Emergent BioSolutions Reports Fourth Quarter and Full Year 2018 Financial Results
FINANCIAL HIGHLIGHTS
(in millions) |
Q4 2018 (unaudited) |
Q4 2017 (unaudited) |
Total Revenues | $270.7 | $193.8 |
Pretax Income | $3.6 | $51.9 |
Net Income (Loss) | ($3.4) | $33.9 |
Adjusted Net Income (1) | $38.3 | $37.8 |
EBITDA (1) | $36.1 | $65.2 |
Adjusted EBITDA (1) | $75.0 | $67.1 |
(in millions) |
Full Year 2018 (unaudited) |
Full Year 2017 |
Total Revenues | $782.4 | $560.9 |
Pretax Income | $81.5 | $118.6 |
Net Income | $62.7 | $82.6 |
Adjusted Net Income (1) | $119.6 | $95.7 |
EBITDA (1) | $152.7 | $166.0 |
Adjusted EBITDA (1) | $198.8 | $175.7 |
2018 FINANCIAL PERFORMANCE
(I) Quarter Ended
Revenues
Total Revenues
For Q4 2018, total revenues were
Product Sales
For Q4 2018, product sales were
(in millions) (unaudited) |
Three Months Ended December 31, |
||
2018 | 2017 | % Change | |
Product Sales | |||
BioThrax® | $134.3 | $107.0 | 26% |
NARCAN® (naloxone HCl) nasal spray | 41.7 | -- | -- |
Other | 41.4 | 54.7 | (24%) |
Total Product Sales | $217.4 | $161.7 | 34% |
Contract Manufacturing
For Q4 2018, revenue from the Company’s contract manufacturing operations was
Contracts and Grants
For Q4 2018, revenue from the Company’s development-based contracts and grants was
Operating Expenses
Cost of Product Sales and Contract Manufacturing
For Q4 2018, cost of product sales and contract manufacturing was
Research and Development (Gross and Net)
For Q4 2018, gross R&D expenses were
For Q4 2018, 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) (unaudited) |
Three Months Ended December 31, |
||
2018 | 2017 | % Change | |
Research and Development Expenses | $52.0 | $28.5 | 82% |
Adjustments: | |||
- Contracts and grants revenue | $26.4 | $15.9 | 66% |
Net Research and Development Expenses | $25.6 | $12.6 | 103% |
Adjusted Revenue (Total Revenue less Contracts and Grants Revenue) |
$244.3 | $177.9 | 37% |
Net R&D as % of Adjusted Revenue (Net R&D Margin) | 10% | 7% | NA |
Selling, General and Administrative
For Q4 2018, selling, general and administrative expenses were
Amortization of Intangible Assets
The Company has elected to reclassify amortization of intangible assets for Q4 2018 from cost of product sales and contract manufacturing to amortization of intangible assets, and therefore the Q4 2017 amounts have also been reclassified to conform to the current period presentation on the Company’s consolidated statements of operations.
