Jazz Pharmaceuticals Announces Full Year And Fourth Quarter 2013 Financial Results
"2013 was an outstanding year as we delivered strong top-line growth, generated significant cash flow and executed on our corporate development strategy," said
Adjusted net income for 2013 was
GAAP net income for 2013 was
GAAP income from continuing operations for 2013 was
Reconciliations of applicable GAAP reported to non-GAAP adjusted information are included in this press release.
2013 Revenues and Product Sales
Total revenues for the year ended
Tables showing net product sales for the three months and year ended
Net product sales for 2013 and the fourth quarter of 2013 were as follows:
- Xyrem: 2013 Xyrem net sales increased by 50% to
$569.1 million compared to$378.7 million during the prior year. Xyrem net sales increased by 45% to$164.2 million in the fourth quarter of 2013 compared to$113.5 million in the fourth quarter of 2012. During the fourth quarter of 2013, the average number of active Xyrem patients was approximately 11,250. - Erwinaze/Erwinase: 2013 Erwinaze/Erwinase worldwide net sales increased by 32% to
$174.3 million in 2013 compared to 2012 full year pro forma net sales of$131.9 million . Erwinaze/ Erwinase worldwide net sales in 2012 from the EUSA Pharma acquisition closing date ofJune 12, 2012 were$72.1 million . Erwinaze/Erwinase worldwide net sales increased by 26% to$43.5 million in the fourth quarter of 2013 compared to$34.4 million in the fourth quarter of 2012. At the closing of the EUSA Pharma acquisition in 2012, the company paid$678.4 million in cash and agreed to make an additional contingent payment of$50.0 million in cash if Erwinaze achieved net sales inthe United States of$124.5 million or more in 2013. This net sales milestone was achieved in the fourth quarter of 2013. As a result, the company will make the$50.0 million payment in the first quarter of 2014. - Prialt® (ziconotide) intrathecal infusion: 2013 Prialt net sales were
$27.1 million compared to 2012 full year pro forma net sales of$26.7 million . Net sales of Prialt were$6.4 million in the fourth quarter of 2013, an increase of 9% compared to$5.9 million in the fourth quarter of 2012. - Psychiatry Products: 2013 net sales of the company's psychiatry products were
$49.2 million compared to 2012 full year pro forma net sales of$76.9 million . Net sales of the company's psychiatry products were$9.1 million in the fourth quarter of 2013 compared to$18.0 million in the fourth quarter of 2012. The decrease in both periods was primarily due to the impact of generic competition. - Other: 2013 net sales of other products were
$45.7 million compared to 2012 full year pro forma net sales of$48.9 million . Net sales of other products for the fourth quarter of 2013 were$10.6 million compared to$10.2 million in the fourth quarter of 2012.
Operating Expenses and Other
Operating expenses for 2013 were
- Cost of product sales for 2013 was
$102.1 million compared to$78.4 million for 2012. Cost of product sales for the fourth quarter of 2013 was$25.6 million compared to$25.8 million for the same period in 2012. The increase in the full year 2013 was primarily due to higher net sales and a change in product mix, partially offset by a decrease in acquisition accounting inventory fair value step-up adjustments of$13.0 million . Gross margin for 2013, as a percentage of product sales, was 88.2% compared to 86.5% for 2012. Gross margin for the fourth quarter of 2013, as a percentage of product sales, was 89.0% compared to 85.8% for the same period in 2012. - Selling, general and administrative (SG&A) and research and development (R&D) expenses for 2013 totaled
$350.9 million on a GAAP basis compared to$244.4 million for 2012. SG&A and R&D expenses for the fourth quarter of 2013 totaled$95.1 million on a GAAP basis compared to$68.7 million for the same period in 2012. The increase in both periods reflected higher headcount and related expenses due to the expansion of the business and an increase in the fair value of contingent consideration related to the acquisition of EUSA Pharma inJune 2012 . The increase in full year 2013 was partially offset by lower transaction and integration costs. Adjusted combined SG&A and R&D expenses for the full year 2013 totaled$277.8 million , or 32% of total revenues, compared to$201.6 million , or 34% of total revenues, for 2012. Adjusted combined SG&A and R&D expenses for the fourth quarter of 2013 totaled$75.5 million , or 32% of total revenues, compared to$60.5 million , or 33% of total revenues, for the same period in 2012.
