Emergent BioSolutions Reports First Quarter 2017 Financial Results; Reaffirms 2017 Guidance
FINANCIAL HIGHLIGHTS
(in millions) |
1Q 2017 | 1Q 2016 (1) | ||
Total Revenues | $116.9 | $103.0 | ||
Net Income | $10.5 | $11.9 | ||
Adjusted Net Income (2) | $14.3 | $13.3 | ||
EBITDA (2) | $25.4 | $29.1 |
(1) See “Reconciliation of Statement of Operations” for a reconciliation of the Company’s Statement of Operations for the Three Months Ended
(2) See “Reconciliation of Net Income to Adjusted Net Income and EBITDA” for a definition of terms and a reconciliation table.
Q1 2017 AND RECENT BUSINESS ACCOMPLISHMENTS
Received German Federal Ministry of Health approval of Building 55 for large-scale manufacturing of BioThrax® (Anthrax Vaccine Adsorbed)- Signed a
$100 million contract with theBiomedical Advanced Research and Development Authority (BARDA) for BioThrax deliveries to the Strategic National Stockpile (SNS) - Signed a
$53 million modification to the Company’s existing BARDA contract for the manufacture of its botulism antitoxin, BAT® [Botulism Antitoxin Heptavalent (A, B, C, D, E, F, G) - (Equine)] - Awarded a BARDA task order valued at up to
$30.5 million to develop viral hemorrhagic fever monoclonal antibody therapeutics
2017 FINANCIAL PERFORMANCE
(I) Quarter Ended
Revenues
Total Revenues
For Q1 2017, Total revenues were
Product Sales
For Q1 2017, Product sales were
(in millions) | Three Months Ended March 31, |
|||||
2017 | 2016 | % Change | ||||
Product Sales | ||||||
BioThrax® | $43.8 | $59.1 | (26)% | |||
Other | $38.2 | $4.7 | 720% | |||
Total Product Sales | $82.0 | $63.8 | 29% |
Contract Manufacturing
For Q1 2017, revenue from the Company’s contract manufacturing operations was
Contracts and Grants
For Q1 2017, contracts and grants revenue was
Operating Expenses
Cost of Product Sales and Contract Manufacturing
For Q1 2017, Cost of product sales and contract manufacturing was
Research and Development
For Q1 2017, gross R&D expenses were
(in millions) | Three Months Ended March 31, |
||||||
2017 | 2016 | % Change | |||||
Research and Development Expenses [Gross] | $20.5 | $26.1 | (22)% | ||||
Adjustments: | |||||||
- Contracts and grants revenue | $17.3 | $31.6 | (45)% | ||||
Net Research and Development Expenses (Income) | $3.2 | $(5.5) | -- |
Selling, General and Administrative
For Q1 2017, selling, general and administrative expenses were
Net Income
For Q1 2017, Net income was
For Q1 2017 and 2016, net income per diluted share is computed using the “if-converted” method. This method requires net income to be adjusted to add back interest expense and amortization of debt issuance cost, both net of tax, associated with the Company’s 2.875% Convertible Senior Notes due 2021. The following table details the adjustments made in this calculation.
(in millions, except per share value) | Three Months Ended March 31, |
|||
2017 | 2016 | |||
Net Income | $10.5 | $11.9 | ||
Adjustments: | ||||
+ Interest expense, net of tax | 0.9 | 0.7 | ||
+ Amortization of debt issuance costs, net of tax | 0.2 | 0.2 | ||
Net Income, adjusted Net Income Per Diluted Share, adjusted |
$11.6 $0.23 |
$12.8 $0.27 |
||
Weighted Average Diluted Shares | 49.7 | 48.3 |
2017 FORECAST & OPERATIONAL GOALS
Full Year 2017 Forecast:
- Total revenue of
$500 to $530 million , including BioThrax sales of$265 to $280 million - GAAP net income of
$60 to $70 million - Adjusted net income of
$70 to $80 million (3) - EBITDA of
$135 to $145 million (3)
(3) See “Reconciliation of Net Income to Adjusted Net Income and EBITDA” for a definition of terms and a reconciliation table.
2Q 2017 Forecast:
- Total revenue of
$100 to $115 million
2017 Operational Goals:
- Initiate three Phase I or II clinical studies for emerging infectious disease therapeutics
- Advance NuThraxTM (anthrax vaccine adsorbed with CPG 7909 adjuvant) development to enable initiating a Phase III study in 2018
- Initiate two human factor studies for a nerve agent antidote auto-injector
- Complete an acquisition that generates revenue within 12 months of closing
CONFERENCE CALL AND WEBCAST INFORMATION
Company management will host a conference call at
Live Teleconference Information:
Dial in number: (855) 766-6521
International dial in: (262) 912-6157
Conference ID: 29691796Live Webcast Information:
Visit edge.media-server.com/m/p/523ryq7t for the live webcast feed.
