Jazz Pharmaceuticals Announces Third Quarter 2014 Financial Results And Updated Guidance
"We successfully executed on key goals across the business, from strong sales growth of Xyrem, Erwinaze and Defitelio, to advances in our clinical development programs, and to furtherance of our regulatory efforts in preparation for the planned submission of a new drug application for defibrotide in the U.S. in the first half of 2015," said
Adjusted net income attributable to
GAAP net income attributable to
Third Quarter 2014 Revenues and Product Sales
Total revenues for the third quarter of 2014 were
Net product sales for the third quarter of 2014 were as follows:
- Xyrem: Xyrem net sales increased by 33% to
$204.3 million in the third quarter of 2014 compared to$153.7 million in the third quarter of 2013. During the third quarter of 2014, the average number of active Xyrem patients increased to 12,050. - Erwinaze/Erwinase: Erwinaze/Erwinase net sales increased by 18% to
$52.1 million in the third quarter of 2014 compared to$44.1 million in the third quarter of 2013. - Defitelio/defibrotide: Defitelio/defibrotide net sales in the third quarter of 2014 were
$18.9 million compared to pro forma net sales of$13.1 million in the third 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
$6.3 million in the third quarter of 2014 compared to$11.0 million in the third quarter of 2013. The decrease in net sales was primarily due to the timing of shipments toEisai Co. , the European distributor of Prialt. - Psychiatry products: Net sales of the company's psychiatry products were
$10.8 million in the third quarter of 2014 compared to$10.7 million in the third quarter of 2013. - Other: Net sales of other products in the third quarter of 2014 were
$11.9 million compared to$10.9 million in the third quarter of 2013. On a pro forma basis, net sales of other products for the third quarter of 2013 were$13.1 million , which included net sales of active pharmaceutical ingredients by Gentium as if the acquisition of Gentium had closed onJanuary 1, 2013 .
Tables showing actual and pro forma net product sales for the three and nine months ended
Operating Expenses and Other
Operating expenses for the third quarter of 2014 were
- Cost of product sales for the third quarter of 2014 was
$27.0 million on a GAAP basis compared to$24.3 million for the same period in 2013. The increase was primarily due to higher net sales. Gross margin for the third quarter of 2014, as a percentage of net product sales, was 91.1% compared to 89.5% for the same period in 2013, primarily due to a change in product mix. - Selling, general and administrative (SG&A) expenses for the third quarter of 2014 were
$93.5 million on a GAAP basis compared to$75.0 million for the same period in 2013. Adjusted SG&A expenses for the third quarter of 2014 were$77.2 million , or 25% of total revenues, compared to$59.6 million , or 26% of total revenues, for the same period in 2013. The increase was primarily due to higher headcount and expenses resulting from the expansion of the company's business. - Research and development (R&D) expenses for the third quarter of 2014 were
$22.4 million on a GAAP basis compared to$11.8 million for the same period in 2013. Adjusted R&D expenses for the third quarter of 2014 were$18.1 million , or 6% of total revenues, compared to$9.9 million , or 4% of total revenues, for the same period in 2013. The increase in R&D expenses was primarily driven by increased costs from the development of the company's product candidates and life cycle management of the company's existing products. - Acquired in-process research and development expense for the third quarter of 2014 was
$75.0 million on a GAAP basis compared to$1.0 million for the same period in 2013. The increase was due to an upfront payment made in connection with the acquisition of the rights to defibrotide in theAmericas inAugust 2014 .
Net interest expense for the third quarter of 2014 was
Foreign currency gain during the third quarter of 2014 was
As of
In the nine months ended
Recent Developments
- The first patient has enrolled in the Phase 3 clinical trial of Xyrem in pediatric narcolepsy patients with cataplexy.
- The first patient has received a dose of JZP-416 in the pivotal Phase 2 clinical trials in children who have experienced a hypersensitivity reaction to treatment with pegaspargase therapy for acute lymphoblastic leukemia.
