Ireland | 001-33500 | 98-1032470 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File No.) | (IRS Employer Identification No.) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(d) | Exhibits |
Exhibit Number | Description |
99.1 | Press Release dated February 28, 2017. |
JAZZ PHARMACEUTICALS PUBLIC LIMITED COMPANY | ||
By: | /s/ Matthew P. Young | |
Name: | Matthew P. Young | |
Title: | Executive Vice President and Chief Financial Officer |
Exhibit Number | Description |
99.1 | Press Release dated February 28, 2017. |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||
(In thousands, except per share amounts and percentages) | 2016 | 2015 | Change | 2016 | 2015 | Change | |||||||||||||||
Total revenues | $ | 396,621 | $ | 340,881 | 16.4 | % | $ | 1,487,973 | $ | 1,324,803 | 12.3 | % | |||||||||
GAAP net income attributable to Jazz Pharmaceuticals plc1 | $ | 116,689 | $ | 82,761 | 41.0 | % | $ | 396,831 | $ | 329,535 | 20.4 | % | |||||||||
Adjusted net income attributable to Jazz Pharmaceuticals plc1,2 | $ | 165,637 | $ | 176,516 | (6.2 | )% | $ | 627,162 | $ | 595,484 | 5.3 | % | |||||||||
GAAP EPS attributable to Jazz Pharmaceuticals plc1 | $ | 1.91 | $ | 1.32 | 44.7 | % | $ | 6.41 | $ | 5.23 | 22.6 | % | |||||||||
Adjusted EPS attributable to Jazz Pharmaceuticals plc1,2 | $ | 2.71 | $ | 2.81 | (3.6 | )% | $ | 10.14 | $ | 9.45 | 7.3 | % |
1. | In the fourth quarter of 2016, the company adopted Accounting Standards Update (ASU) No. 2016-09, “Improvements to Employee Share-Based Payment Accounting” effective as of January 1, 2016. See footnote 1 to the table titled "Reconciliations of GAAP Reported to Non-GAAP Adjusted Information" at the end of this press release. |
2. | Commencing with the second quarter of 2016, the company modified the calculation of its non-GAAP income tax provision in connection with the Securities and Exchange Commission’s May 2016 guidance pertaining to non-GAAP financial measures. This modification is reflected in the company’s 2015 and 2016 non-GAAP period results in the table above. See “Non-GAAP Financial Measures” below. |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
(In thousands) | 2016 | 2015 | 2016 | 2015 | |||||||||||
Xyrem® (sodium oxybate) oral solution | $ | 291,204 | $ | 251,752 | $ | 1,107,616 | $ | 955,187 | |||||||
Erwinaze® / Erwinase® (asparaginase Erwinia chrysanthemi) | 56,771 | 50,440 | 200,678 | 203,261 | |||||||||||
Defitelio® (defibrotide sodium) / defibrotide | 29,672 | 18,472 | 108,952 | 70,731 | |||||||||||
Prialt® (ziconotide) intrathecal infusion | 6,055 | 6,496 | 29,120 | 26,440 | |||||||||||
Psychiatry | 2,909 | 8,760 | 17,653 | 37,135 | |||||||||||
Other | 6,003 | 3,004 | 13,242 | 24,065 | |||||||||||
Product sales, net | 392,614 | 338,924 | 1,477,261 | 1,316,819 | |||||||||||
Royalties and contract revenues | 4,007 | 1,957 | 10,712 | 7,984 | |||||||||||
Total revenues | $ | 396,621 | $ | 340,881 | $ | 1,487,973 | $ | 1,324,803 |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
(In thousands, except percentages) | 2016 | 2015 | 2016 | 2015 | |||||||||||
GAAP: | |||||||||||||||
Cost of product sales | $ | 33,656 | $ | 24,030 | $ | 105,386 | $ | 102,526 | |||||||
Gross margin | 91.4 | % | 92.9 | % | 92.9 | % | 92.2 | % | |||||||
Selling, general and administrative | $ | 127,141 | $ | 125,555 | $ | 502,892 | $ | 449,119 | |||||||
% of total revenues | 32.1 | % | 36.8 | % | 33.8 | % | 33.9 | % | |||||||
Research and development | $ | 44,158 | $ | 29,455 | $ | 162,297 | $ | 135,253 | |||||||
% of total revenues | 11.1 | % | 8.6 | % | 10.9 | % | 10.2 | % | |||||||
Acquired in-process research and development | $ | — | $ | — | $ | 23,750 | $ | — | |||||||