Net interest expense for the full year and the fourth quarter of 2013 was
As of
In
Recent Developments
In
In
2014 Financial Guidance |
|
Jazz Pharmaceuticals is providing the following 2014 guidance1: |
|
Revenues |
$1,100-$1,160 million |
Total Net Product Sales |
$1,093-$1,153 million |
-Xyrem Net Sales |
$755-$775 million |
-Erwinaze/Erwinase Net Sales |
$185-$200 million |
-Defitelio Net Sales |
$42-$52 million |
Adjusted Gross Margin %2,5 |
91-92% |
Adjusted SG&A Expenses3,5 |
$315-$325 million |
Adjusted R&D Expenses4,5 |
$55-$65 million |
GAAP Net Income Per Diluted Share Attributable to Jazz Pharmaceuticals plc6 |
$2.31-$2.84 |
Non-GAAP Adjusted Net Income Per Diluted Share Attributable to Jazz Pharmaceuticals plc5,6 |
$8.00-$8.25 |
- 2014 guidance includes preliminary fair value estimates for the assets acquired and liabilities assumed in the
Gentium acquisition and is subject to change as we obtain additional information during the measurement period (up to one year from the acquisition date). - Excludes
$8-$10 million of acquisition accounting inventory fair value step-up adjustments and$3 million in share-based compensation expense from estimated GAAP gross margin of 90-91%. - Excludes
$52-$56 million of share-based compensation expense,$10-$14 million of transaction, integration and restructuring costs and$4-$5 million of depreciation expense from estimated GAAP SG&A expenses of$380-$400 million . - Excludes
$127 million of upfront and milestone payments for JZP-110 (see "Recent Developments") and$10-$11 million of share-based compensation expense from estimated GAAP R&D expenses of$192-$203 million . - See "Non-GAAP Financial Measures" below. Reconciliations of non-GAAP adjusted guidance measures are included above and in the tables accompanying this press release.
- Excludes net income per diluted share attributable to non-controlling interests in
Gentium retained by third parties.
Conference Call Details
A replay of the conference call will be available through
An archived version of the webcast will be available for at least one week in the Investors & Media section of the
About
Non-GAAP Financial Measures
To supplement
Investors should note that these non-GAAP financial measures are not prepared under any comprehensive set of accounting rules or principles and do not reflect all of the amounts associated with the company's results of operations as determined in accordance with GAAP. Investors should also note that these non-GAAP financial measures have no standardized meaning prescribed by GAAP and, therefore, have limits in their usefulness to investors. 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; likewise, the company may in the future cease to exclude items that it has historically excluded for purposes of its non-GAAP financial measures. Because of the non-standardized definitions, the non-GAAP financial measures as used by
As used in this press release, (i) the historical adjusted net income measures exclude from GAAP income from continuing operations, as applicable, amortization of intangible assets, share-based compensation expense, acquisition accounting inventory fair value step-up adjustments, transaction and integration costs, restructuring charges, change in fair value of contingent consideration, upfront license fees, depreciation expense, loss on extinguishment and modification of debt, release of valuation allowance and other non-cash expense, and adjust the income tax provision to the estimated amount of taxes that are payable in cash; (ii) the historical adjusted combined SG&A and R&D expenses exclude from GAAP combined SG&A and R&D expenses, as applicable, share-based compensation expense, change in fair value of contingent consideration, transaction and integration costs, restructuring charges, depreciation expense and upfront license fees; (iii) the adjusted net income guidance measures exclude from estimated GAAP net income attributable to
