Lorem ipsum dolor sit amet, consectetur adipisicing elit. Delectus est ex, expedita modi nemo perspiciatis.
*** This is a test sample for BUSINESS WIRE quarterly results release style. It will need to be removed before the site is set to live. ***
- Revenues of
$4.7 billion - Free cash flow of
$0.6 billion - Revenues of
$4.7 billion - Revenues of
$4.7 billion
- Revenues of
- GAAP diluted loss per share of
$0.24 - Non-GAAP diluted EPS of
$0.78 - Restructuring plan on-track to achieve
$1.5 billion of savings in 2018 and in total$3.0 billion by the end of 2019 - Raising 2018 full year guidance:
- Non-GAAP EPS guidance raised to
$2.55-2.80 from$2.40-$2.65 - Free cash flow guidance raised to
$3.2-3.4 billion from$3.0-3.2 billion
Mr. Kare Schultz, Company¡¦s President and CEO, said, "I am satisfied with our progress in the second quarter. The restructuring program is on schedule, we have already achieved a significant cost base reduction towards our target for the year and we continue to reduce our net debt. COPAXONER maintained its market share and AUSTEDOR continued to show solid growth. Given the second quarter results, we have decided to raise our 2018 full year guidance." Mr. Schultz continued, ¡§Our PDUFA action date for fremanezumab is set for mid-September and we are preparing to launch this important product once approved."
Second Quarter 2018 Consolidated Results
Revenues in the second quarter of 2018 were
Exchange rate differences between the second quarter of 2018 and the second quarter of 2017 positively impacted our revenues by
GAAP gross profit was
Non-GAAP gross profit was
Research and Development (R&D) expenses for the second quarter of 2018 were
Selling and Marketing (S&M) expenses in the second quarter of 2018 were
General and Administrative (G&A) expenses in the second quarter of 2018 were
GAAP other income in the second quarter of 2018 was
GAAP operating loss in the second quarter of 2018 was
EBITDA (non-GAAP operating income, which excludes amortization and certain other items, as well as excluding depreciation expenses) was
GAAP financial expenses for the second quarter of 2018 were
We expect our annual non-GAAP tax rate for 2018 to be 15%, lower than our previous estimates. This is due to changes in the geographical mix of income we expect to earn this year. Our non-GAAP tax rate for 2017 was 15%.
GAAP net loss attributable to ordinary shareholders and GAAP diluted loss per share in the second quarter of 2018 were
Non-GAAP net income attributable to ordinary shareholders and non-GAAP diluted EPS in the second quarter of 2018 were
For the second quarter of 2018, the weighted average outstanding shares for the fully diluted EPS calculation on a GAAP basis was 1,018 million, compared to 1,017 million for the second quarter of 2017. The weighted average outstanding shares for the fully diluted EPS calculation on a non-GAAP basis was 1,021 million, compared to 1,017 million for the second quarter of 2017. Additionally, no account was taken of the potential dilution by the mandatory convertible preferred shares, amounting to 63 million shares (including shares that may be issued due to unpaid dividends to date) for the three months ended
Non-GAAP information: Net non-GAAP adjustments in the second quarter of 2018 were negative
- Impairment of long-lived assets and goodwill of
$668 million , comprised mainly of impairment of intangible assets of product rights and IPR&D assets related to the Actavis Generics acquisition, goodwill impairment related toMexico reporting unit and impairment related to the closure of manufacturing sites and other fixed assets. - Amortization of purchased intangible assets totaling
$302 million , of which$261 million is included in cost of goods sold and the remaining$41 million in S&M expenses; - Restructuring expenses of
$107 million ; - Equity compensation expenses of
$47 million ; - Contingent consideration of
$47 million mainly related to a court decision regarding the status of Bendeka as an exclusive orphan drug; - Legal settlements and loss contingencies of
$20 million ; - Other non-GAAP items of
$47 million ; and - Tax benefit of
$203 million .
Company believes that excluding such items facilitates investors' understanding of its business. See the attached tables for a reconciliation of the GAAP results to the adjusted non-GAAP figures. Investors should consider non-GAAP financial measures in addition to, and not as replacement for, or superior to, measures of financial performance prepared in accordance with GAAP.
Cash flow generated from operations during the second quarter of 2018 was
Free cash flow, excluding net capital expenditures, was
As of
The portion of total debt classified as short-term as of
Segment Results for the Second Quarter 2018
Due to the organizational changes announced in
a)
b)
c) International Markets segment (previously named ¡§Growth Markets¡¨ segment), which includes all countries other than those in our
In addition to these three segments, we have other activities, primarily the sale of API to third parties and certain contract manufacturing services.
Segment profit is comprised of gross profit for the segment, less R&D, S&M, G&A expenses and other income related to each segment. Segment profit does not include amortization and certain other items.
