.6396484375																						42	48	54	58.75	58.4482421875
36		Others (Oncology)	7	8	7	4	5	6	3	4	4	5	5	4.4	4	4	3	3	3	3	2	2	3	3	78	83	16	17	93	20	18	107	105	104	80	87	90	98	95	104	108	139	4	4	168	184	24								31	35																			20	28	20	26	13	12	13	13	12	13	13	13	12	12	10	11.75	11.4375	11.296875	11.12109375	11.4013671875					18	18.4	14	10	167	146	146	355	446	360	24	21.6	19.44	17.496000000000002	15.746400000000003	14.171760000000003		94	51	51	45.75	45.2568359375
37		Enhertu																																																																									0	0	0	0	0	0	0	0	1	3	5	7	11	18	23	26	29	32	35	38																						0	0	16	78	134
38		Saphnelo																																																																									0	0	0	0	0	0	0	0	0	0	1	7	11	24	33	38	43	48	53	58																						0	0	8	106	202
39		Orpathys																																																																									0	0	0	0	0	0	0	0	0	0	10	6	13	11	11	12	13	14	15	16																						0	0	16	47	58
40		FluMist																											0	53		0	71	33	2	0	92	51	2	1	120	51	3	1	124	34	2								7	5																			0	0	0	0	0	0	116	179	2	1	72	178	-1	1	59	178	-1	1	59	178												145	174	162	2	1.98	1.9602	1.9405979999999998	1.92119202	1.9019800997999998		0	295	253	237	237
41		Others (GI)	12	9	9	14	13	17	15	18	18	17	18	23	21	17	26	24	17	19	15	19	18	15	21	24	20	20	20	24	20	21	25	23	24	23	34	25	32	38	37	26	39	39	37	49	52								203	206																			47	52	56	151	44	24	19	41	36	26	24	20	93	75	93	70.25	82.8125	80.265625	81.58203125	78.7275390625					63	76	88	70	78	84	84	106	133	164	52	46.800000000000004	42.120000000000005	37.90800000000001	34.11720000000001	30.705480000000012		306	128	106	331.25	323.3876953125
42		Synagis, antibody																									0	16	122	480	519	81	124	506	545	54	82	401	459	43	139	397	408	43	108	411	384				404				328	47																			53	96	146	63	85	90	118	78	24	24	122	239	200	80	104	239	200	80	104	239										618	1230	1082	1038	970	384	376.32	368.79359999999997	361.41772799999995	354.18937343999994	347.10558597119996		358	371	409	623	623
43		Others (Respiratory)	41	40	34	40	35	37	34	38	38	36	36	43	42	41	35	40	42	39	34	40	35	37	33	41	42	40	39	45	43	45	38	37	36	31	31	37	69	64	61	60	55	55	52	54	48								80	75																			128	101	102	135	113	70	90	125	160	130	153	150	146	107	97	125	118.75	111.9375	113.171875	117.21484375					144	153	158	155	146	166	166	135	254	216	48	43.2	38.88	34.992000000000004	31.492800000000006	28.343520000000005		466	398	593	475	461.07421875
44		Collaboration																																																																												414	43	227	58	399	63	175	125	513	410	141	392	327.6	285.885	257.95912500000003	284.27492812500003	260.03678695312504																50	200	250	300	330		414	727	876	1270.6	1088.1558400781253
45		Losec/Prilosec	1467	1345	1394	1372	1192	1116	1200	1115	692	742	631	500	540	531	430	446	427	438	376	411	344	356	324	347	279	298	268	298	252	290	249	264	211	245	240	250	249	261	233	243	235	230	224	248	170				125				110	105																			76	68	73	46	54	45	45	39	54	46	38	41	0	0	0										4623	2565	1947	1652	1371	1143	1055	946	986	937	170	136	108.80000000000001	87.04000000000002	69.63200000000002	55.70560000000002		263	183	179	0	0
46		Byetta																																																	42	53			78	88																			30	25	28	27	20	15	15	19	16	16	13	10	0	0	0																				400	480	576	633.6	696.96	766.6560000000001		110	69	55	0	0
47		Atacand (candesartan)	82	112	92	124	149	129	131	160	206	152	185	207	209	216	214	240	235	254	238	247	254	276	279	301	296	318	320	353	346	388	386	351	323	356	370	387	373	376	359	375	355	350	364	346	317				168	166			122	139																			50	56	55	60	66	59	54	63	34	23	19	21	0	0	0										569	750	879	974	1110	1287	1471	1436	1483	1415	317	253.60000000000002	202.88000000000002	162.30400000000003	129.84320000000002	103.87456000000003		221	242	97	0	0
48		Seroquel/XR (2013 IR)	185	165	165	170	329	263	196	357	444	270	345	428	448	488	529	562	633	667	706	755	807	849	848	912	923	963	1055	1086	1050	1112	1130	1160	1125	1249	1231	1261	1307	1352	1303	1340	1345	1392.56	1400	1546	1138				449	438			358	393																			37	32	82	40	36	27	35	19	29	21	24	19	0	0	0										1145	1487	2027	2761	3416	4027	4452	4866	5302	5683.5599999999995	1138	569	398.29999999999995	199.14999999999998	159.32	127.456		191	117	93	0	0