"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 PLC |
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
|||||||||||||||
(In thousands, except per share amounts) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Three Months Ended |
Year Ended December 31, |
||||||||||||||
2013 |
2012 |
2013 |
2012 |
||||||||||||
Revenues: |
|||||||||||||||
Product sales, net |
$ |
233,796 |
$ |
181,943 |
$ |
865,398 |
$ |
580,527 |
|||||||
Royalties and contract revenues |
1,978 |
1,760 |
7,025 |
5,452 |
|||||||||||
Total revenues |
235,774 |
183,703 |
872,423 |
585,979 |
|||||||||||
Operating expenses: |
|||||||||||||||
Cost of product sales (excluding amortization of acquired developed technologies) |
25,643 |
25,763 |
102,146 |
78,425 |
|||||||||||
Selling, general and administrative |
81,299 |
61,378 |
304,303 |
223,882 |
|||||||||||
Research and development |
13,809 |
7,277 |
46,620 |
20,477 |
|||||||||||
Intangible asset amortization |
20,524 |
21,907 |
79,042 |
65,351 |
|||||||||||
Total operating expenses |
141,275 |
116,325 |
532,111 |
388,135 |
|||||||||||
Income from operations |
94,499 |
67,378 |
340,312 |
197,844 |
|||||||||||
Interest expense, net |
(6,173) |
(7,669) |
(26,916) |
(16,869) |
|||||||||||
Foreign currency loss |
(969) |
(2,263) |
(1,697) |
(3,620) |
|||||||||||
Loss on extinguishment and modification of debt |
— |
— |
(3,749) |
— |
|||||||||||
Income from continuing operations before income tax provision (benefit) |
87,357 |
57,446 |
307,950 |
177,355 |
|||||||||||
Income tax provision (benefit) |
32,064 |
(108,760) |
91,638 |
(83,794) |
|||||||||||
Income from continuing operations |
55,293 |
166,206 |
216,312 |
261,149 |
|||||||||||
Income from discontinued operations, net of taxes |
— |
34,345 |
— |
27,437 |
|||||||||||
Net income |
$ |
55,293 |
$ |
200,551 |
$ |
216,312 |
$ |
288,586 |
|||||||
Basic income per ordinary share: |
|||||||||||||||
Income from continuing operations |
$ |
0.96 |
$ |
2.87 |
$ |
3.71 |
$ |
4.61 |
|||||||
Income from discontinued operations |
— |
0.59 |
— |
0.48 |
|||||||||||
Net income |
$ |
0.96 |
$ |
3.46 |
$ |
3.71 |
$ |
5.09 |
|||||||
Diluted income per ordinary share: |
|||||||||||||||
Income from continuing operations |
$ |
0.90 |
$ |
2.71 |
$ |
3.51 |
$ |
4.34 |
|||||||
Income from discontinued operations |
— |
0.57 |
— |
0.45 |
|||||||||||
Net income |
$ |
0.90 |
$ |
3.28 |
$ |
3.51 |
$ |
4.79 |
|||||||
Weighted-average ordinary shares used in per share computations: |
|||||||||||||||
Basic |
57,884 |
57,968 |
58,298 |
56,643 |
|||||||||||
Diluted |
61,684 |
61,234 |
61,569 |
60,195 |
JAZZ PHARMACEUTICALS PLC |
|||||||||||||||
SUMMARY OF PRODUCT SALES, NET |
|||||||||||||||
(In thousands) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Three Months Ended |
Year Ended December 31, |
||||||||||||||
2013 |
2012 |
2013 |
2012 |
||||||||||||
Xyrem |
$ |
164,181 |
$ |
113,514 |
$ |
569,113 |
$ |
378,663 |
|||||||
Erwinaze/Erwinase |
43,497 |
34,424 |
174,251 |
72,083 |