North America Segment
Our
The following table presents revenues, expenses and profit for our
Three months ended June 30, | |||||
2018 | 2017 | ||||
(U.S.$ in millions / % of Segment Revenues) | |||||
Revenues |
$2,263 |
100% |
$3,169 |
100% | |
Gross profit | 1,203 | 53.2% | 2,058 | 64.9% | |
R&D expenses | 182 | 8.0% | 280 | 8.8% | |
S&M expenses | 296 | 13.1% | 392 | 12.3% | |
G&A expenses | 103 | 4.6% | 144 | 4.5% | |
Other income | (100) | (4.4%) | (8) | ¡± | |
Segment profit* |
$722 |
31.9% |
$1,250 |
39.4% | |
* Segment profit does not include amortization and certain other items. The data presented for prior periods have been conformed to reflect the changes to our segment reporting commencing in the first quarter of 2018. See note 17 to our consolidated financial statements for additional information. ¡± Represents an amount less than 0.5%. |
Revenues from our
Revenues in
Revenues by Major Products and Activities
The following table presents revenues for our
Three months ended | ||||||||
June 30, | Percentage
Change |
|||||||
2018 | 2017 | 2017-2018 | ||||||
(U.S.$ in millions) | ||||||||
Generic products | $ | 947 | $ | 1,331 | (29%) | |||
COPAXONE | 464 | 859 | (46%) | |||||
BENDEKA / TREANDA | 160 | 163 | (2%) | |||||
ProAir | 115 | 123 | (7%) | |||||
QVAR | 30 | 98 | (69%) | |||||
AUSTEDO | 44 | 1 | NA | |||||
Distribution | 320 | 275 | 16% |
Generic products revenues in our
In the second quarter of 2018, we led the U.S. generics market in total prescriptions and new prescriptions, with approximately 576 million total prescriptions, representing 15% of total U.S. generic prescriptions according to
COPAXONE revenues in our
BENDEKAR and TREANDAR combined revenues in our
ProAirR revenues in our
QVARR revenues in our
AUSTEDOR revenues in our
Distribution revenues in our
North
Gross profit from our
Gross profit margin for our
North
Profit from our
Europe Segment
Our
The following table presents revenues, expenses and profit for our
Three months ended June 30, | |||||
2018 | 2017 | ||||
(U.S.$ in millions / % of Segment Revenues) | |||||
Revenues |
$1,328 |
100.0% |
$1,295 |
100% | |
Gross profit | 731 | 55.0% | 692 | 53.4% | |
R&D expenses | 73 | 5.4% | 105 | 8.1% | |
S&M expenses | 237 |
17.8% |
296 | 22.8% | |
G&A expenses | 78 | 5.8% | 89 | 6.9% | |
Other expenses | (3) | ¡± | (17) | (1.3%) | |
Segment profit* |
$346 |
26.1% | 219 | 16.9% | |
* Segment profit does not include amortization and certain other items. The data presented for prior periods have been conformed to reflect the changes to our segment reporting commencing in the first quarter of 2018. See note 17 to our consolidated financial statements for additional information. ¡± Represents an amount less than 0.5%. |
Revenues from our
Revenues by Major Products and Activities
The following table presents revenues for our
Three months ended | ||||||||
June 30, | Percentage
Change |
|||||||
2018 | 2017 | 2017-2018 | ||||||
(U.S.$ in millions) | ||||||||
Generic products | $ | 907 | $ | 822 | 10% | |||
COPAXONE | 140 | 138 | 1% | |||||
Respiratory products | 106 | 84 | 26% |
Generic products revenues in our
COPAXONE revenues in our
Respiratory products revenues in our
Europe Gross Profit
Gross profit from our
Gross profit margin for our
Europe Profit
Profit from our
International Markets Segment
Our International Markets segment includes all countries other than those in our
The following table presents revenues, expenses and profit for our International Markets segment for the three months ended
Three months ended June 30, | |||||
2018 | 2017 | ||||
(U.S.$ in millions / % of Segment Revenues) | |||||
Revenues |
$789 |
100.0% |
$885 |
100% | |
Gross profit | 328 | 41.6% | 400 | 45.2% | |
R&D expenses | 25 | 3.1% | 47 | 5.3% | |
S&M expenses | 130 | 16.4% | 187 | 21.1% | |
G&A expenses | 37 | 4.5% | 45 | 5.1% | |
Other income | (3) | ¡± | - | ¡± | |
Segment profit* |
$139 |
17.6% |
$121 |
13.7% | |
* Segment profit does not include amortization and certain other items. The data presented for prior periods have been conformed to reflect the changes to our segment reporting commencing in the first quarter of 2018. See note 17 to our consolidated financial statements for additional information. ¡± Represents an amount less than 0.5%. |
Revenues from our International Markets segment in the second quarter of 2018 were
Revenues by Major Products and Activities
The following table presents revenues for our International Markets segment by major products and activities for the three months ended
Three months ended | ||||||||
June 30, | Percentage
Change |
|||||||
2018 | 2017 | 2017-2018 | ||||||
(U.S.$ in millions) | ||||||||
Generic products | $ | 537 | $ | 604 | (11%) | |||
COPAXONE | 22 | 26 | (15%) | |||||
Distribution | 154 | 135 | 14% |
Generic products revenues in our International Markets segment in the second quarter of 2018, which include OTC products, decreased by 11% to
COPAXONE revenues in our International Markets segment in the second quarter of 2018 decreased by 15% to
Distribution revenues in our International Markets segment in the second quarter of 2018 increased by 14% to
International Markets Gross Profit
Gross profit from our International Markets segment in the second quarter of 2018 was
Gross profit margin for our International Markets segment in the second quarter of 2018 decreased to 41.6%, compared to 45.2% in the second quarter of 2017.