- The Phase 1 clinical trial of JZP-386 completed enrollment during the third quarter. The trial was a first-in-human trial evaluating the safety, pharmacokinetics, and pharmacodynamics of JZP-386, a deuterium-modified sodium oxybate compound licensed from
Concert Pharmaceuticals .
2014 Financial Guidance
Revenues |
$1,150-$1,170 million |
Total net product sales |
$1,142-$1,160 million |
-Xyrem net sales |
$765-$780 million |
-Erwinaze/Erwinase net sales |
$190-$200 million |
-Defitelio/defibrotide net sales |
$65-$70 million |
Adjusted gross margin %1,4 |
91-92% |
Adjusted SG&A expenses2,4 |
$315-$325 million |
Adjusted R&D expenses3,4 |
$65-$75 million |
GAAP net income attributable to Jazz Pharmaceuticals plc per diluted share |
$0.73-$1.05 |
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share4 |
$8.20-$8.35 |
1. |
Excludes $10 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%. |
2. |
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. |
3. |
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. |
4. |
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
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 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 |
Nine Months Ended |
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
Revenues: |
|||||||||||||||
Product sales, net |
$ |
304,407 |
$ |
230,386 |
$ |
838,493 |
$ |
631,602 |
|||||||
Royalties and contract revenues |
2,177 |
1,774 |
6,240 |
5,047 |
|||||||||||
Total revenues |
306,584 |
232,160 |
844,733 |
636,649 |
|||||||||||
Operating expenses: |
|||||||||||||||
Cost of product sales (excluding amortization of acquired developed technologies and intangible asset impairment) |
26,994 |
24,252 |
88,610 |
76,503 |
|||||||||||
Selling, general and administrative |
93,501 |
74,970 |
300,420 |
223,004 |
|||||||||||
Research and development |
22,423 |
11,826 |
60,622 |
27,823 |
|||||||||||
Acquired in-process research and development |
75,000 |
988 |
202,000 |
4,988 |
|||||||||||
Intangible asset amortization |
30,630 |
19,564 |
94,607 |
58,518 |
|||||||||||
Intangible asset impairment |
— |
— |
32,806 |
— |
|||||||||||
Total operating expenses |
248,548 |
131,600 |
779,065 |
390,836 |
|||||||||||
Income from operations |
58,036 |
100,560 |
65,668 |
245,813 |
|||||||||||
Interest expense, net |
(14,530) |
(6,202) |
(36,035) |
(20,743) |
|||||||||||
Foreign currency gain (loss) |
6,483 |
(614) |
6,680 |
(728) |
|||||||||||
Loss on extinguishment and modification of debt |
— |
— |
— |
(3,749) |
|||||||||||
Income before income tax provision |
49,989 |
93,744 |
36,313 |
220,593 |
|||||||||||
Income tax provision |
24,221 |
18,335 |
60,598 |
59,574 |
|||||||||||
Net income (loss) |
25,768 |
75,409 |
(24,285) |
161,019 |
|||||||||||
Net income (loss) attributable to noncontrolling interests, net of tax |
2 |
— |
(1,060) |
— |
|||||||||||
Net income (loss) attributable to Jazz Pharmaceuticals plc |
$ |
25,766 |
$ |
75,409 |
$ |
(23,225) |
$ |
161,019 |
|||||||
Net income (loss) per ordinary share attributable to Jazz Pharmaceuticals plc: |
|||||||||||||||
Basic |
$ |
0.43 |
$ |
1.30 |
$ |
(0.39) |
$ |
2.76 |
|||||||
Diluted |
$ |
0.41 |
$ |
1.23 |
$ |
(0.39) |
$ |
2.62 |
|||||||
Weighted-average ordinary shares used in calculating net income (loss) per ordinary share attributable to Jazz Pharmaceuticals plc: |
|||||||||||||||
Basic |
60,305 |
58,217 |
59,457 |
58,437 |
|||||||||||
