Shire on Track for Double Digit Full Year Earnings Growth
DUBLIN, October 25, 2012 /PRNewswire/ --
Advancing Late Stage Pipeline of new Growth Opportunities
Shire (LSE: SHP, NASDAQ: SHPG) announces results for the three months to September 30, 2012.
Reported CER
Financial Highlights Q3 2012 Growth (1) Growth(2)
Product sales $1,055 million +4% +6%
Product sales excluding ADDERALL XR $952 million +10% +13%
Total revenues $1,100 million +1% +4%
Non GAAP operating income $325 million -5%
US GAAP operating income $273 million +7%
Non GAAP diluted earnings per ADS $1.36 +6%
US GAAP diluted earnings per ADS $1.19 +17%
Non GAAP cash generation $355 million +20%
Non GAAP free cash flow $261 million +90%
US GAAP net cash provided by operating
activities $288 million +61%
(1) Percentages compare to equivalent 2011 period.
(2) Percentages compare to equivalent 2011 period on a constant exchange rate ("CER") basis, which is a Non GAAP measure.
The Non GAAP financial measures included within this release are explained on page 25, and are reconciled to the most directly comparable financial measures prepared in accordance with US GAAP on pages 20 - 24.
Angus Russell, Chief Executive Officer, commented:
"Shire's business is progressing well. This quarter we grew Non GAAP earnings per ADS by 6% after increasing our investment in R&D by over 20% to fund our increasingly late stage pipeline. We continue to generate strong cash flows (up 20% to over $350 million in the quarter), which will support our future growth.
"The ADHD market is one of the fastest-growing major therapeutic categories in the US and our lead product VYVANSE continues to gain share and generated strong prescription growth in the US despite the entry of additional generics in the ADHD market. We are advancing our preparations for the potential approval and launch of VYVANSE in Europe, where it will be called ELVANSE. Our rare disease business also continues to grow, with FIRAZYR performing strongly following its US launch. DERMAGRAFT product sales were impacted by the re-engineering of key areas of the Regenerative Medicine business, including an ongoing restructuring of the sales and marketing organization and the implementation of a new commercial model, all of which is expected to position the product for future sales growth. We anticipate that the run rate for DERMAGRAFT revenues will recover during 2013.
"In our advancing pipeline we have late stage studies for Lisdexamfetamine dimesylate ("LDX" - the active ingredient in VYVANSE) in major depressive disorder ongoing, we are planning to initiate our Phase 3 program for binge eating disorder around the turn of the year and following discussions with the FDA, we plan to initiate Phase 3 studies in negative symptoms of schizophrenia in the near future. We've also identified potential new indications for FIRAZYR and DERMAGRAFT. Our intrathecal trials for Hunter CNS, SanFilippo A and Metachromatic Leukodystrophy are also progressing well.
"Shire remains on track to deliver double digit full year earnings growth in 2012. We are increasingly confident in our ability to meet our target of delivering sound earnings growth in 2013 and deliver increased growth beyond that."
FINANCIAL SUMMARY
Third Quarter 2012 Unaudited Results
Q3 2012 Q3 2011
Non Non
US GAAP Adjustments GAAP US GAAP Adjustments GAAP
$M $M $M $M $M $M
Total
revenues 1,100 - 1,100 1,086 - 1,086
Operating
income 273 52 325 255 86 341
Diluted
earnings
per ADS $1.19 $0.17 $1.36 $1.02 $0.26 $1.28
- Product sales were up 4% to $1,055 million (Q3 2011: $1,018 million). On a CER basis product sales were up 6%. This quarter, sales were affected by $28 million of unfavorable foreign exchange, primarily in our Human Genetic Therapies ("HGT") business (up 9% on a reported basis, up 16% on a CER basis), particularly due to weaker European currencies.
Product sales excluding ADDERALL XR® were up 10% (13% on a CER basis), as we saw strong growth from VYVANSE® (up 24% to $247 million), VPRIV® (up 16% to $75 million), INTUNIV® (up 23% to $69 million) and FIRAZYR® (up to $30 million from $7 million in Q3 2011). Product sales growth was held back by DERMAGRAFT® (down 33% to $34 million), due to the ongoing restructuring of the Regenerative Medicine sales and marketing organization.
ADDERALL XR product sales were down 32% to $102 million due to lower prescription volumes and higher sales deductions (Q3 2011 benefited from significantly lower sales deductions following a lowering of the estimate of inventory in the US retail pipeline). A generic version of ADDERALL XR was approved late in Q2 2012.
- Total revenues were up 1% (up 4% on a CER basis) as the growth in product sales was offset, as expected, by lower royalties, particularly ADDERALL XR royalties received from Impax Laboratories Inc. ("Impax") following the launch of Actavis Inc.'s ("Actavis") generic product.
- On a Non GAAP basis:
Operating income was down 5% to $325 million (Q3 2011: $341 million), as combined total operating costs increased at a slightly higher rate (4%) than total revenues. Research and development ("R&D") expenditure was up 22% due to our investment in new uses for LDX[(1)] and other early and late stage pipeline programs. Selling, General and Administrative ("SG&A") expenditure decreased 5% in Q3 2012, reflecting our continuing focus on effective cost management and some favorable foreign exchange impact.
On a US GAAP basis:
Operating income was up 7% to $273 million (Q3 2011: $255 million), as Q3 2011 included certain in-process R&D ("IPR&D") impairment charges and higher costs related to acquisition and integration activities.
- Non GAAP diluted earnings per American Depository Share ("ADS") increased 6% to $1.36 (Q3 2011: $1.28), as a lower Non GAAP effective tax rate of 18% (Q3 2011: 25%) more than offset lower Non GAAP operating income.
On a US GAAP basis diluted earnings per ADS increased 17% to $1.19 (Q3 2011: $1.02), due to higher operating income and a lower US GAAP effective tax rate of 15% (Q3 2011: 27%).
- Cash generation, a Non GAAP measure, grew strongly by 20% to $355 million (Q3 2011: $296 million).
Free cash flow, also a Non GAAP measure, was up 90% to $261 million (Q3 2011: $138 million) due to higher cash generation, lower cash tax payments and lower capital expenditure in Q3 2012 compared to Q3 2011.
On a US GAAP basis, net cash provided by operating activities was up 61% to $288 million (Q3 2011: $179 million).
- Reflecting our strong cash generation, net cash at September 30, 2012 was $213 million (December 31, 2011: net debt of $488 million).
- LDX, currently marketed as VYVANSE in the US for the treatment of Attention Deficit Hyperactivity Disorder ("ADHD").
- Shire has a strong balance sheet and continued robust cash generation, and considers the efficient use of capital on behalf of shareholders as an important objective.
- We are initiating a share buy-back program of up to $500 million. This buy-back program will not constrain the Company's ability to execute its strategy of generating shareholder value through organic growth and acquisitions which further enhance the quality and growth potential of the business.
This buy-back program is within the terms of the authority granted by shareholders at the 2012 AGM. The market will be notified in accordance with the listing rules if and when purchases are effected.
OUTLOOK
Shire has performed well in the year so far and is on track to deliver double-digit full-year earnings growth in 2012. We now expect product sales growth to be around 12% for the full year. This reflects our expectation of continued lower sales in the fourth quarter for DERMAGRAFT while we restructure our Regenerative Medicine commercial operations, and also the foreign exchange impact we have absorbed on some of our products this quarter.
