Jazz Pharmaceuticals Announces Second Quarter 2014 Financial Results And Updated Guidance
"Strong underlying demand for our products and the start of our European Union launch of Defitelio led to significant revenue growth in the second quarter," said
Adjusted net income attributable to
GAAP net income attributable to
Second Quarter 2014 Revenues and Product Sales
Total revenues for the second quarter of 2014 were
Net product sales for the second quarter of 2014 were as follows:
- Xyrem: Xyrem net sales increased by 43% to
$191.4 million in the second quarter of 2014 compared to$133.7 million in the second quarter of 2013. During the second quarter of 2014, the average number of active Xyrem patients increased to 11,750. - Erwinaze/Erwinase: Erwinaze/Erwinase net sales increased by 7% to
$47.9 million in the second quarter of 2014 compared to$44.9 million in the second quarter of 2013. - Defitelio/defibrotide: Defitelio/defibrotide net sales in the second quarter of 2014 were
$20.2 million compared to pro forma net sales of$10.1 million in the second quarter of 2013.Jazz Pharmaceuticals plc acquired indirect majority control of Gentium S.p.A. (Gentium) onJanuary 23, 2014 . The pro forma information represents net sales of Defitelio/defibrotide as if the acquisition of Gentium had closed onJanuary 1, 2013 . - Prialt® (ziconotide) intrathecal infusion: Net sales of Prialt were
$5.8 million in the second quarter of 2014, an increase of 24% compared to$4.7 million in the second quarter of 2013. - Psychiatry products: Net sales of the company's psychiatry products were
$11.7 million in the second quarter of 2014 compared to$11.8 million in the second quarter of 2013. - Other: Net sales of other products in the second quarter of 2014 were
$12.1 million compared to$11.5 million in the second quarter of 2013. On a pro forma basis, net sales of other products for the second quarter of 2013 were$13.9 million , which included net sales of active pharmaceutical ingredients by Gentium as if the Gentium acquisition had closed onJanuary 1, 2013 .
Tables showing actual and pro forma net product sales for the three and six months ended
Operating Expenses and Other
Operating expenses for the second quarter of 2014 were
- Cost of product sales for the second quarter of 2014 was
$30.7 million on a GAAP basis compared to$25.0 million for the same period in 2013. The increase was primarily due to higher net sales and an increase in acquisition accounting inventory fair value step-up adjustments of$1.4 million , partially offset by lower cost of product sales primarily driven by product mix. Gross margin for the second quarter of 2014, as a percentage of net product sales, was 89.4% compared to 87.9% for the same period in 2013. - Selling, general and administrative (SG&A) expenses for the second quarter of 2014 were
$100.6 million on a GAAP basis compared to$77.5 million for the same period in 2013. The increase was primarily due to higher headcount and expenses resulting from the expansion of the business and an increase in transaction and integration costs. Adjusted SG&A expenses for the second quarter of 2014 were$80.4 million , or 28% of total revenues, compared to$62 .9 million, or 30% of total revenues, for the same period in 2013. - Research and development (R&D) expenses for the second quarter of 2014 were
$20.1 million on a GAAP basis compared to$9.3 million for the same period in 2013. Adjusted R&D expenses for the second quarter of 2014 were$16.5 million , or 6% of total revenues, compared to$7.7 million , or 4% of total revenues, for the same period in 2013. The increase in R&D expenses was primarily driven by increased costs associated with the development of the company's product candidates. - An intangible asset impairment charge of
$32.8 million was recorded during the second quarter of 2014 related to certain products acquired as part of the acquisition of EUSA Pharma Inc. (EUSA Pharma). The company reports sales of these products under "Other products." The impairment charge resulted from the reorganization of operations inEurope to focus on the company's hematology/oncology franchise following the Gentium acquisition.
