Jazz Pharmaceuticals Announces Third Quarter 2015 Financial Results
"During the quarter, we remained focused on our mission of delivering important and meaningful products to patients. We are pleased that we have received FDA Priority Review status on our defibrotide NDA, an important step toward our objective to bring defibrotide to patients in the U.S. for the treatment of hepatic veno-occlusive disease with evidence of multi-organ dysfunction, a rare and often fatal complication of hematopoietic stem cell transplantation," said
Adjusted net income attributable to
GAAP net income attributable to
Third Quarter 2015 Revenues and Product Sales
Total revenues for the third quarter of 2015 were
Net product sales for the third quarter of 2015 were as follows:
- Xyrem: Xyrem net sales increased by 19% to
$242.9 million in the third quarter of 2015 compared to$204.3 million in the third quarter of 2014. During the third quarter of 2015, the average number of active Xyrem patients in the U.S. was approximately 12,450. - Erwinaze/Erwinase: Erwinaze/Erwinase net sales increased by 8% to
$56.3 million in the third quarter of 2015 compared to$52.1 million in the third quarter of 2014. - Defitelio® (defibrotide): Defitelio/defibrotide net sales increased to
$19.6 million in the third quarter of 2015 compared to$18.9 million in the third quarter of 2014. Product volume was in line with expectations, but sales were impacted by unfavorable foreign currency exchange movements. - Prialt® (ziconotide) intrathecal infusion: Prialt net sales were
$6.0 million in the third quarter of 2015 compared to$6.3 million in the third quarter of 2014. - Psychiatry products: Net sales of the company's psychiatry products were
$9.9 million in the third quarter of 2015 compared to$10.8 million in the third quarter of 2014. - Other: Net sales of other products in the third quarter of 2015 were
$3.9 million compared to$11.9 million in the third quarter of 2014. InMarch 2015 , the company completed the sale of certain products and the related business that the company acquired as part of the acquisition ofEUSA Pharma Inc. in 2012.
Tables showing actual net product sales for the three and nine months ended
Operating Expenses and Other
Operating expenses for the third quarter of 2015 were
- Cost of product sales for the third quarter of 2015 was
$28.4 million compared to$27.0 million for the same period in 2014. Gross margin for the third quarter of 2015 was 91.6% compared to 91.1% for the same period in 2014. - Selling, general and administrative (SG&A) expenses for the third quarter of 2015 on a GAAP basis were
$104.0 million compared to$93.5 million for the same period in 2014. Adjusted SG&A expenses for the third quarter of 2015 were$84.5 million , or 25% of total revenues, compared to$78.7 million , or 26% of total revenues, for the same period in 2014. The increase in both GAAP and adjusted SG&A expenses was primarily due to higher headcount and other expenses resulting from the expansion of the company's business. - Research and development (R&D) expenses for the third quarter of 2015 were
$50.8 million on a GAAP basis compared to$22.4 million for the same period in 2014. The increase resulted primarily from a$25.0 million milestone payment that was triggered by the acceptance for filing by theFDA of the first new drug application (NDA) for defibrotide. The milestone was paid inOctober 2015 . Adjusted R&D expenses for the third quarter of 2015 were$23.0 million , or 7% of total revenues, compared to$18.4 million , or 6% of total revenues, for the same period in 2014. Both GAAP and adjusted R&D expenses increased due to higher clinical studies and outside services costs for the development of new product candidates and line extensions for the company's existing products. - Acquired in-process research and development expenses of
$75.0 million incurred during the third quarter of 2014 related to an upfront payment made for rights to defibrotide in theAmericas .
