Emergent BioSolutions Reports Second Quarter and Six Months 2017 Financial Results; Reaffirms Calendar Year 2017 Guidance
FINANCIAL HIGHLIGHTS
(in millions) |
2Q 2017 | 2Q 2016 (1) | |||
Total Revenues | $100.8 | $91.2 |
|||
Net Income (Loss) | $4.6 | ($2.0) | |||
Adjusted Net Income (Loss) (2) | $6.6 | ($0.4) | |||
EBITDA (2) | $18.0 | $6.0 |
(in millions) |
6 Months 2017 | 6 Months 2016 (1) | ||
Total Revenues | $217.6 | $194.2 | ||
Net Income | $15.1 | $9.8 | ||
Adjusted Net Income (2) | $20.8 | $12.9 | ||
EBITDA (2) | $43.4 | $35.0 |
(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.
Q2 2017 AND RECENT BUSINESS ACCOMPLISHMENTS
- Signed an agreement with
Sanofi to acquire their ACAM2000® smallpox business, including:- ACAM2000, (Smallpox (Vaccinia) Vaccine, Live), the only smallpox vaccine licensed by the
Food and Drug Administration (FDA ), - related manufacturing facilities and employees, and
- responsibility for an existing contract with the
Centers for Disease Control and Prevention with a remaining value of up to approximately$160 million for deliveries of ACAM2000 to the Strategic National Stockpile (SNS)
- ACAM2000, (Smallpox (Vaccinia) Vaccine, Live), the only smallpox vaccine licensed by the
- Signed an agreement with GSK to acquire raxibacumab, an
FDA -approved anthrax monoclonal antibody, and to assume responsibility for a multi-year contract with theBiomedical Advanced Research and Development Authority , with a remaining value of up to approximately$130 million , to supply raxibacumab to the SNS - Signed a licensing agreement with Valneva for global exclusive rights to their Zika vaccine technology and disclosed plans to co-develop the ZIKV-VLA1601 vaccine candidate through completion of a Phase 1 trial, which is scheduled to be initiated in late 2017 or early 2018
- Received an approximately
$23 million award to develop a novel, multi-drug auto-injector platform for nerve agent antidote delivery for theDepartment of Defense - Expanded its
Bayview Center for Innovation inAdvanced Development and Manufacturing inBaltimore , now a 112,000-square-foot facility designed to support the cGMP manufacture of proprietary products and to enable surge manufacturing of medical countermeasures to address urgent public health threats
2017 FINANCIAL PERFORMANCE
(I) Quarter Ended
Revenues
Total Revenues
For Q2 2017, Total revenues were
Product Sales
For Q2 2017, Product sales were
(in millions) | Three Months Ended June 30, | |||||
2017 |
2016 | % Change | ||||
Product Sales | ||||||
BioThrax® | $52.3 | $40.0 | 31% | |||
Other | $11.3 | $8.3 | 36% | |||
Total Product Sales | $63.6 | $48.3 | 32% |
Contract Manufacturing
For Q2 2017, revenue from the Company’s contract manufacturing operations was
Contracts and Grants
For Q2 2017, contracts and grants revenue was
Operating Expenses
Cost of Product Sales and Contract Manufacturing
For Q2 2017, Cost of product sales and contract manufacturing was
Research and Development
For Q2 2017, gross R&D expenses were
For Q2 2017, net R&D was
(in millions) | Three Months Ended June 30, | ||||||
2017 | 2016 | % Change | |||||
Research and Development Expenses [Gross] | $25.8 | $27.9 | (8)% | ||||
Adjustments: | |||||||
- Contracts and grants revenue | $21.0 | $32.8 | (36)% | ||||
Net Research and Development Expenses (Income) | $4.8 | $(4.9) | -- |
Selling, General and Administrative
For Q2 2017, Selling, general and administrative expenses were
Net Income (Loss) & Adjusted Net Income (Loss)
For Q2 2017, Net income was
For Q2 2017, 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. For Q2 2016, the net loss per diluted share is not computed under the “if converted” method as the effect would have been anti-dilutive. The following table details the adjustments made in this calculation.
