Total Revenues Increased 10% to $374 Million
Initiated Rolling NDA Submission for Vyxeos (CPX-351)
DUBLIN, Nov. 8, 2016 /PRNewswire/ -- Jazz Pharmaceuticals plc (Nasdaq: JAZZ) today announced financial results for the third quarter of 2016 and updated financial guidance for 2016.
"We have made substantial progress towards achieving our corporate objectives for 2016, delivering solid top-line growth in our commercial business, investing in broadening our hematology/oncology portfolio with the completion of the Celator acquisition and increasing our investments in R&D," said Bruce Cozadd, chairman and chief executive officer of Jazz Pharmaceuticals. "In the third quarter, we began a rolling NDA submission for Vyxeos for the treatment of acute myeloid leukemia, and we are pleased with the achievement of important clinical milestones, advancement of key R&D programs and expansion of our clinical development portfolio, all of which support our goal of developing and commercializing meaningful therapies for patients while building shareholder value."
GAAP net income attributable to Jazz Pharmaceuticals plc for the third quarter of 2016 was $87.1 million, or $1.41 per diluted share, compared to $88.0 million, or $1.39 per diluted share, for the third quarter of 2015.
Adjusted net income attributable to Jazz Pharmaceuticals plc for the third quarter of 2016 was $158.5 million, or $2.57 per diluted share, compared to $159.3 million, or $2.52 per diluted share, for the third quarter of 2015. Reconciliations of applicable GAAP reported to non-GAAP adjusted information are included in this press release.
Financial Highlights |
||||||||||||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||||||||
(In thousands, except per |
2016 |
2015 |
Change |
2016 |
2015 |
Change |
||||||||||||||||||||
Total revenues |
$ |
374,181 |
$ |
340,872 |
9.8 |
% |
$ |
1,091,352 |
$ |
983,922 |
10.9 |
% |
||||||||||||||
GAAP net income attributable |
$ |
87,145 |
$ |
87,960 |
(0.9) |
% |
$ |
272,548 |
$ |
246,774 |
10.4 |
% |
||||||||||||||
Adjusted net income attributable to Jazz Pharmaceuticals plc1 |
$ |
158,470 |
$ |
159,302 |
(0.5) |
% |
$ |
453,931 |
$ |
418,968 |
8.3 |
% |
||||||||||||||
GAAP EPS attributable to Jazz |
$ |
1.41 |
$ |
1.39 |
1.4 |
% |
$ |
4.40 |
$ |
3.91 |
12.5 |
% |
||||||||||||||
Adjusted EPS attributable to Jazz Pharmaceuticals plc1 |
$ |
2.57 |
$ |
2.52 |
2.0 |
% |
$ |
7.32 |
$ |
6.64 |
10.2 |
% |
||||||||||||||
1. |
Commencing with the second quarter of 2016, the company modified the calculation of its non-GAAP income tax provision in connection with the Securities and Exchange Commission's May 2016 guidance pertaining to non-GAAP financial measures. This modification is reflected in the company's 2015 and 2016 non-GAAP interim period results and full-year 2016 financial guidance. See "Non-GAAP Financial Measures" below. The modification did not have a material effect on the adjusted net income attributable to Jazz Pharmaceuticals plc or adjusted EPS for the three months ended September 30, 2015. The modification resulted in the reduction of adjusted net income attributable to Jazz Pharmaceuticals plc by $17.6 million, or $0.28 per diluted share, compared to the amount previously reported for the nine months ended September 30, 2015. |
|||||||||||||||||||||||||
Total Revenues |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
(In thousands) |
2016 |
2015 |
2016 |
2015 |
|||||||||||
Xyrem® (sodium oxybate) oral solution |
$ |
285,907 |
$ |
242,899 |
$ |
816,412 |
$ |
703,435 |
|||||||
Erwinaze® / Erwinase® (asparaginase Erwinia chrysanthemi) |
42,986 |
56,317 |
143,907 |
152,821 |
|||||||||||
Defitelio® (defibrotide sodium) / defibrotide |
28,137 |
19,639 |
79,280 |
52,259 |
|||||||||||
Prialt® (ziconotide) intrathecal infusion |
8,783 |
6,042 |
23,065 |
19,944 |
|||||||||||
Psychiatry |
3,875 |
9,910 |
14,744 |
28,375 |
|||||||||||
Other |
1,933 |
3,947 |
7,239 |
21,061 |
|||||||||||
Product sales, net |
371,621 |
338,754 |
1,084,647 |
977,895 |
|||||||||||
Royalties and contract revenues |
2,560 |
2,118 |
6,705 |
6,027 |
|||||||||||
Total revenues |
$ |
374,181 |
$ |
340,872 |
$ |
1,091,352 |
$ |
983,922 |
Net product sales increased 10% in the third quarter of 2016 compared to the same period in 2015 due to higher net product sales of Xyrem and Defitelio.