|||||||||||
Prialt |
6,377 |
5,870 |
27,103 |
26,360 |
|||||||||||
Psychiatry |
9,133 |
17,970 |
49,226 |
76,489 |
|||||||||||
Other |
10,608 |
10,165 |
45,705 |
26,932 |
|||||||||||
Total |
$ |
233,796 |
$ |
181,943 |
$ |
865,398 |
$ |
580,527 |
The following compares actual net product sales for the year ended
SUMMARY OF PRODUCT SALES, NET (PRO FORMA) |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
Year Ended December 31, |
|||||||
2013 |
2012 |
||||||
Xyrem |
$ |
569,113 |
$ |
378,663 |
|||
Erwinaze/Erwinase |
174,251 |
131,870 |
|||||
Prialt |
27,103 |
26,699 |
|||||
Psychiatry |
49,226 |
76,852 |
|||||
Other |
45,705 |
48,873 |
|||||
Total pro forma net sales |
$ |
865,398 |
$ |
662,957 |
JAZZ PHARMACEUTICALS PLC |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
December 31, |
December 31, |
||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
636,504 |
$ |
387,196 |
|||
Accounts receivable, net |
124,805 |
75,480 |
|||||
Inventories |
28,669 |
26,525 |
|||||
Prepaid expenses |
7,183 |
7,445 |
|||||
Deferred tax assets, net |
33,613 |
35,813 |
|||||
Other current assets |
33,843 |
19,113 |
|||||
Total current assets |
864,617 |
551,572 |
|||||
Property and equipment, net |
14,246 |
7,281 |
|||||
Intangible assets, net |
812,396 |
869,952 |
|||||
Goodwill |
450,456 |
442,600 |
|||||
Deferred tax assets, net, non-current |
74,597 |
74,850 |
|||||
Deferred financing costs |
14,605 |
16,576 |
|||||
Other non-current assets |
7,304 |
3,662 |
|||||
Total assets |
$ |
2,238,221 |
$ |
1,966,493 |
|||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
21,005 |
$ |
15,887 |
|||
Accrued liabilities |
119,718 |
104,666 |
|||||
Current portion of long-term debt |
5,572 |
29,688 |
|||||
Income taxes payable |
336 |
39,884 |
|||||
Contingent consideration |
50,000 |
— |
|||||
Deferred tax liability, net |
6,259 |
275 |
|||||
Deferred revenue |
1,138 |
1,138 |
|||||
Total current liabilities |
204,028 |
191,538 |
|||||
Deferred revenue, non-current |
5,718 |
6,776 |
|||||
Long-term debt, less current portion |
544,404 |
427,073 |
|||||
Contingent consideration, non-current |
— |
34,800 |
|||||
Deferred tax liability, net, non-current |
168,497 |
178,393 |
|||||
Other non-current liabilities |
20,040 |
6,621 |
|||||
Total shareholders' equity |
1,295,534 |
1,121,292 |
|||||
Total liabilities and shareholders' equity |
$ |
2,238,221 |
$ |
1,966,493 |
JAZZ PHARMACEUTICALS PLC |
|||||||||||||||
RECONCILIATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION |
|||||||||||||||
(In thousands, except per share amounts) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Three Months Ended |
Year Ended December 31, |
||||||||||||||
2013 |
2012 |
2013 |
2012 |
||||||||||||
GAAP reported income from continuing operations |
$ |
55,293 |
$ |
166,206 |
$ |
216,312 |
$ |
261,149 |
|||||||
Intangible asset amortization |
20,524 |
21,907 |
79,042 |
65,351 |
|||||||||||
Share-based compensation expense |
12,412 |
8,322 |
44,551 |
23,006 |
|||||||||||
Acquisition accounting inventory fair value step-up adjustments |
683 |
2,118 |
3,826 |
16,794 |
|||||||||||
Transaction and integration costs |
4,394 |
1,129 |
6,240 |
18,821 |
|||||||||||
Restructuring charges |
— |
609 |
1,457 |
2,789 |
|||||||||||
Change in fair value of contingent consideration |
2,300 |
(1,400) |
15,200 |
(300) |
|||||||||||
Upfront license fees |
— |
— |
4,988 |
— |
|||||||||||
Depreciation |
983 |
— |
3,048 |
— |
|||||||||||
Loss on extinguishment and modification of debt |