Net interest expense for the second quarter of 2014 was
As of June 30, 2014, cash and cash equivalents were
In the six months ended
Recent Developments
The company announced that
2014 Financial Guidance
Revenues |
$1,125-$1,165 million |
Total net product sales |
$1,118-$1,156 million |
-Xyrem net sales |
$765-$780 million |
-Erwinaze/Erwinase net sales |
$185-$200 million |
-Defitelio/defibrotide net sales |
$60-$65 million |
Adjusted gross margin %2,5 |
91-92% |
Adjusted SG&A expenses3,5 |
$315-$325 million |
Adjusted R&D expenses4,5 |
$65-$75 million |
GAAP net income attributable to Jazz Pharmaceuticals plc per diluted share |
$0.47-$0.90 |
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share 5 |
$8.00-$8.25 |
1. |
2014 guidance includes fair value estimates for the assets acquired and liabilities assumed in the Gentium acquisition and is subject to change if the company obtains additional information during the measurement period (up to one year from the January 23, 2014 acquisition date). |
2. |
Excludes $10-$11 million of acquisition accounting inventory fair value step-up adjustments, $4 million in share-based compensation expense and $1 million of depreciation expense from estimated GAAP gross margin of 90-91%. |
3. |
Excludes $55-$59 million of share-based compensation expense, $25-$30 million of transaction and integration costs and $5 million of depreciation expense from estimated GAAP SG&A expenses of $400-$420 million. |
4. |
Excludes $11-$12 million of share-based compensation expense and $1 million of depreciation expense from estimated GAAP R&D expenses of $77-$88 million. |
5. |
See "Non-GAAP Financial Measures" below. Reconciliations of non-GAAP adjusted guidance measures are included above and in the tables accompanying this press release. |
Conference Call Details
A replay of the conference call will be available through
About
Non-GAAP Financial Measures
To supplement Jazz Pharmaceuticals' financial results and guidance presented in accordance with U.S. generally accepted accounting principles (GAAP), the company uses certain non-GAAP (also referred to as "adjusted" or "non-GAAP adjusted") financial measures in this press release and the accompanying tables. The company believes that each of these non-GAAP 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. They are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read in conjunction with the consolidated financial statements prepared in accordance with GAAP.
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 Jazz Pharmaceuticals in this press release and the accompanying tables 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.
As used in this press release, (i) the historical adjusted net income measures 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 OPERATIONS (In thousands, except per share amounts) (Unaudited) |
|||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
Revenues: |
|||||||||||||||
Product sales, net |
$ |
289,100 |
$ |
206,564 |
$ |
534,086 |
$ |
401,216 |
|||||||
Royalties and contract revenues |
2,130 |
1,688 |
4,063 |
3,273 |
|||||||||||
Total revenues |
291,230 |
208,252 |
538,149 |
404,489 |
|||||||||||
Operating expenses: |
|||||||||||||||
Cost of product sales (excluding amortization of acquired developed technologies and intangible asset impairment) |
30,692 |
25,031 |
61,616 |
52,251 |
|||||||||||
Selling, general and administrative |
100,556 |
77,506 |
206,919 |
148,034 |
|||||||||||
Research and development |
20,090 |
9,250 |
38,199 |
15,997 |
|||||||||||
Acquired in-process research and development |
— |
— |
127,000 |
4,000 |
|||||||||||
Intangible asset amortization |
32,795 |
19,399 |
63,977 |
38,954 |
|||||||||||
Intangible asset impairment |
32,806 |
— |
32,806 |
— |
|||||||||||
Total operating expenses |
216,939 |
131,186 |
530,517 |
259,236 |
