Emergent BioSolutions Reports Financial Results for Second Quarter and Six Months Ended June 30, 2019
- Reaffirms full year 2019 financial forecast and operational goals
- Provides Q3 2019 revenue forecast of
$245M-$275M
FINANCIAL HIGHLIGHTS (unaudited)
| (in millions) | Q2 2019 | Q2 2018 | |||
| Total Revenues | $ | 243.2 | $ | 220.2 | |
| Pre-tax (Loss) Income | $ | (15.1 | ) | $ | 65.8 |
| Net (Loss) Income | $ | (9.5 | ) | $ | 50.1 |
| Adjusted Net Income (1) | $ | 6.3 | $ | 54.7 | |
| EBITDA (1) | $ | 21.6 | $ | 79.0 | |
| Adjusted EBITDA (1) | $ | 26.2 | $ | 80.4 | |
| (in millions) | 6 Months 2019 | 6 Months 2018 | |||
| Total Revenues | $ | 433.9 | $ | 338.0 | |
| Pre-tax (Loss) Income | $ | (53.0 | ) | $ | 56.4 |
| Net (Loss) Income | $ | (35.6 | ) | $ | 45.2 |
| Adjusted Net (Loss) Income (1) | $ | (0.7 | ) | $ | 53.1 |
| EBITDA (1) | $ | 19.8 | $ | 82.1 | |
| Adjusted EBITDA (1) | $ | 33.3 | $ | 83.7 | |
Q2 2019 AND RECENT BUSINESS ACCOMPLISHMENTS
Procurement
- Announced the exercise by the
Biomedical Advanced Research and Development Authority (BARDA) of the first contract option, valued at$261 million , to procure doses of the next generation anthrax vaccine candidate AV7909 (anthrax vaccine adsorbed with adjuvant) for delivery into the U.S. Strategic National Stockpile (SNS) over 12 months.
- Awarded a 10-year procurement contract from the
U.S. Department of Health and Human Services (HHS), valued at approximately$535 million , to deliver VIGIV (vaccinia immune globulin intravenous) into the SNS in support of smallpox preparedness.
Product Development
- Initiated a Phase III trial to evaluate the lot consistency, immunogenicity and safety of the next generation anthrax vaccine candidate AV7909, with funding from BARDA, pursuant to a development and procurement contract signed in
September 2016 ; the Company also continued manufacturing of AV7909, first begun in Q1 2019, and is preparing to initiate in the third quarter the first delivery of doses of AV7909 into the SNS pursuant to the sameSeptember 2016 contract. More recently, enrollment for this Phase III trial has now been completed, ahead of schedule.
- Provided interim analysis of the Phase II clinical study evaluating the safety and immunogenicity of the Company's chikungunya virus virus-like-particle (VLP) vaccine candidate, CHIKV-VLP, showing with a single dose administered up to 98% of study participants produced neutralizing antibodies against the chikungunya virus by day 7, with persistent effect out to the six-month visit, including in the single-dose regimen.
- Granted marketing authorization in five EU countries for the Company's oral typhoid vaccine, expanding the availability of this vaccine across
Europe .
- Granted approval by the
U.S. Food and Drug Administration (FDA ) of a change in the storage conditions of the Company's oral cholera vaccine, Vaxchora® (Cholera Vaccine, Live, Oral) from frozen to 2-8 degrees Celsius as well as the transfer of bulk drug substance manufacturing from the Company's facilities inSan Diego to its manufacturing site inBern, Switzerland .