(in millions, except per share value) | Three Months Ended June 30, | ||||
2017 | 2016 | ||||
Net Income (Loss) | $4.6 | ($2.0) | |||
Adjustments: | |||||
+ Interest expense, net of tax | 0.8 | - | |||
+ Amortization of debt issuance costs, net of tax | 0.2 | - | |||
Net Income (Loss), adjusted Net Income (Loss) Per Diluted Share, adjusted |
$5.6 $0.11 |
($2.0) ($0.05) |
|||
Weighted Average Diluted Shares | 50.1 | 40.2 |
For Q2 2017 and 2016, Adjusted Net Income/(Loss), a non-GAAP measure, was
(II) Six Months Ended
Revenues
Total Revenues
For the six months of 2017, Total revenues were
Product Sales
For the six months of 2017, Product sales were
(in millions) |
Six Months Ended June 30, | |||||
2017 | 2016 | % Change | ||||
Product Sales | ||||||
BioThrax® | $96.1 | $99.1 | (3)% | |||
Other | $49.4 | $13.0 | 282% | |||
Total Product Sales | $145.6 | $112.1 | 30% |
Contract Manufacturing
For the six months of 2017, revenue from the Company’s contract manufacturing operations was
Contracts and Grants
For the six months of 2017, contracts and grants revenue was
Operating Expenses
Cost of Product Sales and Contract Manufacturing
For the six months of 2017, Cost of product sales and contract manufacturing was
Research and Development
For the six months of 2017, gross R&D expenses were
For the six months of 2017, net R&D was
(in millions) | Six Months Ended June 30, | ||||||
2017 | 2016 | % Change | |||||
Research and Development Expenses [Gross] | $46.2 | $54.0 | (14)% | ||||
Adjustments: | |||||||
- Contracts and grants revenue | $38.3 | $64.4 | (41)% | ||||
Net Research and Development Expenses (Income) | $7.9 | $(10.4) | -- |
Selling, General and Administrative
For the six months of 2017, selling, general and administrative expenses were
Net Income & Adjusted Net Income
For the six months of 2017, Net income was
For the six months of 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) | Six Months Ended June 30, | |||
2017 | 2016 | |||
Net Income | $15.1 | $9.8 | ||
Adjustments: | ||||
+ Interest expense, net of tax | 1.7 | 1.3 | ||
+ Amortization of debt issuance costs, net of tax | 0.4 | 0.4 | ||
Net Income, adjusted Net Income Per Diluted Share, adjusted |
$17.2 $0.35 |
$11.5 $0.24 |
||
Weighted Average Diluted Shares | 49.9 | 48.8 |
For the six months of 2017 and 2016, Adjusted Net Income, a non-GAAP measure, was
2017 FORECAST
Full Year 2017 Forecast:
The company recently announced two strategic acquisitions, which are anticipated to close before the end of the year. Once both transactions have closed, the company will be in a better position to update 2017 guidance, if appropriate. Therefore, at this time for the full year of 2017 the company is reaffirming its financial forecast, specifically:
- 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.
3Q 2017 Forecast:
- Total revenue of
$115 to $130 million
CONFERENCE CALL AND WEBCAST INFORMATION
Company management will host a conference call at
Live Teleconference Information: Dial in number: (855) 766-6521 Conference ID: 29703370 |
Live Webcast Information: Visit edge.media-server.com/m/p/g8vcpsxx 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, statements regarding the expected closing of either of our recently announced acquisitions of the ACAM2000 smallpox business from
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 uncertainties as to the satisfaction of closing conditions with respect to our recently announced acquisitions of the ACAM2000 smallpox business from
FINANCIAL STATEMENTS FOLLOW
Emergent BioSolutions Inc. and Subsidiaries | |||||||
Consolidated Statements of Operations | |||||||
(in thousands, except share and per share data) | |||||||
Three Months Ended June 30, | |||||||
2017 |
2016 |
||||||
(Unaudited) | |||||||
Revenues: | |||||||
