Shire reports strong earnings growth in Q3 2017; reiterates full year guidance
Product sales increased 7%, mainly driven by rapid growth in Immunology franchise
Generated $1.1 billion operating cash flow; remain on-track to achieve our year-end debt target
On track to file a NDA for SHP555 in chronic constipation in Q4 2017 and a BLA for SHP643 in hereditary angioedema by late 2017 or early 2018
Completed manufacturing review and identified more than $100 million in projected additional annual savings beginning in 2019 and expected to increase to $300 million annually by 2023
October 27, 2017 - Shire plc (Shire) (LSE: SHP, NASDAQ: SHPG) announces unaudited results for the three months ended September 30, 2017.
Flemming Ornskov, M.D., M.P.H., Shire Chief Executive Officer, commented:
"We delivered strong growth this quarter with product sales up 7% to $3.5 billion despite a CINRYZE supply shortage and a LIALDA generic entry. The Immunology franchise grew by 32%, and we saw significant contributions across our broad and diverse portfolio, evidencing our continued focus on commercial execution. We delivered strong Non GAAP EPS growth of 20%, and operating cash flow more than doubled to $1.1 billion, which enabled us to further reduce our debt.
"We experienced a product shortage of CINRYZE during the quarter due to a manufacturing interruption at a third-party manufacturer. The issue has been addressed and production of CINRYZE has resumed. Product was shipped to customers in early October. To enhance reliability of supply, we plan to start in-house production of CINRYZE by Q1 2018, subject to FDA approval, as sustainable and unconstrained CINRYZE supply is a top priority.
"We are reiterating our 2017 full year guidance, and I look forward to updating you on the Neuroscience strategic review by year end. I continue to be highly confident in the strength and durability of our business."
Financial Highlights
Q3 2017(1) | Growth(1) | Non GAAP CER(1)(2) | |
Product sales | $3,534 million | +7% | +6% |
Total revenues | $3,698 million | +7% | +6% |
Operating income from continuing operations | $709 million | N/M | |
Non GAAP operating income(2) | $1,498 million | +19% | +18% |
Net income margin(3)(4) | 15% | 26ppc | |
Non GAAP EBITDA margin(2)(4) | 44% | 5ppc | |
Net income | $551 million | N/M | |
Non GAAP net income(2) | $1,158 million | +20% | |
Diluted earnings per ADS(5) | $1.81 | N/M | |
Non GAAP diluted earnings per ADS(2)(5) | $3.81 | +20% | +19% |
Net cash provided by operating activities | $1,055 million | +101% | |
Non GAAP free cash flow(2) | $901 million | +128% |
(1) Results include Baxalta Inc. (Baxalta) (acquired on June 3, 2016), unless otherwise noted. Percentages compare to equivalent 2016 period. (2) The Non GAAP financial measures included within this release are explained on pages 27 - 28, and are reconciled to the most directly comparable financial measures prepared in accordance with US GAAP on pages 21 - 23. (3) US GAAP net income as a percentage of total revenues. (4) Percentage point change (ppc). (5) Diluted weighted average number of ordinary shares of 912 million.
Product sales growth
· Delivered product sales growth of 7%, including robust demand for our Immunology franchise, up 32%.
· Successful early trajectory of MYDAYIS since U.S. launch on August 28, 2017, with over 3,000 physicians prescribing to over 11,000 patients as of October 17, 2017.
· Genetic Diseases was impacted by lower product sales for CINRYZE due to a product shortage resulting from a manufacturing interruption. The manufacturing issue has been addressed and production of CINRYZE resumed. Approximately $100 million of product was shipped to customers in early October.
· Increasing demand for XIIDRA; 9% script growth since Q2 2017.
Earnings growth
Strong cash flow
Product and Pipeline Highlights
Regulatory updates
· Submitted an application to the U.S. Food and Drug Administration (FDA) to enable a second source of CINRYZE production at an in-house manufacturing facility to enhance reliability of supply.
· Submitted lifitegrast Marketing Authorization Application for treatment of dry eye disease in Europe; Canadian approval anticipated by Q1 2018.
· Received FDA Fast Track Designation for SHP607 for the prevention of chronic lung disease in extremely premature infants.
· Positive opinion from Committee for Medicinal Products for Human Use (CHMP) of the European Medicines Agency (EMA) recommending the marketing authorization for lyophilized ONCASPAR (pegaspargase), as a component of antineoplastic combination therapy in acute lymphoblastic leukemia (ALL) in all ages.