Net interest expense for the third quarter of 2015 was
As of
During the nine months ended
Recent Developments
On
2015 Financial Guidance
Revenues |
$1,320-$1,340 million |
Total net product sales |
$1,313-$1,332 million |
-Xyrem net sales |
$950-$965 million |
-Erwinaze/Erwinase net sales |
$200-$210 million |
-Defitelio/defibrotide net sales |
$70-$75 million |
Adjusted gross margin %1, 5 |
92-93% |
Adjusted SG&A expenses2, 5 |
$355-$365 million |
Adjusted R&D expenses3, 5 |
$95-$105 million |
Adjusted interest expense4,5 |
$34-$36 million |
GAAP net income attributable to Jazz Pharmaceuticals plc per diluted share |
$5.42-$5.63 |
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share5 |
$9.45-$9.60 |
|
|
1. |
Excludes $3 million of share-based compensation expense from estimated GAAP gross margin of 92-93%. |
2. |
Excludes $74-$77 million of share-based compensation expense and $1-$2 million of transaction, integration and restructuring costs from estimated GAAP SG&A expenses of $430-$444 million. |
3. |
Excludes a $25 million milestone payment made in October 2015 in connection with the acceptance for filing by the FDA of the first NDA for defibrotide for VOD and $13-$15 million of share-based compensation expense from estimated GAAP R&D expenses of $133-$145 million. |
4. |
Excludes non-cash interest expense of $22-$25 million from estimated GAAP interest expense of $56-$61 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
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; 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. In this regard, commencing with the company's presentation of 2015 non-GAAP financial measures, the company no longer includes an adjustment for depreciation expense in its non-GAAP adjusted financial measures. Likewise, for purposes of comparability, non-GAAP adjusted financial measures for 2014 included in this press release and accompanying tables do not include an adjustment for depreciation expense. Because of the non-standardized definitions of non-GAAP financial measures, 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 |
||||||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||||||
Revenues: |
|||||||||||||||
Product sales, net |
$ |
338,754 |
$ |
304,407 |
$ |
977,895 |
$ |
838,493 |
|||||||
Royalties and contract revenues |
2,118 |
2,177 |
6,027 |
6,240 |
|||||||||||
Total revenues |
340,872 |
306,584 |
983,922 |
844,733 |
|||||||||||
Operating expenses: |
|||||||||||||||
Cost of product sales (excluding amortization and impairment of intangible assets) |
28,385 |
26,994 |
78,496 |
88,610 |
|||||||||||
Selling, general and administrative |
104,044 |
93,501 |
323,564 |
300,420 |
|||||||||||
Research and development |
50,784 |
22,423 |
105,798 |
60,622 |
|||||||||||
Acquired in-process research and development |
— |
75,000 |
— |
202,000 |
|||||||||||
Intangible asset amortization |
26,127 |
30,630 |
74,472 |
94,607 |
|||||||||||
Impairment charges |
— |
— |
— |
32,806 |
|||||||||||
Total operating expenses |
209,340 |
248,548 |
582,330 |
779,065 |
|||||||||||
Income from operations |
131,532 |
58,036 |
401,592 |
65,668 |
|||||||||||
Interest expense, net |
(12,650) |
(14,530) |
(44,707) |
(36,035) |
|||||||||||
Foreign currency gain (loss) |
(977) |
6,483 |
(646) |
6,680 |
|||||||||||
Loss on extinguishment and modification of debt |
— |
— |
(16,815) |
— |
|||||||||||
Income before income tax provision |
117,905 |
49,989 |
339,424 |
36,313 |
|||||||||||
Income tax provision |
29,945 |
24,221 |
92,651 |
60,598 |
|||||||||||
Net income (loss) |
87,960 |
25,768 |
246,773 |
(24,285) |
|||||||||||