We now expect an improved contribution from royalties and other revenues, of approximately 15% to 20% lower than last year, a change from our previous guidance of 25% to 35% lower. This reflects the recent settlement reached with GSK which will result in Shire recording additional, one-time royalty income of $38 million in Q4 2012.
We continue to anticipate some marginal dilution of Non GAAP gross margins in the full year.
We are continuing our investment in the long term prospects of the business and now expect year on year growth of combined Non GAAP R&D and SG&A expenditure to trend towards the lower end of our previous guidance of 10-12%.
We expect our full year Non GAAP effective tax rate to be in the range of 18%-20%, as previously guided.
Overall, we remain on track to deliver double digit full year earnings growth in 2012.
In 2013, we expect revenues from ADDERALL XR (including its associated royalty) to reduce as we absorb the full year impact of the recent launch of a generic competitor. We will be investing in several late stage clinical trials and with careful management of our cost base and prioritization of other investments, we are increasingly confident in our ability to meet our target of delivering sound earnings growth in 2013 and deliver increased growth beyond that.
THIRD QUARTER 2012 AND RECENT PRODUCT AND PIPELINE DEVELOPMENTS
Products
VPRIV - for the treatment of Type 1 Gaucher disease
- In October 2012 Shire submitted its response to the matters raised by the US Food and Drug Administration ("FDA") in respect of production of VPRIV drug substance at Lexington, and continues to work closely with the FDA towards a satisfactory resolution.
Notwithstanding the ongoing discussions with the FDA, Shire continues to supply VPRIV to US patients through its existing approved US manufacturing facilities and has the capacity to meet the anticipated demand for VPRIV from current and new patients both in the US and globally.
DERMAGRAFT - for the treatment of Diabetic Foot Ulcers ("DFU") in Canada
- On September 5, 2012 Shire announced that DERMAGRAFT had received regulatory approval from Health Canada as a class IV medical device for the treatment of DFU. Shire intends to make DERMAGRAFT available in Canada in Q1 2013. This approval is an important first step for Shire Regenerative Medicine as it continues to develop its international expansion strategy.
VYVANSE - for the treatment of ADHD
- On September 12, 2012 Shire announced that the FDA has accepted the filing for review of a supplemental New Drug Application for VYVANSE. Shire is seeking approval of VYVANSE as a maintenance treatment in children and adolescents aged 6 to 17 years with ADHD. There are currently no stimulants approved for maintenance treatment in children and adolescents aged 6 to 17 years with ADHD. The FDA has issued a Prescription Drug User Fee Act action date of April 29, 2013.
Pipeline
LDX - for the treatment of Major Depressive Disorder ("MDD")
- The Phase 3 program is ongoing with headline data expected in the second half of 2013.
SPD602 - for the treatment of chronic iron overload requiring chelation therapy
- A Phase 2 trial has been initiated to evaluate the safety and efficacy of SPD602 in patients with tranfusional iron overload and whose primary diagnosis is hereditary or congenital anemia.
HGT1110 for the treatment of Metachromatic Leukodystrophy ("MLD")
- In Q3 2012, Shire initiated a Phase 1/2 clinical trial for the treatment of MLD with HGT1110, an enzyme replacement therapy which is delivered intrathecally. This product has been granted orphan designation in the US and the EU. There is no currently available therapy for MLD.
FIRAZYR - for the treatment of ACE inhibitor-induced angioedema
- An investigator sponsored trial into the use of FIRAZYR for the treatment of ACE inhibitor-induced angioedema was recently completed in the EU. The results of the investigator sponsored trial were positive and the investigator is preparing an article for publication. ACE inhibitor-induced angioedema is a rare and potentially life-threatening side effect of ACE inhibitor therapy, with approximately 130,000 cases per year in the US and 160,000 in the EU and no currently approved therapy. Shire is reviewing the necessary steps likely to be required to extend FIRAZYR's label to include this indication in each of the US and EU.
DERMAGRAFT - for the treatment of Epidermolysis Bullosa ("EB")
- Shire expects Phase 3 clinical trials to commence towards the end of 2012. EB is a rare genetic disorder for which there is no approved therapy.
OTHER DEVELOPMENTS
Telethon Institute of Genetics and Medicine ("TIGEM") collaboration
- On October 24, 2012 Shire announced that it had entered into a long-term, broad based, multi-indication research collaboration in rare diseases with Fondazione Telethon, a major Italian biomedical charitable foundation, for several research projects carried out at TIGEM that collectively research 13 undisclosed rare disease indications that have the potential to add multiple novel therapeutic candidates to the early stage pipeline.
License agreement with IGAN Biosciences, Inc. ("IGAN")
- On October 24, 2012 Shire acquired a worldwide exclusive license from IGAN to develop and commercialize protease-based therapeutics for the treatment of IgA nephropathy, a rare kidney disease. This pre-clinical opportunity is an appealing strategic fit for Shire's rare disease portfolio.
Legal Proceedings
INTUNIV patent litigation
- On September 6, 2012 Shire announced that it had settled all pending litigation with Anchen Pharmaceuticals, Inc. ("Anchen") and TWi Pharmaceuticals, Inc. ("TWi") in connection with TWi's Abbreviated New Drug Application for a generic version of INTUNIV. As part of the settlement, Anchen was given a license to make and sell its generic version of INTUNIV from July 1, 2016, or earlier in certain circumstances. Also, Shire may authorize Anchen to sell authorized generic versions of INTUNIV supplied by Shire. This settlement had no effect on the ongoing lawsuit against Actavis and Teva Pharmaceuticals USA, Inc. ("Teva"), in connection with their attempts to market generic versions of Shire's INTUNIV. A bench trial against Actavis and Teva was held in the US District Court for the District of Delaware from September 17 to September 20, 2012. The post trial briefing of the parties to the judge is scheduled to conclude by November 1, 2012 and no decision has yet been given.
BOARD AND COMMITTEE CHANGES
- The Board of Directors announces today the retirement in 2013 of Chief Executive Angus Russell after 13 years with the Company and 32 years in the pharmaceutical industry. Flemming Ornskov MD, MBA, MPH has been appointed to succeed Angus and will join the Shire Board as Chief Executive Designate on January 2, 2013, from Bayer. A handover period of several months after Flemming joins the Board will see Angus and Flemming working together to ensure a smooth transition before Flemming becomes CEO on April 30, 2013, the date of the Shire Annual General Meeting (see separate press release for more detail).
- Dr. Steven Gillis, Ph.D. has joined the Board of Directors on October 1, 2012. Dr. Gillis has also been appointed as a member of the Science & Technology Committee and Remuneration Committee with effect from October 1, 2012.
ADDITIONAL INFORMATION
The following additional information is included in this press release:
Page
Overview of Third Quarter 2012 Financial Results 7
Financial Information 11
Non GAAP Reconciliations 20
Notes to Editors 25
Safe Harbor Statement 25
Explanation of Non GAAP Measures 25
Trademarks 26
Dial in details for the live conference call for investors 13:00 BST/8:00 EDT on October 25, 2012:
UK dial in: +(0)808-237-0030
US dial in: +1-866-928-7517 or +1-718-873-9077
International dial in: +44(0)203-139-4830
Password/Conf ID: 99054603#
Live Webcast: http://www.shire.com/shireplc/en/investors
OVERVIEW OF THIRD QUARTER 2012 FINANCIAL RESULTS
1. Product sales
For the three months to September 30, 2012 product sales increased by 4% to $1,055 million (Q3 2011: $1,018 million) and represented 96% of total revenues (Q3 2011: 94%).