· Received FDA Orphan Drug Designation and Investigational New Drug (IND) status for SHP654 for the treatment of hemophilia A.
· Granted a label extension for FIRAZYR in Europe by the European Commission (EC), broadening its use to the treatment of acute attacks of HAE in adolescents and children aged 2 years and older.
· On track to file a Biologics License Application (BLA) for SHP643 in late 2017 or early 2018.
· On track to file a New Drug Application (NDA) for SHP555 in late Q4 2017.
Clinical and business development updates
· Strategic review of Neuroscience franchise on track; update planned for year end.
· Reported positive topline Phase 3 results for subcutaneous SHP616 Liquid in patients 12 years of age or older with symptomatic Hereditary Angioedema (HAE).
· Reported positive topline results for INTUNIV in Japan, evaluated in Phase 3 clinical trial in adults with ADHD.
FINANCIAL SUMMARY - THIRD QUARTER 2017 COMPARED TO THIRD QUARTER 2016
Revenues
Operating results
Earnings per share (EPS)
Cash flows
Debt
OUTLOOK
We are reiterating our guidance from Q2 2017.
The guidance incorporates accelerated synergy capture as well as the impact of LIALDA generic competition. Our depreciation estimate for the year is $450 - $500 million, and we anticipate capital expenditures of $800 - $900 million.
The diluted earnings per ADS forecast assumes a weighted average number of 914 million fully diluted ordinary shares outstanding for 2017.
Full Year 2017 | US GAAP Outlook | Non GAAP Outlook(1) |
Total product sales | $14.3 - $14.6 billion | $14.3 - $14.6 billion |
Royalties & other revenues | $600 - $700 million | $600 - $700 million |
Gross margin as a percentage of total revenue(2) | 67.5% - 69.5% | 74.5% - 76.5% |
Combined R&D and SG&A | $5.3 - $5.5 billion | $4.9 - $5.1 billion |
Net interest/other | $500 - $600 million | $500 - $600 million |
Effective tax rate | ~7% | 16% - 17% |
Diluted earnings per ADS(3) | $5.65 - $6.05 | $14.80 - $15.20 |
(1) For a list of items excluded from Non GAAP Outlook, refer to pages 27 - 28 of this release.
(2) Gross margin as a percentage of total revenues excludes amortization of acquired intangible assets.
(3) See page 23 for a reconciliation between US GAAP diluted earnings per ADS and Non GAAP diluted earnings per ADS.
RECENT DEVELOPMENTS
Products
FIRAZYR for the treatment of HAE in Europe
· On October 26, 2017, Shire announced that the EC has approved a label extension for FIRAZYR, broadening its use to the treatment of acute attacks of HAE in adolescents and children aged 2 years and older.
INTUNIV for the treatment of attention deficit hyperactivity disorder (ADHD) in Japan
MYDAYIS for the treatment of ADHD
Lifitegrast for the treatment of dry eye disease (DED) in Europe
Pipeline
SHP654 for the treatment of hemophilia A
SHP674 (ONCASPAR) for the treatment of acute lymphoblastic leukemia
SHP607 for the treatment of complications of prematurity
SHP616 for the treatment of HAE
Board Changes
On August 21, 2017, Shire announced that Jeff Poulton, Chief Financial Officer, will be leaving Shire. The Board has commenced a formal search for a successor and Jeff will continue to serve in his current role as this search progresses. During this transition period, Jeff will remain on the Executive Committee and on the Board of Directors of Shire plc until the end of the year.
In addition, and following the announcement that Dominic Blakemore will be appointed Group Chief Executive of Compass Group PLC on April 1, 2018, the Board has approved the appointment of Sara Mathew as Chair of the Audit Compliance & Risk Committee to take place with immediate effect. Dominic Blakemore will remain a member of the Audit Compliance & Risk Committee.