Impairment charges | $ | — | $ | 31,523 | $ | — | $ | 31,523 |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
(In thousands, except percentages) | 2016 | 2015 | 2016 | 2015 | |||||||||||
Non-GAAP adjusted: | |||||||||||||||
Cost of product sales | $ | 32,177 | $ | 22,209 | $ | 100,797 | $ | 98,452 | |||||||
Gross margin | 91.8 | % | 93.4 | % | 93.2 | % | 92.5 | % | |||||||
Selling, general and administrative | $ | 108,204 | $ | 87,409 | $ | 404,837 | $ | 355,422 | |||||||
% of total revenues | 27.3 | % | 25.6 | % | 27.2 | % | 26.8 | % | |||||||
Research and development | $ | 39,619 | $ | 26,017 | $ | 146,466 | $ | 96,678 | |||||||
% of total revenues | 10.0 | % | 7.6 | % | 9.8 | % | 7.3 | % |
• | Selling, general and administrative (SG&A) expenses increased in 2016 and in the fourth quarter of 2016 compared to the same periods in 2015 on a GAAP and on a non-GAAP adjusted basis primarily due to higher headcount and other expenses resulting from the expansion of the company’s business, and included a one-time contract termination fee of $11.6 million to eliminate potential future royalty payments related to VyxeosTM (cytarabine and daunorubicin liposome injection). |
• | Research and development (R&D) expenses increased in 2016 and in the fourth quarter of 2016 compared to the same periods in 2015 on a GAAP and on a non-GAAP adjusted basis primarily due to increased expenses for the development of JZP-110; increased investments in oxybate-related R&D programs; the initiation of a clinical study of defibrotide for the prevention of veno-occlusive disease (VOD); costs related to the rolling new drug application (NDA) submission for Vyxeos; and an increase in headcount required to support these activities. GAAP R&D expenses for 2015 included a $25.0 million milestone in connection with the acceptance for filing by the U.S. Food and Drug Administration (FDA) of the NDA for defibrotide. |
• | Acquired in-process research and development expense in 2016 related to upfront and option payments totaling $15.0 million to Pfenex Inc. under an agreement in which the company was granted worldwide rights to develop and commercialize multiple early-stage hematology product candidates and an upfront payment of $8.8 million that the company made in connection with its acquisition of intellectual property and know-how related to recombinant crisantaspase. |
• | Impairment charges of $31.5 million in 2015 resulted from the termination of the JZP-416 study. |
Revenues | $1,625-$1,700 |
Total net product sales | $1,617-$1,692 |
-Xyrem net sales | $1,220-$1,250 |
-Erwinaze/Erwinase net sales | $205-$225 |
-Defitelio/defibrotide net sales | $130-$150 |
-Vyxeos (CPX-351) net sales1 | $10-$20 |
GAAP gross margin % | 93% |
Non-GAAP adjusted gross margin %2,5 | 93% |
GAAP SG&A expenses | $515-$550 |
Non-GAAP adjusted SG&A expenses3,5 | $440-$460 |
GAAP R&D expenses | $195-$220 |
Non-GAAP adjusted R&D expenses4,5 | $165-$180 |
GAAP net income per diluted share | $6.55-$7.55 |
Non-GAAP adjusted net income per diluted share5 | $10.70-$11.30 |
1. | Guidance assumes FDA approval and launch of Vyxeos (CPX-351) in the U.S. in 2017. |
2. | Excludes $5 million of share-based compensation expense from estimated GAAP gross margin. |
3. | Excludes $75-$90 million of share-based compensation expense from estimated GAAP SG&A expenses. |
4. | Excludes $20-$25 million of share-based compensation expense and $10-$15 million of milestone payments from estimated GAAP R&D expenses. |
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 2017 Net Income Guidance" at the end of this press release. |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenues: | |||||||||||||||
Product sales, net | $ | 392,614 | $ | 338,924 | $ | 1,477,261 | $ | 1,316,819 | |||||||