US Exit
Year on year growth Market
Share[(1)]
Product sales Sales $M Sales CER US Rx(1)]
VYVANSE 247.1 +24% +24% +16% 17%
REPLAGAL(R) 121.7 -6% +2% n/a(3) n/a(3)
ELAPRASE(R) 110.5 +1% +8% n/a(2) n/a(2)
LIALDA/MEZAVANT(R) 104.4 +16% +17% +6% 22%
VPRIV 74.9 +16% +21% n/a(2) n/a(2)
INTUNIV 69.0 +23% +23% +27% 4%
PENTASA(R) 67.0 +20% +20% -4% 14%
FOSRENOL(R) 38.1 -6% -1% -19% 5%
DERMAGRAFT 33.7 -33% -33% n/a(2) n/a(2)
FIRAZYR 30.3 +321% +331% n/a(2) n/a(2)
OTHER 55.6 -16% -11% n/a n/a
Excluding ADDERALL XR 952.3 +10% +13%
ADDERALL XR 102.2 -32% -32% -17% 5%
Total 1,054.5 +4% +6%
(1) Data provided by IMS Health National Prescription Audit ("IMS NPA"). Exit market share represents the average monthly US market share in the month ended September 30, 2012.
(2) IMS NPA Data not available.
(3) Not sold in the US in Q3 2012.
VYVANSE - ADHD
VYVANSE product sales showed strong growth in Q3 2012, up 24% compared to Q3 2011, as a result of higher prescription demand (up 16% compared to Q3 2011) and the effect of a price increase taken since Q3 2011. These positive factors were partially offset by destocking in Q3 2012.
REPLAGAL - Fabry disease
Reported REPLAGAL sales were impacted by unfavorable foreign exchange (amounting to approximately $10 million), primarily due to weaker European currencies in Q3 2012 compared to Q3 2011 and Q2 2012. On a CER basis, sales continued to grow through the treatment of both naïve patients and those switching from FABRAZYME.
ELAPRASE- Hunter syndrome
Reported ELAPRASE sales in Q3 2012 were affected by weaker European currencies (affecting reported product sales by approximately $8 million) and the timing of shipments to markets with large, infrequent orders. This includes Brazil where a large shipment was delayed in Q3 and will now occur in Q4. On a CER basis, ELAPRASE product sales increased and patients on therapy continue to grow across all regions in which ELAPRASE is sold.
LIALDA/MEZAVANT - Ulcerative colitis
Product sales for LIALDA/MEZAVANT increased in Q3 2012 as a result of higher US prescription demand and the effect of a price increase taken since Q3 2011. These positive factors were partially offset by the effect of higher US sales deductions and the effect of lower priced imports into certain European markets.
VPRIV - Gaucher disease
VPRIV product sales growth was driven by the treatment of new patients, being both naïve patients and switches from CEREZYME. Reported VPRIV sales were also impacted by unfavorable foreign exchange (approximately $3 million).
INTUNIV - ADHD
INTUNIV product sales were up 23% in Q3 2012, primarily driven by strong growth in US prescription demand (up 27% compared to Q3 2011), and the effect of price increases taken since Q3 2011. These positive factors were partially offset by higher sales deductions in Q3 2012 compared to Q3 2011.
PENTASA - Ulcerative colitis
PENTASA product sales benefited from price increases taken since Q3 2011 and the effect of destocking in Q3 2011 which was not repeated in Q3 2012. These positive factors were partially offset by higher sales deductions in Q3 2012 as compared to Q3 2011.
FOSRENOL - Hyperphosphatemia
Product sales for FOSRENOL decreased by 6% as lower US prescription demand and higher sales deductions in Q3 2012 offset the effect of a price increase taken since Q3 2011. Product sales of FOSRENOL outside the US were lower than Q3 2011 primarily due to the effect of unfavorable foreign exchange.
DERMAGRAFT - DFU
DERMAGRAFT product sales were down 33% compared to Q3 2011, reflecting the impact of an expected re-engineering of key areas of the Regenerative Medicine business including an ongoing restructuring of the sales and marketing organization and the implementation of a new commercial model, all of which is expected to position DERMAGRAFT for future sales growth.
FIRAZYR - Hereditary Angioedema ("HAE")
FIRAZYR sales continue to grow worldwide primarily driven by the strong launch in the US market. We continue to see new patients starting treatment and high levels of repeat usage by existing patients. The number of new patients and the irregular nature of HAE attacks affects the rate of reorder and explains the variability in results quarter over quarter as seen between Q3 and Q2 2012.
ADDERALL XR - ADHD
ADDERALL XR product sales decreased in Q3 2012 as a result of lower US prescription demand following the introduction of a new generic competitor, higher sales deductions and the effect of higher destocking in Q3 2012 compared to Q3 2011. These negative factors were partially offset by the benefit of a price increase taken since Q3 2011.
Sales deductions in Q3 2012 (63% of gross product sales) were significantly higher than Q3 2011 (47% of gross product sales) as Q3 2011 benefited from a lowering of the estimate of inventory in the US retail pipeline and the related sales deduction reserve.
2. Royalties
Year on year growth
Royalties to
Product Shire $M Royalties CER
FOSRENOL 1.00 14.0 +28% +28%
ADDERALL XR 1.00 11.2 -51% -51%
3TC(R) and ZEFFIX(R) 1.00 10.6 -39% -39%
Other 1.00 6.0 -49% -47%
Total 1.00 41.8 -33% -33%
Royalties from ADDERALL XR in Q3 2012 were significantly impacted by a lower royalty rate payable on sales of authorized generic ADDERALL XR by Impax, following the launch of Actavis' generic version.
Royalty income from 3TC and ZEFFIX continues to be adversely impacted by increased competition from other products and the expiry of patents in certain territories. Also, since Q2 2011 Shire has not recognised royalty income for 3TC and ZEFFIX for certain territories due to a disagreement between GlaxoSmithKline ("GSK"), ViiV Healthcare ("ViiV") and Shire about how the relevant royalty rate should be applied given the expiry dates of certain patents. In October 2012 Shire, GSK and ViiV settled this disagreement and in Q4 2012 Shire will recognise one-time royalty income in respect of prior periods of $38 million as a result.
3. Financial details
Cost of product sales
% of % of
product product
Q3 2012 sales Q3 2011 sales
$M $M
Cost of product sales (US
GAAP) 167.9 16% 166.5 16%
Unwind of DERMAGRAFT
inventory fair value
step-up on acquisition - (9.0)
Transfer of manufacturing
from Owings Mills - (3.4)
Depreciation (9.4) (8.6)
Cost of product sales (Non
GAAP) 158.5 15% 145.5 14%
Non GAAP cost of product sales as a percentage of product sales increased slightly in Q3 2012 due to lower gross margins from DERMAGRAFT and ADDERALL XR compared with the same period in 2011.
