Jazz Pharmaceuticals Announces Full Year And Fourth Quarter 2017 Financial Results
"2017 was a pivotal year for Jazz as we delivered record revenues while achieving two global regulatory approvals, launching an innovative new treatment for AML and advancing numerous early- and late-stage development programs," said
GAAP net income for 2017 was
Adjusted net income for 2017 was
In the full year and fourth quarter 2017, the company recorded a net tax benefit on a GAAP basis of
Financial Highlights
Three Months Ended |
Year Ended |
||||||||||||||||||||
(In thousands, except per share amounts and percentages) |
2017 |
2016 |
Change |
2017 |
2016 |
Change |
|||||||||||||||
Total revenues |
$ |
436,399 |
$ |
396,621 |
10 |
% |
$ |
1,618,693 |
$ |
1,487,973 |
9 |
% |
|||||||||
GAAP net income |
$ |
232,207 |
$ |
116,689 |
99 |
% |
$ |
487,848 |
$ |
396,831 |
23 |
% |
|||||||||
Adjusted net income |
$ |
180,493 |
$ |
165,637 |
9 |
% |
$ |
676,718 |
$ |
627,162 |
8 |
% |
|||||||||
GAAP EPS |
$ |
3.79 |
$ |
1.91 |
98 |
% |
$ |
7.96 |
$ |
6.41 |
24 |
% |
|||||||||
Adjusted EPS |
$ |
2.95 |
$ |
2.71 |
9 |
% |
$ |
11.04 |
$ |
10.14 |
9 |
% |
|||||||||
Total Revenues
Three Months Ended |
Year Ended |
||||||||||||||
(In thousands) |
2017 |
2016 |
2017 |
2016 |
|||||||||||
Xyrem® (sodium oxybate) oral solution |
$ |
312,477 |
$ |
291,204 |
$ |
1,186,699 |
$ |
1,107,616 |
|||||||
Erwinaze® / Erwinase® (asparaginase Erwinia chrysanthemi) |
47,755 |
56,771 |
197,340 |
200,678 |
|||||||||||
Defitelio® (defibrotide sodium) / defibrotide |
36,299 |
29,672 |
133,650 |
108,952 |
|||||||||||
Vyxeos® (daunorubicin and cytarabine) liposome for injection |
24,071 |
— |
33,790 |
— |
|||||||||||
Prialt® (ziconotide) intrathecal infusion |
6,058 |
6,055 |
27,361 |
29,120 |
|||||||||||
Other |
3,435 |
8,912 |
22,559 |
30,895 |
|||||||||||
Product sales, net |
430,095 |
392,614 |
1,601,399 |
1,477,261 |
|||||||||||
Royalties and contract revenues |
6,304 |
4,007 |
17,294 |
10,712 |
|||||||||||
Total revenues |
$ |
436,399 |
$ |
396,621 |
$ |
1,618,693 |
$ |
1,487,973 |
|||||||
Total revenues increased 9% in 2017 and 10% in the fourth quarter of 2017 compared to the same periods in 2016 primarily due to an increase in net product sales of Xyrem and Defitelio and the launch of Vyxeos.
Xyrem net product sales increased 7% in both 2017 and in the fourth quarter of 2017 compared to the same periods in 2016. Xyrem net product sales growth in 2017 was negatively impacted by payer mix throughout 2017 and operational changes that delayed some prescription fulfillment in the second half of 2017.
Erwinaze/Erwinase net product sales decreased 2% in 2017 and 16% in the fourth quarter of 2017 compared to the same periods in 2016. Fourth quarter 2017 net product sales were lower compared to fourth quarter 2016 due to higher ordering patterns in the fourth quarter 2016 resulting from the availability of product following an extended supply disruption in late 2016. Throughout 2017, the company experienced global supply challenges for Erwinaze. The company is currently experiencing temporary supply disruptions in the U.S. and other countries and expects that there may be further supply disruptions during 2018.