49		Zomig	66	86	54	67	92	74	68	94	108	54	83	104	95	91	81	89	68	104	86	94	93	103	99	103	107	106	107	114	107	114	115	112	101	107	111	115	106	109	103	110	101	101	108	101	54																																																				328	349	356	352	398	434	434	434	428	411	54	5.4	0.54					0	0	0	0	0
50		Merrem/Meronem	49	57	56	65.499999999999	67	74	75	69	74	80	88	104	97	112	101	113	131	127	117	130	141	143	153	167	178	194	186	215	213	226	241	217	202	213	221	236	233	197	204	183	172	167	139	114	100								65	65																																											285	346	423	505	604	773	897	872	817	592	100	90	81	72.9	65.61000000000001	59.049000000000014		0	0	0	0	0
51		Other (Neuroscience)									17	18	19	19	17	21	16	17	17	18	15	16	15	14	15	13	12	15	16	249	221	15	13	11	10	12	11	15	10	10	9	13	10	10	7	7	6																																																					73	71	66	57	292	292	48	42	34	6	4.800000000000001	3.8400000000000007	3.072000000000001	2.457600000000001	1.966080000000001		0	0	0	0	0
52		Rhinocort	55	73	63	74	63	81	79	76	90	96	86	92	81	100	87	93	92	112	91	92	85	102	83	90	92	95	80	87	80	92	72	78	64	72	63	65	55	65	55	52	55	55	52	50	44																																																				299	364	361	387	360	354	354	264	227	212	44	39.6	35.64	32.076	28.8684	25.98156		0	0	0	0	0
53		Zestril	287	341	183	256	277	269	187	144	108	118	116	136	105	117	105	113	87	78	83	84	75	78	76	78	80	76	72	67	59	65	60	52	47	47	47	43	42	40	35	40	33	33	37	35																																																					877	478	440	332	307	295	295	184	157	138								0	0	0	0	0
54		Plendil (felodipine)	105	104	118	136	106	97	147	139	110	129	144	157	111	148	102	94	93	112.25	82	73	72	70	68	65	65	74	66	66	66	70	65	67	61	60	60	60	66	63	63	63	68	68	66	60	73								69	53																																											489	540	455	360.25	275	271	271	241	255	262	73	58.400000000000006	46.720000000000006	37.376000000000005	29.900800000000004	23.920640000000006		0	0	0	0	0
55		Tenormin (atenolol)	98	115	87	104	94	96	85	95	84	81	81	96	85	93	93	97	83	92	87	90	76	85	77	82	71	80	73			87	79	77	66	77	74	79	67	72	0	0	63	63	68	68	57								39	42																																											370	342	368	352	320	224	224	296	139	262	57	45.6	36.480000000000004	29.184000000000005	23.347200000000004	18.677760000000003		0	0	0	0	0
56		Diprivan									136	98	105	119	122	126	126	126	107	98	76	88	89	72	64	79	59	66	64			76	69	65	64	70	77	79	75	81	85	81	70	70	71	67	66																																																					458	500	369	304	189	189	290	322	278	66	66	59.4	53.46	48.114000000000004	43.302600000000005		0	0	0	0	0
57		Anaesthetics									101	122	121	122	130	140	128	144	127	135	118	131	132	140	124	133	126	143	129		138	171	149	147	132	153	148	166	149	155	139	162	149	149	149	148	132								122	127																																												466	542	511	529	398	398	599	605	595	132	132	132	132	132	132		0	0	0	0	0
58		Other Infection	207	210	190	206	164	172	165	189	66	69	100	47	72	64	71	86	97	92	73	72	68	65	57	81	74	66	63	68	55	58	58	49	43	35	35	30	28	25	30	25	33	33	29	36	16																																																				690	282	293	334	271	271	271	143	108	131	16	16	16	16	16	16		0	0	0	0	0
59		Pandemic Vaccine																															0				152	237	39	0	0	0	7	0	0	0	0																																																											389	39	7								0	0	0	0	0
60		Vimovo																																							5	0	4	4	10	14	16																																																													32	16	24	36	43.199999999999996	51.839999999999996	62.20799999999999		0	0	0	0	0
61		Accolate	48	45	20	30	32	33	27	52	31	25	20	31	30	23	31	32	28	13	14	17	18	21	20	22	19	19	19	19	18	19	18	18	16	16	17	17																																																													144	107	116	72	81	76	76	66										0	0	0	0	0
62		Oxis	32	33	29	33	31	30	30	29	31	29	31	29	25	26	25	25	23	23	23	22	22	22	21	23	23	23	18	22	17	21	18	15	12	16	16	19																																																													120	120	101	91	88	86	86	63										0	0	0	0	0