|||||||||||
Income from operations |
74,291 |
77,066 |
7,632 |
145,253 |
|||||||||||
Interest expense, net |
(11,429) |
(7,142) |
(21,505) |
(14,541) |
|||||||||||
Foreign currency gain (loss) |
74 |
(385) |
197 |
(114) |
|||||||||||
Loss on extinguishment and modification of debt |
— |
(3,749) |
— |
(3,749) |
|||||||||||
Income (loss) before income tax provision |
62,936 |
65,790 |
(13,676) |
126,849 |
|||||||||||
Income tax provision |
19,350 |
23,605 |
36,377 |
41,239 |
|||||||||||
Net income (loss) |
43,586 |
42,185 |
(50,053) |
85,610 |
|||||||||||
Net loss attributable to noncontrolling interests, net of tax |
(73) |
— |
(1,062) |
— |
|||||||||||
Net income (loss) attributable to Jazz Pharmaceuticals plc |
$ |
43,659 |
$ |
42,185 |
$ |
(48,991) |
$ |
85,610 |
|||||||
Net income (loss) per ordinary share attributable to Jazz Pharmaceuticals plc: |
|||||||||||||||
Basic |
$ |
0.73 |
$ |
0.72 |
$ |
(0.83) |
$ |
1.46 |
|||||||
Diluted |
$ |
0.70 |
$ |
0.69 |
$ |
(0.83) |
$ |
1.39 |
|||||||
Weighted-average ordinary shares used in calculating net income (loss) per ordinary share attributable to Jazz Pharmaceuticals plc: |
|||||||||||||||
Basic |
59,519 |
58,737 |
59,025 |
58,548 |
|||||||||||
Diluted |
62,378 |
61,568 |
59,025 |
61,541 |
JAZZ PHARMACEUTICALS PLC SUMMARY OF PRODUCT SALES, NET (In thousands) (Unaudited) |
|||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
Xyrem |
$ |
191,366 |
$ |
133,742 |
$ |
351,744 |
$ |
251,268 |
|||||||
Erwinaze/Erwinase |
47,869 |
44,860 |
94,789 |
86,676 |
|||||||||||
Defitelio/defibrotide |
20,244 |
— |
32,453 |
— |
|||||||||||
Prialt |
5,831 |
4,694 |
10,140 |
9,680 |
|||||||||||
Psychiatry |
11,732 |
11,764 |
21,598 |
29,414 |
|||||||||||
Other |
12,058 |
11,504 |
23,362 |
24,178 |
|||||||||||
Total net product sales |
$ |
289,100 |
$ |
206,564 |
$ |
534,086 |
$ |
401,216 |
The following unaudited pro forma information represents the net product sales for the three and six months ended
SUMMARY OF PRODUCT SALES, NET (PRO FORMA) (In thousands) (Unaudited) |
|||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
Xyrem |
$ |
191,366 |
$ |
133,742 |
$ |
351,744 |
$ |
251,268 |
|||||||
Erwinaze/Erwinase |
47,869 |
44,860 |
94,789 |
86,676 |
|||||||||||
Defitelio/defibrotide |
20,244 |
10,090 |
35,350 |
18,700 |
|||||||||||
Prialt |
5,831 |
4,694 |
10,140 |
9,680 |
|||||||||||
Psychiatry |
11,732 |
11,764 |
21,598 |
29,414 |
|||||||||||
Other |
12,058 |
13,934 |
23,768 |
28,002 |
|||||||||||
Total pro forma net product sales |
$ |
289,100 |
$ |
219,084 |
$ |
537,389 |
$ |
423,740 |
JAZZ PHARMACEUTICALS PLC CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) |
|||||||
June 30, |
December 31, |
||||||
ASSETS |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
268,255 |
$ |
636,504 |
|||
Accounts receivable, net of allowances |
160,775 |
124,805 |
|||||
Inventories |
33,098 |
28,669 |
|||||
Prepaid expenses |
28,447 |
7,183 |
|||||
Deferred tax assets, net |
35,869 |
33,613 |
|||||
Other current assets |
18,468 |
33,843 |
|||||
Total current assets |
544,912 |
864,617 |
|||||
Property and equipment, net |
38,462 |
14,246 |
|||||
Intangible assets, net |
1,680,004 |
812,396 |
|||||
Goodwill |
760,314 |
450,456 |
|||||
Deferred tax assets, net, non-current |
96,495 |
74,597 |
|||||
Deferred financing costs |
24,427 |
14,605 |
|||||
Other non-current assets |
11,135 |
7,304 |
|||||
Total assets |
$ |
3,155,749 |
$ |
2,238,221 |
|||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
32,555 |
$ |
21,005 |
|||
Accrued liabilities |
142,843 |
119,718 |
|||||
Current portion of long-term debt |
9,473 |
5,572 |
|||||
Income taxes payable |
5,500 |
336 |
|||||
Contingent consideration |
— |
50,000 |
|||||
Deferred tax liability, net |
6,259 |
6,259 |
|||||
Deferred revenue |
1,138 |
1,138 |
|||||
Total current liabilities |
197,768 |