Xyrem net product sales increased 18% in the third quarter of 2016 compared to the same period in 2015.
Erwinaze/Erwinase net product sales decreased 24% in the third quarter of 2016 compared to the same period in 2015 due to an Erwinaze supply interruption in the U.S. late in the third quarter of 2016. The company expects that it will continue to experience Erwinaze inventory and supply challenges, which have resulted, and are expected to continue to result, in temporary disruptions in the company's ability to supply certain markets, including the U.S.
Defitelio/defibrotide net product sales increased $8.5 million in the third quarter of 2016 compared to the same period in 2015 primarily due to net sales of $7.1 million in the U.S.
Operating Expenses |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
(In thousands, except percentages) |
2016 |
2015 |
2016 |
2015 |
|||||||||||
GAAP: |
|||||||||||||||
Cost of product sales |
$ |
24,311 |
$ |
28,385 |
$ |
71,730 |
$ |
78,496 |
|||||||
Gross margin |
93.5 |
% |
91.6 |
% |
93.4 |
% |
92.0 |
% |
|||||||
Selling, general and administrative |
$ |
124,368 |
$ |
104,044 |
$ |
375,751 |
$ |
323,564 |
|||||||
% of total revenues |
33.2 |
% |
30.5 |
% |
34.4 |
% |
32.9 |
% |
|||||||
Research and development |
$ |
47,796 |
$ |
50,784 |
$ |
118,139 |
$ |
105,798 |
|||||||
% of total revenues |
12.8 |
% |
14.9 |
% |
10.8 |
% |
10.8 |
% |
|||||||
Acquired in-process research and development |
$ |
15,000 |
$ |
— |
$ |
23,750 |
$ |
— |
Three Months Ended |
Nine Months Ended |
||||||||||||||
(In thousands, except percentages) |
2016 |
2015 |
2016 |
2015 |
|||||||||||
Non-GAAP adjusted: |
|||||||||||||||
Cost of product sales |
$ |
22,963 |
$ |
27,599 |
$ |
68,620 |
$ |
76,243 |
|||||||
Gross margin |
93.8 |
% |
91.9 |
% |
93.7 |
% |
92.2 |
% |
|||||||
Selling, general and administrative |
$ |
94,534 |
$ |
84,502 |
$ |
296,633 |
$ |
268,013 |
|||||||
% of total revenues |
25.3 |
% |
24.8 |
% |
27.2 |
% |
27.2 |
% |
|||||||
Research and development |
$ |
43,323 |
$ |
22,998 |
$ |
106,847 |
$ |
70,661 |
|||||||
% of total revenues |
11.6 |
% |
6.7 |
% |
9.8 |
% |
7.2 |
% |
Operating expenses changed over the prior year period primarily due to the following:
- Selling, general and administrative (SG&A) expenses increased in the third quarter of 2016 compared to the same period in 2015 on a GAAP and on a non-GAAP adjusted basis, primarily due to higher headcount and other expenses resulting from the expansion of the company's business. The increase on a GAAP basis was also driven by transaction and integration costs related to the Celator acquisition.
- Research and development (R&D) expenses on a GAAP basis decreased by $3.0 million in the third quarter of 2016 compared to the same period in 2015. R&D expenses on a non-GAAP adjusted basis increased by $20.3 million primarily due to increased expenses for the development of JZP-110; increasing investments in line extensions for the company's existing products, including oxybate-related R&D programs and the initiation of a clinical study of defibrotide for the prevention of veno-occlusive disease (VOD); and costs related to the rolling new drug application (NDA) submission for VyxeosTM(cytarabine and daunorubicin liposome injection). The decrease in R&D expenses on a GAAP basis was primarily due to a $25.0 million milestone expense in the third quarter of 2015 in connection with the acceptance for filing by the U.S. Food and Drug Administration (FDA) of the NDA for defibrotide, which was partially offset by the project related costs described above.
- Acquired in-process research and development expense in the third quarter of 2016 related to upfront and option payments to Pfenex Inc. under an agreement in which the company was granted worldwide rights to develop and commercialize multiple early-stage hematology product candidates.
Cash Flow and Balance Sheet
As of September 30, 2016, cash, cash equivalents and investments were $426.0 million, and the outstanding principal balance of the company's long-term debt was $2.3 billion. Cash, cash equivalents and investments decreased from December 31, 2015 primarily due to the acquisition of Celator for approximately $1.5 billion, repurchases under the company's share repurchase program and a $150.0 million milestone payment triggered by FDA approval of Defitelio on March 30, 2016, partially offset by borrowings of $1.0 billion under the company's revolving credit facility and cash flows from operations of $409.8 million.