ADDITIONAL INFORMATION
The following additional information is included in this press release:
Page | |
Overview of Third Quarter 2017 Financial Results | 8 |
Financial Information | 13 |
Non GAAP Reconciliations | 21 |
Notes to Editors | 24 |
Forward-Looking Statements | 25 |
Non GAAP Measures | 27 |
Trademarks | 28 |
For further information please contact:
Investor Relations | |||
Ian Karp | ikarp@shire.com | +1 781 482 9018 | |
Robert Coates | rcoates@shire.com | +44 203 549 0874 | |
Media | |||
Lisa Adler | lisa.adler@shire.com | +1 617 588 8607 | |
Katie Joyce | kjoyce@shire.com | +1 781 482 2779 |
Dial in details for the live conference call for investors at 14:00 BST / 9:00 EDT on October 27, 2017:
UK dial in: | 0808 237 0030 or 020 3139 4830 |
US dial in: | 1 866 928 7517 or 1 718 873 9077 |
International Access Numbers: | Click here |
Password/Conf ID: | 31097524# |
Live Webcast: | Click here |
The quarterly earnings presentation will be available today at 13:00 BST / 8:00 EDT on:
- Shire's IR Briefcase in the iTunes Store
OVERVIEW OF THIRD QUARTER 2017 FINANCIAL RESULTS COMPARED TO THIRD QUARTER 2016
Product sales increased 7% to $3,534 million (Q3 2016: $3,315 million).
(in millions) | Total Sales Year on year growth | ||||||||||||||||
Product sales by franchise | U.S. Sales | International Sales | Total Sales | Reported | Non GAAP CER | ||||||||||||
HEMOPHILIA | $ | 357.5 | $ | 367.8 | $ | 725.3 | +3 | % | +3 | % | |||||||
INHIBITOR THERAPIES | 70.6 | 120.1 | 190.7 | +5 | % | +4 | % | ||||||||||
Hematology | 428.1 | 487.9 | 916.0 | +4 | % | +3 | % | ||||||||||
IMMUNOGLOBULIN THERAPIES | 486.6 | 118.5 | 605.1 | +28 | % | +28 | % | ||||||||||
BIO THERAPEUTICS | 86.3 | 110.3 | 196.6 | +47 | % | +45 | % | ||||||||||
Immunology | 572.9 | 228.8 | 801.7 | +32 | % | +32 | % | ||||||||||
VYVANSE | 476.8 | 61.6 | 538.4 | +5 | % | +5 | % | ||||||||||
ADDERALL XR | 99.4 | 6.6 | 106.0 | +32 | % | +32 | % | ||||||||||
MYDAYIS | 10.2 | - | 10.2 | N/A | N/A | ||||||||||||
Other Neuroscience | 6.7 | 29.8 | 36.5 | +56 | % | +53 | % | ||||||||||
Neuroscience | 593.1 | 98.0 | 691.1 | +12 | % | +12 | % | ||||||||||
FIRAZYR | 173.6 | 21.9 | 195.5 | +34 | % | +33 | % | ||||||||||
ELAPRASE | 41.4 | 111.5 | 152.9 | +4 | % | +1 | % | ||||||||||
REPLAGAL | - | 117.2 | 117.2 | -1 | % | -4 | % | ||||||||||
VPRIV | 37.5 | 52.1 | 89.6 | +2 | % | +1 | % | ||||||||||
CINRYZE | 46.2 | 10.7 | 56.9 | -66 | % | -66 | % | ||||||||||
KALBITOR | 16.0 | - | 16.0 | +44 | % | +44 | % | ||||||||||
Genetic Diseases | 314.7 | 313.4 | 628.1 | -7 | % | -8 | % | ||||||||||
LIALDA/MEZAVANT | 61.4 | 25.3 | 86.7 | -58 | % | -59 | % | ||||||||||
GATTEX/REVESTIVE | 72.6 | 12.3 | 84.9 | +46 | % | +45 | % | ||||||||||
PENTASA | 72.1 | - | 72.1 | -16 | % | -16 | % | ||||||||||
NATPARA | 39.1 | - | 39.1 | +68 | % | +68 | % | ||||||||||
Other Internal Medicine | 12.0 | 56.2 | 68.2 | -22 | % | -24 | % | ||||||||||
Internal Medicine | 257.2 | 93.8 | 351.0 | -24 | % | -25 | % | ||||||||||
Ophthalmics | 77.4 | - | 77.4 | N/M | N/M | ||||||||||||
Oncology | 47.2 | 21.3 | 68.5 | +24 | % | +22 | % | ||||||||||
Total product sales | $ | 2,290.6 | $ | 1,243.2 | $ | 3,533.8 | +7 | % | +6 | % | |||||||
Hematology
Hematology product sales increased 4%, with growth in both our hemophilia and inhibitor therapies products.