Diluted |
62,680 |
61,519 |
59,457 |
61,532 |
JAZZ PHARMACEUTICALS PLC SUMMARY OF PRODUCT SALES, NET (In thousands) (Unaudited) |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
Xyrem |
$ |
204,337 |
$ |
153,664 |
$ |
556,081 |
$ |
404,932 |
|||||||
Erwinaze/Erwinase |
52,121 |
44,078 |
146,910 |
130,754 |
|||||||||||
Defitelio/defibrotide |
18,892 |
— |
51,345 |
— |
|||||||||||
Prialt |
6,282 |
11,046 |
16,422 |
20,726 |
|||||||||||
Psychiatry |
10,833 |
10,679 |
32,431 |
40,093 |
|||||||||||
Other |
11,942 |
10,919 |
35,304 |
35,097 |
|||||||||||
Total net product sales |
$ |
304,407 |
$ |
230,386 |
$ |
838,493 |
$ |
631,602 |
The following unaudited pro forma information represents the net product sales for the three and nine months ended
SUMMARY OF PRODUCT SALES, NET (PRO FORMA) (In thousands) (Unaudited) |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
Xyrem |
$ |
204,337 |
$ |
153,664 |
$ |
556,081 |
$ |
404,932 |
|||||||
Erwinaze/Erwinase |
52,121 |
44,078 |
146,910 |
130,754 |
|||||||||||
Defitelio/defibrotide |
18,892 |
13,142 |
54,242 |
31,842 |
|||||||||||
Prialt |
6,282 |
11,046 |
16,422 |
20,726 |
|||||||||||
Psychiatry |
10,833 |
10,679 |
32,431 |
40,093 |
|||||||||||
Other |
11,942 |
13,095 |
35,710 |
41,097 |
|||||||||||
Total pro forma net product sales |
$ |
304,407 |
$ |
245,704 |
$ |
841,796 |
$ |
669,444 |
JAZZ PHARMACEUTICALS PLC CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) |
|||||||
September 30, |
December 31, |
||||||
ASSETS |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
575,040 |
$ |
636,504 |
|||
Accounts receivable, net of allowances |
187,604 |
124,805 |
|||||
Inventories |
37,612 |
28,669 |
|||||
Prepaid expenses |
24,206 |
7,183 |
|||||
Deferred tax assets, net |
35,696 |
33,613 |
|||||
Other current assets |
18,362 |
33,843 |
|||||
Total current assets |
878,520 |
864,617 |
|||||
Property and equipment, net |
44,205 |
14,246 |
|||||
Intangible assets, net |
1,550,624 |
812,396 |
|||||
Goodwill |
724,388 |
450,456 |
|||||
Deferred tax assets, net, non-current |
101,249 |
74,597 |
|||||
Deferred financing costs |
35,068 |
14,605 |
|||||
Other non-current assets |
13,482 |
7,304 |
|||||
Total assets |
$ |
3,347,536 |
$ |
2,238,221 |
|||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
29,671 |
$ |
21,005 |
|||
Accrued liabilities |
161,476 |
119,718 |
|||||
Current portion of long-term debt |
9,444 |
5,572 |
|||||
Income taxes payable |
15,755 |
336 |
|||||
Contingent consideration |
— |
50,000 |
|||||
Deferred tax liability, net |
6,259 |
6,259 |
|||||
Deferred revenue |
1,138 |
1,138 |
|||||
Total current liabilities |
223,743 |
204,028 |
|||||
Deferred revenue, non-current |
4,784 |
5,718 |
|||||
Long-term debt, less current portion |
1,331,340 |
544,404 |
|||||
Deferred tax liability, net, non-current |
413,460 |
168,497 |
|||||
Other non-current liabilities |
33,596 |
20,040 |
|||||
Total Jazz Pharmaceuticals plc shareholders' equity |
1,340,523 |
1,295,534 |
|||||
Noncontrolling interests |
90 |
— |
|||||
Total liabilities and shareholders' equity |
$ |
3,347,536 |
$ |
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 |
Nine Months Ended |
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP reported net income (loss) attributable to Jazz Pharmaceuticals plc |
$ |
25,766 |
$ |
75,409 |
$ |
(23,225) |
$ |
161,019 |
|||||||
Intangible asset amortization |
30,630 |
19,564 |
94,607 |
58,518 |