US GAAP cost of product sales as a percentage of product sales remained constant as the impact of lower Non GAAP gross margins in Q3 2012 was offset by the fair value adjustment for DERMAGRAFT inventories and costs incurred on the transfer of manufacturing from Owings Mills in Q3 2011 which were not repeated in Q3 2012.
R&D
% of % of
product product
Q3 2012 sales Q3 2011 sales
$M $M
R&D (US GAAP) 224.7 21% 201.5 20%
Impairment of intangible
assets - (16.0)
Depreciation (5.5) (5.6)
R&D (Non GAAP) 219.2 21% 179.9 18%
Non GAAP R&D increased by $39.3 million, or 22%, due to our continuing investment in a number of targeted R&D programs including new uses for LDX and our SPD602 program (acquired with FerroKin Biosciences, Inc. ("FerroKin")). On a CER basis Non GAAP R&D increased by approximately 25%, a higher rate of increase than on a reported basis as Q3 2012 benefited from favorable foreign exchange.
US GAAP R&D increased by $23.2 million, or 12%, a lower rate of increase than on a Non GAAP basis as Q3 2011 included certain IPR&D impairment charges not repeated in Q3 2012.
SG&A
% of % of
product product
Q3 2012 sales Q3 2011 sales
$M $M
SG&A (US GAAP) 437.4 41% 452.1 44%
Intangible asset
amortization (50.0) (46.4)
Legal and litigation
costs[(1)] (4.5) -
Depreciation (14.2) (16.7)
SG&A (Non GAAP) 368.7 35% 389.0 38%
- During 2012 Shire amended its Non GAAP policy to exclude costs related to the settlement of litigation, government investigations and other disputes, together with related external legal costs. Non GAAP SG&A in Q3 2011 has not been restated as the amounts incurred in that period were not significant.
Non GAAP SG&A decreased by $20.3 million, or 5%, reflecting our continuing focus on effective cost management. Reported costs also benefited (by 3 percentage points) from the stronger dollar in the quarter.
US GAAP SG&A decreased by $14.7 million, or 3%, a lower rate of decrease than on a Non GAAP basis as a result of higher intangible asset amortization and legal and litigation costs excluded from Non GAAP SG&A.
Interest expense
For the three months to September 30, 2012 Shire incurred interest expense of $9.2 million (Q3 2011: $9.7 million). Interest expense in Q3 2012 principally relates to the coupon on Shire's $1,100 million 2.75% convertible bonds due 2014.
Other income/(expense), net
Q3 2012 Q3 2011
$M $M
Other income, net (US GAAP) 3.5 15.6
Gain on sale of investments - (23.5)
Other income/(expense), net (Non GAAP) 3.5 (7.9)
Other income/(expense), net in Q3 2012 included foreign exchange gains, compared to foreign exchange losses in Q3 2011, reflecting volatility in a number of currencies to which Shire has exposure.
Taxation
The effective rate of tax on Non GAAP income in Q3 2012 was 18% (Q3 2011: 25%), and on a US GAAP basis the effective rate of tax was 15% (Q3 2011: 27%). The effective rate of tax in Q3 2012 on both a Non GAAP and US GAAP basis is lower than the same period in 2011 due primarily to favorable changes in profit mix.
FINANCIAL INFORMATION
- TABLE OF CONTENTS
Page
Unaudited US GAAP Consolidated Balance Sheets 12
Unaudited US GAAP Consolidated Statements of Income 13
Unaudited US GAAP Consolidated Statements of Cash
Flows 15
Selected Notes to the Unaudited US GAAP Financial
Statements
(1) Earnings per share 17
(2) Analysis of revenues 18
Non GAAP reconciliation 20
Unaudited US GAAP financial position as of September 30, 2012
Consolidated Balance Sheets
September 30, December 31,
2012 2011
$M $M
ASSETS
Current assets:
Cash and cash equivalents 1,321.9 620.0
Restricted cash 18.9 20.6
Accounts receivable, net 863.6 845.0
Inventories 427.5 340.1
Deferred tax asset 209.9 207.6
Prepaid expenses and other current assets 143.5 174.9
Total current assets 2,985.3 2,208.2
Non-current assets:
Investments 44.6 29.9
Property, plant and equipment ("PP&E"), net 931.9 932.1
Goodwill 639.2 592.6
Other intangible assets, net 2,593.6 2,493.0
Deferred tax asset 42.4 50.7
Other non-current assets 79.5 73.7
Total assets 7,316.5 6,380.2
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable and accrued expenses 1,446.9 1,370.5
Convertible bonds - 1,100.0
Other current liabilities 93.7 63.8
Total current liabilities 1,540.6 2,534.3
Non-current liabilities:
Convertible bonds 1,100.0 -
Deferred tax liability 526.4 516.6
Other non-current liabilities 271.5 144.3
Total liabilities 3,438.5 3,195.2
Equity:
Common stock of 5p par value; 1,000 million
shares authorized; and 562.5 million shares
issued and outstanding (2011: 1,000 million
shares authorized; and 562.5 million shares
issued and outstanding) 55.7 55.7
Additional paid-in capital 2,956.2 2,853.3
Treasury stock: 6.6 million shares (2011: 11.8
million) (188.2) (287.2)
Accumulated other comprehensive income 72.5 60.3
Retained earnings 981.8 502.9
Total equity 3,878.0 3,185.0
Total liabilities and equity 7,316.5 6,380.2
Unaudited US GAAP results for the three months and nine months to September 30, 2012
Consolidated Statements of Income
9 months 9 months
3 months to 3 months to to to
September September
September 30, September 30, 30, 30,
2012 2011 2012 2011
$M $M $M $M
Revenues:
Product sales 1,054.5 1,018.4 3,309.1 2,901.0
Royalties 41.8 62.8 154.4 199.8
Other revenues 4.1 4.9 16.5 20.4
Total revenues 1,100.4 1,086.1 3,480.0 3,121.2
Costs and expenses:
Cost of product
sales[(1)] 167.9 166.5 478.8 434.7
R&D[(1)] 224.7 201.5 683.6 556.3
SG&A[(1)] 437.4 452.1 1,448.4 1,295.3
(Gain)/loss on sale of
product rights (5.7) 0.3 (16.5) 3.8
Reorganization costs - 5.0 - 18.0
Integration and
acquisition costs 2.7 5.3 15.1 7.9
Total operating
expenses 827.0 830.7 2,609.4 2,316.0
Operating income 273.4 255.4 870.6 805.2
Interest income 0.9 0.3 2.3 1.5
Interest expense (9.2) (9.7) (29.0) (28.8)
Other income, net 3.5 15.6 3.6 15.9
Total other
(expense)/income, net (4.8) 6.2 (23.1) (11.4)
Income before income
taxes and equity in
earnings of equity
method investees 268.6 261.6 847.5 793.8
Income taxes (41.6) (69.5) (144.6) (187.3)
Equity in earnings of
equity method
investees, net of taxes 0.2 0.8 0.5 3.2
Net income 227.2 192.9 703.4 609.7
- Cost of product sales includes amortization of intangible assets relating to favorable manufacturing contracts of $nil for the three months to September 30, 2012 (2011: $0.5 million) and $0.7 million for the nine months to September 30, 2012 (2011: $1.4 million). R&D includes intangible asset impairment charges of $nil (2011: $16.0 million) for the three months to September 30, 2012 and $27.0 million (2011: $16.0 million) for the nine months to September 30, 2012. SG&A costs include amortization of intangible assets relating to intellectual property rights acquired of $50.0 million for the three months to September 30, 2012 (2011: $46.4 million) and $146.6 million for the nine months to September 30, 2012 (2011: $119.1 million).