Growth across the portfolio was driven by underlying demand in our international markets, which also benefited from the timing of large orders. U.S. sales were flat year over year, as increased demand, primarily related to our FVIII products, was offset by the impact of destocking in Q3 2017 compared to stocking in Q3 2016.
Immunology
Immunology product sales increased 32% with strong growth from both our immunoglobulin therapies and bio therapeutics products.
The U.S. benefited from growth in demand and stocking for GAMMAGARD liquid, and increasing demand for our subcutaneous portfolio. International growth was primarily due to the timing of large orders and strong underlying performance in all regions.
Neuroscience
Neuroscience product sales increased 12%, primarily driven by VYVANSE and ADDERALL XR.
VYVANSE sales increased 5%, primarily due to the benefit of a price increase taken since Q3 2016, increased demand resulting from U.S. ADHD market growth and solid performance in our international markets. ADDERALL XR sales increased 32%, primarily due to stocking in Q3 2017 compared to destocking in the prior year.
MYDAYIS, which was made available to patients on August 28, 2017, contributed $10 million of product sales.
Genetic Diseases
Genetic Diseases product sales decreased 7%, primarily due to the impact of a CINRYZE supply constraint, which was partially offset by FIRAZYR growth.
CINRYZE sales decreased 66% due to supply constraints caused by a manufacturing interruption that was experienced during the quarter. The issue has been addressed, and production has resumed. Approximately $100 million of product was shipped to customers in early October. We continue to work to stabilize CINRYZE manufacturing, however supply constraints may continue until we secure a second source of production. Subject to FDA approval, we expect to add CINRYZE in-house production capabilities in early Q1 2018.
FIRAZYR sales increased 34%, due to increased patient demand and stocking, in part due to the CINRYZE supply constraints.
Internal Medicine
Internal Medicine product sales decreased 24%, as the impact of LIALDA generic competition was partially offset by growth from GATTEX/REVESTIVE and NATPARA.
LIALDA/MEZAVANT sales decreased 58%, due to the impact of generic competition in Q3 2017. An authorized generic was launched in the second half of Q3 2017.
GATTEX/REVESTIVE and NATPARA continued to perform well with sales increasing 46% and 68%, respectively, primarily due to an increase in the numbers of patients on therapy.
Ophthalmics
Ophthalmics product sales relate to XIIDRA, which was made available to patients starting on August 29, 2016. XIIDRA contributed $77 million of product sales with 9% prescription growth since Q2 2017.
Oncology
Oncology product sales increased 24%. Growth was driven by sales of ONCASPAR and ONIVYDE, the latter of which was approved in the EU on October 18, 2016.
(in millions) | Year on year growth | ||||||||
Revenue | Reported | Non GAAP CER | |||||||
SENSIPAR royalties | $ | 42.8 | +11 | % | +11 | % | |||
3TC and ZEFFIX royalties | 16.1 | -1 | % | -1 | % | ||||
FOSRENOL royalties | 14.3 | +4 | % | +12 | % | ||||
ADDERALL XR royalties | 7.7 | +64 | % | +64 | % | ||||
Other royalties and revenues | 82.9 | +31 | % | +28 | % | ||||
Total royalties and other revenues | $ | 163.8 | +20 | % | +19 | % | |||
Royalties and other Revenues increased 20%, primarily due to an increase in royalty streams acquired with Dyax and SENSIPAR royalties.
Cost of sales
(in millions) | Q3 2017 | % of total revenues | Q3 2016 | % of total revenues | ||||||||||
Cost of sales (US GAAP) | $ | 1,001.4 | 27 | % | $ | 1,736.2 | 50 | % | ||||||
Expense related to the unwind of inventory fair value adjustments | (63.3 | ) | (803.8 | ) | ||||||||||
Inventory write-down relating to the closure of a facility | - | (11.6 | ) | |||||||||||
Depreciation | (70.1 | ) | (54.5 | ) | ||||||||||
Non GAAP cost of sales | $ | 868.0 | 23 | % | $ | 866.3 | 25 | % | ||||||
Cost of sales as a percentage of total revenues decreased to 27%, primarily due to lower expense related to the unwind of inventory fair value adjustments.
Non GAAP cost of sales as a percentage of total revenues decreased to 23%, primarily driven by operating efficiencies and the realization of synergies from the acquisition of Baxalta.