During the nine months ended September 30, 2016, the company repurchased 2.1 million ordinary shares for $259.8 million, at an average cost of $125.65 per ordinary share, under a share repurchase program approved in November 2015. This share repurchase program was completed in September 2016. The company's board of directors has authorized a new share repurchase program under which the company is authorized to repurchase a number of ordinary shares having an aggregate purchase price of up to $300 million. Under the new program, which has no expiration date, the company may repurchase ordinary shares from time to time on the open market. The timing and amount of repurchases will depend on a variety of factors, including the price of the company's ordinary shares, alternative investment opportunities, restrictions under the company's credit agreement, corporate and regulatory requirements and market conditions. The new share repurchase program may be modified, suspended or discontinued at any time without prior notice.
Recent Developments
In September 2016, the company completed patient enrollment for its two Phase 3 studies evaluating JZP-110 in excessive sleepiness associated with obstructive sleep apnea.
In September 2016, the company initiated the rolling NDA submission to the FDA for Vyxeos for the treatment of acute myeloid leukemia. Vyxeos has received FDA orphan drug designation for the treatment of AML and was granted breakthrough therapy designation for treatment of adults with therapy-related AML or AML with myelodysplasia-related changes.
During the third quarter of 2016, the company activated clinical sites in the Phase 3 study of defibrotide for the prevention of VOD in high-risk patients following hematopoietic stem cell transplantation.
In November 2016, the company completed enrollment in the Phase 3 study of Xyrem in pediatric narcolepsy patients with cataplexy.
2016 Financial Guidance
Jazz Pharmaceuticals is updating its full year 2016 financial guidance as follows (in millions, except per share amounts and percentages):
Revenues |
$1,485-$1,530 |
|||
Total net product sales |
$1,477-$1,522 |
|||
-Xyrem net sales* |
$1,100-$1,125 |
|||
-Erwinaze/Erwinase net sales |
$190-$215 |
|||
-Defitelio/defibrotide net sales* |
$105-$120 |
|||
GAAP gross margin % |
93% |
|||
Non-GAAP adjusted gross margin %1,4 |
93% |
|||
GAAP SG&A expenses* |
$492-$517 |
|||
Non-GAAP adjusted SG&A expenses*,2,4 |
$395-$405 |
|||
GAAP R&D expenses* |
$159-$171 |
|||
Non-GAAP adjusted R&D expenses*,3,4 |
$145-$155 |
|||
GAAP net income per diluted share |
$5.66-$6.56 |
|||
Non-GAAP adjusted net income per diluted share4 |
$9.90-$10.30 |
|||
* Updated November 8, 2016. |
|||||
1. |
Excludes $5 million of share-based compensation expense from estimated GAAP gross margin. |
||||
2. |
Excludes $78-$86 million of share-based compensation expense, $13-$20 million of transaction and integration related costs and $6 million of expenses related to certain legal proceedings and restructuring from estimated GAAP SG&A expenses. |
||||
3. |
Excludes $14-$16 million of share-based compensation expense from estimated GAAP R&D expenses. |
||||
4. |
See "Non-GAAP Financial Measures" below. Reconciliations of non-GAAP adjusted guidance measures are included above and in the table titled "Reconciliation of GAAP to Non-GAAP Adjusted 2016 Net Income Guidance" provided on the last page of this press release. |
Conference Call Details
Jazz Pharmaceuticals will host an investor conference call and live audio webcast today at 4:30 p.m. EST (9:30 p.m. GMT) to provide a business and financial update and discuss its 2016 third quarter results. The live webcast may be accessed from the Investors & Media section of the company's website at www.jazzpharmaceuticals.com. Please connect to the website prior to the start of the conference call to ensure adequate time for any software downloads that may be necessary. Investors may participate in the conference call by dialing +1 855 353 7924 in the U.S., or +1 503 343 6056 outside the U.S., and entering passcode 95431988.
A replay of the conference call will be available through November 15, 2016 by dialing +1 855 859 2056 in the U.S., or +1 404 537 3406 outside the U.S., and entering passcode 95431988. An archived version of the webcast will be available for at least one week in the Investors & Media section of the company's website at www.jazzpharmaceuticals.com.