Royalties and contract revenues | 4,007 | 1,957 | 10,712 | 7,984 | |||||||||||
Total revenues | 396,621 | 340,881 | 1,487,973 | 1,324,803 | |||||||||||
Operating expenses: | |||||||||||||||
Cost of product sales (excluding amortization and impairment of intangible assets) | 33,656 | 24,030 | 105,386 | 102,526 | |||||||||||
Selling, general and administrative | 127,141 | 125,555 | 502,892 | 449,119 | |||||||||||
Research and development | 44,158 | 29,455 | 162,297 | 135,253 | |||||||||||
Acquired in-process research and development | — | — | 23,750 | — | |||||||||||
Intangible asset amortization | 26,162 | 23,690 | 101,994 | 98,162 | |||||||||||
Impairment charges | — | 31,523 | — | 31,523 | |||||||||||
Total operating expenses | 231,117 | 234,253 | 896,319 | 816,583 | |||||||||||
Income from operations | 165,504 | 106,628 | 591,654 | 508,220 | |||||||||||
Interest expense, net | (19,131 | ) | (12,210 | ) | (61,942 | ) | (56,917 | ) | |||||||
Foreign currency gain | 4,940 | 2,091 | 3,372 | 1,445 | |||||||||||
Loss on extinguishment and modification of debt | — | — | (638 | ) | (16,815 | ) | |||||||||
Income before income tax provision and equity in loss of investee | 151,313 | 96,509 | 532,446 | 435,933 | |||||||||||
Income tax provision | 34,348 | 13,748 | 135,236 | 106,399 | |||||||||||
Equity in loss of investee | 276 | — | 379 | — | |||||||||||
Net income | 116,689 | 82,761 | 396,831 | 329,534 | |||||||||||
Net loss attributable to noncontrolling interests | — | — | — | (1 | ) | ||||||||||
Net income attributable to Jazz Pharmaceuticals plc | $ | 116,689 | $ | 82,761 | $ | 396,831 | $ | 329,535 | |||||||
Net income attributable to Jazz Pharmaceuticals plc per ordinary share: | |||||||||||||||
Basic | $ | 1.95 | $ | 1.35 | $ | 6.56 | $ | 5.38 | |||||||
Diluted | $ | 1.91 | $ | 1.32 | $ | 6.41 | $ | 5.23 | |||||||
Weighted-average ordinary shares used in per share calculations - basic | 59,930 | 61,492 | 60,500 | 61,232 | |||||||||||
Weighted-average ordinary shares used in per share calculations - diluted | 61,033 | 62,928 | 61,870 | 63,036 |
December 31, | |||||||
2016 | 2015 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 365,963 | $ | 988,785 | |||
Investments | 60,000 | — | |||||
Accounts receivable, net of allowances | 234,244 | 209,685 | |||||
Inventories | 34,051 | 19,451 | |||||
Prepaid expenses | 24,501 | 20,699 | |||||
Other current assets | 29,310 | 19,047 | |||||
Total current assets | 748,069 | 1,257,667 | |||||
Property and equipment, net | 107,490 | 85,572 | |||||
Intangible assets, net | 3,012,001 | 1,185,606 | |||||
Goodwill | 893,810 | 657,139 | |||||
Deferred tax assets, net, non-current | 15,060 | 130,148 | |||||
Deferred financing costs | 9,737 | 7,209 | |||||
Other non-current assets | 14,060 | 9,271 | |||||
Total assets | $ | 4,800,227 | $ | 3,332,612 | |||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 22,415 | $ | 21,807 | |||
Accrued liabilities | 193,268 | 164,070 | |||||
Current portion of long-term debt | 36,094 | 37,587 | |||||
Income taxes payable | 4,506 | 1,808 | |||||
Deferred revenue | 1,123 | 1,370 | |||||
Total current liabilities | 257,406 | 226,642 | |||||
Deferred revenue, non-current | 2,601 | 3,721 | |||||
Long-term debt, less current portion | 1,993,531 | 1,150,857 | |||||
Deferred tax liability, net, non-current | 556,733 | 283,493 | |||||
Other non-current liabilities | 112,617 | 69,253 | |||||
Total shareholders’ equity | 1,877,339 | 1,598,646 | |||||
Total liabilities and shareholders’ equity | $ | 4,800,227 | $ | 3,332,612 |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
GAAP reported net income attributable to Jazz Pharmaceuticals plc (1) | $ | 116,689 | $ | 82,761 | $ | 396,831 | $ | 329,535 | |||||||