A replay of the call can be accessed on Emergent’s website 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, and any other statements containing the words "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, growth strategy, product sales, government development or procurement contracts or awards, government appropriations, manufacturing capabilities, product development, Emergency Use Authorization or other regulatory approvals or expenditures and plans to increase our operational efficiencies and cost structure 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 NuThrax contracts; appropriations for the procurement of our products; our ability to secure EUA pre-authorization approval and licensure of NuThrax from the
FINANCIAL STATEMENTS FOLLOW
Emergent BioSolutions Inc. and Subsidiaries | |||||||
Consolidated Statements of Operations | |||||||
(in thousands, except share and per share data) | |||||||
Three Months Ended March 31, | |||||||
2017 | 2016 | ||||||
(Unaudited) | |||||||
Revenues: | |||||||
Product sales | $ | 81,969 | $ | 63,753 | |||
Contract manufacturing | 17,628 | 7,587 | |||||
Contracts and grants | 17,261 | 31,624 | |||||
Total revenues | 116,858 | 102,964 | |||||
Operating expenses: | |||||||
Cost of product sales and contract manufacturing | 46,322 | 24,001 | |||||
Research and development | 20,476 | 26,093 | |||||
Selling, general and administrative | 35,150 | 31,713 | |||||
Income from operations | 14,910 | 21,157 | |||||
Other income (expense): | |||||||
Interest income | 373 | 186 | |||||
Interest expense | (1,938 | ) | (1,524 | ) | |||
Other income, net | 300 | 35 | |||||
Total other expense, net | (1,265 | ) | (1,303 | ) | |||
Income from continuing operations before provision for income taxes | 13,645 | 19,854 | |||||
Provision for income taxes | 3,160 | 7,965 | |||||
Net income from continuing operations | 10,485 | 11,889 | |||||
Net loss from discontinued operations | - | (7,898 | ) | ||||
Net income | $ | 10,485 | $ | 3,991 | |||
Net income from continuing operations - basic | $ | 0.26 | $ | 0.30 | |||
Net income (loss) from discontinued operations - basic | - | (0.20 | ) | ||||
Net income per share - basic | $ | 0.26 | $ | 0.10 | |||
Net income from continuing operations - diluted | $ | 0.23 | $ | 0.27 | |||
Net income (loss) from discontinued operations - diluted | - | (0.17 | ) | ||||
Net income per share - diluted (1) | $ | 0.23 | $ | 0.10 | |||
Weighted-average number of shares - basic | 40,727,755 | 39,542,656 | |||||
Weighted-average number of shares - diluted | 49,718,426 | 48,359,892 |
(1) See section entitled “Net Income” for explanation of adjustments to numerator for diluted share calculation.
Emergent BioSolutions Inc. and Subsidiaries | ||||||
Consolidated Balance Sheets | ||||||
(in thousands, except share and per share data) | ||||||
March 31, 2017 | December 31, 2016 | |||||
ASSETS | (Unaudited) | |||||
Current assets: | ||||||
Cash and cash equivalents | $ | 270,170 | $ | 271,513 | ||
Accounts receivable, net | 128,082 | 138,478 | ||||
Inventories | 70,732 | 74,002 | ||||
Income tax receivable, net | 6,771 | 9,996 | ||||
Prepaid expenses and other current assets | 13,411 | 16,229 | ||||
Total current assets | 489,166 | 510,218 | ||||
Property, plant and equipment, net | 381,102 | 376,448 | ||||
Intangible assets, net | 32,311 | 33,865 | ||||
Goodwill | 41,001 | 41,001 | ||||
Deferred tax assets, long-term, net | 5,022 | 6,096 | ||||
Other assets | 3,037 | 2,483 | ||||
Total assets | $ | 951,639 | $ | 970,111 | ||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||
Current liabilities: | ||||||
Accounts payable | $ | 27,179 | $ | 34,649 | ||
Accrued expenses and other current liabilities | 4,346 | 6,368 | ||||
Accrued compensation | 23,318 | 34,537 | ||||
Notes payable | - | 20,000 | ||||
Contingent consideration, current portion | 2,216 | 3,266 | ||||
Deferred revenue, current portion | 10,647 | 7,036 | ||||
Total current liabilities | 67,706 | 105,856 | ||||
Contingent consideration, net of current portion | 9,601 | 9,919 | ||||