About Jazz Pharmaceuticals plc
Jazz Pharmaceuticals plc (Nasdaq: JAZZ) is an international biopharmaceutical company focused on improving patients' lives by identifying, developing and commercializing meaningful products that address unmet medical needs. The company has a diverse portfolio of products and product candidates with a focus in the areas of sleep and hematology/oncology. In these areas, Jazz Pharmaceuticals markets Xyrem® (sodium oxybate) oral solution, Erwinaze® (asparaginase Erwinia chrysanthemi) and Defitelio® (defibrotide sodium) in the U.S. and markets Erwinase® and Defitelio® (defibrotide) in countries outside the U.S. For more information, please visit www.jazzpharmaceuticals.com.
Non-GAAP Financial Measures
To supplement Jazz Pharmaceuticals' financial results and guidance presented in accordance with U.S. generally accepted accounting principles (GAAP), the company uses certain non-GAAP (also referred to as adjusted or non-GAAP adjusted) financial measures in this press release and the accompanying tables. In particular, the company presents non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc (and the related per share measure) and its line item components, as well as certain non-GAAP adjusted financial measures derived therefrom, including non-GAAP adjusted gross margin percentage and non-GAAP adjusted effective tax rate. Non-GAAP adjusted net income (and the related per share measure) and its line item components exclude from reported GAAP net income (and the related per share measure) and its line item components certain items, as detailed in the reconciliation tables that follow, and in the case of non-GAAP adjusted net income (and the related per share measure), adjust for the tax effect of non-GAAP adjustments and, for the comparable 2015 periods, adjust for the amount attributable to noncontrolling interests. In this regard, the components of non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc, including non-GAAP cost of product sales, non-GAAP selling, general and administrative expenses and non-GAAP research and development expenses, are income statement line items prepared on the same basis as, and therefore components of, the overall non-GAAP adjusted net income measure.
The company believes that each of these non-GAAP financial measures provides useful supplementary information to, and facilitates additional analysis by, investors and analysts. In particular, the company believes that each of these non-GAAP financial measures, when considered together with the company's financial information prepared in accordance with GAAP, can enhance investors' and analysts' ability to meaningfully compare the company's results from period to period and to its forward-looking guidance, and to identify operating trends in the company's business. In addition, these non-GAAP financial measures are regularly used by investors and analysts to model and track the company's financial performance. Jazz Pharmaceuticals' management also regularly uses these non-GAAP financial measures internally to understand, manage and evaluate the company's business and to make operating decisions, and compensation of executives is based in part on certain of these non-GAAP financial measures. Because these non-GAAP financial measures are important internal measurements for Jazz Pharmaceuticals' management, the company also believes that these non-GAAP financial measures are useful to investors and analysts since these measures allow for greater transparency with respect to key financial metrics the company uses in assessing its own operating performance and making operating decisions.
These non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures; should be read in conjunction with the company's condensed consolidated financial statements prepared in accordance with GAAP; have no standardized meaning prescribed by GAAP; and are not prepared under any comprehensive set of accounting rules or principles. In addition, from time to time in the future there may be other items that the company may exclude for purposes of its non-GAAP financial measures; and the company has ceased, and may in the future cease, to exclude items that it has historically excluded for purposes of its non-GAAP financial measures. Likewise, the company may determine to modify the nature of its adjustments to arrive at its non-GAAP financial measures. In this regard, the company modified the calculation of its non-GAAP income tax provision commencing in the second quarter of 2016 and accordingly, the income tax effect of the adjustments between GAAP reported and non-GAAP adjusted results takes into account the tax treatment and related tax rate(s) that apply to each adjustment in the applicable tax jurisdiction(s). For purposes of comparability, the non-GAAP income tax provision and the corresponding income tax adjustment to arrive at non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc (and the related per share measures) for the comparable 2015 periods are presented on the same basis. Because of the non-standardized definitions of non-GAAP financial measures, the non-GAAP financial measures as used by Jazz Pharmaceuticals in this press release and the accompanying tables have limits in their usefulness to investors and may be calculated differently from, and therefore may not be directly comparable to, similarly titled measures used by other companies.