2019 FINANCIAL PERFORMANCE (unaudited)
(I) Quarter Ended June 30, 2019 (Q2)
Revenues
Total Revenues
For Q2 2019, total revenues were
Product Sales
For Q2 2019, product sales were
| (in millions) | Three Months Ended June 30, | |||||||
| 2019 | 2018 | % Change | ||||||
| Product Sales | ||||||||
| NARCAN Nasal Spray | $ | 73.0 | — | NM | ||||
| ACAM2000 | $ | 6.5 | $ | 56.5 | (88 | )% | ||
| BioThrax | $ | 28.0 | $ | 77.6 | (64 | )% | ||
| Other | $ | 76.0 | $ | 46.0 | 65 | % | ||
| Total Product Sales | $ | 183.5 | $ | 180.1 | 2 | % | ||
Contract Manufacturing
For Q2 2019, revenue from the Company’s contract manufacturing operations was
Contracts and Grants
For Q2 2019, revenue from the Company’s development-based contracts and grants was
Operating Expenses
Cost of Product Sales and Contract Manufacturing
For Q2 2019, cost of product sales and contract manufacturing was
Research and Development (Gross and Net)
For Q2 2019, gross R&D expenses were
For Q2 2019, net R&D expense, which reflects investments made in development programs that are not currently funded in whole or in part by third-party partners and is calculated as gross research and development expenses minus contracts and grants revenue, was
| (in millions) | Three Months Ended June 30, | |||||||
| 2019 | 2018 | % Change | ||||||
| Research and Development Expenses | $ | 63.9 | 24.7 | 159% | ||||
| Adjustments: | ||||||||
| Less Contracts and Grants Revenue | $ | 41.0 | $ | 16.5 | 148% | |||
| Net Research and Development Expenses | $ | 22.9 | $ | 8.2 | 179% | |||
| Adjusted Revenue (Total Revenue less Contracts and Grants Revenue) |
$ | 202.2 | $ | 203.7 | (1)% | |||
| Net R&D as % of Adjusted Revenue (Net R&D Margin) | 11% | 4% | NA | |||||
Selling, General and Administrative
For Q2 2019, selling, general and administrative expenses were
Amortization of Intangible Assets
For Q2 2019, amortization of intangible assets was
Income Taxes
For Q2 2019, the benefit from income taxes in the amount of
Net (Loss) Income & Adjusted Net (Loss) Income
For Q2 2019, the Company recorded a net loss of
For Q2 2019, the Company recorded an adjusted net loss of
EBITDA & Adjusted EBITDA
For Q2 2019, the Company recorded EBITDA of
For Q2 2019, the Company recorded adjusted EBITDA of
(II) Six months ended
Revenues
Total Revenues
For the six months ended
Product Sales
For the six months ended
| (in millions) | Six Months Ended June 30, | ||||||
| 2019 | 2018 | % Change | |||||
| Product Sales | |||||||
| NARCAN Nasal Spray | $ | 138.5 | — | NM | |||
| ACAM2000 | $ | 52.0 | $ | 78.3 | (34)% | ||
| BioThrax | $ | 39.6 | $ | 97.8 | (60)% | ||
| Other | $ | 106.4 | $ | 79.7 | 33% | ||
| Total Product Sales | $ | 336.5 | $ | 255.8 | 32% | ||
Contract Manufacturing
For the six months ended
Contracts and Grants
For the six months ended
Operating Expenses
Cost of Product Sales and Contract Manufacturing
For the six months ended
Research and Development (Gross and Net)
For the six months ended
For the six months ended
| (in millions) | Six Months Ended June 30, | |||||||
| 2019 | 2018 | % Change | ||||||
| Research and Development Expenses | $ | 110.0 | $ | 53.8 | 104% | |||
| Adjustments: | ||||||||
| Less Contracts and Grants Revenue | $ | 62.8 | $ | 32.4 | 94% | |||
| Net Research and Development Expenses | $ | 47.2 | $ | 21.4 | 121% | |||
| Adjusted Revenue (Total Revenue less Contracts and Grants Revenue) |
$ | 371.1 | $ | 305.6 | 21% | |||
| Net R&D as % of Adjusted Revenue (Net R&D Margin) | 13% | 7% | NA | |||||
Selling, General and Administrative
For the six months ended
Amortization of Intangible Assets
For the six months ended
Income Taxes
For the six months ended
Net (Loss) Income & Adjusted Net (Loss) Income
For the six months ended
For the six months ended
EBITDA & Adjusted EBITDA
For the six months ended
For the six months ended
2019 FINANCIAL FORECAST (Reaffirmed)
For full year 2019, the company reaffirms its expectation of the following forecasted financial metrics:
| (in millions) | FULL YEAR 2019 (As of 8/1/2019) |
| Total Revenues | $1,060 -- $1,140 |
| Net Income (1) | $80 -- $110 |
| Adjusted Net Income(1) | $150 -- $180 |
| EBITDA(1) | $255 -- $285 |
| Adjusted EBITDA(1) | $280 -- $310 |
The Company’s financial forecast for 2019 includes the anticipated impact of full year product sales, continued contract manufacturing and contracts & grants revenue as well as continued investment in internally funded development projects. The outlook for 2019 does not include estimates for potential new corporate development or other M&A transactions.
Q3 2019 REVENUE FORECAST
For Q3 2019, the Company forecast for total revenues is
FOOTNOTES
(1) See "Reconciliation of Net (Loss) Income to Adjusted Net (Loss) Income, EBITDA and Adjusted EBITDA" for a definition of terms and a reconciliation table.