63		Ethyol																									0	8	19	16	14	6	3	5	4	5	2	4																																																																		66	66	15										0	0	0	0	0
64		Nolvadex	136	144	157	181	140	117	85	138	61	39	38	40	31	38	30	35	28	32	26	28	21	24		23	19	20		24	18		20										23	23	0	0																																																					480	178	134	114	68	63	63	0		46		0	0	0	0	0		0	0	0	0	0
65		Ceftaroline																																																																																																																		0	0	0	0	0
66		Caprelsa																																											0	0	5																																																														5	10	15	18	21.599999999999998	25.919999999999998		0	0
67		6140																																																																																																																		0	0
68		Other Pipeline																																																																																																																		0	0
69		Non-pharma businesses					116	123	124	135	140	137	116	138	132	141	139	148	156	166	154	171	171	183	180	200	200	213	204	746	626	246	227	225	222	239	224	214	196	193	165	200	194	194	144	55	29	0	0	0	0	0	0	0	0	0																																											498	531	560	647	734	1363	1363	899	754	587	29	0	0	0	0	0		0	0
70		Revenue	3933	4035	3888	4366.5	4346.3	4312	4282	4901	4744	4447	4817	4841.4	5074	5288	5265	5799	5743	6132.25	5789	6022	5903	6317	6240	6902	6612	6859	6779	8251	7744	7438	7274	7679	7186	7407	7638	8279	7875	7514	7258	7876	7540	7082.16	7458	7817	6626	0	0	0	4825	4461	0	0	5488	5526	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5465	5718	6128	6667	6354	6275	6578	7410	7320	8220	9866	12011	11390	10771	10982	10818.299999999997	10541.235000000002	10631.359125	10658.299928125001	10696.130536953126					17841.3	18849.4	21426	22944.25	25362	28311	29874	30510	30518	29897.159999999996	7026	6264.9	6121.143800000001	5506.448826	5074.635140460001	4365.500507008501	0	23978	26617	37417	43961.3	42527.02459007813	30799.86535000001	28703.0175035	22986.190460035003	21677.957557410347	21294.070243333706	20387.09605520538	19577.681763464087	18833.79406153558	15812.04505310157	13347.436784076091	12578.18208997906	12174.077960950437
71		COGS									-1184	-1073	-1177	-1029	-1158	-1251	-1286	-1498	-1410	-1313	-1245	-1388	1305	1449	1392	1639	1547	1729	1503	1888	1568	1530	1608	2183	1447	1534	1336	1756	1732	1540	1606	1759	1419	1203.9672	1686	1697	1451	0	0	0			0	0		1384																						1470	1507	1088	1469	1608	1741	2272	2604	3075	2395	1950												-4463	-5193	-5356	5785	6143.487000000001	6452.784	6073	6632	6005.9672	1597.1107765908646	1455.4263081787794	1452.635395876794	1334.291688375015	1255.0302021111302	1101.4785182197838	0	4795.5999999999985	5323.399999999998	7483.399999999998	8792.260000000002	8505.404918015622	6159.97307	5740.603500699999	4597.238092006999	4335.591511482067	4258.81404866674	4077.419211041075	3915.536352692816	3766.7588123071146	3162.409010620313	2669.487356815218	2515.636417995811	2434.815592190087
72		Gross Profit									3551	3363	3626	3846	3916	4037	3979	4301	4333	4819.25	4544	4898	4598	4868	4848	5263	5065	5130	5276	6363	6176	5908	5666	5496	5739	5873	6302	6523	6143	5974	5652	6117	6121	5878.1928	5772	6120	5175	0	0	0						4142																						5197	4847	5187	5109	5802	5579	5948	7262	8936	8995	8821												14386	16233	18594.25	19577	22167.513	23421.216	24437	23886	23891.1928	5428.889223409135	4809.47369182122	4668.508404123207	4172.157137624985	3819.6049383488707	3264.021988788717	0	19182.4	21293.600000000002	29933.600000000002	35169.04	34021.61967206251	24639.89228000001	22962.4140028	18388.952368028004	17342.36604592828	17035.256194666967	16309.676844164305	15662.14541077127	15067.035249228466	12649.636042481257	10677.949427260874	10062.54567198325	9739.26236876035
73		R&D									-708	-700	-725	-879	-857	-888	-823	-899	-865	-860	-781	-873	861	955	962	1124	1170	1225	1335	1432	1236	1297	1291	1355	980	1059	1056	1314	991	1320	1077	1930	1162	1162	1296	1867	1530									1328																						2091	1388	1389	1495	1707	1638	1801	2152	2396	2186	2431												-3012	-3467	-3379	3902	3902	3902	4409	5318	5487