Intangible asset amortization | 26,162 | 23,690 | 101,994 | 98,162 | |||||||||||
Share-based compensation expense | 24,281 | 24,317 | 98,771 | 91,550 | |||||||||||
Impairment charges | — | 31,523 | — | 31,523 | |||||||||||
Upfront and milestone payments | — | — | 23,750 | 25,000 | |||||||||||
Transaction and integration related costs | 674 | 18,000 | 13,644 | 18,155 | |||||||||||
Expenses related to certain legal proceedings and restructuring | — | 1,088 | 6,060 | 1,641 | |||||||||||
Non-cash interest expense | 5,715 | 5,390 | 22,133 | 22,738 | |||||||||||
Loss on extinguishment and modification of debt | — | — | 638 | 16,815 | |||||||||||
Income tax effect of adjustments (2) | (7,884 | ) | (10,253 | ) | (36,659 | ) | (39,633 | ) | |||||||
Adjustments for amount attributable to noncontrolling interests (3) | — | — | — | (2 | ) | ||||||||||
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc (1)(4) | $ | 165,637 | $ | 176,516 | $ | 627,162 | $ | 595,484 | |||||||
GAAP reported net income attributable to Jazz Pharmaceuticals plc per diluted share (1) | $ | 1.91 | $ | 1.32 | $ | 6.41 | $ | 5.23 | |||||||
Non-GAAP adjusted net income attributable to Jazz Pharmaceuticals plc per diluted share (1)(4) | $ | 2.71 | $ | 2.81 | $ | 10.14 | $ | 9.45 | |||||||
Weighted-average ordinary shares used in diluted per share calculations | 61,033 | 62,928 | 61,870 | 63,036 |
(1) | In the fourth quarter of 2016, the company early adopted ASU No. 2016-09, “Improvements to Employee Share-Based Payment Accounting”, which requires that all excess tax benefits and tax deficiencies be recognized as income tax benefit or expense in the income statement and no longer delays recognition of a tax benefit until the tax benefit is realized through a reduction to taxes payable. Upon adoption, we recorded a $107.7 million cumulative-effect adjustment to opening retained earnings and non-current deferred tax assets as of January 1, 2016 for previously unrecognized excess tax benefits and recognized excess tax benefits of $7.7 million in our income tax provision for the year ended December 31, 2016. As a result, both GAAP reported net income and non-GAAP adjusted net income increased by $7.7 million, and GAAP reported net income per diluted share and non-GAAP adjusted net income per diluted share increased by $0.11 and $0.10, respectively, for the year ended December 31, 2016. |
2016 | |||||||||||
March 31 | June 30 | September 30 | |||||||||
GAAP net income, as previously reported | $ | 74,121 | $ | 111,282 | $ | 87,145 | |||||
Adoption of ASU No. 2016-09 | 1,691 | 3,220 | 2,683 | ||||||||
GAAP net income, as recast | $ | 75,812 | $ | 114,502 | $ | 89,828 | |||||
GAAP net income per diluted share, as previously reported | $ | 1.19 | $ | 1.80 | $ | 1.41 | |||||
Adoption of ASU No. 2016-09 | 0.02 | 0.05 | 0.04 | ||||||||
GAAP net income per diluted share, as recast | $ | 1.21 | $ | 1.85 | $ | 1.45 |
2016 | |||||||||||
March 31 | June 30 | September 30 | |||||||||
Non-GAAP adjusted net income, as previously reported | $ | 132,877 | $ | 162,584 | $ | 158,470 | |||||
Adoption of ASU No. 2016-09 | 1,691 | 3,220 | 2,683 | ||||||||
Non-GAAP adjusted net income, as recast | $ | 134,568 | $ | 165,804 | $ | 161,153 | |||||
Non-GAAP adjusted net income per diluted share, as previously reported | $ | 2.13 | $ | 2.63 | $ | 2.57 | |||||
Adoption of ASU No. 2016-09 | 0.02 | 0.04 | 0.04 | ||||||||
Non-GAAP adjusted net income per diluted share, as recast | $ | 2.15 | $ | 2.67 | $ | 2.61 |
(2) | The income tax effect of the adjustments between GAAP reported and non-GAAP adjusted net income takes into account the tax treatment and related tax rate(s) that apply to each adjustment in the applicable tax jurisdiction(s). |