Unaudited US GAAP results for the three months and nine months to September 30, 2012
Consolidated Statements of Income (continued)
9 months 9 months
3 months to 3 months to to to
September September
September 30, September 30, 30, 30,
2012 2011 2012 2011
Earnings per ordinary
share - basic 40.9c 35.0c 126.6c 110.6c
Earnings per ADS -
basic 122.7c 105.0c 379.8c 331.8c
Earnings per ordinary
share - diluted 39.6c 33.9c 122.4c 106.7c
Earnings per ADS -
diluted 118.8c 101.7c 367.2c 320.1c
Weighted average
number of shares:
Millions Millions Millions Millions
Basic 555.9 551.3 555.5 551.2
Diluted 593.1 593.8 594.0 595.0
Unaudited US GAAP results for the three months and nine months to September 30, 2012
Consolidated Statements of Cash Flows
3 months to 9 months to
September 30, September 30,
2012 2011 2012 2011
$M $M $M $M
CASH FLOWS FROM OPERATING
ACTIVITIES:
Net income 227.2 192.9 703.4 609.7
Adjustments to reconcile net
income to net cash provided by
operating activities:
Depreciation and
amortization 79.1 80.0 231.5 212.3
Share based compensation 21.6 19.8 65.0 54.7
Impairment of intangible
assets - 16.0 27.0 16.0
Gain on sale of
non-current investments - (23.5) - (23.5)
(Gain)/loss on sale of
product rights (5.7) 0.3 (16.5) 3.8
Other 0.5 11.7 5.1 5.9
Movement in deferred taxes (6.3) (30.9) (30.4) (13.2)
Equity in earnings of equity
method investees (0.2) (0.8) (0.5) (3.2)
Changes in operating assets and
liabilities:
Increase in accounts
receivable (45.4) (66.7) (23.0) (122.8)
Increase/(decrease) in
sales deduction accrual 8.5 (19.9) 36.1 46.2
Increase in inventory (14.9) (12.2) (81.9) (42.8)
(Increase)/decrease in
prepayments and other
assets (14.3) 31.1 17.8 17.3
Increase/(decrease) in
accounts payable and
other liabilities 38.3 (24.3) 72.7 (101.4)
Returns on investment from joint
venture - 5.2 4.9 5.2
Net cash provided by operating
activities(A) 288.4 178.7 1,011.2 664.2
CASH FLOWS FROM INVESTING
ACTIVITIES:
Movements in restricted cash (4.5) 0.9 1.7 5.7
Purchases of subsidiary
undertakings and businesses, net of
cash acquired - (3.8) (97.0) (723.5)
Purchases of non-current
investments (7.4) (3.8) (12.1) (8.3)
Purchases of PP&E (27.2) (40.9) (91.6) (135.9)
Purchases of intangible assets - (5.2) (43.5) (5.2)
Proceeds from disposal of
non-current investments and PP&E - 94.7 4.6 94.7
Proceeds from capital expenditure
grants - - 8.4 -
Proceeds received on sale of
product rights 3.3 1.9 13.7 8.8
Returns of equity investments and
proceeds from short term
investments 0.1 0.1 0.2 1.7
Net cash (used in)/provided by
investing activities[(B)] (35.7) 43.9 (215.6) (762.0)
Unaudited US GAAP results for the three months and nine months to September 30, 2012
Consolidated Statements of Cash Flows (continued)
3 months to 9 months to
September 30, September 30,
2012 2011 2012 2011
$M $M $M $M
CASH FLOWS FROM FINANCING
ACTIVITIES:
Proceeds from drawing of
revolving credit facility - - - 30.0
Repayment of revolving credit
facility - (30.0) - (30.0)
Repayment of debt acquired
through business combinations - - (3.0) (13.1)
Excess tax benefit associated
with exercise of stock options 3.5 4.9 38.6 23.7
Payment of dividend - - (70.7) (60.5)
Payments to acquire shares by
the Employee Benefit Trust
("EBT") (40.2) (62.9) (50.9) (126.8)
Other (3.3) (0.5) (2.6) (0.1)
Net cash used in financing
activities[(C)] (40.0) (88.5) (88.6) (176.8)
Effect of foreign exchange
rate changes on cash and cash
equivalents [(D)] (3.5) (2.3) (5.1) 0.4
Net increase/(decrease) in
cash and cash equivalents[(A)
+(B) +(C) +(D)] 209.2 131.8 701.9 (274.2)
Cash and cash equivalents at
beginning of period 1,112.7 144.6 620.0 550.6
Cash and cash equivalents at
end of period 1,321.9 276.4 1,321.9 276.4
Unaudited US GAAP results for the three months and nine months to September 30, 2012
Selected Notes to the Financial Statements
(1) Earnings Per Share ("EPS")
3 months to 3 months to 9 months to 9 months to
September 30, September 30, September 30, September 30,
2012 2011 2012 2011
$M $M $M $M
Numerator for basic
EPS 227.2 192.9 703.4 609.7
Interest on
convertible bonds,
net of tax 7.5 8.4 23.7 25.2
Numerator for
diluted EPS 234.7 201.3 727.1 634.9
Weighted average
number of shares:
Millions Millions Millions Millions
Basic(1) 555.9 551.3 555.5 551.2
Effect of dilutive
shares:
Share based awards
to employees(2) 3.7 9.0 5.0 10.4
Convertible bonds
2.75% due 2014(3) 33.5 33.5 33.5 33.4
Diluted 593.1 593.8 594.0 595.0
- Excludes shares purchased by the EBT and presented by Shire as treasury stock.
- Calculated using the treasury stock method.
- Calculated using the "if converted" method.
The share equivalents not included in the calculation of the diluted weighted average number of shares are shown below:
3 months to 3 months to 9 months to 9 months to
September 30, September 30, September 30, September 30,
2012 2011 2012 2011
Millions Millions Millions Millions
Share based awards
to employees[(1)] 6.6 3.2 4.9 3.9
- Certain stock options have been excluded from the calculation of diluted EPS because (a) their exercise prices exceeded Shire's average share price during the calculation period or (b) the required performance conditions were not satisfied as at the balance sheet date.