"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995
This press release contains forward-looking statements, including, but not limited to, statements related to Jazz Pharmaceuticals' future financial and operating results, including 2016 financial guidance, the company's goal of developing and commercializing new therapies for patients and building shareholder value, the company's expectation for continuing Erwinaze manufacturing, inventory and supply challenges, potential share repurchases and other statements that are not historical facts. These forward-looking statements are based on the company's current plans, objectives, estimates, expectations and intentions, and inherently involve significant risks and uncertainties. Actual results and the timing of events could differ materially from those anticipated in such forward-looking statements as a result of these risks and uncertainties, which include, without limitation, risks and uncertainties associated with maintaining or increasing sales of and revenue from Xyrem, such as the potential introduction of generic competition or other competitive products; regulatory restrictions and requirements applicable to Xyrem and ongoing patent litigation and related proceedings; effectively commercializing the company's other products and product candidates; protecting and enhancing the company's intellectual property rights; delays or problems in the supply or manufacture of the company's products and product candidates; complying with applicable U.S. and non-U.S. regulatory requirements; the difficulty and uncertainty of pharmaceutical product development and the uncertainty of clinical success; identifying and acquiring, in-licensing or developing additional products or product candidates, financing these transactions and successfully integrating acquired businesses such as Celator Pharmaceuticals, Inc.; potential restrictions on the company's ability and flexibility to pursue share repurchases and future strategic opportunities as a result of its substantial outstanding debt obligations; the ability to achieve expected future financial performance and results; and other risks and uncertainties affecting the company, including those described from time to time under the caption "Risk Factors" and elsewhere in Jazz Pharmaceuticals plc's Securities and Exchange Commission filings and reports (Commission File No. 001-33500), including the company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2016 and future filings and reports by the company, including the company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2016. Other risks and uncertainties of which the company is not currently aware may also affect the company's forward-looking statements and may cause actual results and timing of events to differ materially from those anticipated. The forward-looking statements herein are made only as of the date hereof or as of the dates indicated in the forward-looking statements, even if they are subsequently made available by the company on its website or otherwise. The company undertakes no obligation to update or supplement any forward-looking statements to reflect actual results, new information, future events, changes in its expectations or other circumstances that exist after the date as of which the forward-looking statements were made.
JAZZ PHARMACEUTICALS PLC |
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
|||||||||||||||
(In thousands, except per share amounts) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
2016 |
2015 |
2016 |
2015 |
||||||||||||
Revenues: |
|||||||||||||||
Product sales, net |
$ |
371,621 |
$ |
338,754 |
$ |
1,084,647 |
$ |
977,895 |
|||||||
Royalties and contract revenues |
2,560 |
2,118 |
6,705 |
6,027 |
|||||||||||
Total revenues |
374,181 |
340,872 |
1,091,352 |
983,922 |
|||||||||||
Operating expenses: |
|||||||||||||||
Cost of product sales (excluding amortization of intangible assets) |
24,311 |
28,385 |
71,730 |
78,496 |
|||||||||||
Selling, general and administrative |
124,368 |
104,044 |
375,751 |
323,564 |
|||||||||||
Research and development |
47,796 |
50,784 |
118,139 |
105,798 |
|||||||||||
Acquired in-process research and development |
15,000 |
— |
23,750 |
— |
|||||||||||
Intangible asset amortization |
26,453 |
26,127 |
75,832 |
74,472 |
|||||||||||
Total operating expenses |
237,928 |
209,340 |
665,202 |
582,330 |
|||||||||||
Income from operations |
136,253 |
131,532 |
426,150 |
401,592 |
|||||||||||
Interest expense, net |
(18,498) |
(12,650) |
(42,811) |
(44,707) |