International Markets Profit
Profit from our International Markets segment in the second quarter of 2018 was
Profit as a percentage of International Markets revenues in the second quarter of 2018 was 18%, compared to 14% in the second quarter of 2017. This increase was mainly due to lower operating expenses as part of the restructuring plan.
During the fourth quarter of 2017, we deconsolidated our subsidiaries in
Other Activities
We have other sources of revenues, primarily the sale of API to third parties and certain contract manufacturing services. These other activities are not included in our
Our revenues from other activities in the second quarter of 2018 decreased by 13.5% to
API sales to third parties in the second quarter of 2018 decreased by 9% to
Updated 2018 Non-GAAP Results Outlook
Updated Guidance August 2018 |
Guidance May 2018 |
|
Revenues | $18.5-19.0 billion | $18.5-19.0 billion |
Non-GAAP Operating Income | $4.3-4.6 billion | $4.2-4.5 billion |
EBITDA | $5.0-5.3 billion | $4.9-5.2 billion |
Non-GAAP EPS | $2.55-2.80 | $2.40-2.65 |
Weighted average number of shares | 1,027 million | 1,030 million |
Free cash flow | $3.2-3.4 billion | $3.0-3.2 billion |
These estimates reflect management's current expectations for Company's performance in 2018. Actual results may vary, whether as a result of exchange rate differences, market conditions or other factors. In addition, the non-GAAP measures exclude the amortization of purchased intangible assets, costs related to certain regulatory actions, inventory step-up, legal settlements and reserves, impairments and related tax effects.
See ¡§Non-GAAP Financial Measures¡¨ below.
Conference Call
Company will host a conference call and live webcast along with a slide presentation on
International +44 (0) 1452 580733
For a list of other international toll-free numbers, click here.
Passcode: 6984104
A live webcast of the call will also be available on Company's website at: ir.Companypharm.com. Please log in at least 10 minutes prior to the conference call in order to download the applicable software.
Following the conclusion of the call, a replay of the webcast will be available within 24 hours on the Company's website. The replay can also be accessed until
About Company
Non-GAAP Financial Measures
This press release contains certain financial information that differs from what is reported under accounting principles generally accepted in
Cautionary Note Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which are based on management¡¦s current beliefs and expectations and are subject to substantial risks and uncertainties, both known and unknown, that could cause our future results, performance or achievements to differ significantly from that expressed or implied by such forward-looking statements. Important factors that could cause or contribute to such differences include risks relating to:
- our ability to successfully compete in the marketplace, including: that we are substantially dependent on our generic products; competition for our specialty products, especially COPAXONER, our leading medicine, which faces competition from existing and potential additional generic versions and orally-administered alternatives; competition from companies with greater resources and capabilities; efforts of pharmaceutical companies to limit the use of generics including through legislation and regulations; consolidation of our customer base and commercial alliances among our customers; the increase in the number of competitors targeting generic opportunities and seeking U.S. market exclusivity for generic versions of significant products; price erosion relating to our products, both from competing products and increased regulation; delays in launches of new products and our ability to achieve expected results from investments in our product pipeline; our ability to take advantage of high-value opportunities; the difficulty and expense of obtaining licenses to proprietary technologies; and the effectiveness of our patents and other measures to protect our intellectual property rights;
- our substantial indebtedness, which may limit our ability to incur additional indebtedness, engage in additional transactions or make new investments, may result in a further downgrade of our credit ratings; and our inability to raise debt or borrow funds in amounts or on terms that are favorable to us;