For Q4 2018, amortization of intangible assets was
Income Taxes
For Q4 2018, the provision for income tax expense in the amount of
Net Income (Loss) & Adjusted Net Income
For Q4 2018, the Company recorded a net loss of
For Q4 2018, the Company recorded adjusted net income of
EBITDA & Adjusted EBITDA
For Q4 2018, the Company recorded EBITDA of
For Q4 2018, the Company recorded adjusted EBITDA of
(II) Year Ended
Revenues
Total Revenues
For full year 2018, total revenues were
Product Sales
For full year 2018, product sales were
(in millions) (unaudited) |
Year Ended December 31, |
||
2018 | 2017 | % Change | |
Product Sales | |||
BioThrax® | $278.0 | $286.6 | (3%) |
ACAM2000® | 116.7 | 11.5 | 915% |
Other | 211.8 | 123.4 | 72% |
Total Product Sales | $606.5 | $421.5 | 44% |
Contract Manufacturing
For full year 2018, revenue from the Company’s contract manufacturing operations was
Contracts and Grants
For full year 2018, revenue from the Company’s development-based contracts and grants was
Operating Expenses
Cost of Product Sales and Contract Manufacturing
For full year 2018, cost of product sales and contract manufacturing was
Research and Development (Gross and Net)
For full year 2018, gross R&D expenses were
For full year 2018, net R&D expense was
(in millions) (unaudited) |
Year Ended December 31, |
||
2018 | 2017 | % Change | |
Research and Development Expenses | $142.8 | $97.4 | 47% |
Adjustments: | |||
- Contracts and grants revenue | $77.0 | $70.5 | 9% |
Net Research and Development Expenses | $65.8 | $26.9 | 145% |
Adjusted Revenue (Total Revenue less Contracts and Grants Revenue) |
$705.4 | $490.4 | 44% |
Net R&D as % of Adjusted Revenue (Net R&D Margin) | 9% | 5% | NA |
Selling, General and Administrative
For full year 2018, selling, general and administrative expenses were
Amortization of Intangible Assets
The Company has elected to reclassify amortization of intangible assets for full year 2018 from cost of product sales and contract manufacturing to amortization of intangible assets, and therefore the 2017 amounts have been reclassified to conform to the current period presentation on the Company’s consolidated statements of operations.
For full year 2018, amortization of intangible assets was
Income Taxes
For full year 2018, the provision for income tax expense in the amount of
Net Income & Adjusted Net Income
For full year 2018, the Company recorded net income of
For full year 2018, the Company recorded adjusted net income of
EBITDA & Adjusted EBITDA
For full year 2018, the Company recorded EBITDA of
For full year 2018, the Company recorded adjusted EBITDA of
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 2/21/2019) |
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 impact of the following items:
- continued deliveries of BioThrax to the Strategic National Stockpile (SNS) under the current procurement contract with the
Centers for Disease Control and Prevention (CDC), (the contract and the SNS are now managed by theOffice of the Assistant Secretary for Preparedness and Response (ASPR)); - initial deliveries of NuThrax™ (anthrax vaccine adsorbed with CPG 7909 adjuvant) to the SNS following expected Emergency Use Authorization pre-approval by the
U.S. Food and Drug Administration (FDA ) under the company’s current development and procurement contract with theBiomedical Advanced Research and Development Authority (BARDA); - full year sales of NARCAN Nasal Spray, Vaxchora® (Cholera Vaccine, Live, Oral), and Vivotif® (Typhoid Vaccine Live Oral Ty21a), all of which were acquired in the fourth quarter of 2018;
- completion of deliveries of ACAM2000 to the SNS under the prior contract as well as initiation of new deliveries to the SNS under the anticipated follow-on procurement contract with the ASPR;
- deliveries of raxibacumab to the SNS under the current procurement contract with BARDA;
- domestic and international sales of the other medical countermeasures that comprise Other Product sales;
- continued CDMO services revenue;
- increased Contract & Grant revenue due to anticipated increased work related to development projects funded by third parties; and
- continued investment in discretionary development projects funded by the company targeting opportunities in medical countermeasures for existing and emerging infectious diseases, opioid overdose and other public health threats.
The outlook for 2019 does not include estimates for potential new corporate development or other M&A transactions.
Q1 2019 REVENUE FORECAST (Reaffirmed)
For Q1 2019, the company reaffirms its expectation of total revenues of
FOOTNOTES
(1) See “Reconciliation of Net Income (Loss) to Adjusted Net Income, EBITDA and Adjusted EBITDA” for a definition of terms and a reconciliation table.
(2) See “Calculation of Diluted Earnings Per Share.”