Unaudited US GAAP results for the three months to September 30, 2012
Selected Notes to the Financial Statements
(2) Analysis of revenues
3 months to September 30, 2012 2011 2012 2012
% % of total
$M $M change revenue
Net product sales:
Specialty Pharmaceuticals ("SP")
Behavioral Health ("BH")
VYVANSE 247.1 199.7 24% 23%
ADDERALL XR 102.2 149.9 -32% 9%
INTUNIV 69.0 56.1 23% 6%
EQUASYM(R) 5.5 5.1 8% <1%
423.8 410.8 3% 39%
Gastro Intestinal ("GI")
LIALDA/MEZAVANT 104.4 89.7 16% 9%
PENTASA 67.0 55.9 20% 6%
RESOLOR(R) 2.8 1.5 87% <1%
174.2 147.1 18% 16%
General products
FOSRENOL 38.1 40.5 -6% 3%
XAGRID(R) 22.0 23.3 -6% 2%
60.1 63.8 -6% 5%
Other product sales 25.3 36.3 -30% 2%
Total SP product sales 683.4 658.0 4% 62%
HGT
REPLAGAL 121.7 129.0 -6% 11%
ELAPRASE 110.5 109.6 1% 10%
VPRIV 74.9 64.6 16% 7%
FIRAZYR 30.3 7.2 321% 3%
Total HGT product sales 337.4 310.4 9% 31%
Regenerative Medicine ("RM")
DERMAGRAFT 33.7 50.0 -33% 3%
Total RM product sales 33.7 50.0 -33% 3%
Total product sales 1,054.5 1,018.4 4% 96%
Royalties:
FOSRENOL 14.0 10.9 28% 1%
ADDERALL XR 11.2 22.9 -51% 1%
3TC and ZEFFIX 10.6 17.3 -39% 1%
Other 6.0 11.7 -49% <1%
Total royalties 41.8 62.8 -33% 4%
Other revenues 4.1 4.9 -16% <1%
Total revenues 1,100.4 1,086.1 1% 100%
Unaudited US GAAP results for the nine months to September 30, 2012
Selected Notes to the Financial Statements
(2) Analysis of revenues
9 months to September 30, 2012 2011 2012 2012
% % of total
$M $M change revenue
Net product sales:
SP
BH
VYVANSE 773.3 587.9 32% 22%
ADDERALL XR 347.5 408.0 -15% 10%
INTUNIV 206.6 157.6 31% 6%
EQUASYM 21.3 15.6 37% <1%
1,348.7 1,169.1 15% 39%
GI
LIALDA/MEZAVANT 288.5 276.0 5% 8%
PENTASA 196.7 186.2 6% 6%
RESOLOR 8.3 4.0 108% <1%
493.5 466.2 6% 14%
General products
FOSRENOL 126.8 127.0 <-1% 4%
XAGRID 70.7 69.2 2% 2%
197.5 196.2 1% 6%
Other product sales 85.9 117.3 -27% 2%
Total SP product sales 2,125.6 1,948.8 9% 61%
HGT
REPLAGAL 379.3 354.3 7% 11%
ELAPRASE 358.3 340.9 5% 10%
VPRIV 229.3 186.9 23% 7%
FIRAZYR 81.7 18.1 351% 2%
Total HGT product sales 1,048.6 900.2 16% 30%
RM
DERMAGRAFT 134.9 52.0 159% 4%
Total RM product sales 134.9 52.0 159% 4%
Total product sales 3,309.1 2,901.0 14% 95%
Royalties:
ADDERALL XR 62.2 66.6 -7% 2%
FOSRENOL 37.0 31.4 18% 1%
3TC and ZEFFIX 34.8 64.1 -46% 1%
Other 20.4 37.7 -46% <1%
Total royalties 154.4 199.8 -23% 4%
Other revenues 16.5 20.4 -19% <1%
Total revenues 3,480.0 3,121.2 11% 100%
Unaudited results for the three months to September 30, 2012
Non GAAP reconciliation
3 months to September Non
30, 2012 US GAAP Adjustments GAAP
(a) (b) (c) (d) (e)
$M $M $M $M $M $M $M
Total revenues 1,100.4 - - - - - 1,100.4
Costs and expenses:
Cost of product sales 167.9 - - - - (9.4) 158.5
R&D 224.7 - - - - (5.5) 219.2
SG&A 437.4 (50.0) - - (4.5) (14.2) 368.7
Gain on sale of product
rights (5.7) - - 5.7 - - -
Integration and
acquisition costs 2.7 - (2.7) - - - -
Depreciation - - - - - 29.1 29.1
Total operating
expenses 827.0 (50.0) (2.7) 5.7 (4.5) - 775.5
Operating income 273.4 50.0 2.7 (5.7) 4.5 - 324.9
Interest income 0.9 - - - - - 0.9
Interest expense (9.2) - - - - - (9.2)
Other income, net 3.5 - - - - - 3.5
Total other expense,
net (4.8) - - - - - (4.8)
Income before income
taxes and equity in
earnings of equity
method investees 268.6 50.0 2.7 (5.7) 4.5 - 320.1
Income taxes (41.6) (14.3) (1.1) - (1.5) - (58.5)
Equity in earnings of
equity method
investees, net of tax 0.2 - - - - - 0.2
Net income 227.2 35.7 1.6 (5.7) 3.0 - 261.8
Impact of convertible
debt, net of tax 7.5 - - - - - 7.5
Numerator for diluted
EPS 234.7 35.7 1.6 (5.7) 3.0 - 269.3
Weighted average number
of shares (millions) -
diluted 593.1 - - - - - 593.1
Diluted earnings per
ADS 118.8c 18.0c 0.9c (3.0c) 1.5c - 136.2c
The following items are included in Adjustments:
- Amortization and asset impairments: Amortization of intangible assets relating to intellectual property rights acquired ($50.0 million), and tax effect of adjustments;
- Acquisition and integration activities: Costs associated with the acquisition of FerroKin and the integration of Advanced BioHealing Inc. ("ABH") ($1.5 million), charges related to the change in fair value of deferred contingent consideration ($1.2 million), and tax effect of adjustments;
- Divestments, reorganizations and discontinued operations: Re-measurement of DAYTRANA contingent consideration to fair value ($5.7 million);
- Legal and litigation costs: Costs related to litigation, government investigations, other disputes and external legal costs ($4.5 million), and tax effect of adjustments; and
- Depreciation reclassification: Depreciation of $29.1 million included in Cost of product sales, R&D costs and SG&A costs for US GAAP separately disclosed for the presentation of Non GAAP earnings.
Unaudited results for the three months to September 30, 2011
Non GAAP reconciliation
3 months to September 30,
2011 US GAAP Adjustments Non GAAP
(a) (b) (c) (d)
$M $M $M $M $M $M
Total revenues 1,086.1 - - - - 1,086.1
Costs and expenses:
Cost of product sales 166.5 - (9.0) (3.4) (8.6) 145.5
R&D 201.5 (16.0) - - (5.6) 179.9
SG&A 452.1 (46.4) - - (16.7) 389.0
Loss on sale of product
rights 0.3 - - (0.3) - -
Reorganization costs 5.0 - - (5.0) - -
Integration and acquisition
costs 5.3 - (5.3) - - -
Depreciation - - - - 30.9 30.9
Total operating expenses 830.7 (62.4) (14.3) (8.7) - 745.3
Operating income 255.4 62.4 14.3 8.7 - 340.8
Interest income 0.3 - - - - 0.3
Interest expense (9.7) - - - - (9.7)
Other income/(expense), net 15.6 - - (23.5) - (7.9)
Total other
income/(expense), net 6.2 - - (23.5) - (17.3)
Income before income taxes
and equity in earnings of
equity method investees 261.6 62.4 14.3 (14.8) - 323.5
Income taxes (69.5) (16.4) (2.9) 9.2 - (79.6)
Equity in earnings of
equity method investees,
net of tax 0.8 - - - - 0.8
Net income 192.9 46.0 11.4 (5.6) - 244.7
Impact of convertible debt,
net of tax 8.4 - - - - 8.4
Numerator for diluted EPS 201.3 46.0 11.4 (5.6) - 253.1
Weighted average number of
shares (millions) - diluted 593.8 - - - - 593.8
Diluted earnings per ADS 101.7c 23.2c 5.8c (2.8c) - 127.9c
The following items are included in Adjustments:
- Amortization and asset impairments: Impairment of intangible assets ($16.0 million), amortization of intangible assets relating to intellectual property rights acquired ($46.4 million), and tax effect of adjustments;
- Acquisition and integration activities: Unwind of ABH inventory step-up ($9.0 million), costs associated with the acquisition and integration of ABH ($3.6 million) and integration of Movetis ($1.7 million), and tax effect of adjustments;
- Divestments, reorganizations and discontinued operations: Accelerated depreciation ($2.2 million) and dual running costs ($1.2 million) on the transfer of manufacturing from Owings Mills to a third party, re-measurement of DAYTRANA contingent consideration to fair value ($0.3 million), reorganization costs ($5.0 million) on the transfer of manufacturing from Owings Mills to a third party and establishment of an international commercial hub in Switzerland, gain on disposal of investment in Vertex Pharmaceuticals Inc. ("Vertex") ($23.5 million), and tax effect of adjustments; and
- Depreciation: Depreciation of $30.9 million included in Cost of product sales, R&D costs and SG&A costs for US GAAP separately disclosed for the presentation of Non GAAP earnings.