Defitelio/defibrotide net product sales increased 23% in 2017 compared to 2016 due to an increase in sales volumes and a full year of U.S. Defitelio sales after launch in
Vyxeos net product sales were
Operating Expenses
Three Months Ended |
Year Ended |
||||||||||||||
(In thousands, except percentages) |
2017 |
2016 |
2017 |
2016 |
|||||||||||
GAAP: |
|||||||||||||||
Cost of product sales |
$ |
25,248 |
$ |
33,656 |
$ |
110,188 |
$ |
105,386 |
|||||||
Gross margin |
94.1 |
% |
91.4 |
% |
93.1 |
% |
92.9 |
% |
|||||||
Selling, general and administrative |
$ |
143,050 |
$ |
127,141 |
$ |
544,156 |
$ |
502,892 |
|||||||
% of total revenues |
32.8 |
% |
32.1 |
% |
33.6 |
% |
33.8 |
% |
|||||||
Research and development |
$ |
65,995 |
$ |
44,158 |
$ |
198,442 |
$ |
162,297 |
|||||||
% of total revenues |
15.1 |
% |
11.1 |
% |
12.3 |
% |
10.9 |
% |
|||||||
Acquired in-process research and development |
$ |
8,000 |
$ |
— |
$ |
85,000 |
$ |
23,750 |
|||||||
Non-GAAP adjusted: |
|||||||||||||||
Cost of product sales |
$ |
23,782 |
$ |
32,177 |
$ |
104,376 |
$ |
100,797 |
|||||||
Gross margin |
94.5 |
% |
91.8 |
% |
93.5 |
% |
93.2 |
% |
|||||||
Selling, general and administrative |
$ |
121,414 |
$ |
108,204 |
$ |
454,938 |
$ |
404,837 |
|||||||
% of total revenues |
27.8 |
% |
27.3 |
% |
28.1 |
% |
27.2 |
% |
|||||||
Research and development |
$ |
43,276 |
$ |
39,619 |
$ |
162,072 |
$ |
146,466 |
|||||||
% of total revenues |
9.9 |
% |
10.0 |
% |
10.0 |
% |
9.8 |
% |
|||||||
Operating expenses changed over the prior year periods primarily due to the following:
- Selling, general and administrative (SG&A) expenses increased in 2017 and in the fourth quarter of 2017 compared to the same periods in 2016 on a GAAP and on a non-GAAP adjusted basis due to higher headcount and other expenses resulting from the expansion of the company's business and the launch of Vyxeos in the U.S., partially offset by a contract termination fee of
$11.6 million paid in 2016 to eliminate a potential future royalty obligation related to Vyxeos. SG&A expenses in 2016 on a GAAP basis included transaction and integration costs of$13.1 million . - Research and development (R&D) expenses increased in 2017 and in the fourth quarter of 2017 compared to the same periods in 2016 on a GAAP and on a non-GAAP adjusted basis. R&D expenses in 2017 reflected an increase in expenses related to the company's ongoing pre-clinical and clinical development programs and regulatory activities, including an increase in headcount, partially offset by a decrease in costs following the completion of three solriamfetol Phase 3 studies in 2017. R&D expenses in 2017 and in the fourth quarter of 2017 on a GAAP basis included
$18.5 million of payments related to an amended license and option agreement withPfenex Inc. - Acquired in-process research and development expenses in 2017 included an upfront payment of
$75.0 million toImmunoGen, Inc. related to entry into a collaboration and option agreement.
Cash Flow and Balance Sheet
As of December 31, 2017, cash, cash equivalents and investments were
Recent Developments
In
In
In
2018 Financial Guidance
Revenues |
$1,860-$1,930 |
Total net product sales |
$1,845-$1,910 |
-Xyrem net sales |
$1,310-$1,340 |
-Erwinaze/Erwinase net sales |
$190-$220 |
-Defitelio/defibrotide net sales |
$145-$165 |
-Vyxeos net sales |
$130-$155 |
GAAP gross margin % |
93% |
Non-GAAP adjusted gross margin %1,5 |
93% |
GAAP SG&A expenses |
$608-$648 |
Non-GAAP adjusted SG&A expenses2,5 |
$525-$555 |
GAAP R&D expenses |
$232-$263 |
Non-GAAP adjusted R&D expenses3,5 |
$205-$225 |
GAAP effective tax rate |
18%-21% |
Non-GAAP adjusted effective tax rate4,5 |
17%-19% |
GAAP net income per diluted share |
$7.15-$8.45 |
Non-GAAP adjusted net income per diluted share5 |
$12.65-$13.25 |
1. |
Excludes $5-$9 million of share-based compensation expense from estimated GAAP gross margin. |
|||||||||
2. |
Excludes $83-$93 million of share-based compensation expense from estimated GAAP SG&A expenses. |
|||||||||
3. |
Excludes $17-$23 million of share-based compensation expense and $10-$15 million of milestone payments from estimated GAAP R&D expenses. |
|||||||||
4. |
Excludes the income tax effect of adjustments between GAAP reported and non-GAAP adjusted net income. |
|||||||||
5. |
See "Non-GAAP Financial Measures" below. Reconciliations of non-GAAP adjusted guidance measures are included above and in the table titled "Reconciliation of GAAP to Non-GAAP Adjusted 2018 Net Income Guidance" at the end of this press release. |
Conference Call Details
A replay of the conference call will be available through
About
Non-GAAP Financial Measures
To supplement
The company believes that each of these non-GAAP financial measures provides useful supplementary information to, and facilitates additional analysis by, investors and analysts. In particular, the company believes that each of these non-GAAP financial measures, when considered together with the company's financial information prepared in accordance with GAAP, can enhance investors' and analysts' ability to meaningfully compare the company's results from period to period and to its forward-looking guidance, and to identify operating trends in the company's business. In addition, these non-GAAP financial measures are regularly used by investors and analysts to model and track the company's financial performance.