74		SG&A									-1677	-1821	-1898	-2159	-2045	-2206	-2011	-2183	-2057	-2283	-2107	-2459	2115	2290	2180	2511	2217	2605	2487	3055	2737	2834	2486	2856	2376	2828	2663	3465	2462	2450	3011	2522	2508	2508	2644	3141	2461	2408	2544	3041						3058																						3026	2719	2635	2730	2838	2399	2471	2866	3368	2946	3137												-7555	-8445	-8906	9096	9186.960000000001	9278.829600000001	11332	10445	10801	2178.06	1942.119	1897.5545780000002	1762.06362432	1623.8832449472004	1440.6151673128054	0	8392.3	9582.119999999999	13470.119999999999	15826.068000000001	15309.728852428127	11087.951526000004	10333.08630126	8275.0285656126	7804.064720667725	7665.865287600134	7339.354579873937	7047.965434847071	6780.165862152809	5692.336219116565	4805.077242267393	4528.1455523924615	4382.668065942157
75		Other operating income									18	40	70	60	38	109	27	52	42	42	39	70	77	200	124	123	138	259	197	134	121	178	132	93	265	314	59	-85	252	166	202	92	198	198		216	253									425																						500	480	121	287	642	1180	129	37		98	112												188	226	193	524	524	524	553	712	612
76		Operating profit									1184	882	1073	868	1052	1052	1172	1271	1453	1718.25	1695	1636	1699	1823	1830	1751	1816	1559	1651	2010	2324	1955	2021	1378	2648	2300	2642	1659	2942	2370	1766	1757	2649	2406.1928	1832	1328	1437	-2408	-2544	-3041						181																						580	1220	1284	1171	1899	2722	1805	2281	3172	3961	3365												4007	4547	6502.25	7103	9602.552999999998	10764.3864	9249	8835	8215.1928	3250.8292234091355	2867.3546918212205	2770.9538261232065	2410.093513304985	2195.7216934016706	1823.4068214759116	0	10790.100000000002	11711.480000000003	16463.480000000003	19342.972	18711.890819634384	13551.940754000007	12629.32770154	10113.923802415404	9538.301325260556	9369.390907066832	8970.322264290367	8614.179975924199	8286.869387075658	6957.299823364692	5872.872184993481	5534.400119590788	5356.594302818193
77		Net finance costs									11	31	4	10	30	-13	13	48	33	31	48	53	68	78	81	100	97	18	-134	-92	-114	-194	-79	-76	-160	-243	-172	-161	-124	-117	-148	-128	-113	-113	-93	-115	-107									-243																						337	285	323	318	211	191	266	226	87	252	222												56	78	165	327		0	-736	-517	-434	0	-50	55.650800943295785	161.64847445828963	258.0887989994124	350.10669246445303	431.6134492372166	447.7989535836123	869.2201643429979	1340.9964205058604	2008.6642862748304	2809.3506470101365	3616.397202009306	4260.209875359656
78		Profit before tax									1195	914	1077	879	1082	1039	1185	1319	1486	1749.25	1743	1689	1767	1901	1911	1851	1913	1577	1517	1918	2210	1761	1942	1302	2488	2057	2470	1498	2818	2253	1618	1629	2536	2293.1928	1739	1213	1330	-2408	-2544	-3041						-62																						243	935	961	853	1688	2531	1539	2055	3085	3709	3143												4065	4625	6667.25	7430	9602.552999999998	10764.3864	8513	8318	7781.192800000001	3250.8292234091355	2817.3546918212205	2826.6046270665024	2571.7419877632747	2453.810492401083	2173.5135139403646	431.6134492372166	11237.898953583615	12580.700164343001	17804.476420505864	21351.636286274832	21521.24146664452	17168.337956009313	16889.537576899656	10113.923802415404	9538.301325260556	9369.390907066832	8970.322264290367	8614.179975924199	8286.869387075658	6957.299823364692	5872.872184993481	5534.400119590788	5356.594302818193
79		Tax									-247	-253	-311	-218	-285	-230	-341	-366	-443	-525	-513	-462	620	607	595	658	703	554	537	562	638	651	705	557	859	891	911	602	740	801	704	651	373	458.63856	684	559	411	-481.6	-508.8	-608.2						69																						-37	185	202	202	297	190	364	443	497	772	481												-1029	-1222	-1943	2480	2400.6382499999995	2691.0966	3263	2896	2074.63856	812.7073058522839	704.3386729553051	706.6511567666256	642.9354969408187	613.4526231002708	543.3783784850912	107.90336230930416	2809.474738395904	3145.1750410857503	4451.119105126466	5337.909071568708	5380.31036666113	4292.084489002328	4222.384394224914
80		Minority interest									-5	-2	-7	-8	-2	-5	-6	-6	-3	-5	-7	-3	-1	3	5	13	4	0	8	9	2	8	8	11	2	10	6	9	2	0	0	11	8		358	490	-117									1																						0	0	0	0	0	0	0	0	0	0	0												0	3670	4706.25				27	13	856