204,028 |
|||||
Deferred revenue, non-current |
5,148 |
5,718 |
|||||
Long-term debt, less current portion |
1,186,960 |
544,404 |
|||||
Deferred tax liability, net, non-current |
456,611 |
168,497 |
|||||
Other non-current liabilities |
29,175 |
20,040 |
|||||
Total Jazz Pharmaceuticals plc shareholders' equity |
1,279,691 |
1,295,534 |
|||||
Noncontrolling interests |
396 |
— |
|||||
Total liabilities and shareholders' equity |
$ |
3,155,749 |
$ |
2,238,221 |
JAZZ PHARMACEUTICALS PLC RECONCILIATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION (In thousands, except per share amounts) (Unaudited) |
|||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP reported net income (loss) attributable to Jazz Pharmaceuticals plc |
$ |
43,659 |
$ |
42,185 |
$ |
(48,991) |
$ |
85,610 |
|||||||
Intangible asset amortization |
32,795 |
19,399 |
63,977 |
38,954 |
|||||||||||
Share-based compensation expense |
18,552 |
11,506 |
32,367 |
20,263 |
|||||||||||
Intangible asset impairment |
32,806 |
— |
32,806 |
— |
|||||||||||
Acquisition accounting inventory fair value step-up adjustments |
2,455 |
1,086 |
10,477 |
2,631 |
|||||||||||
Transaction and integration costs |
4,907 |
711 |
22,640 |
1,733 |
|||||||||||
Restructuring charges |
— |
508 |
— |
1,457 |
|||||||||||
Change in fair value of contingent consideration |
— |
3,400 |
— |
7,900 |
|||||||||||
Upfront license fees and milestone payments |
— |
— |
127,000 |
4,000 |
|||||||||||
Depreciation |
1,860 |
595 |
3,169 |
1,170 |
|||||||||||
Loss on extinguishment and modification of debt |
— |
3,749 |
— |
3,749 |
|||||||||||
Non-cash interest expense |
1,900 |
1,193 |
3,538 |
2,422 |
|||||||||||
Income tax adjustments |
(10,900) |
3,977 |
(16,844) |
2,845 |
|||||||||||
Adjustments for amount attributable to noncontrolling interests |
(244) |
— |
(1,502) |
— |
|||||||||||
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc |
$ |
127,790 |
$ |
88,309 |
$ |
228,637 |
$ |
172,734 |
|||||||
GAAP reported net income (loss) attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
0.70 |
$ |
0.69 |
$ |
(0.83) |
$ |
1.39 |
|||||||
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
2.05 |
$ |
1.43 |
$ |
3.66 |
$ |
2.81 |
|||||||
Shares used in computing GAAP reported net income (loss) attributable to Jazz Pharmaceuticals plc per diluted share amounts |
62,378 |
61,568 |
59,025 |
61,541 |
|||||||||||
Shares used in computing non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share amounts |
62,378 |
61,568 |
62,451 |
61,541 |
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 |
|||||||||||||||||||||||
June 30, 2014 |
June 30, 2013 |
||||||||||||||||||||||
GAAP Reported |
Adjustments |
Non-GAAP Adjusted * |
GAAP Reported |
Adjustments |
Non-GAAP Adjusted * |
||||||||||||||||||
Total revenues |
$ |
291,230 |
$ |
— |
$ |
291,230 |
$ |
208,252 |
$ |
— |
$ |
208,252 |
|||||||||||
Cost of product sales |
30,692 |
(4,074) |
(a) |
26,618 |
25,031 |
(1,633) |
(a) |
23,398 |
|||||||||||||||
Selling, general and administrative |
100,556 |
(20,120) |
(b) |
80,436 |
77,506 |
(14,620) |
(b) |
62,886 |
|||||||||||||||
Research and development |
20,090 |
(3,580) |
(c) |
16,510 |
9,250 |
(1,553) |
(c) |
7,697 |
|||||||||||||||
Intangible asset amortization |
32,795 |
(32,795) |
— |
19,399 |
(19,399) |
— |
|||||||||||||||||
Intangible asset impairment |
32,806 |
(32,806) |
— |
— |
— |
— |
|||||||||||||||||
Interest expense, net |
11,429 |
(1,900) |
(d) |
9,529 |
7,142 |
(1,193) |
(d) |
5,949 |
|||||||||||||||
Foreign currency (gain) loss |
(74) |
— |
(74) |
385 |
— |
385 |
|||||||||||||||||
Loss on extinguishment and modification of debt |
— |
— |
— |
3,749 |
(3,749) |
— |
|||||||||||||||||
Income before income tax provision |
62,936 |
95,275 |
(e) |
158,211 |
65,790 |
42,147 |
(e) |
107,937 |
|||||||||||||||
Income tax provision |
19,350 |
10,900 |