— |
— |
3,749 |
— |
|||||||||||
Other non-cash expense |
1,086 |
1,290 |
4,591 |
2,860 |
|||||||||||
Income tax adjustments |
8,451 |
(1,989) |
5,253 |
4,171 |
|||||||||||
Valuation allowance release |
— |
(104,247) |
— |
(104,247) |
|||||||||||
Non-GAAP adjusted net income |
$ |
106,126 |
$ |
93,945 |
$ |
388,257 |
$ |
290,394 |
|||||||
GAAP reported income from continuing operations per diluted share |
$ |
0.90 |
$ |
2.71 |
$ |
3.51 |
$ |
4.34 |
|||||||
Non-GAAP adjusted net income per diluted share |
$ |
1.72 |
$ |
1.53 |
$ |
6.31 |
$ |
4.82 |
|||||||
Shares used in computing GAAP reported income from continuing operations and non-GAAP adjusted net income per diluted share amounts |
61,684 |
61,234 |
61,569 |
60,195 |
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 |
|||||||||||||||||||||||
December 31, 2013 |
December 31, 2012 |
||||||||||||||||||||||
GAAP Reported |
Adjustments |
Non-GAAP |
GAAP Reported |
Adjustments |
Non-GAAP |
||||||||||||||||||
Total revenues |
$ |
235,774 |
$ |
— |
$ |
235,774 |
$ |
183,703 |
$ |
— |
$ |
183,703 |
|||||||||||
Cost of product sales |
25,643 |
(1,150) |
(a) |
24,493 |
25,763 |
(2,614) |
(a) |
23,149 |
|||||||||||||||
Selling, general and administrative |
81,299 |
(16,818) |
(b) |
64,481 |
61,378 |
(7,242) |
(b) |
54,136 |
|||||||||||||||
Research and development |
13,809 |
(2,805) |
(c) |
11,004 |
7,277 |
(922) |
(c) |
6,355 |
|||||||||||||||
Intangible asset amortization |
20,524 |
(20,524) |
— |
21,907 |
(21,907) |
— |
|||||||||||||||||
Interest expense, net |
6,173 |
(1,085) |
(d) |
5,088 |
7,669 |
(1,290) |
(d) |
6,379 |
|||||||||||||||
Foreign currency loss |
969 |
— |
969 |
2,263 |
— |
2,263 |
|||||||||||||||||
Income from continuing operations before income tax provision (benefit) |
87,357 |
42,382 |
(e) |
129,739 |
57,446 |
33,975 |
(e) |
91,421 |
|||||||||||||||
Income tax provision (benefit) |
32,064 |
(8,451) |
(f) |
23,613 |
(108,760) |
106,236 |
(f) |
(2,524) |
|||||||||||||||
Effective tax rate (g) |
36.7 |
% |
18.2 |
% |
(189.3)% |
(2.8)% |
|||||||||||||||||
Income from continuing operations |
$ |
55,293 |
$ |
50,833 |
(h) |
$ |
106,126 |
$ |
166,206 |
$ |
(72,261) |
(h) |
$ |
93,945 |
|||||||||
Income from continuing operations per diluted share |
$ |
0.90 |
$ |
1.72 |
$ |
2.71 |
$ |
1.53 |
Year Ended |
|||||||||||||||||||||||
December 31, 2013 |
December 31, 2012 |
||||||||||||||||||||||
GAAP Reported |
Adjustments |
Non-GAAP |
GAAP Reported |
Adjustments |
Non-GAAP |
||||||||||||||||||
Total revenues |
$ |
872,423 |
$ |
— |
$ |
872,423 |
$ |
585,979 |
$ |
— |
$ |
585,979 |
|||||||||||
Cost of product sales |
102,146 |
(6,182) |
(i) |
95,964 |
78,425 |
(18,380) |
(i) |
60,045 |
|||||||||||||||
Selling, general and administrative |
304,303 |
(60,771) |
(j) |
243,532 |
223,882 |
(40,090) |
(j) |
183,792 |
|||||||||||||||
Research and development |
46,620 |
(12,358) |
(k) |
34,262 |
20,477 |
(2,640) |
(k) |
17,837 |
|||||||||||||||
Intangible asset amortization |
79,042 |
(79,042) |
— |
65,351 |
(65,351) |
— |
|||||||||||||||||
Interest expense, net |
26,916 |
(4,590) |
(l) |
22,326 |
16,869 |
(2,860) |
(l) |
14,009 |
|||||||||||||||
Foreign currency loss |
1,697 |
— |
1,697 |
3,620 |
— |
3,620 |
|||||||||||||||||
Loss on extinguishment and modification of debt |
3,749 |
(3,749) |
— |
— |
— |
— |
|||||||||||||||||
Income from continuing operations before income tax provision (benefit) |
307,950 |
166,692 |
(m) |
474,642 |