Long-term indebtedness | 248,394 | 248,094 | ||||
Deferred revenue, net of current portion | 13,887 | 8,433 | ||||
Other liabilities | 1,632 | 1,604 | ||||
Total liabilities | 341,220 | 373,906 | ||||
Stockholders’ equity: | ||||||
Preferred stock, $0.001 par value; 15,000,000 shares authorized, 0 shares issued and outstanding at both March 31, 2017 and December 31, 2016 |
- | - | ||||
Common stock, $0.001 par value; 200,000,000 shares authorized, 41,380,108 shares issued and 40,954,615 shares outstanding at March 31, 2017; 40,996,890 shares issued and 40,574,060 shares outstanding at December 31, 2016 |
41 | 41 | ||||
Treasury stock, at cost, 425,493 and 422,830 common shares at both March 31, 2017 and December 31, 2016, respectively |
(6,501 | ) | (6,420 | ) | ||
Additional paid-in capital | 355,661 | 352,435 | ||||
Accumulated other comprehensive loss | (3,747 | ) | (4,331 | ) | ||
Retained earnings | 264,965 | 254,480 | ||||
Total stockholders’ equity | 610,419 | 596,205 | ||||
Total liabilities and stockholders’ equity | $ | 951,639 | $ | 970,111 |
RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME AND EBITDA
This press release contains two financial measures (Adjusted Net Income and EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization)) 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 Income to Adjusted Net Income
(in millions, except per share value) | Three Months Ended March 31, | ||||||
2017 | 2016 | Source | |||||
Net Income | $10.5 | $11.9 | NA | ||||
Adjustments: | |||||||
+ Acquisition-related costs (transaction & integration) | 0.6 | -- | SG&A | ||||
+ Non-cash amortization charge | 1.9 | 2.2 | COGS, SG&A, Other Income |
||||
+ Restructuring costs | 1.4 | -- | SG&A | ||||
+ Impact of purchase accounting on inventory step-up | 1.8 | -- | COGS | ||||
Tax effect | (2.0) | (0.8) | NA | ||||
Total Adjustments | 3.8 | 1.4 | NA | ||||
Adjusted Net Income Adjusted Net Income per Diluted Share |
$14.3 $0.29 |
$13.3 $0.28 |
NA |
(I) Reconciliation of Net Income to EBITDA
(in millions, except per share value) | Three Months Ended March 31, | |||
2017 | 2016 | |||
Net Income | $10.5 | $11.9 | ||
Adjustments: | ||||
+ Depreciation & Amortization | 9.8 | 7.7 | ||
+ Provision For Income Taxes | 3.2 | 8.0 | ||
+ Total Interest Expense | 1.9 | 1.5 | ||
Total Adjustments | 14.9 | 17.2 | ||
EBITDA EBITDA per Diluted Share |
$25.4 $0.51 |
$29.1 $0.60 |
RECONCILIATION OF STATEMENT OF OPERATIONS
The following table provides a reconciliation of the Company’s Statement of Operations for the Three Months Ended
Emergent BioSolutions Inc. and Subsidiaries | ||||||||||
Consolidated Statements of Operations | ||||||||||
(in thousands, except share and per share data) | ||||||||||
Three Months Ended March 31, 2016 | ||||||||||
Continuing Operations |
Discontinuing Operations |
Combined | ||||||||
Revenues: | (Unaudited) | |||||||||
Product sales | $ | 63.8 | $ | 8.0 | $ | 71.7 | ||||
Contract manufacturing | 7.6 | - | 7.6 | |||||||
Contracts and grants | 31.6 | 0.1 | 31.7 | |||||||
Total revenues | 103.0 | 8.0 | 111.0 | |||||||
Operating expenses: | ||||||||||
Cost of product sales and contract manufacturing | 24.0 | 4.5 | 28.5 | |||||||
Research and development | 26.1 | 8.1 | 34.2 | |||||||
Selling, general and administrative | 31.7 | 8.1 | 39.8 | |||||||
Income from operations | 21.2 | (12.6 | ) | 8.6 | ||||||
Other income (expense): | ||||||||||
Interest income | 0.2 | - | 0.2 | |||||||
Interest expense | (1.5 | ) | - | (1.5 | ) | |||||
Other income, net | 0.0 | 0.1 | 0.1 | |||||||
Total other expense, net | (1.3 | ) | 0.1 | (1.2 | ) | |||||
Income (loss) before provision for (benefit) from income taxes | 19.9 | (12.5 | ) | 7.3 | ||||||
Provision for (benefit from) income taxes | 8.0 | (4.6 | ) | 3.3 | ||||||
Net income | $ | 11.9 | $ | (7.9 | ) | $ | 4.0 | |||
Investor ContactRobert Burrows Vice President, Investor Relations (o) 240/631-3280; (m) 240/413-1917 burrowsr@ebsi.com Media ContactLynn Kieffer Vice President, Corporate Communications (o) 240/631-3281 kiefferl@ebsi.com