81		Net profit									943	659	759	653	795	804	838	947	1040	1219.25	1223	1224	1148	1291	1311	1180	1206	1023	972	1347	1570	1102	1229	734	1627	1156	1553	887	2076	1452	914	967	2155	1834.55424	697	164	1036	-1926.4	-2035.2	-2432.8						-132																						280	750	759	651	1391	2341	1175	1612	2588	2937	2662															4950	7201.914749999998	8073.2898	5223	5422	5706.554240000001	2438.1219175568517	2113.0160188659156	2119.9534702998767	1928.806490822456	1840.3578693008124	1630.1351354552735	323.71008692791247	8428.424215187712	9435.525123257252	13353.357315379399	16013.727214706123	16140.931099983389	12876.253467006984	12667.153182674741	10113.923802415404	9538.301325260556	9369.390907066832	8970.322264290367	8614.179975924199	8286.869387075658	6957.299823364692	5872.872184993481	5534.400119590788	5356.594302818193	5088.764587677283	4834.326358293419	4592.610040378748	4362.97953835981	4144.83056144182	3937.5890333697284	3740.709581701242	3553.6741026161794	3375.9903974853705	3207.1908776111018	3046.8313337305467	2894.489767044019	2749.765278691818	2612.277014757227	2481.6631640193655	2357.5800058183972	2239.7010055274773	2127.7159552511034	2021.3301574885481	1920.2636496141206	1824.2504671334145	1733.0379437767438	1646.3860465879065	1564.066744258511	1485.8634070455855	1411.5702366933062	1340.991724858641	1273.942138615709	1210.2450316849233	1149.732780100677	1092.2461410956432	1037.633834040861	985.752142338818	936.464535221877	889.6413084607831	845.1592430377439	802.9012808858566	762.7562168415637	724.6184059994855	688.3874856995112	653.9681114145357	621.2697058438089	590.2062205516185	560.6959095240375	532.6611140478356	506.02805834544375	480.72665542817157	456.690322656763	433.8558065239248	412.16301619772855	391.5548653878421	371.97712211845	353.3782660125275	335.7093527119011	318.923885076306	302.97769082249073	287.82880628136616
82		EPS									0.5492137449039022	0.38492990654205606	0.443859649122807	0.3854781582054309	0.47041420118343197	0.478856462179869	0.5014961101137043	0.5725513905683193	0.6341463414634146	0.7489250614250614	0.7582145071295723	0.7673981191222571	0.7256637168141593	0.8170886075949367	0.8355640535372849	0.7637540453074434	0.7877204441541477	0.6792828685258964	0.6527871054398925	0.9046339825386165	1.0775566231983529	0.7563486616334935	0.8446735395189003	0.507256392536282	1.1236187845303867	0.7983425414364641	1.0688231245698554	0.6096219931271478	1.4238683127572016	1.0013793103448276	0.632088520055325	0.6781206171107994	1.5349002849002849	1.306662564102564	0.5128771155261221	0.12452543659832954	0.8062256809338522	-1.4991439688715955	-1.5838132295719844	-1.8932295719844359						-0.10443037974683544																						0.21341463414634146	0.5712109672505712	0.5780654988575781	0.49581111957349583	1.0545868081880212	1.7748294162244125	0.8915022761760243	1.0775401069518717	1.6729153199741436	1.8814862267777066	1.7053171044202435	#ERROR_#DIV/0!											1.7636044470450556	2.0227136879856547	2.9086840291403053			5.552468913342503	3.5995864920744314	3.752249134948097	4.162329861415026	1.897371142067589	1.6443704426972106	1.6497692375874526	1.5010167243754522	1.432185112296352	1.2685876540507965	0.25191446453534044	6.559084992363978	7.342821107593192	10.391717755159066	12.462044525063131	12.561035875473454	10.020430713624112	9.857706756945324
83		Shares																					1582	1580	1569	1545	1531	1506	1489	1489	1457	1457	1455	1447	1448	1448	1453	1455	1458	1450	1446	1426	1404	1404	1359	1317	1285	1285	1285	1285						1264																						1312	1313	1313	1313	1319	1319	1318	1496	1547	1561	1561																	1454	1451	1445	1371	1285	1285	1285	1285	1285	1285	1285	1285	1285	1285	1285	1285	1285	1285
84																																																																																																											6.35	6.16	4.95	4.56	4.28	3.96	3.61
85