|||||||||||
Foreign currency loss |
(749) |
(977) |
(1,568) |
(646) |
|||||||||||
Loss on extinguishment and modification of debt |
(638) |
— |
(638) |
(16,815) |
|||||||||||
Income before income tax provision and equity in loss of investee, net of tax |
116,368 |
117,905 |
381,133 |
339,424 |
|||||||||||
Income tax provision |
29,120 |
29,945 |
108,482 |
92,651 |
|||||||||||
Equity in loss of investee, net of tax |
103 |
— |
103 |
— |
|||||||||||
Net income |
87,145 |
87,960 |
272,548 |
246,773 |
|||||||||||
Net loss attributable to noncontrolling interests, net of tax |
— |
— |
— |
(1) |
|||||||||||
Net income attributable to Jazz Pharmaceuticals plc |
$ |
87,145 |
$ |
87,960 |
$ |
272,548 |
$ |
246,774 |
|||||||
Net income attributable to Jazz Pharmaceuticals plc per ordinary share: |
|||||||||||||||
Basic |
$ |
1.44 |
$ |
1.43 |
$ |
4.49 |
$ |
4.04 |
|||||||
Diluted |
$ |
1.41 |
$ |
1.39 |
$ |
4.40 |
$ |
3.91 |
|||||||
Weighted-average ordinary shares used in per share calculations - basic |
60,437 |
61,435 |
60,692 |
61,145 |
|||||||||||
Weighted-average ordinary shares used in per share calculations - diluted |
61,644 |
63,154 |
61,983 |
63,072 |
JAZZ PHARMACEUTICALS PLC |
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
September 30, |
December 31, |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
366,567 |
$ |
988,785 |
||||
Investments |
59,418 |
— |
||||||
Accounts receivable, net of allowances |
238,072 |
209,685 |
||||||
Inventories |
32,351 |
19,451 |
||||||
Prepaid expenses |
23,304 |
20,699 |
||||||
Other current assets |
24,517 |
19,047 |
||||||
Total current assets |
744,229 |
1,257,667 |
||||||
Property and equipment, net |
99,898 |
85,572 |
||||||
Intangible assets, net |
3,110,439 |
1,185,606 |
||||||
Goodwill |
927,993 |
657,139 |
||||||
Deferred tax assets, net, non-current |
— |
122,863 |
||||||
Deferred financing costs |
10,258 |
7,209 |
||||||
Other non-current assets |
37,764 |
27,548 |
||||||
Total assets |
$ |
4,930,581 |
$ |
3,343,604 |
||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ |
17,626 |
$ |
21,807 |
||||
Accrued liabilities |
172,418 |
164,070 |
||||||
Current portion of long-term debt |
36,094 |
37,587 |
||||||
Income taxes payable |
5,222 |
1,808 |
||||||
Deferred revenue |
1,499 |
1,370 |
||||||
Total current liabilities |
232,859 |
226,642 |
||||||
Deferred revenue, non-current |
2,881 |
3,721 |
||||||
Long-term debt, less current portion |
2,147,379 |
1,150,857 |
||||||
Deferred tax liability, net, non-current |
725,358 |
294,485 |
||||||
Other non-current liabilities |
106,101 |
69,253 |
||||||
Total shareholders' equity |
1,716,003 |
1,598,646 |
||||||
Total liabilities and shareholders' equity |
$ |
4,930,581 |
$ |
3,343,604 |
JAZZ PHARMACEUTICALS PLC |
||||||||||||||||||||
RECONCILIATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION |
||||||||||||||||||||
(In thousands, except per share amounts) |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||||||||||
GAAP reported net income attributable to Jazz Pharmaceuticals plc |
$ |
87,145 |
$ |
87,960 |
$ |
272,548 |
$ |
246,774 |
||||||||||||
Intangible asset amortization |
26,453 |
26,127 |
75,832 |
74,472 |
||||||||||||||||
Share-based compensation expense |
24,874 |
23,114 |
74,490 |
67,233 |
||||||||||||||||
Upfront and milestone payments |
15,000 |
25,000 |
23,750 |
25,000 |
||||||||||||||||
Transaction and integration related costs |
10,781 |
— |
12,970 |
155 |
||||||||||||||||
Expenses related to certain legal proceedings and restructuring |
— |
— |
6,060 |
553 |
||||||||||||||||
Non-cash interest expense |
5,642 |
5,300 |
16,418 |
17,348 |
||||||||||||||||
Loss on extinguishment and modification of debt |
638 |
— |
638 |
16,815 |
||||||||||||||||
Income tax effect of adjustments (1) |
(12,063) |
(8,199) |
(28,775) |
(29,380) |
||||||||||||||||
Adjustments for amount attributable to noncontrolling interests (2) |
— |
— |
— |
(2) |
||||||||||||||||
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc |
$ |
158,470 |
$ |
159,302 |
$ |
453,931 |
$ |
418,968 |
||||||||||||
GAAP reported net income attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
1.41 |
$ |
1.39 |
$ |
4.40 |
$ |
3.91 |
||||||||||||
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share (3) |
$ |
2.57 |
$ |
2.52 |
$ |
7.32 |
$ |
6.64 |
||||||||||||
Weighted-average ordinary shares used in diluted per share calculations |
61,644 |
63,154 |
61,983 |
63,072 |
||||||||||||||||
(1) |