R&D
(in millions) | Q3 2017 | % of total revenues | Q3 2016 | % of total revenues | ||||||||||
R&D (US GAAP) | $ | 402.8 | 11 | % | $ | 511.1 | 15 | % | ||||||
Costs relating to license arrangements | - | (110.0 | ) | |||||||||||
Depreciation | (10.8 | ) | (9.0 | ) | ||||||||||
Non GAAP R&D | $ | 392.0 | 11 | % | $ | 392.1 | 11 | % | ||||||
R&D expenditure decreased by $108 million, or 21%, primarily due to lower costs relating to license arrangements.
Non GAAP R&D expenditure, and expense as a percentage of total revenues, remained consistent with Q3 2016, as an increase in costs relating to our late stage pipeline was offset by savings on discontinued programs.
SG&A
(in millions) | Q3 2017 | % of total revenues | Q3 2016 | % of total revenues | ||||||||||
SG&A (US GAAP) | $ | 859.7 | 23 | % | $ | 875.6 | 25 | % | ||||||
Legal and litigation costs | (1.0 | ) | 0.5 | |||||||||||
Depreciation | (39.0 | ) | (29.6 | ) | ||||||||||
Non GAAP SG&A | $ | 819.7 | 22 | % | $ | 846.5 | 25 | % | ||||||
SG&A expenditure decreased by $16 million, or 2%, primarily due to the realization of synergies from the acquisition of Baxalta and lower XIIDRA marketing spend, which was partially offset by MYDAYIS launch costs and increased depreciation expense.
Non GAAP SG&A expenditure decreased by $27 million, or 3%, primarily due to the realization of synergies from the acquisition of Baxalta and lower XIIDRA marketing spend, which was partially offset by MYDAYIS launch costs. Non GAAP SG&A as a percentage of total revenues decreased 3 percentage points.
Amortization of acquired intangible assets
Shire recorded amortization of acquired intangible assets of $482 million (Q3 2016: $355 million), primarily related to intangible assets acquired with Baxalta and the acceleration of CINRYZE amortization following positive SHP643 Phase 3 results.
Integration and acquisition costs
In Q3 2017, Shire recorded integration and acquisition costs of $237 million, primarily relating to the Baxalta transaction. Costs included asset impairment charges, employee severance, the acceleration of stock compensation, third-party professional fees and expenses associated with facility consolidations.
In Q3 2016, Shire recorded integration and acquisition costs of $285 million, primarily relating to the Baxalta and Dyax transactions. Costs included employee severance, the acceleration of stock compensation, third-party professional fees, contract terminations and other transaction-related fees.
Reorganization costs
In Q3 2017, Shire recorded reorganization costs of $5 million. In Q3 2016, Shire recorded reorganization costs of $101 million, primarily related to the closure of a facility at the Los Angeles manufacturing site.
Other expense, net
(in millions) | Q3 2017 | Q3 2016 | ||||||||||
Other expense, net (US GAAP) | $ | (140.5 | ) | $ | (191.3 | ) | ||||||
Amortization of one-time upfront borrowing costs for Baxalta and Dyax | 1.9 | 47.4 | ||||||||||
Loss on sale of long term investments | 4.3 | - | ||||||||||
Non GAAP Other expense, net | $ | (134.3 | ) | $ | (143.9 | ) | ||||||
Other expense, net decreased by $51 million, primarily due to lower amortization of one-time upfront borrowing costs for Baxalta and Dyax.
Non GAAP Other expense, net decreased by $10 million.
Taxation
(in millions) | Effective tax rate | Effective tax rate | ||||||||||||
Q3 2017 | Q3 2016 | |||||||||||||
Income tax expense (US GAAP) | $ | (13.5 | ) | 2 | % | $ | 229.6 | (38 | %) | |||||
Non GAAP tax adjustments | (189.0 | ) | (377.3 | ) | ||||||||||
Non GAAP Income tax expense | $ | (202.5 | ) | 15 | % | $ | (147.7 | ) | 13 | % | ||||
The effective tax rate on US GAAP income in Q3 2017 was 2% (Q3 2016: -38%) and on a Non GAAP basis was 15% (Q3 2016: 13%).
The effective rate in Q3 2017 on US GAAP income from continuing operations is low, primarily due to the combined impact of the relative quantum of profit before tax for the period by jurisdiction as well as significant acquisition and integration costs. Additionally, certain discrete events occurred during Q3 2017 which contributed to the low effective tax rate, including a tax benefit associated with filing of the US tax returns and the reversal of prior period income tax reserves.