Net income (loss) attributable to noncontrolling interests, net of tax |
— |
2 |
(1) |
(1,060) |
|||||||||||
Net income (loss) attributable to Jazz Pharmaceuticals plc |
$ |
87,960 |
$ |
25,766 |
$ |
246,774 |
$ |
(23,225) |
|||||||
Net income (loss) attributable to Jazz Pharmaceuticals plc per ordinary share: |
|||||||||||||||
Basic |
$ |
1.43 |
$ |
0.43 |
$ |
4.04 |
$ |
(0.39) |
|||||||
Diluted |
$ |
1.39 |
$ |
0.41 |
$ |
3.91 |
$ |
(0.39) |
|||||||
Weighted-average ordinary shares used in per share calculation - basic |
61,435 |
60,305 |
61,145 |
59,457 |
|||||||||||
Weighted-average ordinary shares used in per share calculation - diluted |
63,154 |
62,680 |
63,072 |
59,457 |
JAZZ PHARMACEUTICALS PLC SUMMARY OF PRODUCT SALES, NET (In thousands) (Unaudited) |
|||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||||||
Xyrem |
$ |
242,899 |
$ |
204,337 |
$ |
703,435 |
$ |
556,081 |
|||||||
Erwinaze/Erwinase |
56,317 |
52,121 |
152,821 |
146,910 |
|||||||||||
Defitelio/defibrotide |
19,639 |
18,892 |
52,259 |
51,345 |
|||||||||||
Prialt |
6,042 |
6,282 |
19,944 |
16,422 |
|||||||||||
Psychiatry |
9,910 |
10,833 |
28,375 |
32,431 |
|||||||||||
Other |
3,947 |
11,942 |
21,061 |
35,304 |
|||||||||||
Total net product sales |
$ |
338,754 |
$ |
304,407 |
$ |
977,895 |
$ |
838,493 |
The following unaudited pro forma information represents net product sales for the nine months ended
SUMMARY OF PRODUCT SALES, NET (PRO FORMA) (In thousands) (Unaudited) |
|||
Nine Months |
|||
Xyrem |
$ |
556,081 |
|
Erwinaze/Erwinase |
146,910 |
||
Defitelio/defibrotide |
54,242 |
||
Prialt |
16,422 |
||
Psychiatry |
32,431 |
||
Other |
35,710 |
||
Total pro forma net product sales |
$ |
841,796 |
JAZZ PHARMACEUTICALS PLC CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) |
|||||||
September 30, |
December 31, |
||||||
ASSETS |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
998,859 |
$ |
684,042 |
|||
Accounts receivable, net of allowances |
195,816 |
186,371 |
|||||
Inventories |
30,018 |
30,037 |
|||||
Prepaid expenses |
21,275 |
12,800 |
|||||
Deferred tax assets, net |
50,006 |
48,440 |
|||||
Other current assets |
18,969 |
21,322 |
|||||
Assets held for sale |
— |
32,833 |
|||||
Total current assets |
1,314,943 |
1,015,845 |
|||||
Property and equipment, net |
83,452 |
58,363 |
|||||
Intangible assets, net |
1,270,777 |
1,437,435 |
|||||
Goodwill |
669,029 |
702,713 |
|||||
Deferred tax assets, net, non-current |
76,391 |
75,494 |
|||||
Deferred financing costs |
24,315 |
33,174 |
|||||
Other non-current assets |
25,393 |
15,931 |
|||||
Total assets |
$ |
3,464,300 |
$ |
3,338,955 |
|||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
29,124 |
$ |
25,126 |
|||
Accrued liabilities |
166,375 |
164,091 |
|||||
Current portion of long-term debt |
117,589 |
9,428 |
|||||
Income taxes payable |
16,357 |
7,588 |
|||||
Deferred tax liability, net |
9,417 |
9,430 |
|||||
Deferred revenue |
1,330 |
1,138 |
|||||
Total current liabilities |
340,192 |
216,801 |
|||||
Deferred revenue, non-current |
3,646 |
4,499 |
|||||
Long-term debt, less current portion |
1,172,103 |
1,333,000 |
|||||
Deferred tax liability, net, non-current |
325,216 |
375,054 |
|||||
Other non-current liabilities |
59,666 |
38,393 |
|||||
Total Jazz Pharmaceuticals plc shareholders' equity |
1,563,463 |
1,371,144 |
|||||
Noncontrolling interests |
14 |
64 |
|||||
Total liabilities and shareholders' equity |
$ |
3,464,300 |
$ |
3,338,955 |
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 |
||||||||||||||
2015 |
2014 * |
2015 |
2014 * |
||||||||||||
GAAP reported net income (loss) attributable to Jazz Pharmaceuticals plc |