- our business and operations in general, including: failure to effectively execute our restructuring plan announced in December, 2017; uncertainties related to, and failure to achieve, the potential benefits and success of our new senior management team and organizational structure; harm to our pipeline of future products due to the ongoing review of our R&D programs; our ability to develop and commercialize additional pharmaceutical products; potential additional adverse consequences following our resolution with the U.S. government of our FCPA investigation; compliance with sanctions and other trade control laws; manufacturing or quality control problems, which may damage our reputation for quality production and require costly remediation; interruptions in our supply chain; disruptions of our or third party information technology systems or breaches of our data security; the failure to recruit or retain key personnel; variations in intellectual property laws that may adversely affect our ability to manufacture our products; challenges associated with conducting business globally, including adverse effects of political or economic instability, major hostilities or terrorism; significant sales to a limited number of customers in our U.S. market; our ability to successfully bid for suitable acquisition targets or licensing opportunities, or to consummate and integrate acquisitions; and our prospects and opportunities for growth if we sell assets ;
- compliance, regulatory and litigation matters, including: costs and delays resulting from the extensive governmental regulation to which we are subject; the effects of reforms in healthcare regulation and reductions in pharmaceutical pricing, reimbursement and coverage; governmental investigations into sales and marketing practices; potential liability for patent infringement; product liability claims; increased government scrutiny of our patent settlement agreements; failure to comply with complex
Medicare andMedicaid reporting and payment obligations; and environmental risks; - other financial and economic risks, including: our exposure to currency fluctuations and restrictions as well as credit risks; potential impairments of our intangible assets; potential significant increases in tax liabilities; and the effect on our overall effective tax rate of the termination or expiration of governmental programs or tax benefits, or of a change in our business;
and other factors discussed in our Annual Report on Form 10-K for the year ended
Consolidated Statements of Income | ||||||||
(Unaudited, U.S. dollars in millions, except share and per share data) | ||||||||
Three months ended | Six months ended | |||||||
June 30, | June 30, | |||||||
2018 | 2017 | 2018 | 2017 | |||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||
Net revenues | 4,701 | 5,720 | 9,766 | 11,370 | ||||
Cost of sales | 2,640 | 2,865 | 5,357 | 5,676 | ||||
Gross profit | 2,061 | 2,855 | 4,409 | 5,694 | ||||
Research and development expenses | 290 | 469 | 607 | 901 | ||||
Selling and marketing expenses | 710 | 944 | 1,481 | 1,902 | ||||
General and administrative expenses | 316 | 363 | 645 | 729 | ||||
Other asset impairments, restructuring and other items | 715 | 419 | 1,422 | 659 | ||||
Goodwill impairment | 120 | 6,100 | 300 | 6,100 | ||||
Legal settlements and loss contingencies | 20 | 324 | (1,258) | 344 | ||||
Other income | (96) | (24) | (299) | (96) | ||||
Operating income (loss) | (14) | (5,740) | 1,511 | (4,845) | ||||
Financial expenses ¡V net | 236 | 238 | 507 | 445 | ||||
Income (loss) before income taxes | (250) | (5,978) | 1,004 | (5,290) | ||||
Income taxes (benefit) |
(76) | (22) | (30) | 32 | ||||
Share in (profits) losses of associated companies, net | (8) | 14 | 66 | 7 | ||||
Net income (loss) | (166) | (5,970) | 968 | (5,329) | ||||
Net income (loss) attributable to non-controlling interests | 10 | - | 24 | (4) | ||||
Net income (loss) attributable to Company | (176) | (5,970) | 944 | (5,325) | ||||
Dividends on preferred shares | 65 | 65 | 130 | 130 | ||||
Net income (loss) attributable to Company's ordinary shareholders | (241) | (6,035) | 814 | (5,455) | ||||
Earnings per share attributable to ordinary shareholders: | Basic ($) | (0.24) | (5.94) | 0.80 | (5.37) | |||
Diluted ($) | (0.24) | (5.94) | 0.80 | (5.37) | ||||