Discontinued operations
The loss from discontinued operations in Q3 2017 was less than $1 million, net of taxes. The loss in Q3 2016 was $18 million, net of taxes, primarily due to the establishment of legal contingencies related to the divested DERMAGRAFT business.
FINANCIAL INFORMATION
TABLE OF CONTENTS
Page | |
Unaudited US GAAP Consolidated Balance Sheets | 14 |
Unaudited US GAAP Consolidated Statements of Operations | 15 |
Unaudited US GAAP Consolidated Statements of Cash Flows | 17 |
Selected Notes to the Unaudited US GAAP Financial Statements | |
(1) Earnings per share | 19 |
(2) Analysis of revenues | 20 |
Non GAAP reconciliations | 21 |
Unaudited US GAAP Consolidated Balance Sheets
(in millions, except par value of shares)
September 30, 2017 | December 31, 2016 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 209.3 | $ | 528.8 | |||
Restricted cash | 34.3 | 25.6 | |||||
Accounts receivable, net | 2,840.7 | 2,616.5 | |||||
Inventories | 3,427.3 | 3,562.3 | |||||
Prepaid expenses and other current assets | 779.9 | 806.3 | |||||
Total current assets | 7,291.5 | 7,539.5 | |||||
Non-current assets: | |||||||
Investments | 199.7 | 191.6 | |||||
Property, plant and equipment (PP&E), net | 6,579.5 | 6,469.6 | |||||
Goodwill | 19,718.4 | 17,888.2 | |||||
Intangible assets, net | 33,350.3 | 34,697.5 | |||||
Deferred tax asset | 94.6 | 96.7 | |||||
Other non-current assets | 242.5 | 152.3 | |||||
Total assets | $ | 67,476.5 | $ | 67,035.4 | |||
LIABILITIES AND EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable and accrued expenses | $ | 3,870.5 | $ | 4,312.4 | |||
Short term borrowings and capital leases | 2,629.2 | 3,068.0 | |||||
Other current liabilities | 961.4 | 362.9 | |||||
Total current liabilities | 7,461.1 | 7,743.3 | |||||
Non-current liabilities: | |||||||
Long term borrowings and capital leases | 17,956.0 | 19,899.8 | |||||
Deferred tax liability | 7,681.7 | 8,322.7 | |||||
Other non-current liabilities | 1,723.1 | 2,121.6 | |||||
Total liabilities | 34,821.9 | 38,087.4 | |||||
Equity: | |||||||
Common stock of 5p par value; 1,500 shares authorized; and 915.9 shares issued and outstanding (2016: 1,500 shares authorized; and 912.2 shares issued and outstanding) | 81.5 | 81.3 | |||||
Additional paid-in capital | 25,020.9 | 24,740.9 | |||||
Treasury stock: 8.4 shares (2016: 9.1 shares) | (283.0 | ) | (301.9 | ) | |||
Accumulated other comprehensive income/(loss) | 969.1 | (1,497.6 | ) | ||||
Retained earnings | 6,866.1 | 5,925.3 | |||||
Total equity | 32,654.6 | 28,948.0 | |||||
Total liabilities and equity | $ | 67,476.5 | $ | 67,035.4 |
Unaudited US GAAP Consolidated Statements of Operations
(in millions)
3 months ended September 30, | 9 months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Revenues: | |||||||||||||||
Product sales | $ | 3,533.8 | $ | 3,315.4 | $ | 10,537.9 | $ | 7,264.8 | |||||||
Royalties & other revenues | 163.8 | 136.7 | 477.8 | 325.7 | |||||||||||
Total revenues | 3,697.6 | 3,452.1 | 11,015.7 | 7,590.5 | |||||||||||
Costs and expenses: | |||||||||||||||
Cost of sales | 1,001.4 | 1,736.2 | 3,437.3 | 2,762.9 | |||||||||||
Research and development | 402.8 | 511.1 | 1,324.5 | 1,023.0 | |||||||||||
Selling, general and administrative | 859.7 | 875.6 | 2,647.7 | 2,025.8 | |||||||||||
Amortization of acquired intangible assets | 482.4 | 354.9 | 1,280.5 | 702.5 | |||||||||||