86		Gross Margin %									0.749947201689546	0.7581154192966637	0.7549448261503228	0.788923076923077	0.7717776901852582	0.7634266263237519	0.7557454890788224	0.7416795999310226	0.7544837193104649	0.7858860940111705	0.7849369493867681	0.8133510461640651	0.7789259698458411	0.7706189646984328	0.7769230769230769	0.7625325992465952	0.7660314579552329	0.7479224376731302	0.7782858828735801	0.7711792509998788	0.7975206611570248	0.7942995428878731	0.7789386857299972	0.7157181924729783	0.7986362371277484	0.7928986094235183	0.8250851008117308	0.7878970890204131	0.780063492063492	0.7950492414160234	0.7787269220170846	0.776663280853225	0.8118037135278514	0.83	0.7739340305711987	0.7829090443904311	0.7810141865378811	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!						0.7495475931958017																						0.7795110244487775	0.7628265659427133	0.8266135458167331	0.7766798418972332	0.7829959514170041	0.7621584699453552	0.7236009732360097	0.7360632475167241	0.7439846807093498	0.7897278314310799	0.8189583139912728	0	0	0	0	0	0						0.7632235131837233	0.7576309157098852	0.7763697664951306	0.7719028467786452	0.783	0.784	0.800950508030154	0.7826856281538764	0.7776856281538764	0.7726856281538764	0.7676856281538764	0.7626856281538764	0.7576856281538764	0.7526856281538764	0.7476856281538764	0.7426856281538764	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8		Mat	-0.05
87		R&D %									0.1495248152059134	0.15779981965734896	0.15094732458879867	0.1803076923076923	0.16890027591643675	0.16792738275340394	0.15631528964862298	0.15502672874633558					0.14585803828561747	0.15117935728985277	0.15416666666666667	0.16285134743552593	0.17695099818511797	0.1785974631870535	0.19693170084083197	0.17355472063992244	0.15960743801652894	0.174374831944071	0.17748144074786912	0.17645526761297045	0.13637628722516004	0.14297286350749291	0.13825608798114689	0.15871482063051093	0.12584126984126984	0.17567207878626565	0.14838798567098374	0.24504824784154394	0.15411140583554378	0.16407423723835665	0.1737731295253419	0.23883842906485864	0.2309085421068518	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!						0.24031849439015562																						0.3136343182840858	0.2184450739691533	0.22135458167330677	0.22727272727272727	0.23036437246963562	0.22377049180327868	0.21909975669099757	0.21812284613825259	0.19948380651069852	0.1919227392449517	0.22569863522421316	0	0	0	0	0	0						0.15979627566449148	0.16181275086343694	0.14108412229517436	0.1538522198564782				0.1742578150599646	0.18352913788466868	0	0	0	0	0	0	#ERROR_#DIV/0!	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0		Dis	0.09
88		SG&A %									0.35417106652587116	0.4105049594229035	0.39516968561315846	0.4428717948717949	0.40303508080409933	0.4171709531013616	0.38195631528964863	0.3764442145197448					0.3582923936981196	0.36251385151179355	0.34935897435897434	0.36380759200231816	0.3352994555353902	0.3797929727365505	0.3668682696562915	0.37025815052720884	0.3534349173553719	0.38101640225867167	0.34176519109155895	0.37192342752962626	0.3306429167826329	0.381800999054948	0.34865147944488084	0.4185288078270322	0.31263492063492065	0.3260580250199627	0.41485257646734636	0.3202133062468258	0.33262599469496024	0.3541292487037853	0.3545186377044784	0.4018165536650889	0.3714156353757923	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!						0.5533840028954036																						0.4538773061346933	0.42791942083726786	0.4199203187250996	0.4150197628458498	0.38299595141700404	0.3277322404371585	0.30060827250608274	0.2904926008514089	0.28040962451086504	0.258647936786655	0.29124500974839845	0	0	0	0	0	0						0.40081701947052895	0.3941472976757211	0.3718541560108976	0.3586467944168441	0.32450143053936636	0.31059883510745134	0.3714192068174369	0.3422570286388361	0.31	0.31	0.31	0.31	0.32	0.32	0.33	0.34	0.35	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36	0.36		NPV	44984.48549825107
89		Operating Margin %									0.25005279831045407	0.1988277727682597	0.22340204039142203	0.17805128205128204	0.20733149389042177	0.1989409984871407	0.22260208926875594	0.2191757199517158	0.2530036566254571	0.28019894818378244	0.2927966833650026	0.27167054134838925	0.28781975266813487	0.28858635428209595	0.2932692307692308	0.2536945812807882	0.27465214761040535	0.22729260825193176	0.2435462457589615	0.24360683553508666	0.30010330578512395	0.2628394729766066	0.27783887819631564	0.17945044927724965	0.3684942944614528	0.31051707843931414	0.3459020686043467	0.20038652011112454	0.3735873015873016	0.3154112323662497	0.24331771837971894	0.22308278313864907	0.3513262599469496	0.3397540863239463	0.2456422633413784	0.16988614558014584	0.21687292484153337	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!						