Weighted average number of shares (in millions): | Basic | 1,018 | 1,017 | 1,018 | 1,016 | |||
Diluted | 1,018 | 1,017 | 1,020 | 1,016 | ||||
Non-GAAP net income attributable to ordinary shareholders:* | 794 | 1,035 | 1,748 | 2,114 | ||||
Non-GAAP net income attributable to ordinary shareholders for diluted earnings per share: | 794 | 1,035 | 1,748 | 2,114 | ||||
Non-GAAP earnings per share attributable to ordinary shareholders:* | Basic ($) | 0.78 | 1.02 | 1.72 | 2.08 | |||
Diluted ($) | 0.78 | 1.02 | 1.71 | 2.08 | ||||
Non-GAAP average number of shares (in millions): | Basic | 1,018 | 1,017 | 1,018 | 1,017 | |||
Diluted | 1,021 | 1,017 | 1,020 | 1,017 | ||||
* See reconciliation attached. |
Condensed Consolidated Balance Sheets | ||||
(U.S. dollars in millions) | ||||
(Unaudited) | ||||
June 30, | December 31, | |||
2018 | 2017 | |||
ASSETS | ||||
Current assets: | ||||
Cash and cash equivalents | 1,861 | 963 | ||
Trade receivables | 6,061 | 7,128 | ||
Inventories | 4,971 | 4,924 | ||
Prepaid expenses | 1,104 | 1,100 | ||
Other current assets | 685 | 701 | ||
Assets held for sale | 29 | 566 | ||
Total current assets | 14,711 | 15,382 | ||
Deferred income taxes | 440 | 574 | ||
Other non-current assets | 806 | 932 | ||
Property, plant and equipment, net | 7,213 | 7,673 | ||
Identifiable intangible assets, net | 16,212 | 17,640 | ||
Goodwill | 27,648 | 28,414 | ||
Total assets | 67,030 | 70,615 | ||
LIABILITIES & EQUITY | ||||
Current liabilities: | ||||
Short-term debt | 1,272 | 3,646 | ||
Sales reserves and allowances | 7,138 | 7,881 | ||
Trade payables | 1,779 | 2,069 | ||
Employee-related obligations | 674 | 549 | ||
Accrued expenses | 2,248 | 3,014 | ||
Other current liabilities | 1,104 | 724 | ||
Liabilities held for sale | - | 38 | ||
Total current liabilities | 14,215 | 17,921 | ||
Long-term liabilities: | ||||
Deferred income taxes | 2,668 | 3,277 | ||
Other taxes and long-term liabilities | 1,814 | 1,843 | ||
Senior notes and loans | 28,965 | 28,829 | ||
Total long-term liabilities | 33,447 | 33,949 | ||
Equity: | ||||
Company shareholders¡¦ equity | 17,939 | 17,359 | ||
Non-controlling interests |
1,429 | 1,386 | ||
Total equity | 19,368 | 18,745 | ||
Total liabilities and equity | 67,030 | 70,615 |
Condensed Consolidated Cash Flow | ||||||||
(U.S. Dollars in millions) | ||||||||
Three months ended | Six months ended | |||||||
June 30, | June 30, | |||||||
2018 | 2017 | 2018 | 2017 | |||||
Unaudited | Unaudited | Unaudited | Unaudited | |||||
Operating activities: | ||||||||
Net income | (166) | (5,970) | 968 | (5,329) | ||||
Net change in operating assets and liabilities | (676) | (554) | (1,268) | (1,351) | ||||
Items not involving cash flow | 1,004 | 6,959 | 1,958 | 7,251 | ||||
Net cash provided by operating activities | 162 | 435 | 1,658 | 571 | ||||
Net cash provided by investing activities | 406 | (86) | 1,445 | 1,430 | ||||
Net cash used in financing activities | (56) | (651) | (2,147) | (2,419) | ||||
Translation adjustment on cash and cash equivalents | (69) | 1 | (58) | 29 | ||||
Net change in cash and cash equivalents | 443 | (301) | 898 | (389) | ||||
Balance of cash and cash equivalents at beginning of period | 1,418 | 900 | 963 | 988 | ||||
Balance of cash and cash equivalents at end of period | 1,861 | 599 | 1,861 | 599 |
Non GAAP reconciliation items | |||||||
(U.S. Dollars in millions) | |||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||
2018 | 2017 | 2018 | 2017 | ||||
(U.S. $ in millions) | |||||||
Gain on divestitures, net of divestitures related costs | 10 | - | (83) | - | |||
Amortization of purchased intangible assets | 302 | 411 | 612 | 731 | |||
Restructuring expenses | 107 | 98 | 354 | 228 | |||
Inventory step-up | - | 3 | - | 67 | |||
Equity compensation expenses | 47 | 35 | 77 | 71 | |||
Costs related to regulatory actions taken in facilities | 4 | 15 | 5 | 49 | |||
Acquisition, integration and related expenses | 3 | 33 | 5 | 56 | |||
Other R&D expenses | - | 21 | 22 | 26 | |||
Contingent consideration | 47 | 140 | 55 | 161 | |||
Legal settlements and loss contingencies | 20 | 324 | (1,258) | 344 | |||
Goodwill impairment | 120 | 6,100 | 300 | 6,100 | |||
Impairment of long-lived assets | 548 | 145 | 980 | 156 | |||
Other non-GAAP items | 44 | 12 | 93 | 74 | |||
Financial expense (income) | (2) | 3 | 66 | (25) | |||