CONFERENCE CALL AND WEBCAST INFORMATION
Company management will host a conference call at
| Live Teleconference Information: Dial in: [US] (855) 766-6521; [International] (262) 912-6157 Conference ID: 8166567 |
|
| Live Webcast Information: Visit https://edge.media-server.com/m6/p/4agi9rte for the live webcast feed. |
A replay of the call can be accessed at www.emergentbiosolutions.com under “Investors.”
ABOUT
SAFE HARBOR STATEMENT
This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements, other than statements of historical fact, including, without limitation, our financial guidance, statements regarding product sales, continued contract manufacturing and contracts & grants revenue as well as continued investment in discretionary funding development projects and any other statements containing the words “will,” “believes,” “expects,” “anticipates,” “intends” “plans,” “targets,” “forecasts,” “estimates” and similar expressions in conjunction with, among other things, discussions of the Company's outlook, financial performance or financial condition, financial and operation goals, strategic goals, growth strategy, product sales, government development or procurement contracts or awards, government appropriations, manufacturing capabilities, and Emergency Use Authorization (EUA) and the timing of other regulatory approvals or expenditures and the initiation of the first delivery of doses of AV7909 into the SNS are forward-looking statements. These forward-looking statements are based on our current intentions, beliefs and expectations regarding future events. We cannot guarantee that any forward-looking statement will be accurate. Investors should realize that if underlying assumptions prove inaccurate or unknown risks or uncertainties materialize, actual results could differ materially from our expectations. Investors are, therefore, cautioned not to place undue reliance on any forward-looking statement. Any forward-looking statement speaks only as of the date of this press release, and, except as required by law, we do not undertake to update any forward-looking statement to reflect new information, events or circumstances.
There are a number of important factors that could cause the Company’s actual results to differ materially from those indicated by such forward-looking statements, including the availability of funding and the exercise of options under our BioThrax and AV7909 contracts; appropriations for the procurement of our products; our ability to commence deliveries of AV7909 based on BARDA's procurement for the SNS; our ability to secure EUA designation and eventual licensure of AV7909 from the
| Investor Contact Robert Burrows Vice President, Investor Relations (o) 240/631-3280; (m) 240/413-1917 burrowsr@ebsi.com |
Media Contact Lynn Kieffer Vice President, Corporate Communications (o) 240/631-3391 kiefferl@ebsi.com |
| Emergent BioSolutions Inc. | ||||||
| Consolidated Balance Sheets | ||||||
| (unaudited, in millions, except per share data) | ||||||
| June 30, 2019 | December 31, 2018 | |||||
| ASSETS | ||||||
| Current assets: | ||||||
| Cash and cash equivalents | $ | 177.4 | $ | 112.2 | ||
| Restricted cash | 0.2 | 0.2 | ||||
| Accounts receivable, net | 218.1 | 262.5 | ||||
| Inventories | 232.0 | 205.8 | ||||
| Prepaid expenses and other current assets | 65.0 | 40.1 | ||||
| Total current assets | 692.7 | 620.8 | ||||
| Property, plant and equipment, net | 520.5 | 510.2 | ||||
| Intangible assets, net | 742.4 | 761.6 | ||||
| In-process research and development | 41.0 | 50.0 | ||||
| Goodwill | 268.3 | 259.7 | ||||
| Other assets | 56.4 | 27.1 | ||||
| Total assets | $ | 2,321.3 | $ | 2,229.4 | ||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||
| Current liabilities: | ||||||