The income tax effect of the adjustments between GAAP reported and non-GAAP adjusted net income takes into account the tax treatment and related tax rate(s) that apply to each adjustment in the applicable tax jurisdiction(s). |
|||||||||||||||||||
(2) |
The noncontrolling interests' share of the above adjustments as applicable. |
|||||||||||||||||||
(3) |
Commencing with the company's earnings release for the second quarter of 2016, the company modified the calculation of its non-GAAP income tax provision. The modification did not have a material effect on non-GAAP adjusted EPS for the three months ended September 30, 2015. The modification resulted in the reduction of non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share of $0.28 compared to the amount previously reported for the nine months ended September 30, 2015. See "Non-GAAP Financial Measures". |
|||||||||||||||||||
JAZZ PHARMACEUTICALS PLC |
|||||||||||||||||||||||
RECONCILIATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION |
|||||||||||||||||||||||
CERTAIN LINE ITEMS AND OTHER INFORMATION |
|||||||||||||||||||||||
(In thousands, except per share amounts and percentages) |
|||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||
Three Months Ended |
|||||||||||||||||||||||
September 30, 2016 |
September 30, 2015 |
||||||||||||||||||||||
GAAP |
Adjustments |
Non-GAAP |
GAAP |
Adjustments |
Non-GAAP |
||||||||||||||||||
Total revenues |
$ |
374,181 |
$ |
— |
$ |
374,181 |
$ |
340,872 |
$ |
— |
$ |
340,872 |
|||||||||||
Cost of product sales (excluding amortization of intangible assets) |
24,311 |
(1,348) |
(a) |
22,963 |
28,385 |
(786) |
(a) |
27,599 |
|||||||||||||||
Selling, general and administrative |
124,368 |
(29,834) |
(b) |
94,534 |
104,044 |
(19,542) |
(b) |
84,502 |
|||||||||||||||
Research and development |
47,796 |
(4,473) |
(c) |
43,323 |
50,784 |
(27,786) |
(c) |
22,998 |
|||||||||||||||
Acquired in-process research and development |
15,000 |
(15,000) |
— |
— |
— |
— |
|||||||||||||||||
Intangible asset amortization |
26,453 |
(26,453) |
— |
26,127 |
(26,127) |
— |
|||||||||||||||||
Interest expense, net |
18,498 |
(5,642) |
(d) |
12,856 |
12,650 |
(5,300) |
(d) |
7,350 |
|||||||||||||||
Foreign currency loss |
749 |
— |
749 |
977 |
— |
977 |
|||||||||||||||||
Loss on extinguishment and modification of debt |
638 |
(638) |
— |
— |
— |
— |
|||||||||||||||||
Income before income tax provision and equity in loss of investee, net of tax |
116,368 |
83,388 |
(e) |
199,756 |
117,905 |
79,541 |
(e) |
197,446 |
|||||||||||||||
Income tax provision |
29,120 |
12,063 |
(f) |
41,183 |
29,945 |
8,199 |
(f) |
38,144 |
|||||||||||||||
Effective tax rate (g) |
25.0 |
% |
20.6 |
% |
25.4 |
% |
19.3 |
% |
|||||||||||||||
Equity in loss of investee, net of tax |
103 |
— |
103 |
— |
— |
— |
|||||||||||||||||
Net income |
$ |
87,145 |
$ |
71,325 |
(h) |
$ |
158,470 |
$ |
87,960 |
$ |
71,342 |
(h) |
$ |
159,302 |
|||||||||
Net income per diluted share |
$ |
1.41 |
$ |
2.57 |
$ |
1.39 |
$ |
2.52 |
JAZZ PHARMACEUTICALS PLC |
|||||||||||||||||||||||
RECONCILIATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION |
|||||||||||||||||||||||
CERTAIN LINE ITEMS AND OTHER INFORMATION |
|||||||||||||||||||||||
(In thousands, except per share amounts and percentages) |
|||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||
Nine Months Ended |
|||||||||||||||||||||||
September 30, 2016 |
September 30, 2015 |
||||||||||||||||||||||
GAAP |
Adjustments |
Non-GAAP |
GAAP |
Adjustments |
Non-GAAP |
||||||||||||||||||
Total revenues |
$ |
1,091,352 |
$ |
— |
$ |
1,091,352 |
$ |
983,922 |
$ |
— |
$ |
983,922 |
|||||||||||
Cost of product sales (excluding amortization of intangible assets) |
71,730 |
(3,110) |
(i) |
68,620 |
78,496 |
(2,253) |
(i) |
76,243 |
|||||||||||||||
Selling, general and administrative |
375,751 |
(79,118) |
(j) |
296,633 |
323,564 |
(55,551) |
(j) |
268,013 |
|||||||||||||||
Research and development |
118,139 |
(11,292) |
(k) |
106,847 |
105,798 |
(35,137) |
(k) |
70,661 |
|||||||||||||||
Acquired in-process research and development |
23,750 |
(23,750) |
— |
— |
— |
— |
|||||||||||||||||
Intangible asset amortization |
75,832 |
(75,832) |
— |
74,472 |
(74,472) |
— |
|||||||||||||||||
Interest expense, net |
42,811 |
(16,418) |
(d) |
26,393 |
44,707 |
(17,348) |
(d) |
27,359 |
|||||||||||||||
Foreign currency loss |
1,568 |
— |
1,568 |
646 |
— |
646 |
|||||||||||||||||
Loss on extinguishment and modification of debt |
638 |
(638) |
— |
16,815 |
(16,815) |
— |
|||||||||||||||||
Income before income tax provision and equity in loss of investee, net of tax |
381,133 |
210,158 |
(l) |
591,291 |
339,424 |
201,576 |
(l) |