These non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures; should be read in conjunction with the company's condensed consolidated financial statements prepared in accordance with GAAP; have no standardized meaning prescribed by GAAP; and are not prepared under any comprehensive set of accounting rules or principles. In addition, from time to time in the future there may be other items that the company may exclude for purposes of its non-GAAP financial measures; and the company has ceased, and may in the future cease, to exclude items that it has historically excluded for purposes of its non-GAAP financial measures. Likewise, the company may determine to modify the nature of its adjustments to arrive at its non-GAAP financial measures. Because of the non-standardized definitions of non-GAAP financial measures, the non-GAAP financial measures as used by
"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 |
||||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
Revenues: |
|||||||||||||||
Product sales, net |
$ |
430,095 |
$ |
392,614 |
$ |
1,601,399 |
$ |
1,477,261 |
|||||||
Royalties and contract revenues |
6,304 |
4,007 |
17,294 |
10,712 |
|||||||||||
Total revenues |
436,399 |
396,621 |
1,618,693 |
1,487,973 |
|||||||||||
Operating expenses: |
|||||||||||||||
Cost of product sales (excluding amortization of intangible assets) |
25,248 |
33,656 |
110,188 |
105,386 |
|||||||||||
Selling, general and administrative |
143,050 |
127,141 |
544,156 |
502,892 |
|||||||||||
Research and development |
65,995 |
44,158 |
198,442 |
162,297 |
|||||||||||
Acquired in-process research and development |
8,000 |
— |
85,000 |
23,750 |
|||||||||||
Intangible asset amortization |
52,901 |
26,162 |
152,065 |
101,994 |
|||||||||||
Total operating expenses |
295,194 |
231,117 |
1,089,851 |
896,319 |
|||||||||||
Income from operations |
141,205 |
165,504 |
528,842 |
591,654 |
|||||||||||
Interest expense, net |
(21,426) |
(19,131) |
(77,756) |
(61,942) |
|||||||||||
Foreign exchange gain (loss) |
(854) |
4,940 |
(9,969) |
3,372 |
|||||||||||
Loss on extinguishment and modification of debt |
— |
— |
— |
(638) |
|||||||||||
Income before income tax provision (benefit) and equity in loss of investees |
118,925 |
151,313 |
441,117 |
532,446 |
|||||||||||
Income tax provision (benefit) |
(113,654) |
34,348 |
(47,740) |
135,236 |
|||||||||||
Equity in loss of investees |
372 |
276 |
1,009 |
379 |
|||||||||||
Net income |
$ |
232,207 |
$ |
116,689 |
$ |
487,848 |
$ |
396,831 |
|||||||
Net income per ordinary share: |
|||||||||||||||
Basic |
$ |
3.87 |
$ |
1.95 |
$ |
8.13 |
$ |
6.56 |
|||||||
Diluted |
$ |
3.79 |
$ |
1.91 |
$ |
7.96 |
$ |
6.41 |
|||||||
Weighted-average ordinary shares used in per share calculations - basic |
59,980 |
59,930 |
60,018 |
60,500 |
|||||||||||
Weighted-average ordinary shares used in per share calculations - diluted |
61,189 |
61,033 |
61,317 |
61,870 |
JAZZ PHARMACEUTICALS PLC |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
December 31 |
|||||||
2017 |
2016 |
||||||
ASSETS |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
386,035 |
$ |
365,963 |
|||
Investments |
215,000 |
60,000 |
|||||
Accounts receivable, net of allowances |
224,129 |
234,244 |
|||||
Inventories |
43,245 |
34,051 |
|||||
Prepaid expenses |
23,182 |
24,501 |
|||||
Other current assets |
76,686 |
29,310 |
|||||
Total current assets |
968,277 |
748,069 |
|||||
Property and equipment, net |
170,080 |
107,490 |
|||||
Intangible assets, net |
2,979,127 |
3,012,001 |
|||||
Goodwill |
947,537 |
893,810 |
|||||
Deferred tax assets, net |