|||||||||||
Share-based compensation expense |
18,251 |
11,876 |
50,618 |
32,139 |
|||||||||||
Intangible asset impairment |
— |
— |
32,806 |
— |
|||||||||||
Upfront and milestone payments |
75,000 |
988 |
202,000 |
4,988 |
|||||||||||
Transaction and integration costs |
878 |
113 |
23,518 |
1,846 |
|||||||||||
Acquisition accounting inventory fair value step-up adjustments |
— |
512 |
10,477 |
3,143 |
|||||||||||
Restructuring charges |
— |
— |
— |
1,457 |
|||||||||||
Change in fair value of contingent consideration |
— |
5,000 |
— |
12,900 |
|||||||||||
Depreciation |
1,868 |
895 |
5,037 |
2,065 |
|||||||||||
Loss on extinguishment and modification of debt |
— |
— |
— |
3,749 |
|||||||||||
Non-cash interest expense |
4,065 |
1,083 |
7,603 |
3,505 |
|||||||||||
Income tax adjustments |
(10,649) |
(6,043) |
(27,493) |
(3,198) |
|||||||||||
Adjustments for amount attributable to noncontrolling interests |
(2) |
— |
(1,504) |
— |
|||||||||||
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc |
$ |
145,807 |
$ |
109,397 |
$ |
374,444 |
$ |
282,131 |
|||||||
GAAP reported net income (loss) attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
0.41 |
$ |
1.23 |
$ |
(0.39) |
$ |
2.62 |
|||||||
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
2.33 |
$ |
1.78 |
$ |
5.99 |
$ |
4.59 |
|||||||
Shares used in computing GAAP reported net income (loss) attributable to Jazz Pharmaceuticals plc per diluted share amounts |
62,680 |
61,519 |
59,457 |
61,532 |
|||||||||||
Shares used in computing non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share amounts |
62,680 |
61,519 |
62,532 |
61,532 |
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 |
|||||||||||||||||||||||
September 30, 2014 |
September 30, 2013 |
||||||||||||||||||||||
GAAP Reported |
Adjustments |
Non-GAAP Adjusted * |
GAAP Reported |
Adjustments |
Non-GAAP Adjusted * |
||||||||||||||||||
Total revenues |
$ |
306,584 |
$ |
— |
$ |
306,584 |
$ |
232,160 |
$ |
— |
$ |
232,160 |
|||||||||||
Cost of product sales |
26,994 |
(413) |
(a) |
26,581 |
24,252 |
(1,103) |
(a) |
23,149 |
|||||||||||||||
Selling, general and administrative |
93,501 |
(16,259) |
(b) |
77,242 |
74,970 |
(15,345) |
(b) |
59,625 |
|||||||||||||||
Research and development |
22,423 |
(4,325) |
(c) |
18,098 |
11,826 |
(1,948) |
(c) |
9,878 |
|||||||||||||||
Acquired in-process research and development |
75,000 |
(75,000) |
— |
988 |
(988) |
— |
|||||||||||||||||
Intangible asset amortization |
30,630 |
(30,630) |
— |
19,564 |
(19,564) |
— |
|||||||||||||||||
Interest expense, net |
14,530 |
(4,065) |
(d) |
10,465 |
6,202 |
(1,083) |
(d) |
5,119 |
|||||||||||||||
Foreign currency (gain) loss |
(6,483) |
— |
(6,483) |
614 |
— |
614 |
|||||||||||||||||
Income before income tax provision |
49,989 |
130,692 |
(e) |
180,681 |
93,744 |
40,031 |
(e) |
133,775 |
|||||||||||||||
Income tax provision |
24,221 |
10,649 |
(f) |
34,870 |
18,335 |
6,043 |
(f) |
24,378 |
|||||||||||||||
Effective tax rate (g) |
48.5 |
% |
(o) |
19.3 |
% |
19.6 |
% |
18.2 |
% |
||||||||||||||
Net income |
25,768 |
120,043 |
(h) |
145,811 |
75,409 |
33,988 |
(h) |
109,397 |
|||||||||||||||
Net income attributable to noncontrolling interests, net of tax |
2 |
2 |
(i) |
4 |
— |
— |
(i) |
— |
|||||||||||||||
Net income attributable to Jazz Pharmaceuticals plc |
$ |
25,766 |
$ |
120,041 |
(j) |
$ |
145,807 |
$ |
75,409 |
$ |
33,988 |
(j) |
$ |
109,397 |