0.032754252623959465																						0.08699565021748913	0.19200503619767076	0.20462151394422312	0.17801763453937366	0.2562753036437247	0.37185792349726776	0.21958637469586376	0.23119805392256235	0.2640912496877862	0.34776119402985073	0.31241296072788044	0	0	0	0	0	0						0.21258422197464055	0.21221879958928405	0.27148985918727364	0.28006466367005756				0.28950127793433383	0.2747817117077342	0.46268562815387637	0.4576856281538765	0.4526856281538764	0.4376856281538764	0.43268562815387646	0.4176856281538764	#ERROR_#DIV/0!	0.45000000000000007	0.4400000000000001	0.4400000000000001	0.44	0.44000000000000017	0.44000000000000006	0.44	0.4400000000000001	0.44000000000000017	0.44000000000000006	0.44	0.44	0.4400000000000001	0.44000000000000006	0.44000000000000006	0.4400000000000001	0.44000000000000006		Share	28.83620865272505
90		Tax rate									0.20669456066945607	0.27680525164113784	0.28876508820798513	0.24800910125142206	0.2634011090573013	0.22136669874879691	0.2877637130801688	0.27748294162244125					0.3508771929824561	0.3193056286165176	0.31135531135531136	0.35548352242031334	0.36748562467328805	0.3512999365884591	0.35398813447593935	0.2930135557872784	0.28868778280542984	0.3696763202725724	0.3630278063851699	0.42780337941628266	0.3452572347266881	0.43315508021390375	0.36882591093117406	0.40186915887850466	0.262597586941093	0.355525965379494	0.43510506798516685	0.3996316758747698	0.1470820189274448	0.2	0.39332949971247844	0.460840890354493	0.3090225563909774	0.2	0.2	0.2						-1.1129032258064515																						-0.1522633744855967	0.19786096256684493	0.21019771071800208	0.23681125439624853	0.1759478672985782	0.075069142631371	0.2365172189733593	0.21557177615571776	0.16110210696920582	0.20814235643030465	0.15303849825007954	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!	#ERROR_#DIV/0!						0.25313653136531367	0.2642162162162162	0.2914245003562188	0.33378196500672946				0.34816061553257993	0.2666221764868748	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0.25	0	0	0	0	0	0	0	0	0	0		ROIC	0.05
91
92		Cash																										4951	3428	5890	3250		1726					11402	9573	9651																																																																					-1000	1113.0160188659156	3232.9694891657923	5161.775979988248	7002.13384928906	8632.268984744333	8955.979071672245	17384.403286859957	26819.92841011721	40173.28572549661	56187.01294020273	72327.94404018612	85204.19750719311	97871.35068986785
93		Debt																										15399	14397	15156	15002		11475					11063	10332	10318
94
95		Revenue y/y																							0.0779063741578856	0.14613085353703092	0.12010841944773842	0.08580022162418866	0.08637820512820515	0.19545059403071563	0.1712038717483364	0.08441463770228896	0.0730196194128927	-0.06932493031147735	-0.07205578512396693	-0.004167787039526805	0.050041242782512985	0.07813517385076185	0.09588087948789314	0.01444579451869843	-0.04975124378109452	-0.048677376494745794																																					0.16267154620311075	0.09741168240643572	0.07343342036553535	0.11144442777861108	0.1520302171860246	0.30996015936254984	0.4998479781088476	0.6209176788124156	0.5560109289617485	0.3103406326034064	0.11311575106426108	-0.09930064107901115	-0.07451843722563634	-0.012964522792684008	-0.02947551191722808	-0.011292852208468207													0.0002622091117665537	-0.02034340389278466	-0.7649944008059628	-0.1083262169086252	-0.02294628804929033	-0.10042158689361302	-0.0784196310880233	-0.13974100872742135	-1	#ERROR_#DIV/0!	0.11005922095253973	0.4057557200285531	0.1749017826121817	-0.032625864337994415	-0.27575781172365754	-0.06807977316368397
96		Revenue CER																																					0.07		-0.02	0																																															0.19
97		Tagrisso y/y																																																																															0.2962962962962963	0.3088235294117647	0.1700610997963341	0.263056092843327	0.07965367965367975	0.13569576490924806	0.13489991296779813	0.07197549770290967	0.1210906174819566	0.050000000000000044	0.050000000000000044	0.050000000000000044	0.050000000000000044	0.050000000000000044