34,559 |
15,060 |
|||||
Deferred financing costs |
7,673 |
9,737 |
|||||
Other non-current assets |
16,419 |
14,060 |
|||||
Total assets |
$ |
5,123,672 |
$ |
4,800,227 |
|||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
24,368 |
$ |
22,415 |
|||
Accrued liabilities |
198,779 |
193,268 |
|||||
Current portion of long-term debt |
40,605 |
36,094 |
|||||
Income taxes payable |
21,577 |
4,506 |
|||||
Deferred revenue |
8,618 |
1,123 |
|||||
Total current liabilities |
293,947 |
257,406 |
|||||
Deferred revenue, non-current |
16,115 |
2,601 |
|||||
Long-term debt, less current portion |
1,540,433 |
1,993,531 |
|||||
Deferred tax liabilities, net |
383,472 |
556,733 |
|||||
Other non-current liabilities |
176,608 |
112,617 |
|||||
Total shareholders' equity |
2,713,097 |
1,877,339 |
|||||
Total liabilities and shareholders' equity |
$ |
5,123,672 |
$ |
4,800,227 |
JAZZ PHARMACEUTICALS PLC |
|||||||
SUMMARY OF CASH FLOWS |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
Year Ended December 31, |
|||||||
2017 |
2016 |
||||||
Net cash provided by operating activities |
$ |
693,087 |
$ |
592,391 |
|||
Net cash used in investing activities |
(268,950) |
(1,751,155) |
|||||
Net cash provided by (used in) financing activities |
(409,111) |
540,987 |
|||||
Effect of exchange rates on cash and cash equivalents |
5,046 |
(5,045) |
|||||
Net increase (decrease) in cash and cash equivalents |
$ |
20,072 |
$ |
(622,822) |
JAZZ PHARMACEUTICALS PLC |
|||||||||||||||
RECONCILIATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION |
|||||||||||||||
(In thousands, except per share amounts) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
GAAP reported net income |
$ |
232,207 |
$ |
116,689 |
$ |
487,848 |
$ |
396,831 |
|||||||
Intangible asset amortization |
52,901 |
26,162 |
152,065 |
101,994 |
|||||||||||
Share-based compensation expense |
27,321 |
24,281 |
106,900 |
98,771 |
|||||||||||
Upfront and milestone payments |
26,500 |
— |
101,500 |
23,750 |
|||||||||||
Transaction and integration related costs |
— |
674 |
— |
13,644 |
|||||||||||
Expenses related to certain legal proceedings and restructuring |
— |
— |
6,000 |
6,060 |
|||||||||||
Non-cash interest expense |
10,792 |
5,715 |
30,026 |
22,133 |
|||||||||||
Loss on extinguishment and modification of debt |
— |
— |
— |
638 |
|||||||||||
Income tax effect of above adjustments |
(20,425) |
(7,884) |
(58,818) |
(36,659) |
|||||||||||
U.S. Tax Act benefit |
(148,803) |
— |
(148,803) |
— |
|||||||||||
Non-GAAP adjusted net income |
$ |
180,493 |
$ |
165,637 |
$ |
676,718 |
$ |
627,162 |
|||||||
GAAP reported net income per diluted share |
$ |
3.79 |
$ |
1.91 |
$ |
7.96 |
$ |
6.41 |
|||||||
Non-GAAP adjusted net income per diluted share |
$ |
2.95 |
$ |
2.71 |
$ |
11.04 |
$ |
10.14 |
|||||||
Weighted-average ordinary shares used in diluted per share calculations |
61,189 |
61,033 |
61,317 |
61,870 |
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, 2017 |
December 31, 2016 |
||||||||||||||||||||||
GAAP |
Adjustments |
Non-GAAP |
GAAP |
Adjustments |
Non-GAAP |
||||||||||||||||||
Total revenues |
$ |
436,399 |
$ |
— |
$ |
436,399 |
$ |
396,621 |
$ |
— |
$ |
396,621 |
|||||||||||
Cost of product sales (excluding amortization of intangible assets) |
25,248 |
(1,466) |
(a) |
23,782 |
33,656 |
(1,479) |
(a) |
32,177 |
|||||||||||||||
Selling, general and administrative |
143,050 |
(21,636) |
(b) |
121,414 |
127,141 |
(18,937) |
(b) |
108,204 |
|||||||||||||||
Research and development |
65,995 |
(22,719) |
(c) |
43,276 |
44,158 |
(4,539) |
(c) |
39,619 |