177,355 |
129,321 |
(m) |
306,676 |
|||||||||||||||
Income tax provision (benefit) |
91,638 |
(5,253) |
(n) |
86,385 |
(83,794) |
100,076 |
(n) |
16,282 |
|||||||||||||||
Effective tax rate (g) |
29.8 |
% |
18.2 |
% |
(47.2)% |
5.3 |
% |
||||||||||||||||
Income from continuing operations |
$ |
216,312 |
$ |
171,945 |
(o) |
$ |
388,257 |
$ |
261,149 |
$ |
29,245 |
(o) |
$ |
290,394 |
|||||||||
Income from continuing operations per diluted share |
$ |
3.51 |
$ |
6.31 |
$ |
4.34 |
$ |
4.82 |
RECONCILIATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION
CERTAIN LINE ITEMS AND OTHER INFORMATION
(In thousands)
(Unaudited)
* Non-GAAP adjusted net income and its line item components and related non-GAAP adjusted financial measures shown in the tables above are not meant to be considered in isolation or as a substitute for comparable GAAP reported measures, and should be read in conjunction with the consolidated financial statements prepared in accordance with GAAP. The company believes that each of these non-GAAP adjusted financial measures is helpful in understanding its past financial performance and potential future results, particularly in light of the effect of various acquisition and divestiture transactions effected by the company. In addition, the company believes that the presentation of these non-GAAP adjusted financial measures is useful to investors because it enhances the ability of investors to compare its results from period to period and allows for greater transparency with respect to key financial metrics the company uses in making operating decisions, and also because the company's investors and analysts regularly use them to model and track the company's financial performance. Specifically, the company believes that each of these non-GAAP adjusted financial measures provides useful information to management, investors and analysts by excluding, as applicable, amortization of intangible assets, share-based compensation expense, acquisition accounting inventory fair value step-up adjustments, transaction and integration costs, restructuring charges, change in fair value of contingent consideration, upfront license fees, depreciation expense, loss on extinguishment and modification of debt, release of valuation allowance, other non-cash expense, and adjustments to the income tax provision to the estimated amount of taxes that are payable in cash, that may not be indicative of the company's core operating results and business outlook. Investors should note that these non-GAAP adjusted financial measures are not prepared under any comprehensive set of accounting rules or principles and do not reflect all of the amounts associated with the company's results of operations as determined in accordance with GAAP. Investors should also note that these non-GAAP adjusted financial measures have no standardized meaning prescribed by GAAP and, therefore, have limits in their usefulness to investors. 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 adjusted financial measures; likewise, the company may in the future cease to exclude items that it has historically excluded for purposes of its non-GAAP adjusted financial measures. Because of the non-standardized definitions, the non-GAAP adjusted financial measures appearing in the tables above may be calculated differently from, and therefore may not be directly comparable to, similarly titled measures used by the company's competitors and other companies.