98		Farxiga y/y																																																																															0.3190954773869348	0.3985680190930787	0.5407407407407407	0.652370203160271	0.5161904761904761	0.447098976109215	0.6025641025641026	0.5068306010928962	0.3831658291457287	0.30000000000000004	0.30000000000000004	0.30000000000000004	0.30000000000000004	0.30000000000000004
99		Nexium Y/Y															-0.049000000000000044	0.32296650717703357	0.12834224598930488	0.351290684624018	0.18506834910620396	0.1274864376130198	0.12701421800947865	0.0656146179401993	0.13575865128660158	0.1467522052927024	0.1000841042893188	0.02260327357755254	0.010156250000000089	-0.08881118881118877	-0.05351681957186549	0.008384146341463339	0.017014694508894035	0.016116653875671627	-0.037156704361874016	-0.05820105820105825	-0.05475285171102662	-0.03474320241691842	0.03942953020134232	0.00882825040128421	-0.0008045052292839916	-0.036776212832550836	-0.06295399515738498	-0.03977724741447897	-0.12318840579710144	-0.1332250203086921
100		Seroquel Y/Y															0.5333333333333334	0.3130841121495327	0.4129464285714286	0.3668032786885247	0.33459357277882806	0.3434163701067616	0.2748815165876777	0.27286356821589197	0.2011331444759208	0.2079470198675497	0.14374225526641893	0.13427561837455837	0.24410377358490565	0.19078947368421062	0.13759479956663045	0.1547248182762202	0.07109004739336489	0.06813996316758741	0.0714285714285714	0.12320143884892087	0.08938053097345122	0.08706896551724141	0.1617777777777778	0.08246597277822265	0.0584890333062551	0.0626486915146709	0.029074215761285327	0.030000000000000027	0.07444359171143522	0.15373134328358207
101		Crestor Y/Y															2.4210526315789473	6.609756097560975	1.116279069767442	0.5314009661835748	0.25	0.1314102564102564	0.41758241758241765	0.5141955835962144	0.6492307692307693	0.7705382436260624	0.6227390180878554	0.4125000000000001	0.28917910447761197	0.2784	0.2292993630573248	0.3510324483775811	0.33429811866859627	0.23529411764705888	0.2551813471502591	0.23253275109170302	0.24403470715835152	0.2735562310030395	0.3415892672858618	0.2666076173604961	0.19790758500435923	0.26252983293556076
102		Symbicort Y/Y															0.4453125	0.2732558139534884	0.31382978723404253	0.24390243902439024	0.29729729729729737	0.20547945205479445	0.12145748987854255	0.2078431372549019	0.1499999999999999	0.2234848484848484	0.27797833935018046	0.3441558441558441	0.3442028985507246	0.34984520123839014	0.3305084745762712	0.25120772946859904	0.3504043126684635	0.17889908256880727	0.09341825902335454	0.06370656370656369	0.12175648702594821	0.2957198443579767	0.36116504854368925	0.20508166969147013	0.13879003558718872	0.11261261261261257
103
104		Cash																																					7366	9281
105		Taxes																																					4321	4534
106		Investments																																					2222	1964
107		Receivables																																					8126	7307
108		Inventories																																					1780	1689
109		Derivatives																																					287	370
110		Intangibles																																					22906	22678
111		PP&E																																					7067	6824
112		Assets																																					54075	54647
113
114		Debt																																					10332	10318
115		Payables																																					8507	7362
116		Derivatives																																					110	201
117		Provisions																																					1509	1438
118		Taxes																																					9203	9370
119		Retirement																																					3293	3478
120		Other																																					233	215
121		Liabilities																																					33187	32382
122		Equity																																					20888	22265
123		L+SE																																					54075	54647
124
125		CFFO																																					1739
126		PP&E																																					145
127		Acquisitions																																					346
128		Dividends																																					2367