|||||||||
Net income attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
0.41 |
$ |
2.33 |
$ |
1.23 |
$ |
1.78 |
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) |
|||||||||||||||||||||||
Nine Months Ended |
|||||||||||||||||||||||
September 30, 2014 |
September 30, 2013 |
||||||||||||||||||||||
GAAP Reported |
Adjustments |
Non-GAAP Adjusted * |
GAAP Reported |
Adjustments |
Non-GAAP Adjusted * |
||||||||||||||||||
Total revenues |
$ |
844,733 |
$ |
— |
$ |
844,733 |
$ |
636,649 |
$ |
— |
$ |
636,649 |
|||||||||||
Cost of product sales |
88,610 |
(12,695) |
(k) |
75,915 |
76,503 |
(5,032) |
(k) |
71,471 |
|||||||||||||||
Selling, general and administrative |
300,420 |
(66,269) |
(l) |
234,151 |
223,004 |
(43,953) |
(l) |
179,051 |
|||||||||||||||
Research and development |
60,622 |
(10,686) |
(m) |
49,936 |
27,823 |
(4,565) |
(m) |
23,258 |
|||||||||||||||
Acquired in-process research and development |
202,000 |
(202,000) |
— |
4,988 |
(4,988) |
— |
|||||||||||||||||
Intangible asset amortization |
94,607 |
(94,607) |
— |
58,518 |
(58,518) |
— |
|||||||||||||||||
Intangible asset impairment |
32,806 |
(32,806) |
— |
— |
— |
— |
|||||||||||||||||
Interest expense, net |
36,035 |
(7,603) |
(d) |
28,432 |
20,743 |
(3,505) |
(d) |
17,238 |
|||||||||||||||
Foreign currency (gain) loss |
(6,680) |
— |
(6,680) |
728 |
— |
728 |
|||||||||||||||||
Loss on extinguishment and modification of debt |
— |
— |
— |
3,749 |
(3,749) |
— |
|||||||||||||||||
Income before income tax provision |
36,313 |
426,666 |
(n) |
462,979 |
220,593 |
124,310 |
(n) |
344,903 |
|||||||||||||||
Income tax provision |
60,598 |
27,493 |
(f) |
88,091 |
59,574 |
3,198 |
(f) |
62,772 |
|||||||||||||||
Effective tax rate (g) |
166.9 |
% |
(o) |
19.0 |
% |
27.0 |
% |
18.2 |
% |
||||||||||||||
Net income (loss) |
(24,285) |
399,173 |
(p) |
374,888 |
161,019 |
121,112 |
(p) |
282,131 |
|||||||||||||||
Net income attributable to noncontrolling interests, net of tax |
(1,060) |
1,504 |
(i) |
444 |
— |
— |
(i) |
— |
|||||||||||||||
Net income (loss) attributable to Jazz Pharmaceuticals plc |
$ |
(23,225) |
$ |
397,669 |
(q) |
$ |
374,444 |
$ |
161,019 |
$ |
121,112 |
(q) |
$ |
282,131 |
|||||||||
Net income (loss) attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
(0.39) |
$ |
5.99 |
$ |
2.62 |
$ |
4.59 |
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) |
Share-based compensation expense of $240 and $591, depreciation expense of $173 and $0, acquisition accounting inventory fair value step-up adjustments of $0 and $512 for the three months ended September 30, 2014 and 2013, respectively. |
(b) |
Share-based compensation expense of $14,834 and $9,354, depreciation expense of $1,425 and $878, change in fair value of contingent consideration of $0 and $5,000 and transaction and integration costs of $0 and $113 for the three months ended September 30, 2014 and 2013, respectively. |
(c) |
Share-based compensation expense of $3,177 and $1,931, transaction and integration costs of $878 and $0 and depreciation expense of $270 and $17 for the three months ended September 30, 2014 and 2013, respectively. |
(d) |
Non-cash interest expense associated with debt discount and debt issuance costs for the respective three- and nine-month periods. |
(e) |
Sum of adjustments (a) through (d) plus the adjustments for acquired in-process research and development and 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 respective three- and nine-month periods. |