(3) | The noncontrolling interests’ share of the above adjustments, as applicable. |
(4) | Commencing with the second quarter of 2016, the company modified the calculation of its non-GAAP income tax provision in connection with the Securities and Exchange Commission’s May 2016 guidance pertaining to non-GAAP financial measures. This modification is reflected in the company’s 2015 and 2016 non-GAAP period results in the table above. See “Non-GAAP Financial Measures”. |
Three Months Ended | |||||||||||||||||||||||
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
GAAP Reported | Adjustments | Non-GAAP Adjusted | GAAP Reported | Adjustments | Non-GAAP Adjusted | ||||||||||||||||||
Total revenues | $ | 396,621 | $ | — | $ | 396,621 | $ | 340,881 | $ | — | $ | 340,881 | |||||||||||
Cost of product sales (excluding amortization and impairment of intangible assets) | 33,656 | (1,479 | ) | (a) | 32,177 | 24,030 | (1,821 | ) | (a) | 22,209 | |||||||||||||
Selling, general and administrative | 127,141 | (18,937 | ) | (b) | 108,204 | 125,555 | (38,146 | ) | (b) | 87,409 | |||||||||||||
Research and development | 44,158 | (4,539 | ) | (c) | 39,619 | 29,455 | (3,438 | ) | (c) | 26,017 | |||||||||||||
Intangible asset amortization | 26,162 | (26,162 | ) | — | 23,690 | (23,690 | ) | — | |||||||||||||||
Impairment charges | — | — | — | 31,523 | (31,523 | ) | — | ||||||||||||||||
Interest expense, net | 19,131 | (5,715 | ) | (d) | 13,416 | 12,210 | (5,390 | ) | (d) | 6,820 | |||||||||||||
Foreign currency gain | (4,940 | ) | — | (4,940 | ) | (2,091 | ) | — | (2,091 | ) | |||||||||||||
Income before income tax provision and equity in loss of investee | 151,313 | 56,832 | (e) | 208,145 | 96,509 | 104,008 | (e) | 200,517 | |||||||||||||||
Income tax provision | 34,348 | 7,884 | (f) | 42,232 | 13,748 | 10,253 | (f) | 24,001 | |||||||||||||||
Effective tax rate (g) | 22.7 | % | 20.3 | % | 14.2 | % | 12.0 | % | |||||||||||||||
Equity in loss of investee | 276 | — | 276 | — | — | — | |||||||||||||||||
Net income | $ | 116,689 | $ | 48,948 | (h) | $ | 165,637 | $ | 82,761 | $ | 93,755 | (h) | $ | 176,516 | |||||||||
Net income per diluted share | $ | 1.91 | $ | 2.71 | $ | 1.32 | $ | 2.81 |
Year Ended | |||||||||||||||||||||||
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
GAAP Reported | Adjustments | Non-GAAP Adjusted | GAAP Reported | Adjustments | Non-GAAP Adjusted | ||||||||||||||||||
Total revenues | $ | 1,487,973 | $ | — | $ | 1,487,973 | $ | 1,324,803 | $ | — | $ | 1,324,803 | |||||||||||
Cost of product sales (excluding amortization and impairment of intangible assets) | 105,386 | (4,589 | ) | (i) | 100,797 | 102,526 | (4,074 | ) | (i) | 98,452 | |||||||||||||
Selling, general and administrative | 502,892 | (98,055 | ) | (j) | 404,837 | 449,119 | (93,697 | ) | (j) | 355,422 | |||||||||||||
Research and development | 162,297 | (15,831 | ) | (k) | 146,466 | 135,253 | (38,575 | ) | (k) | 96,678 | |||||||||||||
Acquired in-process research and development | 23,750 | (23,750 | ) | — | — | — | — | ||||||||||||||||
Intangible asset amortization | 101,994 | (101,994 | ) | — | 98,162 | (98,162 | ) | — | |||||||||||||||
Impairment charges | — | — | — | 31,523 | (31,523 | ) | — | ||||||||||||||||
Interest expense, net | 61,942 | (22,133 | ) | (d) | 39,809 | 56,917 | (22,738 | ) | (d) | 34,179 | |||||||||||||
Foreign currency gain | (3,372 | ) | — | (3,372 | ) | (1,445 | ) | — | (1,445 | ) | |||||||||||||
Loss on extinguishment and modification of debt | 638 | (638 | ) | — | 16,815 | (16,815 | ) | — | |||||||||||||||
Income before income tax provision and equity in loss of investee | 532,446 | 266,990 | (l) | 799,436 | 435,933 | 305,584 | (l) | 741,517 | |||||||||||||||