$ |
87,960 |
$ |
25,766 |
$ |
246,774 |
$ |
(23,225) |
|||||||
Intangible asset amortization |
26,127 |
30,630 |
74,472 |
94,607 |
|||||||||||
Share-based compensation expense |
23,114 |
18,251 |
67,233 |
50,618 |
|||||||||||
Upfront and milestone payments |
25,000 |
75,000 |
25,000 |
202,000 |
|||||||||||
Restructuring charges |
— |
— |
553 |
— |
|||||||||||
Transaction and integration costs |
— |
878 |
155 |
23,518 |
|||||||||||
Impairment charges |
— |
— |
— |
32,806 |
|||||||||||
Acquisition accounting inventory fair value step-up adjustments |
— |
— |
— |
10,477 |
|||||||||||
Non-cash interest expense |
5,300 |
4,065 |
17,348 |
7,603 |
|||||||||||
Loss on extinguishment and modification of debt |
— |
— |
16,815 |
— |
|||||||||||
Income tax adjustments |
(8,162) |
(10,649) |
(11,762) |
(27,493) |
|||||||||||
Adjustments for amount attributable to noncontrolling interests |
— |
(2) |
(2) |
(1,504) |
|||||||||||
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc |
$ |
159,339 |
$ |
143,939 |
$ |
436,586 |
$ |
369,407 |
|||||||
GAAP reported net income (loss) attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
1.39 |
$ |
0.41 |
$ |
3.91 |
$ |
(0.39) |
|||||||
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
2.52 |
$ |
2.30 |
$ |
6.92 |
$ |
5.91 |
|||||||
Weighted-average ordinary shares used in diluted per share calculation - GAAP |
63,154 |
62,680 |
63,072 |
59,457 |
|||||||||||
Weighted-average ordinary shares used in diluted per share calculation - non-GAAP |
63,154 |
62,680 |
63,072 |
62,532 |
|
|
* For purposes of comparability with its 2015 presentation, the company's non-GAAP adjusted financial measures for 2014 do not include an adjustment for depreciation expense. See "Non-GAAP Financial Measures" in the accompanying press release for additional information. |
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, 2015 |
September 30, 2014 |
||||||||||||||||||||||
GAAP Reported |
Adjustments |
Non-GAAP Adjusted * |
GAAP Reported |
Adjustments |
Non-GAAP Adjusted * |
||||||||||||||||||
Total revenues |
$ |
340,872 |
$ |
— |
$ |
340,872 |
$ |
306,584 |
$ |
— |
$ |
306,584 |
|||||||||||
Cost of product sales (excluding amortization and impairment of intangible assets) |
28,385 |
(786) |
(a) |
27,599 |
26,994 |
(240) |
(a) |
26,754 |
|||||||||||||||
Selling, general and administrative |
104,044 |
(19,542) |
(b) |
84,502 |
93,501 |
(14,834) |
(b) |
78,667 |
|||||||||||||||
Research and development |
50,784 |
(27,786) |
(c) |
22,998 |
22,423 |
(4,055) |
(c) |
18,368 |
|||||||||||||||
Acquired in-process research and development |
— |
— |
— |
75,000 |
(75,000) |
— |
|||||||||||||||||
Intangible asset amortization |
26,127 |
(26,127) |
— |
30,630 |
(30,630) |
— |
|||||||||||||||||
Interest expense, net |
12,650 |
(5,300) |
(d) |
7,350 |
14,530 |
(4,065) |
(d) |
10,465 |
|||||||||||||||
Foreign currency (gain) loss |
977 |
— |
977 |
(6,483) |
— |
(6,483) |
|||||||||||||||||
Income before income tax provision |
117,905 |
79,541 |
(e) |
197,446 |
49,989 |
128,824 |
(e) |
178,813 |
|||||||||||||||
Income tax provision |
29,945 |
8,162 |
(f) |
38,107 |
24,221 |
10,649 |
(f) |
34,870 |
|||||||||||||||
Effective tax rate (g) |
25.4 |
% |
19.3 |
% |
48.5 |
% |
(o) |
19.5 |
% |
||||||||||||||
Net income |
87,960 |
71,379 |
(h) |
159,339 |
25,768 |
118,175 |
(h) |
143,943 |
|||||||||||||||
Net income attributable to noncontrolling interests, net of tax |
— |
— |
— |
2 |
2 |
(i) |
4 |
||||||||||||||||
Net income attributable to Jazz Pharmaceuticals plc |
$ |
87,960 |
$ |
71,379 |
$ |
159,339 |
$ |
25,766 |
$ |
118,173 |
(j) |
$ |