Product sales | $ | 63,610 | $ | 48,333 | |||
Contract manufacturing | 16,160 | 10,156 | |||||
Contracts and grants | 21,002 | 32,752 | |||||
Total revenues | 100,772 | 91,241 | |||||
Operating expenses: | |||||||
Cost of product sales and contract manufacturing | 34,624 | 29,465 | |||||
Research and development | 25,751 | 27,893 | |||||
Selling, general and administrative | 31,868 | 35,925 | |||||
Income from operations | 8,529 | (2,042 | ) | ||||
Other income (expense): | |||||||
Interest income | 583 | 219 | |||||
Interest expense | (1,805 | ) | (1,510 | ) | |||
Other income (expense), net | (586 | ) | 24 | ||||
Total other expense, net | (1,808 | ) | (1,267 | ) | |||
Income (loss) from continuing operations before provision for (benefit from) income taxes | 6,721 | (3,309 | ) | ||||
Provision for (benefit from) income taxes | 2,105 | (1,267 | ) | ||||
Net income (loss) from continuing operations | 4,616 | (2,042 | ) | ||||
Net loss from discontinued operations | - | (8,905 | ) | ||||
Net income (loss) | $ | 4,616 | $ | (10,947 | ) | ||
Net income (loss) per share from continuing operations - basic | $ | 0.11 | $ | (0.05 | ) | ||
Net loss per share from discontinued operations - basic | - | (0.22 | ) | ||||
Net income (loss) per share - basic | $ | 0.11 | $ | (0.27 | ) | ||
Net income (loss) per share from continuing operations - diluted | $ | 0.11 | $ | (0.05 | ) | ||
Net loss per share from discontinued operations - diluted | - | (0.22 | ) | ||||
Net income (loss) per share - diluted (4) | $ | 0.11 | $ | (0.27 | ) | ||
Weighted-average number of shares - basic | 41,013,764 | 40,202,821 | |||||
Weighted-average number of shares - diluted | 50,078,594 | 40,202,821 |
(4) See “Net Income from Continuing Operations” for explanation of adjustments to denominator for per diluted share calculation.
Emergent BioSolutions Inc. and Subsidiaries | ||||||
Consolidated Statements of Operations | ||||||
(in thousands, except share and per share data) | ||||||
Six Months Ended June 30, | ||||||
2017 |
2016 |
|||||
(Unaudited) | ||||||
Revenues: | ||||||
Product sales | $ | 145,579 | $ | 112,087 | ||
Contract manufacturing | 33,788 | 17,743 | ||||
Contracts and grants | 38,263 | 64,375 | ||||
Total revenues | 217,630 | 194,205 | ||||
Operating expenses: | ||||||
Cost of product sales and contract manufacturing | 80,946 | 53,466 | ||||
Research and development | 46,227 | 53,985 | ||||
Selling, general and administrative | 67,018 | 67,639 | ||||
Income from operations | 23,439 | 19,115 | ||||
Other income (expense): | ||||||
Interest income | 956 | 406 | ||||
Interest expense | (3,743 | ) | (3,033 | ) | ||
Other income (expense), net | (286 | ) | 57 | |||
Total other expense, net | (3,073 | ) | (2,570 | ) | ||
Income from continuing operations before provision for income taxes | 20,366 | 16,545 | ||||
Provision for income taxes | 5,265 | 6,698 | ||||
Net income from continuing operations | 15,101 | 9,847 | ||||
Net loss from discontinued operations | - | (16,803 | ) | |||
Net income (loss) | $ | 15,101 | $ | (6,956 | ) | |
Net income per share from continuing operations - basic | $ | 0.37 | $ | 0.25 | ||
Net loss per share from discontinued operations - basic | - | (0.42 | ) | |||
Net income (loss) per share - basic | $ | 0.37 | $ | (0.17 | ) | |
Net income per share from continuing operations - diluted | $ | 0.35 | $ | 0.24 | ||
Net loss per share from discontinued operations - diluted | - | (0.34 | ) | |||
Net income (loss) per share - diluted (5) | $ | 0.35 | $ | (0.10 | ) | |
Weighted-average number of shares - basic | 40,871,540 | 39,872,738 | ||||
Weighted-average number of shares - diluted | 49,899,291 | 48,784,339 |
(5) See “Net Income from Continuing Operations” for explanation of adjustments to denominator for per diluted share calculation.