Minority interest | (12) | (20) | (20) | (33) | |||
Impairments of equity investments | - | 2 | 94 | 2 | |||
Tax effect | (203) | (252) | (368) | (438) |
Three Months Ended June 30, 2018 | Three Months Ended June 30, 2017 | |||||||||||||||||||||||
U.S. dollars and shares in millions (except per share amounts) | ||||||||||||||||||||||||
GAAP | Non-GAAP Adjustments | Dividends on Preferred Shares | Non-GAAP | % of Net Revenues | GAAP | Non-GAAP Adjustments | Dividends on Preferred Shares | Non-GAAP | % of Net Revenues | |||||||||||||||
Gross profit (1) | 2,061 | 306 | 2,367 | 50% | 2,855 | 406 | 3,261 | 57% | ||||||||||||||||
Operating income (loss) (1)(2) | (14) | 1,252 | 1,238 | 26% | (5,740) | 7,337 | 1,597 | 28% | ||||||||||||||||
Net income attributable to ordinary shareholders (1)(2)(3)(4) | (241) | 1,035 | 794 | 17% | (6,035) | 7,070 | 1,035 | 18% | ||||||||||||||||
Earnings per share attributable to ordinary shareholders - diluted | (0.24) | 1.02 | 0.78 | (5.94) | 6.96 | 1.02 | ||||||||||||||||||
(1) | Amortization of purchased intangible assets | 261 | 367 | |||||||||||||||||||||
Inventory step-up | - | 3 | ||||||||||||||||||||||
Costs related to regulatory actions taken in facilities | 4 | 15 | ||||||||||||||||||||||
Equity compensation expenses | 9 | 7 | ||||||||||||||||||||||
Other COGS related adjustments | 32 | 14 | ||||||||||||||||||||||
Gross profit adjustments | 306 | 406 | ||||||||||||||||||||||
(2) | Gain on divestitures, net of divestitures related costs | 10 | - | |||||||||||||||||||||
Goodwill impairment | 120 | 6,100 | ||||||||||||||||||||||
Restructuring expenses | 107 | 98 | ||||||||||||||||||||||
Amortization of purchased intangible assets | 41 | 44 | ||||||||||||||||||||||
Equity compensation expenses | 38 | 28 | ||||||||||||||||||||||
Acquisition, Integration and related expenses | 3 | 33 | ||||||||||||||||||||||
Other R&D expenses | - | 21 | ||||||||||||||||||||||
Contingent consideration | 47 | 140 | ||||||||||||||||||||||
Legal settlements and loss contingencies | 20 | 324 | ||||||||||||||||||||||
Impairment of long-lived assets | 548 | 145 | ||||||||||||||||||||||
Other operating related adjustments | 12 | (2) | ||||||||||||||||||||||
946 | 6,931 | |||||||||||||||||||||||
Operating income adjustments | 1,252 | 7,337 | ||||||||||||||||||||||
(3) | Financial expense (income) | (2) | 3 | |||||||||||||||||||||
Tax effect | (203) | (252) | ||||||||||||||||||||||
Impairments of Equity Investments | - | 2 | ||||||||||||||||||||||
Minority interest | (12) | (20) | ||||||||||||||||||||||
Net income adjustments | 1,035 | 7,070 | ||||||||||||||||||||||
(4) |
The non-GAAP diluted weighted average number of shares was 1,021 and 1,017 million for the three months ended June 30, 2018 and 2017, respectively. For the three months ended June 31, 2018, the mandatory convertible preferred shares amounting to 63 million weighted average shares had an anti-dilutive effect on earnings per share and were therefore excluded from the outstanding shares calculation. Non-GAAP earnings per share can be reconciled with GAAP earnings per share by dividing each of the amounts included in footnotes 1-3 above by the applicable weighted average share number. |
Six Months Ended June 30, 2018 | Six Months Ended June 30, 2017 | |||||||||||||||||||||||||
U.S. dollars and shares in millions (except per share amounts) | ||||||||||||||||||||||||||
GAAP | Non-GAAP Adjustments | Dividends on Preferred Shares | Non-GAAP | % of Net Revenues | GAAP | Non-GAAP Adjustments | Dividends on Preferred Shares | Non-GAAP | % of Net Revenues | |||||||||||||||||
Gross profit (1) | 4,409 | 609 | 5,018 | 51% | 5,694 | 783 | 6,477 | 57% | ||||||||||||||||||
Operating income (loss) (1)(2) | 1,511 | 1,162 | 2,673 | 27% | (4,845) | 8,063 | 3,218 | 28% | ||||||||||||||||||
Net income (loss) attributable to ordinary shareholders (1)(2)(3)(4) | 814 | 934 | 1,748 | 18% | (5,455) | 7,569 | 2,114 | 19% | ||||||||||||||||||
Earnings (loss) per share attributable to ordinary shareholders - diluted (5) | 0.80 | 0.91 | 1.71 | (5.37) | 7.45 | 2.08 | ||||||||||||||||||||
(1) | Amortization of purchased intangible assets | 525 | 634 | |||||||||||||||||||||||
Inventory step-up | - | 67 | ||||||||||||||||||||||||
Costs related to regulatory actions taken in facilities | 5 | 49 | ||||||||||||||||||||||||