| Accounts payable | $ | 124.5 | $ | 80.7 | ||
| Accrued expenses | 54.8 | 30.7 | ||||
| Contingent consideration, current portion | 54.6 | 5.6 | ||||
| Accrued compensation | 44.7 | 58.2 | ||||
| Debt, current portion | 10.1 | 10.1 | ||||
| Other current liabilities | 12.5 | 15.1 | ||||
| Total current liabilities | 301.2 | 200.4 | ||||
| Contingent consideration | 10.4 | 54.4 | ||||
| Debt | 830.4 | 784.5 | ||||
| Deferred tax liability | 65.6 | 67.5 | ||||
| Deferred revenue | 77.0 | 62.5 | ||||
| Other liabilities | 47.8 | 49.2 | ||||
| Total liabilities | 1,332.4 | 1,218.5 | ||||
| Commitments and contingencies | ||||||
| Stockholders’ equity: | ||||||
| Preferred stock, $0.001 par value; 15.0 shares authorized, no shares issued or outstanding at both 2019 and 2018 | -- | -- | ||||
| Common stock, $0.001 par value; 200.0 shares authorized, 52.7 shares issued and 51.6 shares outstanding at 2019; 52.4 shares issued and 51.2 shares outstanding at 2018 |
0.1 | 0.1 | ||||
| Treasury stock, at cost, 1.2 common shares at both 2019 and 2018 | (39.7 | ) | (39.6 | ) | ||
| Additional paid-in capital | 701.8 | 688.6 | ||||
| Accumulated other comprehensive loss | (5.0 | ) | (5.5 | ) | ||
| Retained earnings | 331.7 | 367.3 | ||||
| Total stockholders’ equity | 988.9 | 1,010.9 | ||||
| Total liabilities and stockholders’ equity | $ | 2,321.3 | $ | 2,229.4 | ||
| Emergent BioSolutions Inc. | ||||||||
| Consolidated Statements of Operations | ||||||||
| (unaudited, in millions, except per share data) | ||||||||
| Three Months Ended June 30, | ||||||||
| 2019 | 2018 | |||||||
| Revenues: | ||||||||
| Product sales, net | $ | 183.5 | $ | 180.1 | ||||
| Contract manufacturing | 18.7 | 23.6 | ||||||
| Contracts and grants | 41.0 | 16.5 | ||||||
| Total revenues | 243.2 | 220.2 | ||||||
| Operating expenses: | ||||||||
| Cost of product sales and contract manufacturing | 100.8 | 85.3 | ||||||
| Research and development | 63.9 | 24.7 | ||||||
| Selling, general and administrative | 70.8 | 39.5 | ||||||
| Amortization of acquisition-related intangible assets | 14.7 | 3.9 | ||||||
| Total operating expenses | 250.2 | 153.4 | ||||||
| (Loss) income from operations | (7.0 | ) | 66.8 | |||||
| Other income (expense): | ||||||||
| Interest expense | (9.5 | ) | (1.0 | ) | ||||
| Other income, net | 1.4 | -- | ||||||
| Total other expense, net | (8.1 | ) | (1.0 | ) | ||||
| (Loss) income before income taxes | (15.1 | ) | 65.8 | |||||
| Income tax (benefit) expense | (5.6 | ) | 15.7 | |||||
| Net (loss) income | $ | (9.5 | ) | $ | 50.1 | |||
| Net (loss) income per share - basic | $ | (0.18 | ) | $ | 1.00 | |||
| Net (loss) income per share - diluted | $ | (0.18 | ) | $ | 0.98 | |||
| Weighted-average number of shares - basic | 51.5 | 49.9 | ||||||
| Weighted-average number of shares - diluted | 51.5 | 51.2 | ||||||
| Emergent BioSolutions Inc. | ||||||||
| Consolidated Statements of Operations | ||||||||
| (unaudited, in millions, except per share data) | ||||||||
| Six Months Ended June 30, | ||||||||
| 2019 | 2018 | |||||||
| Revenues: | ||||||||
| Product sales, net | $ | 336.5 | $ | 255.8 | ||||
| Contract manufacturing | 34.6 | 49.8 | ||||||
| Contracts and grants | 62.8 | 32.4 | ||||||
| Total revenues | 433.9 | 338.0 | ||||||
| Operating expenses: | ||||||||
| Cost of product sales and contract manufacturing | 192.7 | 139.4 | ||||||
| Research and development | 110.0 | 53.8 | ||||||
| Selling, general and administrative | 136.4 | 79.7 | ||||||
| Amortization of acquisition-related intangible assets | 29.2 | 7.8 | ||||||
| Total operating expenses | 468.3 | 280.7 | ||||||
| (Loss) income from operations | (34.4 | ) | 57.3 | |||||
| Other income (expense): | ||||||||
| Interest expense | (19.0 | ) | (1.2 | ) | ||||
| Other income, net | 0.4 | 0.3 | ||||||