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: 2299983 |
|
Live Webcast Information: Visit https://edge.media-server.com/m6/p/ow37uwh9 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 and forecasts, statements regarding the anticipated financial implications of our acquisitions of PaxVax and Adapt Pharma 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, product sales, government development or procurement contracts or awards, government appropriations, manufacturing capabilities, continued deliveries of BioThrax to the SNS, Emergency Use Authorization (EUA) pre-approval for NuThrax and initial deliveries of NuThrax to the SNS following EUA pre-approval, anticipated sales of NARCAN Nasal Spray, Vivotif and Vaxchora, completion of deliveries under a previous commitment and initiation of new deliveries of ACAM2000 to the SNS under an anticipated follow-on contract, and development projects funded by third parties 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
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 |
FINANCIAL STATEMENTS FOLLOW
Emergent BioSolutions Inc. and Subsidiaries | |||||
Consolidated Balance Sheets | |||||
(in millions, except per share data) | |||||
December 31, 2018 |
December 31, 2017 | ||||
ASSETS | (Unaudited) | ||||
Current assets: | |||||
Cash and cash equivalents | $ | 112.2 | $ | 178.3 | |
Restricted cash | 0.2 | 1.0 | |||
Accounts receivable, net | 262.5 | 143.7 | |||
Inventories | 205.8 | 142.8 | |||
Income tax receivable, net | 8.6 | 2.4 | |||
Prepaid expenses and other current assets | 31.5 | 17.2 | |||
Total current assets | 620.8 | 485.4 | |||
Property, plant and equipment, net | 510.2 | 407.2 | |||
Intangible assets, net | 761.6 | 119.6 | |||
In-process research and development | 50.0 | -- | |||
Goodwill | 259.7 | 49.1 | |||
Deferred tax assets, net | 13.4 | 2.8 | |||
Other assets | 13.7 | 6.1 | |||
Total assets | $ | 2,229.4 | $ | 1,070.2 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||
Current liabilities: | |||||
Accounts payable | $ | 80.7 | $ | 41.8 | |
Accrued expenses and other current liabilities | 30.7 | 4.8 | |||
Accrued compensation | 58.2 | 37.9 | |||
Long-term indebtedness, current portion | 10.1 | -- | |||
Contingent consideration, current portion | 5.6 | 2.4 | |||
Income taxes payable, net | 4.5 | -- | |||
Deferred revenue, current portion | 10.6 | 13.2 | |||
Total current liabilities | 200.4 | 100.1 | |||
Contingent consideration, net of current portion | 54.4 | 9.9 | |||
Long-term indebtedness, net of current portion | 784.5 | 13.5 | |||
Deferred tax liability, net | 67.5 | -- | |||
Income taxes payable | 11.2 | 12.5 | |||
Deferred revenue, net of current portion | 62.5 | 17.3 | |||
Other liabilities | 38.0 | 4.6 | |||
Total liabilities | 1,218.5 | 157.9 | |||
Stockholders’ equity: | |||||
Preferred stock, $0.001 par value; 15.0 shares authorized, 0 shares issued and outstanding at both December 31, 2018 and 2017 | -- | -- | |||
Common stock, $0.001 par value; 200.0 shares authorized, 52.4 shares issued and 51.2 shares outstanding at December 31, 2018; 50.6 shares issued and 49.4 shares outstanding at December 31, 2017 | 0.1 | 0.1 | |||
Treasury stock, at cost, 1.2 common shares at both December 31, 2018 and 2017 | (39.6) | (39.5) | |||
Additional paid-in capital | 688.6 | 618.3 | |||
Accumulated other comprehensive loss | (5.5) | (3.7) | |||
Retained earnings | 367.3 | 337.1 | |||
Total stockholders’ equity | 1,010.9 | 912.3 | |||