Equity compensation expenses | 15 | 12 | ||||||||||||||||||||||||
Other COGS related adjustments | 64 | 21 | ||||||||||||||||||||||||
Gross profit adjustments | 609 | 783 | ||||||||||||||||||||||||
(2) | Gain on sales of business and long-lived assets | (83) | - | |||||||||||||||||||||||
Goodwill impairment charge | 300 | 6,100 | ||||||||||||||||||||||||
Restructuring expenses | 354 | 228 | ||||||||||||||||||||||||
Amortization of purchased intangible assets | 87 | 97 | ||||||||||||||||||||||||
Equity compensation expenses | 62 | 59 | ||||||||||||||||||||||||
Acquisition and related expenses | 5 | 56 | ||||||||||||||||||||||||
Other R&D expenses | 22 | 26 | ||||||||||||||||||||||||
Contingent consideration | 55 | 161 | ||||||||||||||||||||||||
Legal settlements and loss contingencies | (1,258) | 344 | ||||||||||||||||||||||||
Impairment of long-lived assets | 980 | 156 | ||||||||||||||||||||||||
Other operating related expenses (income) | 29 | 53 | ||||||||||||||||||||||||
553 | 7,280 | |||||||||||||||||||||||||
Operating income adjustments | 1,162 | 8,063 | ||||||||||||||||||||||||
(3) | Financial expense | 66 | (25) | |||||||||||||||||||||||
Tax effect | (368) | (438) | ||||||||||||||||||||||||
Impairment of equity investment¡Xnet | 94 | 2 | ||||||||||||||||||||||||
Minority interest | (20) | (33) | ||||||||||||||||||||||||
Net income adjustments | 934 | 7,569 | ||||||||||||||||||||||||
(4) |
For the six months ended June 30, 2018, and 2017, no account was taken of the potential dilution of the accrued dividend to mandatory convertible preferred shares amounting to $130 million, since it had an anti-dilutive effect on loss per share. |
|||||||||||||||||||||||||
(5) |
The non-GAAP weighted average number of shares was 1,020 and 1,017 million for the six months ended June 30, 2018 and 2017 respectively. For the six months ended June 30, 2018, the mandatory convertible preferred shares amounting to 60 million weighted average shares had an anti-dilutive effect on earnings per share and were therefore excluded from the outstanding shares calculation. Non-GAAP earnings per share can be reconciled with GAAP earnings per share by dividing each of the amounts included in footnotes 1-4 above by the applicable weighted average share number. |
Segment Information | |||||||||||||||||||
North America | Europe | International Markets | |||||||||||||||||
Three months ended June 30, | Three months ended June 30, | Three months ended June 30, | |||||||||||||||||
2018 | 2017 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||
(U.S. $ in millions) | (U.S. $ in millions) | (U.S. $ in millions) | |||||||||||||||||
Revenues | $ | 2,263 | $ | 3,169 | $ | 1,328 | $ | 1,295 | $ | 789 | $ | 885 | |||||||
Gross profit | 1,203 | 2,058 | 731 | 692 | 328 | 400 | |||||||||||||
R&D expenses | 182 | 280 | 73 | 105 | 25 | 47 | |||||||||||||
S&M expenses | 296 | 392 | 237 | 296 | 130 | 187 | |||||||||||||
G&A expenses | 103 | 144 | 78 | 89 | 37 | 45 | |||||||||||||
Other income | (100) | (8) | (3) | (17) | (3) | - | |||||||||||||
Segment profit | $ | 722 | $ | 1,250 | $ | 346 | $ | 219 | $ | 139 | $ | 121 |
Segment Information | |||||||||||||||||||
North America | Europe | International Markets | |||||||||||||||||
Six months ended June 30, | Six months ended June 30, | Six months ended June 30, | |||||||||||||||||
2018 | 2017 | 2018 | 2017 | 2018 | 2017 | ||||||||||||||
(U.S. $ in millions) | (U.S. $ in millions) | (U.S. $ in millions) | |||||||||||||||||
Revenues | $ | 4,794 | $ | 6,409 | $ | 2,770 | $ | 2,636 | $ | 1,539 | $ | 1,603 | |||||||
Gross profit | 2,635 | 4,138 | 1,528 | 1,426 | 641 | 692 | |||||||||||||
R&D expenses | 370 | 547 | 146 | 211 | 49 | 94 | |||||||||||||
S&M expenses | 601 | 833 | 492 | 575 | 264 | 345 | |||||||||||||
G&A expenses | 229 | 283 | 169 | 168 | 78 | 93 | |||||||||||||
Other income | (202) | (81) | (2) | (15) | (11) | (1) | |||||||||||||
Segment profit | $ | 1,637 | $ | 2,556 | $ | 723 | $ | 487 | $ | 261 | $ | 161 |
|
||||
Reconciliation of our segment profit to consolidated income before income taxes |
||||
Three months ended | ||||
June 30, | ||||
2018 | 2017 | |||
(U.S.$ in millions) | ||||
North America profit | $ | 722 | $ | 1,250 |
Europe profit | 346 | 219 | ||
International Markets profit | 139 | 121 | ||
Total segment profit | 1,207 | 1,590 | ||
Profit of other activities | 31 | 7 | ||
1,238 | 1,597 | |||