Integration and acquisition costs | 237.0 | 284.5 | 696.7 | 738.6 | |||||||||||
Reorganization costs | 5.4 | 101.4 | 24.5 | 115.7 | |||||||||||
Loss/(gain) on sale of product rights | 0.3 | (5.7 | ) | (0.4 | ) | (12.2 | ) | ||||||||
Total operating expenses | 2,989.0 | 3,858.0 | 9,410.8 | 7,356.3 | |||||||||||
Operating income/(loss) from continuing operations | 708.6 | (405.9 | ) | 1,604.9 | 234.2 | ||||||||||
Interest income | 1.5 | 9.3 | 5.7 | 11.9 | |||||||||||
Interest expense | (141.8 | ) | (186.9 | ) | (425.4 | ) | (318.8 | ) | |||||||
Other (expense)/income, net | (0.2 | ) | (13.7 | ) | 6.8 | (16.2 | ) | ||||||||
Total other expense, net | (140.5 | ) | (191.3 | ) | (412.9 | ) | (323.1 | ) | |||||||
Income/(loss) from continuing operations before income taxes and equity in (losses)/earnings of equity method investees | 568.1 | (597.2 | ) | 1,192.0 | (88.9 | ) | |||||||||
Income taxes | (13.5 | ) | 229.6 | (44.6 | ) | 218.4 | |||||||||
Equity in (losses)/earnings of equity method investees, net of taxes | (3.4 | ) | (0.9 | ) | 0.1 | (1.9 | ) | ||||||||
Income/(loss) from continuing operations, net of taxes | 551.2 | (368.5 | ) | 1,147.5 | 127.6 | ||||||||||
(Loss)/gain from discontinued operations, net of taxes | (0.4 | ) | (18.3 | ) | 18.6 | (257.5 | ) | ||||||||
Net income/(loss) | $ | 550.8 | $ | (386.8 | ) | $ | 1,166.1 | $ | (129.9 | ) |
Unaudited US GAAP Consolidated Statements of Operations (continued)
(in millions, except per share amounts)
3 months ended September 30, | 9 months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Earnings/(loss) per Ordinary Share - basic | |||||||||||||||
Earnings/(loss) from continuing operations | $ | 0.61 | $ | (0.41 | ) | $ | 1.27 | $ | 0.18 | ||||||
(Loss)/gain from discontinued operations | (0.00 | ) | (0.02 | ) | 0.02 | (0.36 | ) | ||||||||
Earnings/(loss) per Ordinary Share - basic | $ | 0.61 | $ | (0.43 | ) | $ | 1.29 | $ | (0.18 | ) | |||||
Earnings/(loss) per ADS - basic | $ | 1.82 | $ | (1.29 | ) | $ | 3.86 | $ | (0.54 | ) | |||||
Earnings/(loss) per Ordinary Share - diluted | |||||||||||||||
Earnings/(loss) from continuing operations | $ | 0.60 | $ | (0.41 | ) | $ | 1.26 | $ | 0.18 | ||||||
(Loss)/earnings from discontinued operations | (0.00 | ) | (0.02 | ) | 0.02 | (0.36 | ) | ||||||||
Earnings/(loss) per Ordinary Share - diluted | $ | 0.60 | $ | (0.43 | ) | $ | 1.28 | $ | (0.18 | ) | |||||
Earnings/(loss) per ADS - diluted | $ | 1.81 | $ | (1.29 | ) | $ | 3.84 | $ | (0.54 | ) | |||||
Weighted average number of shares: | |||||||||||||||
Basic | 907.2 | 900.2 | 905.9 | 725.5 | |||||||||||
Diluted | 911.6 | 900.2 | 912.1 | 725.5 |
Unaudited US GAAP Consolidated Statements of Cash Flows
(in millions)
3 months ended September 30, | 9 months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||
Net income/(loss) | $ | 550.8 | $ | (386.8 | ) | $ | 1,166.1 | $ | (129.9 | ) | |||||
Adjustments to reconcile net income/(loss) to net cash provided by operating activities: | |||||||||||||||
Depreciation and amortization | 602.3 | 448.0 | 1,644.0 | 877.8 | |||||||||||
Share based compensation | 53.3 | 74.8 | 159.7 | 269.6 | |||||||||||
Amortization of deferred financing fees | 4.1 | 71.6 | 10.9 | 121.7 | |||||||||||
Expense related to the unwind of inventory fair value adjustments | 63.3 | 803.8 | 688.7 | 1,097.3 | |||||||||||