Total liabilities and stockholders’ equity | $ | 2,229.4 | $ | 1,070.2 | |
Emergent BioSolutions Inc. and Subsidiaries |
|||||
Consolidated Statements of Operations | |||||
(in millions, except per share data) | |||||
Three Months Ended December 31, | |||||
2018 |
2017 | ||||
(Unaudited) | |||||
Revenues: | |||||
Product sales | $ | 217.4 | $ | 161.7 | |
Contract manufacturing | 26.9 | 16.2 | |||
Contracts and grants | 26.4 | 15.9 | |||
Total revenues | 270.7 | 193.8 | |||
Operating expenses: | |||||
Cost of product sales and contract manufacturing | 113.2 | 66.5 | |||
Research and development | 52.0 | 28.5 | |||
Selling, general and administrative | 81.0 | 41.8 | |||
Amortization of intangible assets | 13.3 | 3.9 | |||
Total operating expenses | 259.5 | 140.7 | |||
Income from operations | 11.2 | 53.1 | |||
Other income (expense): | |||||
Interest expense | (8.0) | (0.9) | |||
Other income (expense), net | 0.4 | (0.3) | |||
Total other expense, net | (7.6) | (1.2) | |||
Income before provision for income taxes | 3.6 | 51.9 | |||
Provision for income taxes | 7.0 | 18.0 | |||
Net income (loss) | $ | (3.4) | $ | 33.9 | |
Net income (loss) per share - basic | $ | (0.07) | $ | 0.77 | |
Net income (loss) per share - diluted (1) | $ | (0.07) | $ | 0.67 | |
Weighted-average number of shares - basic | 50.9 | 44.3 | |||
Weighted-average number of shares - diluted | 50.9 | 51.0 | |||
Emergent BioSolutions Inc. and Subsidiaries | |||||
Consolidated Statements of Operations | |||||
(in millions, except per share data) | |||||
Year Ended December 31, | |||||
2018 |
2017 | ||||
(Unaudited) | |||||
Revenues: | |||||
Product sales | $ | 606.5 | $ | 421.5 | |
Contract manufacturing | 98.9 | 68.9 | |||
Contracts and grants | 77.0 | 70.5 | |||
Total revenues | 782.4 | 560.9 | |||
Operating expenses: | |||||
Cost of product sales and contract manufacturing | 322.3 | 187.7 | |||
Research and development | 142.8 | 97.4 | |||
Selling, general and administrative | 202.5 | 142.9 | |||
Amortization of intangible assets | 25.0 | 8.6 | |||
Total operating expenses | 692.6 | 436.6 | |||
Income from operations | 89.8 | 124.3 | |||
Other income (expense): | |||||
Interest expense | (9.9) | (6.6) | |||
Other income (expense), net | 1.6 | 0.9 | |||
Total other expense, net | (8.3) | (5.7) | |||
Income before provision for income taxes | 81.5 | 118.6 | |||
Provision for income taxes | 18.8 | 36.0 | |||
Net income | $ | 62.7 | $ | 82.6 | |
Net income per share - basic | $ | 1.25 | $ | 1.98 | |
Net income per share - diluted (1) | $ | 1.22 | $ | 1.71 | |
Weighted-average number of shares - basic | 50.1 | 41.8 | |||
Weighted-average number of shares - diluted | 51.4 | 50.3 | |||
CALCULATION OF DILUTED EARNINGS PER SHARE
For both the three months and year ended
For both the three months and year ended
(in millions, except per share value) | Three Months Ended December 31, |
|
2018 | 2017 | |
Net Income (Loss) | ($3.4) | $33.9 |
Adjustments: | ||
+ Interest expense, net of tax | -- | 0.2 |
+ Amortization of debt issuance costs, net of tax | -- | 0.1 |
Net Income (Loss), adjusted (“if converted”) Net Income (Loss) Per Diluted Share, adjusted (“if converted”) |
($3.4) ($0.07) |
$34.2 $0.67 |
Weighted Average Diluted Shares | 50.9 | 51.0 |
(in millions, except per share value) | Year Ended December 31, |
|
2018 | 2017 | |
Net Income | $62.7 | $82.6 |
Adjustments: | ||
+ Interest expense, net of tax | -- | 2.6 |
+ Amortization of debt issuance costs, net of tax | -- | 0.7 |
Net Income, adjusted (“if converted”) Net Income Per Diluted Share, adjusted (“if converted”) |