Amounts not allocated to segments: | ||||
Amortization | 302 | 411 | ||
Other asset impairments, restructuring and other items | 715 | 419 | ||
Goodwill impairment | 120 | 6,100 | ||
Loss from divestitures, net of divestitures related costs | 10 | - | ||
Inventory step-up | - | 3 | ||
Other R&D expenses | - | 21 | ||
Costs related to regulatory actions taken in facilities | 4 | 15 | ||
Legal settlements and loss contingencies | 20 | 324 | ||
Other unallocated amounts | 81 | 44 | ||
Consolidated operating income | (14) | (5,740) | ||
Financial expenses - net | 236 | 238 | ||
Consolidated income before income taxes | $ | (250) | $ | (5,978) |
Reconciliation of our segment profit to consolidated income before income taxes | |||||||
Six months ended | |||||||
June 30, | |||||||
2018 | 2017 | ||||||
(U.S.$ in millions) | |||||||
North America profit | $ | 1,637 | $ | 2,556 | |||
Europe profit | 723 | 487 | |||||
International Markets profit | 261 | 161 | |||||
Total segment profit | 2,621 | 3,204 | |||||
Profit of other activities | 52 | 14 | |||||
2,673 | 3,218 | ||||||
Amounts not allocated to segments: | |||||||
Amortization | 612 | 731 | |||||
Other asset impairments, restructuring and other items | 1,422 | 659 | |||||
Goodwill impairment | 300 | 6,100 | |||||
Gain on divestitures, net of divestitures related costs | (83) | - | |||||
Inventory step-up | - | 67 | |||||
Other R&D expenses | 22 | 26 | |||||
Costs related to regulatory actions taken in facilities | 5 | 49 | |||||
Legal settlements and loss contingencies | (1,258) | 344 | |||||
Other unallocated amounts | 142 | 87 | |||||
Consolidated operating income | 1,511 | (4,845) | |||||
Financial expenses - net | 507 | 445 | |||||
Consolidated income before income taxes | $ | 1,004 | $ | (5,290) |
Revenues by Activity and Geographical Area | ||||||||||
(Unaudited) | ||||||||||
Three months ended | ||||||||||
June 30, | Percentage
Change |
|||||||||
2018 | 2017 | 2017-2018 | ||||||||
(U.S.$ in millions) | ||||||||||
North America segment | ||||||||||
Generics medicines | $ | 947 | $ | 1,331 | (29%) | |||||
COPAXONE | 464 | 859 | (46%) | |||||||
Bendeka and Trenda | 160 | 163 | (2%) | |||||||
ProAir | 115 | 123 | (7%) | |||||||
QVAR | 30 | 98 | (69%) | |||||||
AUSTEDO | 44 | 1 | NA | |||||||
Distribution | 320 | 275 | 16% | |||||||
Three months ended | ||||||||||
June 30, | Percentage
Change |
|||||||||
2018 | 2017 | 2017-2018 | ||||||||
(U.S.$ in millions) | ||||||||||
Europe segment | ||||||||||
Generic medicines | $ | 907 | $ | 822 | 10% | |||||
COPAXONE | 140 | 138 | 1% | |||||||
Respiratory products | 106 | 84 | 26% | |||||||
Three months ended | ||||||||||
June 30, | Percentage
Change |
|||||||||
2018 | 2017 | 2017-2018 | ||||||||
(U.S.$ in millions) | ||||||||||
International Markets segment | ||||||||||
Generics medicines | $ | 537 | $ | 604 | (11%) | |||||
COPAXONE | 22 | 26 | (15%) | |||||||
Distribution | 154 | 135 | 14% |
Revenues by Activity and Geographical Area | |||||||||
(Unaudited) | |||||||||
Six months ended | |||||||||
June 30, | Percentage
Change |
||||||||
2018 | 2017 | 2017-2018 | |||||||
(U.S.$ in millions) | |||||||||
North America segment | |||||||||
Generics medicines | $ | 2,035 | 2,746 | (26%) | |||||
COPAXONE | 940 | 1,656 | (43%) | ||||||
Bendeka and Trenda | 341 | 319 | 7% | ||||||
ProAir | 245 | 244 | ¡± | ||||||
QVAR | 137 | 181 | (24%) | ||||||
AUSTEDO | 74 | 1 | NA | ||||||
Distribution | 651 | 570 | 14% | ||||||
Six months ended | |||||||||
June 30, | Percentage
Change |
||||||||
2018 | 2017 | 2017-2018 | |||||||
(U.S.$ in millions) | |||||||||
Europe segment | |||||||||
Generic medicines | $ | 1,904 | $ | 1,672 | 14% | ||||
COPAXONE | 293 | 290 | 1% | ||||||
Respiratory products | 219 | 168 | 30% | ||||||
Six months ended | |||||||||
June 30, | Percentage
Change |
||||||||
2018 | 2017 | 2017-2018 | |||||||
(U.S.$ in millions) | |||||||||
International Markets segment | |||||||||
Generics medicines | $ | 1,025 | $ | 1,090 | (6%) | ||||
COPAXONE | 38 | 47 | (19%) | ||||||
Distribution | 307 | 260 | 18% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20180802005344/en/
Source:
Company Pharmaceutical Industries Ltd.
IR Contacts:
Kevin C. Mannix, 215-591-8912
or
Ran Meir, 972 (3) 926-7516
or
PR Contacts:
United States:
Elizabeth DeLuca, 267-468-4329
or
Israel:
Yonatan Beker, 972 (54) 888 5898