|||||||||||||||
Acquired in-process research and development |
8,000 |
(8,000) |
— |
— |
— |
— |
|||||||||||||||||
Intangible asset amortization |
52,901 |
(52,901) |
— |
26,162 |
(26,162) |
— |
|||||||||||||||||
Interest expense, net |
21,426 |
(10,792) |
(d) |
10,634 |
19,131 |
(5,715) |
(d) |
13,416 |
|||||||||||||||
Foreign currency loss (gain) |
854 |
— |
854 |
(4,940) |
— |
(4,940) |
|||||||||||||||||
Income before income tax provision (benefit) and equity in loss of investees |
118,925 |
117,514 |
(e) |
236,439 |
151,313 |
56,832 |
(e) |
208,145 |
|||||||||||||||
Income tax provision (benefit) |
(113,654) |
169,228 |
(f) |
55,574 |
34,348 |
7,884 |
(f) |
42,232 |
|||||||||||||||
Effective tax rate (g) |
(95.6) |
% |
23.5 |
% |
22.7 |
% |
20.3 |
% |
|||||||||||||||
Equity in loss of investees |
372 |
— |
372 |
276 |
— |
276 |
|||||||||||||||||
Net income |
$ |
232,207 |
$ |
(51,714) |
(h) |
$ |
180,493 |
$ |
116,689 |
$ |
48,948 |
(h) |
$ |
165,637 |
|||||||||
Net income per diluted share |
$ |
3.79 |
$ |
2.95 |
$ |
1.91 |
$ |
2.71 |
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) |
|||||||||||||||||||||||
Year Ended |
|||||||||||||||||||||||
December 31, 2017 |
December 31, 2016 |
||||||||||||||||||||||
GAAP |
Adjustments |
Non-GAAP |
GAAP |
Adjustments |
Non-GAAP |
||||||||||||||||||
Total revenues |
$ |
1,618,693 |
$ |
— |
$ |
1,618,693 |
$ |
1,487,973 |
$ |
— |
$ |
1,487,973 |
|||||||||||
Cost of product sales (excluding amortization of intangible assets) |
110,188 |
(5,812) |
(i) |
104,376 |
105,386 |
(4,589) |
(i) |
100,797 |
|||||||||||||||
Selling, general and administrative |
544,156 |
(89,218) |
(j) |
454,938 |
502,892 |
(98,055) |
(j) |
404,837 |
|||||||||||||||
Research and development |
198,442 |
(36,370) |
(k) |
162,072 |
162,297 |
(15,831) |
(k) |
146,466 |
|||||||||||||||
Acquired in-process research and development |
85,000 |
(83,000) |
2,000 |
23,750 |
(23,750) |
— |
|||||||||||||||||
Intangible asset amortization |
152,065 |
(152,065) |
— |
101,994 |
(101,994) |
— |
|||||||||||||||||
Interest expense, net |
77,756 |
(30,026) |
(d) |
47,730 |
61,942 |
(22,133) |
(d) |
39,809 |
|||||||||||||||
Foreign currency loss (gain) |
9,969 |
— |
9,969 |
(3,372) |
— |
(3,372) |
|||||||||||||||||
Loss on extinguishment and modification of debt |
— |
— |
— |
638 |
(638) |
— |
|||||||||||||||||
Income before income tax provision (benefit) and equity in loss of investees |
441,117 |
396,491 |
(l) |
837,608 |
532,446 |
266,990 |
(l) |
799,436 |
|||||||||||||||
Income tax provision (benefit) |
(47,740) |
207,621 |
(m) |
159,881 |
135,236 |
36,659 |
(m) |
171,895 |
|||||||||||||||
Effective tax rate (g) |
(10.8) |
% |
19.1 |
% |
25.4 |
% |
21.5 |
% |
|||||||||||||||
Equity in loss of investees |
1,009 |
— |
1,009 |
379 |
— |
379 |
|||||||||||||||||
Net income |
$ |
487,848 |
$ |
188,870 |
(n) |
$ |
676,718 |
$ |
396,831 |
$ |
230,331 |
(n) |
$ |
627,162 |
|||||||||
Net income per diluted share |
$ |
7.96 |
$ |
11.04 |
$ |
6.41 |
$ |
10.14 |
Explanation of Adjustments and Certain Line Items (in thousands): |
||||||||||
(a) |
Share-based compensation expense of $1,466 and $1,479 for the three months ended December 31, 2017 and 2016, respectively. |
|||||||||
(b) |
Share-based compensation expense of $21,636 and $18,373 and transaction and integration related costs of $0 and $564 for the three months ended December 31, 2017 and 2016, respectively. |
|||||||||
(c) |
Upfront and milestone payments of $18,500 and $0, share-based compensation expense of $4,219 and $4,429 and transaction and integration related costs of $0 and $110 for the three months ended December 31, 2017 and 2016, respectively. |