541,000 |
|||||||||||||||
Income tax provision |
108,482 |
28,775 |
(f) |
137,257 |
92,651 |
29,380 |
(f) |
122,031 |
|||||||||||||||
Effective tax rate (g) |
28.5 |
% |
23.2 |
% |
27.3 |
% |
22.6 |
% |
|||||||||||||||
Equity in loss of investee, net of tax |
103 |
— |
103 |
— |
— |
— |
|||||||||||||||||
Net income |
272,548 |
181,383 |
(m) |
453,931 |
246,773 |
172,196 |
(m) |
418,969 |
|||||||||||||||
Net income (loss) attributable to noncontrolling interests, net of tax |
— |
— |
(n) |
— |
(1) |
2 |
(n) |
1 |
|||||||||||||||
Net income attributable to Jazz Pharmaceuticals plc |
$ |
272,548 |
$ |
181,383 |
(o) |
$ |
453,931 |
$ |
246,774 |
$ |
172,194 |
(o) |
$ |
418,968 |
|||||||||
Net income attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
4.40 |
$ |
7.32 |
$ |
3.91 |
$ |
6.64 |
|||||||||||||||
Explanation of Adjustments and Certain Line Items (in thousands): |
|
(a) |
Share-based compensation expense of $1,307 and $786 and transaction and integration related costs of $41 and $0 for the three months ended September 30, 2016 and 2015, respectively. |
(b) |
Share-based compensation expense of $19,511 and $19,542 and transaction and integration related costs of $10,323 and $0 for the three months ended September 30, 2016 and 2015, respectively. |
(c) |
Share-based compensation expense of $4,056 and $2,786, transaction and integration related costs of $417 and $0 and milestone of $0 and $25,000 for the three months ended September 30, 2016 and 2015, respectively. |
(d) |
Non-cash interest expense associated with debt discount and debt issuance costs for the respective three- and nine-month periods. |
(e) |
Sum of adjustments (a) through (d) plus the adjustments for acquired in-process research and development, intangible asset amortization and loss on extinguishment and modification of debt, as applicable, for the respective three-month period. |
(f) |
Income tax effect of the adjustments between GAAP reported and non-GAAP adjusted net income takes into account the tax treatment and related tax rate(s) that apply to each adjustment in the applicable tax jurisdiction(s) in the respective three-and nine-month periods. |
(g) |
Income tax provision divided by income before income tax provision and equity in loss of investee, net of tax, for the respective three- and nine-month periods. |
(h) |
Net of adjustments (e) and (f) for the respective three-month period. |
(i) |
Share-based compensation expense of $2,959 and $2,253, expenses related to certain legal proceedings and restructuring of $110 and $0 and transaction and integration related costs of $41 and $0 for the nine months ended September 30, 2016 and 2015, respectively. |
(j) |
Share-based compensation expense of $60,664 and $54,843, expenses related to certain legal proceedings and restructuring of $5,950 and $553 and transaction and integration related costs of $12,504 and $155 for the nine months ended September 30, 2016 and 2015, respectively. |
(k) |
Share-based compensation expense of $10,867 and $10,137, transaction and integration related costs of $425 and $0 and milestone of $0 and $25,000 for the nine months ended September 30, 2016 and 2015, respectively. |
(l) |
Sum of adjustments (i), (j), (k) and (d) plus the adjustments for acquired in-process research and development expenses, intangible asset amortization and loss on extinguishment and modification of debt, as applicable, for the respective nine-month period. |
(m) |
Net of adjustments (l) and (f) for the respective nine-month period. |
(n) |
Adjustments for amount attributable to noncontrolling interests for the respective nine-month period. |
(o) |
Net of adjustments (m) and (n) for the respective nine-month period. |
JAZZ PHARMACEUTICALS PLC |
||||
GAAP net income |
$351 - $407 |
|||
Intangible asset amortization |
100 - 110 |
|||
Share-based compensation expense |
97 - 107 |
|||
Upfront and milestone payments |
24 |
|||
Transaction and integration related costs* |
13 - 20 |
|||
Expenses related to certain legal proceedings and restructuring |
6 |
|||
Non-cash interest expense |
20 - 24 |
|||
Loss on extinguishment and modification of debt* |
1 |
|||
Income tax effect of adjustments |
(37) - (27) |
|||
Non-GAAP adjusted net income |
$615 - $640 |
|||
GAAP net income per diluted share |
$5.66-$6.56 |
|||
Non-GAAP adjusted net income per diluted share |
$9.90-$10.30 |
|||
Weighted-average ordinary shares used in per share calculations |
62 |
|||
* Updated November 8, 2016. |
Logo - http://photos.prnewswire.com/prnh/20150930/272253LOGO
Share this article