143,939 |
||||||||||
Net income attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
1.39 |
$ |
2.52 |
$ |
0.41 |
$ |
2.30 |
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, 2015 |
September 30, 2014 |
||||||||||||||||||||||
GAAP Reported |
Adjustments |
Non-GAAP Adjusted * |
GAAP Reported |
Adjustments |
Non-GAAP Adjusted * |
||||||||||||||||||
Total revenues |
$ |
983,922 |
$ |
— |
$ |
983,922 |
$ |
844,733 |
$ |
— |
$ |
844,733 |
|||||||||||
Cost of product sales (excluding amortization and impairment of intangible assets) |
78,496 |
(2,253) |
(k) |
76,243 |
88,610 |
(12,182) |
(k) |
76,428 |
|||||||||||||||
Selling, general and administrative |
323,564 |
(55,551) |
(l) |
268,013 |
300,420 |
(62,445) |
(l) |
237,975 |
|||||||||||||||
Research and development |
105,798 |
(35,137) |
(m) |
70,661 |
60,622 |
(9,986) |
(m) |
50,636 |
|||||||||||||||
Acquired in-process research and development |
— |
— |
— |
202,000 |
(202,000) |
— |
|||||||||||||||||
Intangible asset amortization |
74,472 |
(74,472) |
— |
94,607 |
(94,607) |
— |
|||||||||||||||||
Impairment charges |
— |
— |
— |
32,806 |
(32,806) |
— |
|||||||||||||||||
Interest expense, net |
44,707 |
(17,348) |
(d) |
27,359 |
36,035 |
(7,603) |
(d) |
28,432 |
|||||||||||||||
Foreign currency (gain) loss |
646 |
— |
646 |
(6,680) |
— |
(6,680) |
|||||||||||||||||
Loss on extinguishment and modification of debt |
16,815 |
(16,815) |
— |
— |
— |
— |
|||||||||||||||||
Income before income tax provision |
339,424 |
201,576 |
(n) |
541,000 |
36,313 |
421,629 |
(n) |
457,942 |
|||||||||||||||
Income tax provision |
92,651 |
11,762 |
(f) |
104,413 |
60,598 |
27,493 |
(f) |
88,091 |
|||||||||||||||
Effective tax rate (g) |
27.3 |
% |
19.3 |
% |
166.9 |
% |
(o) |
19.2 |
% |
||||||||||||||
Net income (loss) |
246,773 |
189,814 |
(p) |
436,587 |
(24,285) |
394,136 |
(p) |
369,851 |
|||||||||||||||
Net income attributable to noncontrolling interests, net of tax |
(1) |
2 |
(i) |
1 |
(1,060) |
1,504 |
(i) |
444 |
|||||||||||||||
Net income (loss) attributable to Jazz Pharmaceuticals plc |
$ |
246,774 |
$ |
189,812 |
(q) |
$ |
436,586 |
$ |
(23,225) |
$ |
392,632 |
(q) |
$ |
369,407 |
|||||||||
Net income (loss) attributable to Jazz Pharmaceuticals plc per diluted share |
$ |
3.91 |
$ |
6.92 |
$ |
(0.39) |
$ |
5.91 |
JAZZ PHARMACEUTICALS PLC 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 Jazz Pharmaceuticals plc 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 condensed 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. Company management regularly uses these supplemental non-GAAP financial measures internally to understand, manage and evaluate its business and make operating decisions. Compensation of executives is based in part on the performance of the company's business based on certain of these non-GAAP financial measures. 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, intangible asset amortization, share-based compensation expense, upfront and milestone payments, restructuring charges, transaction and integration costs, impairment charges, acquisition accounting inventory fair value step-up adjustments, non-cash interest expense and loss on extinguishment and modification of debt that may not be indicative of the company's core operating results and business outlook, and by including adjustments to convert the income tax provision to the estimated amount of taxes that are payable in cash and adjustments for the amount attributable to noncontrolling interests. 