Unaudited results for the nine months to September 30, 2012
Non GAAP reconciliation
9 months to Non
September 30, 2012 US GAAP Adjustments GAAP
(a) (b) (c) (d) (e)
$M $M $M $M $M $M $M
Total revenues 3,480.0 - - - - - 3,480.0
Costs and expenses:
Cost of product
sales 478.8 - - - - (23.6) 455.2
R&D 683.6 (27.0) (23.0) - - (18.3) 615.3
SG&A 1,448.4 (146.6) - - (40.4) (42.3) 1,219.1
Gain on sale of
product rights (16.5) - - 16.5 - - -
Integration and
acquisition costs 15.1 - (15.1) - - - -
Depreciation - - - - - 84.2 84.2
Total operating
expenses 2,609.4 (173.6) (38.1) 16.5 (40.4) - 2,373.8
Operating income 870.6 173.6 38.1 (16.5) 40.4 - 1,106.2
Interest income 2.3 - - - - - 2.3
Interest expense (29.0) - - - - - (29.0)
Other income, net 3.6 - - - - - 3.6
Total other expense,
net (23.1) - - - - - (23.1)
Income before income
taxes and equity in
earnings of equity
method investees 847.5 173.6 38.1 (16.5) 40.4 - 1,083.1
Income taxes (144.6) (42.0) (10.1) - (14.5) - (211.2)
Equity in earnings
of equity method
investees, net of
tax 0.5 - - - - - 0.5
Net income 703.4 131.6 28.0 (16.5) 25.9 - 872.4
Impact of
convertible debt,
net of tax 23.7 - - - - - 23.7
Numerator for
diluted EPS 727.1 131.6 28.0 (16.5) 25.9 - 896.1
Weighted average
number of shares
(millions) - diluted 594.0 - - - - - 594.0
Diluted earnings per
ADS 367.2c 66.6c 14.1c (8.4c) 13.2c - 452.7c
The following items are included in Adjustments:
- Amortization and asset impairments: Impairment of IPR&D intangible assets for RESOLOR ($27.0 million), amortization of intangible assets relating to intellectual property rights acquired ($146.6 million), and tax effect of adjustments;
- Acquisitions and integration activities: Up-front payments made to Sangamo Biosciences Inc. and for the acquisition of the US rights to prucalopride (marketed in certain countries in Europe as RESOLOR) ($23.0 million), costs associated with acquisition of FerroKin and the integration of ABH ($11.8 million), charges related to the change in fair value of deferred contingent consideration ($3.3 million), and tax effect of adjustments;
- Divestments, reorganizations and discontinued operations: Re-measurement of DAYTRANA contingent consideration to fair value ($16.5 million);
- Legal and litigation costs: Costs related to the litigation, government investigations, other disputes and external legal costs ($40.4 million), and tax effect of adjustments; and
- Depreciation reclassification: Depreciation of $84.2 million included in Cost of product sales, R&D costs and SG&A costs for US GAAP separately disclosed for the presentation of Non GAAP earnings.
Unaudited results for the nine months to September 30, 2011
Non GAAP reconciliation
9 months to September 30,
2011 US GAAP Adjustments Non GAAP
(a) (b) (c) (d)
$M $M $M $M $M $M
Total revenues 3,121.2 - - - - 3,121.2
Costs and expenses:
Cost of product sales 434.7 - (9.0) (9.0) (22.4) 394.3
R&D 556.3 (16.0) - - (16.4) 523.9
SG&A 1,295.3 (119.1) - - (46.4) 1,129.8
Loss on sale of product
rights 3.8 - - (3.8) - -
Reorganization costs 18.0 - - (18.0) - -
Integration and
acquisition costs 7.9 - (7.9) - - -
Depreciation - - - - 85.2 85.2
Total operating expenses 2,316.0 (135.1) (16.9) (30.8) - 2,133.2
Operating income 805.2 135.1 16.9 30.8 - 988.0
Interest income 1.5 - - - - 1.5
Interest expense (28.8) - - - - (28.8)
Other income/(expense),
net 15.9 2.4 - (23.5) - (5.2)
Total other expense, net (11.4) 2.4 - (23.5) - (32.5)
Income before income taxes
and equity in earnings of
equity method investees 793.8 137.5 16.9 7.3 - 955.5
Income taxes (187.3) (35.6) (4.2) 4.5 - (222.6)
Equity in earnings of
equity method investees,
net of tax 3.2 - - - - 3.2
Net income 609.7 101.9 12.7 11.8 - 736.1
Impact of convertible
debt, net of tax 25.2 - - - - 25.2
Numerator for diluted EPS 634.9 101.9 12.7 11.8 - 761.3
Weighted average number of
shares (millions) -
diluted 595.0 - - - - 595.0
Diluted earnings per ADS 320.1c 51.4c 6.4c 5.9c - 383.8c
The following items are included in Adjustments:
- Amortization and asset impairments: Impairment of intangible assets ($16.0 million), amortization of intangible assets relating to intellectual property rights acquired ($119.1 million), impairment of available for sale securities ($2.4 million), and tax effect of adjustments;
- Acquisitions and integration activities: Unwind of ABH inventory step-up ($9.0 million), costs associated with acquisition and integration of ABH ($10.5 million) and integration of Movetis ($5.6 million), less adjustment to contingent consideration payable for EQUASYM ($8.2 million), and tax effect of adjustments;
- Divestments, reorganizations and discontinued operations: Accelerated depreciation ($6.6 million) and dual running costs ($2.4 million) on the transfer of manufacturing from Owings Mills to a third party, re-measurement of DAYTRANA contingent consideration to fair value ($3.8 million), reorganization costs ($18.0 million) on the transfer of manufacturing from Owings Mills to a third party and the establishment of an international commercial hub in Switzerland, gain on disposal of investment in Vertex ($23.5 million), and tax effect of adjustments; and
- Depreciation: Depreciation of $85.2 million included in Cost of product sales, R&D costs and SG&A costs for US GAAP separately disclosed for the presentation of Non GAAP earnings.