Emergent BioSolutions Inc. and Subsidiaries | |||||||
Consolidated Balance Sheets | |||||||
(in thousands, except share and per share data) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
ASSETS | (Unaudited) |
||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 315,627 | $ | 271,513 | |||
Accounts receivable, net | 102,511 | 138,478 | |||||
Inventories | 70,529 | 74,002 | |||||
Income tax receivable, net | 6,119 | 9,996 | |||||
Prepaid expenses and other current assets | 14,955 | 16,229 | |||||
Total current assets | 509,741 | 510,218 | |||||
Property, plant and equipment, net | 380,240 | 376,448 | |||||
Intangible assets, net | 30,756 | 33,865 | |||||
Goodwill | 41,001 | 41,001 | |||||
Deferred tax assets, long-term, net | 5,022 | 6,096 | |||||
Other assets | 3,723 | 2,483 | |||||
Total assets | $ | 970,483 | $ | 970,111 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 29,604 | $ | 34,649 | |||
Accrued expenses and other current liabilities | 1,874 | 6,368 | |||||
Accrued compensation | 24,326 | 34,537 | |||||
Notes payable, current portion | - | 20,000 | |||||
Contingent consideration, current portion | 1,710 | 3,266 | |||||
Deferred revenue, current portion | 15,412 | 7,036 | |||||
Total current liabilities | 72,926 | 105,856 | |||||
Contingent consideration, net of current portion | 9,503 | 9,919 | |||||
Long-term indebtedness | 248,693 | 248,094 | |||||
Deferred revenue, net of current portion | 17,092 | 8,433 | |||||
Other liabilities | 1,670 | 1,604 | |||||
Total liabilities | 349,884 | 373,906 | |||||
Stockholders’ equity: | |||||||
Preferred stock, $0.001 par value; 15,000,000 shares authorized, 0 shares issued and outstanding at both June 30, 2017 and December 31, 2016 |
- | - | |||||
Common stock, $0.001 par value; 200,000,000 shares authorized, 41,532,614 shares issued and 41,107,065 shares outstanding at June 30, 2017; 40,996,890 shares issued and 40,574,060 shares outstanding at December 31, 2016 |
41 | 41 | |||||
Treasury stock, at cost, 425,549 and 422,830 common shares at June 30, 2017 and December 31, 2016, respectively |
(6,503 | ) | (6,420 | ) | |||
Additional paid-in capital | 360,999 | 352,435 | |||||
Accumulated other comprehensive loss | (3,519 | ) | (4,331 | ) | |||
Retained earnings | 269,581 | 254,480 | |||||
Total stockholders’ equity | 620,599 | 596,205 | |||||
Total liabilities and stockholders’ equity | $ | 970,483 | $ | 970,111 |
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED NET INCOME (LOSS) AND EBITDA
This press release contains two financial measures (Adjusted Net Income (Loss) 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 (Loss) to Adjusted Net Income
(in millions, except per share value) | Three Months Ended June 30, | ||||||
2017 | 2016 | Source | |||||
Net Income (Loss) | $4.6 | ($2.0) | N/A | ||||
Adjustments: | |||||||
+ Acquisition-related costs (transaction & integration) | 1.1 | 0.2 | SG&A | ||||
+ Non-cash amortization charges | 1.9 | 2.2 | COGS, SG&A, Other Income |
||||
+ Restructuring costs | 0.1 | - | SG&A | ||||
Tax effect | (1.1) | (0.9) | N/A | ||||
Total Adjustments: | 2.0 | 1.6 | N/A | ||||
Net Income (Loss), adjusted Net Income (Loss) Per Diluted Share, adjusted |
$6.6 $0.13 |
($0.4) ($0.01) |
N/A |
(in millions, except per share value) | Six Months Ended June 30, | ||||||
2017 | 2016 | Source | |||||
Net Income | $15.1 | $9.8 | N/A | ||||
Adjustments: | |||||||
+ Acquisition-related costs (transaction & integration) | 1.7 | 0.2 | SG&A | ||||
+ Non-cash amortization charges | 3.9 | 4.5 | COGS, SG&A, Other Income |
||||
+ Restructuring costs | 1.5 | - | SG&A | ||||
+ Impact of purchase accounting on inventory step-up | 1.8 | - | COGS | ||||
Tax effect | (3.1) | (1.6) | N/A | ||||
Total Adjustments: | 5.7 | 3.1 | N/A | ||||
Net Income, adjusted Net Income Per Diluted Share, adjusted |