$62.7 $1.22 |
$85.9 $1.71 |
Weighted Average Diluted Shares | 51.4 | 50.3 |
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED NET INCOME, EBITDA AND ADJUSTED EBITDA
This press release contains two financial measures (Adjusted Net Income and 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 Income (Loss) to Adjusted Net Income (Unaudited)
(in millions, except per share value) | Three Months Ended December 31, |
||
2018 | 2017 | Source | |
Net Income (Loss) | ($3.4) | $33.9 | |
Adjustments: | |||
+ Acquisition-related costs (transaction & integration) | 20.5 | 1.5 | SG&A |
+ Non-cash amortization charges | 13.9 | 4.1 | IA Amort., Other Income |
+ Exit and disposal costs | -- | -- | SG&A |
+ Impact of purchase accounting on inventory step-up | 18.4 | 0.4 | COGS |
Tax effect | (11.1) | (2.1) | |
Total Adjustments: | 41.7 | 3.9 | |
Adjusted Net Income Adjusted Net Income Per Diluted Share |
$38.3 $0.75 |
$37.8 $0.74 |
|
(in millions, except per share value) | Year Ended December 31, |
||
2018 | 2017 | Source | |
Net Income | $62.7 | $82.6 | |
Adjustments: | |||
+ Acquisition-related costs (transaction & integration) | 27.3 | 5.6 | SG&A |
+ Non-cash amortization charges | 25.9 | 10.3 | IA Amort., Other Income |
+ Exit and disposal costs | 0.4 | 1.5 | SG&A |
+ Impact of purchase accounting on inventory step-up | 18.4 | 2.6 | COGS |
Tax effect | (15.1) | (7.0) | |
Total Adjustments: | 56.9 | 13.1 | |
Adjusted Net Income Adjusted Net Income Per Diluted Share |
$119.6 $2.33 |
$95.7 $1.90 |
|
(in millions) | Full Year Forecast |
|
2019F | Source | |
Net Income | $80 - $110 | |
Adjustments: | ||
+ Acquisition-related costs (transaction & integration) | 14 | SG&A |
+ Non-cash amortization charges | 64 | IA Amort., Other Income |
+ Exit and disposal costs | 4 | SG&A |
+ Impact of purchase accounting on inventory step-up | 7 | COGS |
Tax effect | (19) | |
Total Adjustments: | 70 | |
Adjusted Net Income | $150 - $180 | |
Reconciliation of Net Income to EBITDA and Adjusted EBITDA (Unaudited)
(in millions, except per share value) | Three Months Ended December 31, |
|
2018 | 2017 | |
Net Income (Loss) | ($3.4) | $33.9 |
Adjustments: | ||
+ Depreciation & amortization | 24.5 | 12.4 |
+ Provision for income taxes | 7.0 | 18.0 |
+ Total interest expense | 8.0 | 0.9 |
Total Adjustments | 39.5 | 31.3 |
EBITDA | $36.1 | $65.2 |
Additional Adjustments: | ||
+ Acquisition-related costs (transaction & integration) | 20.5 | 1.5 |
+ Exit and disposal costs | -- | -- |
+ Impact of purchase accounting on inventory step-up | 18.4 | 0.4 |
Total Additional Adjustments | 38.9 | 1.9 |
Adjusted EBITDA | $75.0 | $67.1 |
(in millions, except per share value) | Year Ended December 31, |
|
2018 | 2017 | |
Net Income | $62.7 | $82.6 |
Adjustments: | ||
+ Depreciation & Amortization | 61.3 | 40.8 |
+ Provision for Income Taxes | 18.8 | 36.0 |
+ Total Interest Expense | 9.9 | 6.6 |
Total Adjustments | 90.0 | 83.4 |
EBITDA | $152.7 | $166.0 |
Additional Adjustments: | ||
+ Acquisition-related costs (transaction & integration) | 27.3 | 5.6 |
+ Exit and disposal costs | 0.4 | 1.5 |
+ Impact of purchase accounting on inventory step-up | 18.4 | 2.6 |
Total Additional Adjustments | 46.1 | 9.7 |
Adjusted EBITDA | $198.8 | $175.7 |
(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) | 14 |
+ Exit and disposal costs | 4 |
+ Impact of purchase accounting on inventory step-up | 7 |
Total Additional Adjustments | 25 |
Adjusted EBITDA | $280 - $310 |