1. Financial Report GlaxoSmithKline plc from 2005 to 2012 Prepared by:
Ibisco d.o.o.
Leskoskova 12
SI-1000 Ljubljana

2. Selected Financial Data1

3. Selected Financial Data (cont.)2

4. Financial Ratios 3

5. Income Statement 4

6. Balance Sheet - Assets 5

7. Balance Sheet - Liabilities6

8. Basel II Rating Analysis7

9. Return on Invested Capital8

10. Cost of Capital 9

11. Income Statement Forecast Variables10

12. Income Statement Forecast Variables (cont.)11

13. Balance Sheet Forecast Variables12

14. Balance Sheet Forecast Variables (cont.)13

15. Valuation Cash Flow 14

16. DCF Valuation Summary 15

17. Valuation summary 16

18. Selected Financial Data (Charts)17

19. Profitability Ratios (Charts)18

20. Financial Condition Ratios (Charts)19

21. Return on Invested Capital (Charts)20

22. Share Data (Charts) 21

23. Valuation (Charts) 22

24. Net profit (Chart) 23

25. Net Profit Change (Chart)24

26. Operating profit (Chart)25

27. Operating Profit Change (Chart)26

28. Total assets (Chart) 27

29. Total Assets Change (Chart)28

30. Total liabilities (Chart)29

31. Total Liabilities Change (Chart)30

32. Du Pont Diagram 31

33. Economic Profit Diagram32

34. Basel II Rating Diagram33