| Total other expense, net | (18.6 | ) | (0.9 | ) | ||||
| (Loss) income before income taxes | (53.0 | ) | 56.4 | |||||
| Income tax (benefit) expense | (17.4 | ) | 11.2 | |||||
| Net (loss) income | $ | (35.6 | ) | $ | 45.2 | |||
| Net (loss) income per share - basic | $ | (0.69 | ) | $ | 0.91 | |||
| Net (loss) income per share - diluted | $ | (0.69 | ) | $ | 0.89 | |||
| Weighted-average number of shares - basic | 51.3 | 49.7 | ||||||
| Weighted-average number of shares - diluted | 51.3 | 51.0 | ||||||
Condensed Consolidated Statements of Cash Flows
(unaudited, in millions)
| Six Months Ended June 30, | |||||||
| 2019 | 2018 | ||||||
| Cash flows provided by (used in) operating activities: | |||||||
| Net (loss) income | $ | (35.6 | ) | $ | 45.2 | ||
| Adjustments to reconcile to net (loss) income to net cash provided by operating activities: | |||||||
| Share-based compensation expense | 14.9 | 11.7 | |||||
| Depreciation and amortization | 55.1 | 24.7 | |||||
| Amortization of deferred financing costs | 1.5 | — | |||||
| Deferred income taxes | (1.3 | ) | 8.5 | ||||
| Change in fair value of contingent consideration, net | 5.5 | 1.7 | |||||
| Other | 2.9 | 1.2 | |||||
| Changes in operating assets and liabilities: | |||||||
| Accounts receivable | 44.6 | (46.2 | ) | ||||
| Inventories | (26.1 | ) | 3.4 | ||||
| Prepaid expenses and other assets | (44.9 | ) | (9.3 | ) | |||
| Accounts payable | 42.6 | (4.4 | ) | ||||
| Accrued expenses | 6.9 | 5.6 | |||||
| Accrued compensation | (13.5 | ) | (8.6 | ) | |||
| Deferred revenue | 16.4 | 0.1 | |||||
| Net cash provided by operating activities: | 69.0 | 33.6 | |||||
| Cash flows used in investing activities: | |||||||
| Purchases of property, plant and equipment and other | (35.5 | ) | (25.2 | ) | |||
| Milestone payment from prior asset acquisition | (10.0 | ) | — | ||||
| Proceeds from sale of assets | — | 2.6 | |||||
| Net cash used in investing activities: | (45.5 | ) | (22.6 | ) | |||
| Cash flows provided by (used in) financing activities: | |||||||
| Proceeds from revolving credit facility | 130.0 | — | |||||
| Principal payments on revolving credit facility | (80.0 | ) | — | ||||
| Principal payments on term loan facility | (5.6 | ) | — | ||||
| Issuance of stock under share-based benefit plans | 4.6 | 8.5 | |||||
| Taxes paid on behalf of employees for equity activity | (6.3 | ) | (6.0 | ) | |||
| Contingent consideration payments | (1.0 | ) | (1.3 | ) | |||
| Purchase of treasury stock | — | (0.1 | ) | ||||
| Net cash provided by financing activities: | 41.7 | 1.1 | |||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | — | (0.1 | ) | ||||
| Net increase in cash, cash equivalents and restricted cash | 65.2 | 12.0 | |||||
| Cash, cash equivalents and restricted cash at beginning of period | 112.4 | 179.3 | |||||
| Cash, cash equivalents and restricted cash at end of period | $ | 177.6 | $ | 191.3 | |||
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED NET INCOME (LOSS), EBITDA AND ADJUSTED EBITDA (unaudited)
This press release contains three financial measures (Adjusted Net Income (Loss), EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization), and Adjusted EBITDA) that are considered “non-GAAP” financial measures under applicable
The determination of the amounts that are excluded from these non-GAAP financial measures are a matter of management judgment and depend upon, among other factors, the nature of the underlying expense or income amounts. Because non-GAAP financial measures exclude the effect of items that will increase or decrease the Company’s reported results of operations, management strongly encourages investors to review the Company’s consolidated financial statements and publicly filed reports in their entirety.