Income tax provision | 135,236 | 36,659 | (f) | 171,895 | 106,399 | 39,633 | (f) | 146,032 | |||||||||||||||
Effective tax rate (g) | 25.4 | % | 21.5 | % | 24.4 | % | 19.7 | % | |||||||||||||||
Equity in loss of investee | 379 | — | 379 | — | — | — | |||||||||||||||||
Net income | 396,831 | 230,331 | (m) | 627,162 | 329,534 | 265,951 | (m) | 595,485 | |||||||||||||||
Net income (loss) attributable to noncontrolling interests | — | — | (n) | — | (1 | ) | 2 | (n) | 1 | ||||||||||||||
Net income attributable to Jazz Pharmaceuticals plc | $ | 396,831 | $ | 230,331 | (o) | $ | 627,162 | $ | 329,535 | $ | 265,949 | (o) | $ | 595,484 | |||||||||
Net income attributable to Jazz Pharmaceuticals plc per diluted share | $ | 6.41 | $ | 10.14 | $ | 5.23 | $ | 9.45 |
(a) | Share-based compensation expense of $1,479 and $1,288 and expenses related to certain legal proceedings and restructuring of $0 and $533 for the three months ended December 31, 2016 and 2015, respectively. |
(b) | Share-based compensation expense of $18,373 and $19,810, transaction and integration related costs of $564 and $18,000 and expenses related to certain legal proceedings and restructuring of $0 and $336 for the three months ended December 31, 2016 and 2015, respectively. |
(c) | Share-based compensation expense of $4,429 and $3,219, transaction and integration related costs of $110 and $0 and expenses related to certain legal proceedings and restructuring of $0 and $219 for the three months ended December 31, 2016 and 2015, 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 intangible asset amortization and impairment charges for the respective three-month period. |
(f) | Income tax effect of the adjustments between GAAP reported and non-GAAP adjusted net income takes into account the tax treatment and related tax rate(s) that apply to each adjustment in the applicable tax jurisdiction(s) in the respective three-and twelve-month periods. |
(g) | Income tax provision divided by income before income tax provision and equity in loss of investee 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 $4,438 and $3,541, expenses related to certain legal proceedings and restructuring of $110 and $533 and transaction and integration related costs of $41 and $0 for the years ended December 31, 2016 and 2015, respectively. |
(j) | Share-based compensation expense of $79,037 and $74,653, expenses related to certain legal proceedings and restructuring of $5,950 and $889 and transaction and integration related costs of $13,068 and $18,155 for the years ended December 31, 2016 and 2015, respectively. |
(k) | Share-based compensation expense of $15,296 and $13,356, transaction and integration related costs of $535 and $0, milestone of $0 and $25,000 and expenses related to certain legal proceedings and restructuring of $0 and $219 for the years ended December 31, 2016 and 2015, respectively. |
(l) | Sum of adjustments (i), (j), (k) 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 twelve-month period. |
(m) | Net of adjustments (l) and (f) for the respective twelve-month period. |
(n) | Adjustments for amount attributable to noncontrolling interests for the respective twelve-month period. |
(o) | Net of adjustments (m) and (n) for the respective twelve-month period. |
GAAP net income | $400 - $460 |
Intangible asset amortization | 130 - 165 |
Share-based compensation expense | 100 - 120 |
Milestone payments | 10 - 15 |
Non-cash interest expense | 20 - 25 |
Income tax effect of adjustments | (40) - (60) |
Non-GAAP adjusted net income | $650 - $690 |
GAAP net income per diluted share | $6.55-$7.55 |
Non-GAAP adjusted net income per diluted share | $10.70-$11.30 |
Weighted-average ordinary shares used in per share calculations | 61 |