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; 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 adjusted financial measures. In this regard, commencing with the company's presentation of 2015 non-GAAP financial measures, the company no longer includes an adjustment for depreciation expense in its non-GAAP adjusted financial measures. For purposes of comparability, non-GAAP adjusted financial measures for 2014 included herein do not include an adjustment for depreciation expense. In addition, because of the non-standardized definitions of non-GAAP adjusted financial measures, the non-GAAP adjusted financial measures appearing herein 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) |
Share-based compensation expense of $786 and $240 for the three months ended September 30, 2015 and 2014, respectively. |
(b) |
Share-based compensation expense of $19,542 and $14,834 for the three months ended September 30, 2015 and 2014, respectively. |
(c) |
Milestone of $25,000 and $0, share-based compensation expense of $2,786 and $3,177 and transaction and integration costs of $0 and $878 for the three months ended September 30, 2015 and 2014, respectively. |
(d) |
Non-cash interest expense associated with debt discount and debt issuance costs for the respective three- and nine-month period. |
(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 that are 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 periods. |
(j) |
Net of adjustments (h) and (i) for the respective three-month period. |
(k) |
Share-based compensation expense of $2,253 and $1,705 and acquisition accounting inventory fair value step-up adjustments of $0 and $10,477 for the nine months ended September 30, 2015 and 2014, respectively. |
(l) |
Share-based compensation expense of $54,843 and $40,051, restructuring charges of $553 and $0 and transaction and integration costs of $155 and $22,394 for the nine months ended September 30, 2015 and 2014, respectively. |
(m) |
Milestone of $25,000 and $0, share-based compensation expense of $10,137 and $8,862 and transaction and integration costs of $0 and $1,124 for the nine months ended September 30, 2015 and 2014, respectively. |
(n) |
Sum of adjustments (k), (l), (m) and (d) plus the adjustments for acquired in-process research and development expenses, intangible asset amortization, impairment charges and loss on extinguishment and modification of debt, as applicable, 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, the company 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. 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, the company 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. |
(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 2015 GUIDANCE (In millions, except per share amounts) (Unaudited) |
|
GAAP net income attributable to Jazz Pharmaceuticals plc |
$341 - $355 |
Intangible asset amortization |
95 - 100 |
Share-based compensation expense |
90 - 95 |
Upfront and milestone payments |
25 |
Transaction, integration and restructuring costs |
1 - 2 |
Non-cash interest expense |
22 - 25 |
Loss on extinguishment and modification of debt |
17 |
Income tax adjustments |
(10) - 0 |
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc |
$595 - $605 |
GAAP net income attributable to Jazz Pharmaceuticals plc per diluted share |
$5.42 - $5.63 |
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share |
$9.45 - $9.60 |
Weighted-average ordinary shares used in per share computations |
63 |
Logo - http://photos.prnewswire.com/prnh/20150930/272253LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/jazz-pharmaceuticals-announces-third-quarter-2015-financial-results-300175013.html
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