Change in deferred taxes | (99.1 | ) | (217.7 | ) | (392.4 | ) | (546.9 | ) | |||||||
Change in fair value of contingent consideration | (3.4 | ) | 10.2 | 144.3 | (34.8 | ) | |||||||||
Impairment of PP&E and intangible assets | 114.0 | 89.2 | 167.6 | 98.1 | |||||||||||
Other, net | 73.5 | 52.9 | 88.3 | 35.3 | |||||||||||
Changes in operating assets and liabilities: | |||||||||||||||
Increase in accounts receivable | (120.0 | ) | (230.2 | ) | (301.5 | ) | (411.2 | ) | |||||||
Increase in sales deduction accrual | 36.9 | 41.8 | 94.0 | 108.2 | |||||||||||
Increase in inventory | (73.6 | ) | (111.6 | ) | (245.2 | ) | (228.0 | ) | |||||||
(Increase)/decrease in prepayments and other assets | (34.2 | ) | (92.9 | ) | 70.4 | (66.4 | ) | ||||||||
(Decrease)/increase in accounts payable and other liabilities | (112.7 | ) | (27.5 | ) | (557.8 | ) | 315.2 | ||||||||
Net cash provided by operating activities | 1,055.2 | 525.6 | 2,737.1 | 1,506.0 | |||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||
Purchases of PP&E and long term investments | (174.4 | ) | (223.4 | ) | (565.5 | ) | (402.5 | ) | |||||||
Purchases of businesses, net of cash acquired | - | - | - | (17,476.2 | ) | ||||||||||
Proceeds from sale of investments | 7.5 | 0.6 | 48.1 | 0.6 | |||||||||||
Movements in restricted cash | - | 1.1 | (8.6 | ) | 68.3 | ||||||||||
Other, net | 31.6 | (4.8 | ) | 34.8 | (1.5 | ) | |||||||||
Net cash used in investing activities | (135.3 | ) | (226.5 | ) | (491.2 | ) | (17,811.3 | ) |
Unaudited US GAAP Consolidated Statements of Cash Flows (continued)
(in millions)
3 months ended September 30, | 9 months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||
Proceeds from revolving line of credit, long term and short term borrowings | 1,149.7 | 12,847.3 | 3,261.6 | 31,742.3 | |||||||||||
Repayment of revolving line of credit, long term and short term borrowings | (2,136.6 | ) | (13,132.6 | ) | (5,664.5 | ) | (14,632.9 | ) | |||||||
Payment of dividend | - | - | (234.7 | ) | (130.2 | ) | |||||||||
Debt issuance costs | - | (58.7 | ) | - | (171.0 | ) | |||||||||
Proceeds from exercise of options | 12.7 | 137.1 | 92.2 | 137.2 | |||||||||||
Other, net | (2.2 | ) | (56.7 | ) | (26.2 | ) | (44.8 | ) | |||||||
Net cash (used in)/provided by financing activities | (976.4 | ) | (263.6 | ) | (2,571.6 | ) | 16,900.6 | ||||||||
Effect of foreign exchange rate changes on cash and cash equivalents | 2.1 | (0.3 | ) | 6.2 | (2.2 | ) | |||||||||
Net (decrease)/increase in cash and cash equivalents | (54.4 | ) | 35.2 | (319.5 | ) | 593.1 | |||||||||
Cash and cash equivalents at beginning of period | 263.7 | 693.4 | 528.8 | 135.5 | |||||||||||
Cash and cash equivalents at end of period | $ | 209.3 | $ | 728.6 | $ | 209.3 | $ | 728.6 |
Selected Notes to the Unaudited US GAAP Financial Statements
(in millions)
Hinweis: ARIVA.DE veröffentlicht in dieser Rubrik Analysen, Kolumnen und Nachrichten aus verschiedenen Quellen. Die ARIVA.DE AG ist nicht verantwortlich für Inhalte, die erkennbar von Dritten in den „News“-Bereich dieser Webseite eingestellt worden sind, und macht sich diese nicht zu Eigen. Diese Inhalte sind insbesondere durch eine entsprechende „von“-Kennzeichnung unterhalb der Artikelüberschrift und/oder durch den Link „Um den vollständigen Artikel zu lesen, klicken Sie bitte hier.“ erkennbar; verantwortlich für diese Inhalte ist allein der genannte Dritte.