(f) |
30,250 |
23,605 |
(3,977) |
(f) |
19,628 |
|||||||||||||||
Effective tax rate (g) |
30.7 |
% |
19.1 |
% |
35.9 |
% |
18.2 |
% |
|||||||||||||||
Net income |
43,586 |
84,375 |
(h) |
127,961 |
42,185 |
46,124 |
(h) |
88,309 |
|||||||||||||||
Net income (loss) attributable to noncontrolling interests, net of tax |
(73) |
244 |
(i) |
171 |
— |
— |
(i) |
— |
|||||||||||||||
Net income attributable to Jazz Pharmaceuticals plc |
$ |
43,659 |
$ |
84,131 |
(j) |
$ |
127,790 |
$ |
42,185 |
$ |
46,124 |
(j) |
$ |
88,309 |
|||||||||
Net income attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
0.70 |
$ |
2.05 |
$ |
0.69 |
$ |
1.43 |
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) |
|||||||||||||||||||||||
Six Months |
|||||||||||||||||||||||
June 30, 2014 |
June 30, 2013 |
||||||||||||||||||||||
GAAP Reported |
Adjustments |
Non-GAAP Adjusted * |
GAAP Reported |
Adjustments |
Non-GAAP Adjusted * |
||||||||||||||||||
Total revenues |
$ |
538,149 |
$ |
— |
$ |
538,149 |
$ |
404,489 |
$ |
— |
$ |
404,489 |
|||||||||||
Cost of product sales |
61,616 |
(12,282) |
(k) |
49,334 |
52,251 |
(3,929) |
(k) |
48,322 |
|||||||||||||||
Selling, general and administrative |
206,919 |
(50,010) |
(l) |
156,909 |
148,034 |
(28,608) |
(l) |
119,426 |
|||||||||||||||
Research and development |
38,199 |
(6,361) |
(m) |
31,838 |
15,997 |
(2,617) |
(m) |
13,380 |
|||||||||||||||
Acquired in-process research and development |
127,000 |
(127,000) |
— |
4,000 |
(4,000) |
— |
|||||||||||||||||
Intangible asset amortization |
63,977 |
(63,977) |
— |
38,954 |
(38,954) |
— |
|||||||||||||||||
Intangible asset impairment |
32,806 |
(32,806) |
— |
— |
— |
— |
|||||||||||||||||
Interest expense, net |
21,505 |
(3,538) |
(d) |
17,967 |
14,541 |
(2,422) |
(d) |
12,119 |
|||||||||||||||
Foreign currency (gain) loss |
(197) |
— |
(197) |
114 |
— |
114 |
|||||||||||||||||
Loss on extinguishment and modification of debt |
— |
— |
— |
3,749 |
(3,749) |
— |
|||||||||||||||||
Income (loss) before income tax provision |
(13,676) |
295,974 |
(n) |
282,298 |
126,849 |
84,279 |
(n) |
211,128 |
|||||||||||||||
Income tax provision |
36,377 |
16,844 |
(f) |
53,221 |
41,239 |
(2,845) |
(f) |
38,394 |
|||||||||||||||
Effective tax rate (g) |
N/A |
(o) |
18.9 |
% |
32.5 |
% |
18.2 |
% |
|||||||||||||||
Net income (loss) |
(50,053) |
279,130 |
(p) |
229,077 |
85,610 |
87,124 |
(p) |
172,734 |
|||||||||||||||
Net income (loss) attributable to noncontrolling interests, net of tax |
(1,062) |
1,502 |
(i) |
440 |
— |
— |
(i) |
— |
|||||||||||||||
Net income (loss) attributable to Jazz Pharmaceuticals plc |
$ |
(48,991) |
$ |
277,628 |
(q) |
$ |
228,637 |
$ |
85,610 |
$ |
87,124 |
(q) |
$ |
172,734 |
|||||||||
Net income (loss) attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
(0.83) |
$ |
3.66 |
$ |
1.39 |
$ |
2.81 |
RECONCILIATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION
CERTAIN LINE ITEMS AND OTHER INFORMATION
(In thousands)
(Unaudited)
* Non-GAAP adjusted net income attributable to
Explanation of Adjustments and Certain Line Items:
(a) |
Acquisition accounting inventory fair value step-up adjustments of $2,455 and $1,086, share-based compensation expense of $1,284 and $488, depreciation expense of $335 and $0, transaction and integration costs of $0 and $33 and restructuring charges of $0 and $26 for the three months ended June 30, 2014 and 2013, respectively. |
(b) |
Share-based compensation expense of $14,042 and $9,539, transaction and integration costs of $4,795 and $623, depreciation expense of $1,283 and $576, change in fair value of contingent consideration of $0 and $3,400 and restructuring charges of $0 and $482 for the three months ended June 30, 2014 and 2013, respectively. |
(c) |
Share-based compensation expense of $3,226 and $1,479, depreciation expense of $242 and $19 and transaction and integration costs of $112 and $55 for the three months ended June 30, 2014 and 2013, respectively. |