Reconciliation of Net (Loss) Income to Adjusted Net (Loss) Income (Unaudited)
| (in millions, except per share value) | Three Months Ended June 30, | ||||||||
| 2019 | 2018 | Source | |||||||
| Net (Loss) Income | $ | (9.5 | ) | $ | 50.1 | ||||
| Adjustments: | |||||||||
| + Acquisition-related costs (transaction & integration) | 3.5 | 1.4 | SG&A | ||||||
| + Non-cash amortization charges | 15.4 | 4.0 | SG&A, Other Income | ||||||
| + Exit and disposal costs | — | 0.4 | SG&A | ||||||
| + Impact of purchase accounting on inventory step-up | 1.1 | — | COGS | ||||||
| Tax effect | (4.2 | ) | (1.2 | ) | |||||
| Total Adjustments: | 15.8 | 4.6 | |||||||
| Adjusted Net Income | $ | 6.3 | $ | 54.7 | |||||
| Adjusted Net Income Per Diluted Share | $ | 0.12 | $ | 1.07 | |||||
| (in millions, except per share value) | Six Months Ended June 30, | ||||||||
| 2019 | 2018 | Source | |||||||
| Net (Loss) Income | $ | (35.6 | ) | $ | 45.2 | ||||
| Adjustments: | |||||||||
| + Acquisition-related costs (transaction & integration) | 7.4 | 1.6 | SG&A | ||||||
| + Non-cash amortization charges | 30.7 | 8.0 | SG&A, Other Income | ||||||
| + Exit and disposal costs | — | 0.4 | SG&A | ||||||
| + Impact of purchase accounting on inventory step-up | 6.1 | — | COGS | ||||||
| Tax effect | (9.3 | ) | (2.1 | ) | |||||
| Total Adjustments: | 34.9 | 7.9 | |||||||
| Adjusted Net (Loss) Income | $ | (0.7 | ) | $ | 53.1 | ||||
| Adjusted Net (Loss) Income Per Diluted Share | $ | (0.01 | ) | $ | 1.04 | ||||
| (in millions) | Full Year Forecast | ||
| 2019F | Source | ||
| Net Income | $80 - $110 | ||
| Adjustments: | |||
| + Acquisition-related costs (transaction & integration) | 15 | SG&A | |
| + Non-cash amortization charges | 64 | SG&A, Other Income | |
| + Exit and disposal costs | 4 | SG&A | |
| + Impact of purchase accounting on inventory step-up | 6 | COGS | |
| Tax effect | (19 | ) | |
| Total Adjustments: | 70 | ||
| Adjusted Net Income | $150 - $180 | ||
Reconciliation of Net (Loss) Income to EBITDA and Adjusted EBITDA (Unaudited)
| (in millions, except per share value) | Three Months Ended June 30, | |||||
| 2019 | 2018 | |||||
| Net (Loss) Income | $ | (9.5 | ) | $ | 50.1 | |
| Adjustments: | ||||||
| + Depreciation & amortization | 27.2 | 12.2 | ||||
| + Benefit from income taxes | (5.6 | ) | 15.7 | |||
| + Total interest expense | 9.5 | 1.0 | ||||
| Total Adjustments | 31.1 | 28.9 | ||||
| EBITDA | $ | 21.6 | $ | 79.0 | ||
| Additional Adjustments: | ||||||
| + Acquisition-related costs (transaction & integration) | 3.5 | 1.4 | ||||
| + Impact of purchase accounting on inventory step-up | 1.1 | — | ||||
| Total Additional Adjustments | 4.6 | 1.4 | ||||
| Adjusted EBITDA | $ | 26.2 | $ | 80.4 | ||
| (in millions, except per share value) | Six Months Ended June 30, | |||||
| 2019 | 2018 | |||||
| Net (Loss) Income | $ | (35.6 | ) | $ | 45.2 | |
| Adjustments: | ||||||
| + Depreciation & amortization | 53.8 | 24.5 | ||||
| + Benefit from income taxes | (17.4 | ) | 11.2 | |||
| + Total interest expense | 19.0 | 1.2 | ||||
| Total Adjustments | 55.4 | 36.9 | ||||
| EBITDA | $ | 19.8 | $ | 82.1 | ||
| Additional Adjustments: | ||||||
| + Acquisition-related costs (transaction & integration) | 7.4 | 1.6 | ||||
| + Impact of purchase accounting on inventory step-up | 6.1 | — | ||||
| Total Additional Adjustments | 13.5 | 1.6 | ||||
| Adjusted EBITDA | $ | 33.3 | $ | 83.7 | ||
| (in millions) | Full Year Forecast |
| 2019F | |
| Net Income | $80 - $110 |
| Adjustments: | |
| + Depreciation & amortization | 106 |
| + Provision for income taxes | 30 |
| + Total interest expense | 39 |
| Total Adjustments | 175 |
| EBITDA | $255 - $285 |
| Additional Adjustments: | |
| + Acquisition-related costs (transaction & integration) | 15 |
| + Exit and disposal costs | 4 |
| + Impact of purchase accounting on inventory step-up | 6 |
| Total Additional Adjustments | 25 |
| Adjusted EBITDA | $280 - $310 |
Source: Emergent BioSolutions