|||||||||
(d) |
Non-cash interest expense associated with debt discount and debt issuance costs for the respective three- and twelve-month periods. |
|||||||||
(e) |
Sum of adjustments (a) through (d) plus the adjustments for acquired in-process research and development and intangible asset amortization, as applicable, for the respective three-month period. |
|||||||||
(f) |
Income tax adjustments related to the impact of the U.S. Tax Act of $148,803 and $0 and the income tax effect of adjustments between GAAP reported and non-GAAP adjusted net income of $20,425 and $7,884 for the three months ended December 31, 2017 and 2016, respectively. |
|||||||||
(g) |
Income tax provision (benefit) divided by income before income tax provision (benefit) and equity in loss of investees for the respective three- and twelve-month periods. |
|||||||||
(h) |
Net of adjustments (e) and (f) for the respective three-month period. |
|||||||||
(i) |
Share-based compensation expense of $5,812 and $4,438, expenses related to certain legal proceedings and restructuring of $0 and $110 and transaction and integration related costs of $0 and $41 for the years ended December 31, 2017 and 2016, respectively. |
|||||||||
(j) |
Share-based compensation expense of $83,218 and $79,037, expenses related to certain legal proceedings and restructuring of $6,000 and $5,950 and transaction and integration related costs of $0 and $13,068 for the years ended December 31, 2017 and 2016, respectively. |
|||||||||
(k) |
Upfront and milestone payments of $18,500 and $0, share-based compensation expense of $17,870 and $15,296 and transaction and integration related costs of $0 and $535 for the years ended December 31, 2017 and 2016, respectively. |
|||||||||
(l) |
Sum of adjustments (i), (j), (k) and (d) plus the adjustments for acquired in-process research and development, intangible asset amortization and loss on extinguishment and modification of debt, as applicable, for the respective twelve-month period. |
|||||||||
(m) |
Income tax adjustments related to the impact of the U.S. Tax Act of $148,803 and $0 and the income tax effect of adjustments between GAAP reported and non-GAAP adjusted net income of $58,818 and $36,659 for the years ended December 31, 2017 and 2016, respectively. |
|||||||||
(n) |
Net of adjustments (l) and (m) for the respective twelve-month period. |
JAZZ PHARMACEUTICALS PLC |
|
RECONCILIATION OF GAAP TO NON-GAAP ADJUSTED 2018 NET INCOME GUIDANCE |
|
(In millions, except per share amounts) |
|
(Unaudited) |
|
GAAP net income |
$435 - $520 |
Intangible asset amortization |
190 - 220 |
Share-based compensation expense |
105 - 125 |
Milestone payments |
10 - 15 |
Non-cash interest expense |
40 - 50 |
Income tax effect of adjustments |
(50) - (70) |
Non-GAAP adjusted net income |
$775 - $815 |
GAAP net income per diluted share |
$7.15-$8.45 |
Non-GAAP adjusted net income per diluted share |
$12.65-$13.25 |
Weighted-average ordinary shares used in per share calculations |
61 |
View original content with multimedia:http://www.prnewswire.com/news-releases/jazz-pharmaceuticals-announces-full-year-and-fourth-quarter-2017-financial-results-300605221.html
SOURCE
Investors: Kathee Littrell, Vice President, Investor Relations, Jazz Pharmaceuticals plc, Ireland, +353 1 634 7887, U.S., +1 650 496 2717; Media: Jacqueline Kirby, Vice President, Corporate Affairs & Government Relations, Jazz Pharmaceuticals plc, Ireland, +353 1 697 2141, U.S., +1 215 867 4910