Explanation of Adjustments and Certain Line Items:
(a) |
Acquisition accounting inventory fair value step-up adjustments of $683 and $2,118, share-based compensation expense of $417 and $417, transaction and integration costs of $50 and $0, and restructuring charges of $0 and $79 for the three months ended December 31, 2013 and 2012, respectively. |
(b) |
Share-based compensation expense of $9,776 and $6,983, transaction and integration costs of $3,775 and $1,129, change in fair value of contingent consideration of $2,300 and $(1,400), depreciation expense of $967 and $0, and restructuring charges of $0 and $530 for the three months ended December 31, 2013 and 2012, respectively. |
(c) |
Share-based compensation expense of $2,220 and $922, transaction and integration costs of $569 and $0, and depreciation expense of $16 and $0 for the three months ended December 31, 2013 and 2012, respectively. |
(d) |
Non-cash interest expense associated with debt discount and debt issuance costs for the three months ended December 31, 2013 and 2012. |
(e) |
Sum of adjustments (a) through (d) plus the adjustment for intangible asset amortization for the respective three month period. |
(f) |
Adjustments to convert the income tax provision to the estimated amount of taxes payable in cash for the three months ended December 31, 2013. Release of the valuation allowance against substantially all U.S. deferred tax assets of $104,247 and adjustments to convert the income tax provision to the estimated amount of taxes payable in cash of $11,721, partially offset by tax related to acquisition restructuring of $9,732 for the three months ended December 31, 2012. |
(g) |
Income tax provision (benefit) divided by income from continuing operations before income tax provision (benefit). |
(h) |
Net of adjustments (e) and (f) for the respective three month period. |
(i) |
Acquisition accounting inventory fair value step-up adjustments of $3,826 and $16,794, share-based compensation expense of $2,205 and $1,416, transaction and integration costs of $83 and $0, and restructuring charges of $68 and $170 for the years ended December 31, 2013 and 2012, respectively. |
(j) |
Share-based compensation expense of $35,674 and $18,950, change in fair value of contingent consideration of $15,200 and $(300), transaction and integration costs of $5,533 and $18,821, depreciation expense of $2,975 and $0, and restructuring charges of $1,389 and $2,619 for the years ended December 31, 2013 and 2012, respectively. |
(k) |
Share-based compensation expense of $6,673 and $2,640, upfront license fees of $4,988 and $0, transaction and integration costs of $624 and $0, and depreciation expense of $73 and $0 for the years ended December 31, 2013 and 2012, respectively. |
(l) |
Non-cash interest expense associated with debt discount and debt issuance costs for 2013. Non-cash interest expense associated with debt discount and debt issuance costs and amortization of product rights liability for 2012. |
(m) |
Sum of adjustments (i) through (l) plus the adjustments for intangible asset amortization and, as applicable, loss on extinguishment and modification of debt, for the respective year. |
(n) |
Adjustments to convert the income tax provision to the estimated amount of taxes payable in cash for 2013. Release of the valuation allowance against substantially all U.S. deferred tax assets of $104,247 and adjustments to convert the income tax provision to the estimated amount of taxes payable in cash of $20,940, partially offset by tax related to acquisition restructuring of $25,111 for 2012. |
(o) |
Net of adjustments (m) and (n) for the respective year. |
JAZZ PHARMACEUTICALS PLC |
|
RECONCILIATION OF GAAP TO NON-GAAP ADJUSTED 2014 GUIDANCE |
|
(In millions, except per share amounts) |
|
(Unaudited) |
|
GAAP net income attributable to Jazz Pharmaceuticals plc |
$143 - $179 |
Intangible asset amortization and depreciation |
120 - 130 |
Share-based compensation expense |
65 - 70 |
Acquisition accounting inventory fair value step-up |
8 - 10 |
Transaction, integration and restructuring costs |
10 - 14 |
Upfront and milestone payments |
127 |
Other non-cash expense |
7 |
Income tax adjustments |
(5) - 5 |
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc |
$496 - $520 |
GAAP net income per diluted share attributable to Jazz Pharmaceuticals plc |
$2.31 - $2.84 |
Non-GAAP adjusted net income per diluted share attributable to Jazz Pharmaceuticals plc |
$8.00 - $8.25 |
Weighted-average ordinary shares used in per share computations |
62 - 63 |
SOURCE
Investors: Kathee Littrell, Vice President, Investor Relations, Jazz Pharmaceuticals plc , Ireland, + 353 1 634 7887, U.S., + 1 650 496 2717; Media: Laurie Hurley, Vice President, Corporate Affairs, Jazz Pharmaceuticals plc, Ireland, + 353 1 634 7894 , U.S., + 1 650 496 2796