Unaudited results for the three months and nine months to September 30, 2012
Non GAAP reconciliation
The following table reconciles US GAAP net cash provided by operating activities to Non GAAP cash generation:
3 months to September 9 months to September
30, 30,
2012 2011 2012 2011
$M $M $M $M
Net cash provided by
operating activities 288.4 178.7 1,011.2 664.2
Tax and interest
payments, net 66.8 117.2 150.9 280.0
Up-front payments in
respect of in-licensed
and acquired products - - 23.0 -
Non GAAP cash
generation 355.2 295.9 1,185.1 944.2
The following table reconciles US GAAP net cash provided by operating activities to Non GAAP free cash flow:
3 months to September 9 months to September
30, 30,
2012 2011 2012 2011
$M $M $M $M
Net cash provided by
operating activities 288.4 178.7 1,011.2 664.2
Up-front payments in
respect of in-licensed
and acquired products - - 23.0 -
Capital expenditure (27.2) (40.9) (91.6) (135.9)
Non GAAP free cash
flow 261.2 137.8 942.6 528.3
Non GAAP net cash/(debt) comprises:
September 30, December 31,
2012 2011
$M $M
Cash and cash equivalents 1,321.9 620.0
Convertible bonds (1,100.0) (1,100.0)
Other debt (9.4) (8.2)
Non GAAP net cash/(debt) 212.5 (488.2)
NOTES TO EDITORS
Shire enables people with life-altering conditions to lead better lives.
Through our deep understanding of patients' needs, we develop and provide healthcare in the areas of:
- Behavioral Health and Gastro Intestinal conditions
- Rare Diseases
- Regenerative Medicine
as well as other symptomatic conditions treated by specialist physicians.
We aspire to imagine and lead the future of healthcare, creating value for patients, physicians, policymakers, payors and our shareholders.
THE "SAFEHARBOR" STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
Statements included herein that are not historical facts are forward-looking statements. Such forward-looking statements involve a number of risks and uncertainties and are subject to change at any time. In the event such risks or uncertainties materialize, Shire's results could be materially adversely affected. The risks and uncertainties include, but are not limited to, risks associated with: the inherent uncertainty of research, development, approval, reimbursement, manufacturing and commercialization of Shire's Specialty Pharmaceuticals, Human Genetic Therapies and Regenerative Medicine products, as well as the ability to secure new products for commercialization and/or development; government regulation of Shire's products; Shire's ability to manufacture its products in sufficient quantities to meet demand; the impact of competitive therapies on Shire's products; Shire's ability to register, maintain and enforce patents and other intellectual property rights relating to its products; Shire's ability to obtain and maintain government and other third-party reimbursement for its products; and other risks and uncertainties detailed from time to time in Shire's filings with the Securities and Exchange Commission.
Non GAAP Measures
This press release contains financial measures not prepared in accordance with US GAAP. These measures are referred to as "Non GAAP" measures and include: Non GAAP operating income; Non GAAP net income; Non GAAP diluted earnings per ADS; effectivetax rate on Non GAAP income before income taxes and earnings of equity method investees ("Effective tax rate on Non GAAP income"); Non GAAP cost of product sales; Non GAAP research and development; Non GAAP selling, general and administrative; Non GAAP other income/expense; Non GAAP cash generation; Non GAAP free cash flow and Non GAAP net cash/(debt). These Non GAAP measures exclude the effect of certain cash and non-cash items, that Shire's management believes are not related to the core performance of Shire's business.
These Non GAAP financial measures are used by Shire's management to make operating decisions because they facilitate internal comparisons of Shire's performance to historical results and to competitors' results. Shire's Remuneration Committee uses certain key Non GAAP measures when assessing the performance and compensation of employees, including Shire's executive directors.
The Non GAAP measures are presented in this press release as Shire's management believe that they will provide investors with a means of evaluating, and an understanding of how Shire's management evaluates, Shire's performance and results on a comparable basis that is not otherwise apparent on a US GAAP basis, since many non-recurring, infrequent or non-cash items that Shire's management believe are not indicative of the core performance of the business may not be excluded when preparing financial measures under US GAAP.
These Non GAAP measures should not be considered in isolation from, as substitutes for, or superior to financial measures prepared in accordance with US GAAP.
Where applicable the following items, including their tax effect, have been excluded when calculating Non GAAP earnings for both 2012 and 2011, and from our Outlook:
Amortization and asset impairments:
- Intangible asset amortization and impairment charges; and
- Other than temporary impairment of investments.
Acquisitions and integration activities:
- Up-front payments and milestones in respect of in-licensed and acquired products;
- Costs associated with acquisitions, including transaction costs, fair value adjustments on contingent consideration and acquired inventory;
- Costs associated with the integration of companies; and
- Noncontrolling interests in consolidated variable interest entities.
Divestments, re-organizations and discontinued operations:
- Gains and losses on the sale of non-core assets;
- Costs associated with restructuring and re-organization activities;
- Termination costs; and
- Income/(losses) from discontinued operations.
Legal and litigation costs:
- Net legal costs related to the settlement of litigation, government investigations and other disputes (excluding internal legal team costs).
Depreciation, which is included in Cost of product sales, R&D and SG&A costs in our US GAAP results, has been separately disclosed for the presentation of 2011 and 2012 Non GAAP earnings.
Cash generation represents net cash provided by operating activities, excluding up-front and milestone payments for in-licensed and acquired products, tax and interest payments.
Free cash flow represents net cash provided by operating activities, excluding up-front and milestone payments for in-licensed and acquired products, but including capital expenditure in the ordinary course of business.
A reconciliation of Non GAAP financial measures to the most directly comparable measure under US GAAP is presented on pages 20 to 24.
Sales growth at CER, which is a Non GAAP measure, is computed by restating 2012 results using average 2011 foreign exchange rates for the relevant period.
Average exchange rates for the nine months to September 30, 2012 were $1.58:£1.00 and $1.29:€1.00 (2011: $1.61:£1.00 and $1.41:€1.00). Average exchange rates for Q3 2012 were $1.58:£1.00 and $1.25:€1.00 (2011: $1.61:£1.00 and $1.41:€1.00).
TRADEMARKS
All trademarks designated ® and ™ used in this press release are trademarks of Shire plc or companies within the Shire group except for 3TC® and ZEFFIX® which are trademarks of GSK, PENTASA® which is a registered trademark of FERRING B.V., FABRAZYME® and CEREZYME® which are trademarks of Genzyme Corporation, LIALDA® and MEZAVANT® which are trademarks of Giuliani International Limited and DAYTRANA® which is a trade mark of Noven Pharmaceuticals Inc. Certain trademarks of Shire plc or companies within the Shire group are set out in Shire's Annual Report on Form 10-K for the year ended December 31, 2011 and the Quarterly Report on Form 10-Q for the three and six months ended June 30, 2012.
For further information please contact:
Investor Relations
- Eric Rojas erojas@shire.com +1-781-482-0999
- Sarah Elton-Farr seltonfarr@shire.com +44-1256-894-157
Media
- Jessica Mann jmann@shire.com +44-1256-894-280
- Gwen Fisher gfisher@shire.com +1-484-595-9836
- Jessica Cotrone jcotrone@shire.com +1-781-482-9538
Share this article