$20.8 $0.42 |
$12.9 $0.26 |
N/A |
Reconciliation of Net Income (Loss) to EBITDA
(in millions, except per share value) | Three Months Ended June 30, | ||||
2017 | 2016 | ||||
Net Income (Loss) | $4.6 | ($2.0) | |||
Adjustments: | |||||
+ Depreciation & Amortization | 9.5 | 7.8 | |||
+ Provision for Income Taxes | 2.1 | (1.3) | |||
+ Total Interest Expense | 1.8 | 1.5 | |||
Total Adjustments | 13.4 | 8.0 | |||
EBITDA EBITDA per Diluted Share |
$18.0 $0.36 |
$6.0 $0.15 |
(in millions, except per share value) | Six Months Ended June 30, | |||
2017 | 2016 | |||
Net Income | $15.1 | $9.8 | ||
Adjustments: | ||||
+ Depreciation & Amortization | 19.3 | 15.5 | ||
+ Provision for Income Taxes | 5.3 | 6.7 | ||
+ Total Interest Expense | 3.7 | 3.0 | ||
Total Adjustments | 28.3 | 25.2 | ||
EBITDA EBITDA per Diluted Share |
$43.4 $0.87 |
$35.0 $0.72 |
RECONCILIATION OF STATEMENT OF OPERATIONS
The following table provides a reconciliation of the Company’s Statement of Operations for the Three and Six Months Ended
Emergent BioSolutions Inc. and Subsidiaries | ||||||||||||
Consolidated Statements of Operations | ||||||||||||
(in thousands, except share and per share data) | ||||||||||||
Three Months Ended June 30, 2016 | ||||||||||||
Continuing Operations |
Discontinuing Operations |
Combined |
||||||||||
Revenues: | (Unaudited) | |||||||||||
Product sales | $ | 48.3 | $ | 10.2 | $ | 58.5 | ||||||
Contract manufacturing | 10.2 | - | 10.2 | |||||||||
Contracts and grants | 32.8 | 0.0 | 32.8 | |||||||||
Total revenues | 91.2 | 10.2 | 101.5 | |||||||||
Operating expenses: | ||||||||||||
Cost of product sales and contract manufacturing | 29.5 | 6.1 | 35.6 | |||||||||
Research and development | 27.9 | 7.5 | 35.3 | |||||||||
Selling, general and administrative | 35.9 | 8.2 | 44.1 | |||||||||
Loss from operations | (2.0 | ) | (11.6 | ) | (13.6 | ) | ||||||
Other income (expense): | ||||||||||||
Interest income | 0.2 | - | 0.2 | |||||||||
Interest expense | (1.5 | ) | - | (1.5 | ) | |||||||
Other income, net | 0.0 | (0.0 | ) | 0.0 | ||||||||
Total other expense, net | (1.3 | ) | (0.0 | ) | (1.3 | ) | ||||||
Loss before benefit from income taxes | (3.3 | ) | (11.6 | ) | (14.9 | ) | ||||||
Benefit from income taxes | (1.3 | ) | (2.7 | ) | (3.9 | ) | ||||||
Net loss | $ | (2.0 | ) | $ | (8.9 | ) | $ | (10.9 | ) |
Emergent BioSolutions Inc. and Subsidiaries | ||||||||||||||
Consolidated Statements of Operations | ||||||||||||||
(in thousands, except share and per share data) | ||||||||||||||
Six Months Ended June 30, 2016 | ||||||||||||||
Continuing Operations | Discontinuing Operations | Combined | ||||||||||||
Revenues: | (Unaudited) | |||||||||||||
Product sales | $ | 112.1 | $ | 18.2 | $ | 130.3 | ||||||||
Contract manufacturing | 17.7 | - | 17.7 | |||||||||||
Contracts and grants | 64.4 | 0.1 | 64.5 | |||||||||||
Total revenues | 194.2 | 18.3 | 212.5 | |||||||||||
Operating expenses: | ||||||||||||||
Cost of product sales and contract manufacturing | 53.5 | 10.6 | 64.1 | |||||||||||
Research and development | 54.0 | 15.5 | 69.5 | |||||||||||
Selling, general and administrative | 67.6 | 16.3 | 83.9 | |||||||||||
Income (loss) from operations | 19.1 | (24.2 | ) | (5.1 | ) | |||||||||
Other income (expense): | ||||||||||||||
Interest income | 0.4 | - | 0.4 | |||||||||||
Interest expense | (3.0 | ) | - | (3.0 | ) | |||||||||
Other income, net | 0.1 | 0.1 | 0.1 | |||||||||||
Total other expense, net | (2.6 | ) | 0.1 | (2.5 | ) | |||||||||
Income (loss) before provision for (benefit from) income taxes | 16.5 | (24.1 | ) | (7.6 | ) | |||||||||
Provision for (benefit from) income taxes | 6.7 | (7.3 | ) | (0.6 | ) | |||||||||
Net income (loss) | $ | 9.8 | $ | (16.8 | ) | $ | (7.0 | ) | ||||||
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) 240/631-3391 kiefferl@ebsi.com