(g) |
Income tax provision divided by income before income tax provision for the respective three- and nine-month periods. |
(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 nine-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 $3,143, share-based compensation expense of $1,705 and $1,788, depreciation expense of $513 and $0, restructuring charges of $0 and $68 and transaction and integration costs of $0 and $33 for the nine months ended September 30, 2014 and 2013, respectively. |
(l) |
Share-based compensation expense of $40,051 and $25,898, transaction and integration costs of $22,394 and $1,758, depreciation expense of $3,824 and $2,008, change in fair value of contingent consideration of $0 and $12,900, and restructuring charges of $0 and $1,389 for nine months ended September 30, 2014 and 2013, respectively. |
(m) |
Share-based compensation expense of $8,862 and $4,453, transaction and integration costs of $1,124 and $55 and depreciation expense of $700 and $57 for nine months ended September 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 nine-month period. |
(o) |
After adjusting the income before income tax provision for the three months ended September 30, 2014 by excluding an upfront payment of $75,000 for rights to defibrotide in the Americas, we would have had income before income tax provision of $124,989, resulting in an effective tax rate of 19.4% for the three months ended September 30, 2014 based on the income tax provision of $24,221, compared to 19.6% for the same period in 2013. After adjusting the income before income tax provision for the nine months ended September 30, 2014 by excluding a total of $202,000 in upfront and milestone payments for rights to JZP-110 and to defibrotide in the Americas, we would have had income before income tax provision of $238,313, resulting in an effective tax rate of 25.4% for the nine months ended September 30, 2014 based on the income tax provision of $60,598, compared to 27.0% for the same period in 2013. The decreases in the effective tax rates for the three and nine months ended September 30, 2014 compared to the same periods in 2013 were primarily due to changes in income mix among the various jurisdictions in which we operate. |
(p) |
Net of adjustments (n) and (f) for the respective nine-month period. |
(q) |
Net of adjustments (p) and (i) for the respective nine-month period. |
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 |
$46 - $66 |
Intangible asset amortization and depreciation |
129 - 134 |
Share-based compensation expense |
70 - 75 |
Intangible asset impairment |
33 |
Upfront and milestone payments |
202 |
Transaction and integration costs |
25 - 30 |
Acquisition accounting inventory fair value step-up |
10 |
Non-cash interest expense |
13-15 |
Income tax adjustments |
(30) - (20) |
Adjustments for amount attributable to noncontrolling interests |
(2) |
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc |
$513 - $526 |
GAAP net income attributable to Jazz Pharmaceuticals plc per diluted share |
$0.73 - $1.05 |
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share |
$8.20- $8.35 |
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, or U.S., + 1 650 496 2717; or Media, Laurie Hurley, Vice President, Corporate Affairs, Jazz Pharmaceuticals plc, Ireland, + 353 1 634 7894, or U.S., + 1 650 496 2796