(d) |
Non-cash interest expense associated with debt discount and debt issuance costs for the respective three-and six-month periods. |
(e) |
Sum of adjustments (a) through (d) plus the adjustments for amortization and impairment of intangible assets and loss on extinguishment and modification of debt 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 respective three-and six-month periods. |
(g) |
Income tax provision divided by income before income tax provision for the respective three-and six-month periods (for the six months ended June 30, 2014, on a non-GAAP adjusted basis only). |
(h) |
Net of adjustments (e) and (f) for the respective three-month period. |
(i) |
Adjustments for amount attributable to noncontrolling interests for the respective three-and six-month period. |
(j) |
Net of adjustments (h) and (i) for the respective three-month period. |
(k) |
Acquisition accounting inventory fair value step-up adjustments of $10,477 and $2,631, share-based compensation expense of $1,465 and $1,197, depreciation expense of $340 and $0, restructuring charges of $0 and $68 and transaction and integration costs of $0 and $33 for the six months ended June 30, 2014 and 2013, respectively. |
(l) |
Share-based compensation expense of $25,217 and $16,544, transaction and integration costs of $22,394 and $1,645, depreciation expense of $2,399 and $1,130, change in fair value of contingent consideration of $0 and $7,900, and restructuring charges of $0 and $1,389 for six months ended June 30, 2014 and 2013, respectively. |
(m) |
Share-based compensation expense of $5,685 and $2,522, depreciation expense of $430 and $40, transaction and integration costs of $246 and $55 for six months ended June 30, 2014 and 2013, respectively. |
(n) |
Sum of adjustments (k), (l), (m) and (d) plus the adjustments for acquired in-process research and development, amortization and impairment of intangible assets and loss on extinguishment and modification of debt for the respective six-month period. |
(o) |
The GAAP effective tax rate for the six months ended June 30, 2014 is not applicable because there was a loss before income tax provision during the period. After adjusting the loss before income tax provision by excluding an upfront fee and milestone payment of $127,000 for JZP-110, we would have had income before income tax provision of $113,324, resulting in an effective tax rate of 32.1% for the six months ended June 30, 2014 based on the income tax provision of $36,377, compared to 32.5% for the same period in 2013. This increase was primarily due to a higher level of profits subject to U.S. federal and state income taxes in the 2014 period, and higher losses in other jurisdictions where no tax benefit is available in the year. |
(p) |
Net of adjustments (n) and (f) for the respective six-month period. |
(q) |
Net of adjustments (p) and (i) for the respective six-month period. |
JAZZ PHARMACEUTICALS PLC |
|
GAAP net income attributable to Jazz Pharmaceuticals plc |
$29 - $57 |
Intangible asset amortization and depreciation |
129 - 134 |
Share-based compensation expense |
70 - 75 |
Intangible asset impairment |
33 |
Acquisition accounting inventory fair value step-up |
10 - 11 |
Transaction and integration costs |
25 - 30 |
Upfront license fees and milestone payments |
202 |
Non-cash interest expense |
7 |
Income tax adjustments |
(15) - (5) |
Adjustments for amount attributable to noncontrolling interests |
(2) - (1) |
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc |
$496 - $520 |
GAAP net income attributable to Jazz Pharmaceuticals plc per diluted share |
$0.47 - $0.90 |
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share |
$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