The acquisition of the global branded prescription pharmaceuticals business ("PGP") of P&G on October 30, 2009 (the "PGP Acquisition") significantly impacted the Company's financial position and results of operations in the quarter ended September 30, 2010, compared to the prior year quarter. The Company reported GAAP net income of
References in this press release to "cash net income" or "CNI" mean our net income adjusted for the after-tax effects of two non-cash items: amortization (including impairments, if any) of intangible assets and amortization (including write-offs, if any) of deferred loan costs related to our debt. Reconciliations from our reported results in accordance with US GAAP to CNI, adjusted CNI and adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA") for all periods are presented in the tables at the end of this press release.
Recent Events
Special Dividend Transaction
On September 8, 2010, the Company paid a special cash dividend of
ENABLEX Acquisition
On September 23, 2010, the Company and
Product approvals
On October 8, 2010, the
Revenue
Revenue in the quarter ended September 30, 2010 was
Net sales of our oral contraceptive products increased
Revenues of ACTONEL were
Net sales of our dermatology products decreased
Net sales of ASACOL in the quarter ended September 30, 2010 were
Revenues related to ENABLEX in the quarter ended September 30, 2010 were
Cost of Sales (excluding Amortization of Intangible Assets)
Cost of sales increased
Selling, General and Administrative ("SG&A") Expenses
SG&A expenses for the quarter ended September 30, 2010 were
Research and Development ("R&D")
Our investment in R&D for the quarter ended September 30, 2010 was
Amortization of Intangible Assets
Amortization of intangible assets in the quarters ended September 30, 2010 and 2009 was
Net Interest Expense
Net interest expense for the quarter ended September 30, 2010 was
Net Income and Cash Net Income
For the quarter ended September 30, 2010, we reported net income of
Liquidity, Balance Sheet and Cash Flows
As of September 30, 2010, our cash and cash equivalents totaled
2010 Financial Guidance Update
Based on our year-to-date results and current outlook for the remainder of 2010, we are raising our estimate of adjusted CNI per share by
For the complete list of changes to the Company's full year 2010 guidance, please refer to the table on the last page of this press release.
Investor Conference Call
The Company is hosting a conference call open to all interested parties, on Monday, November 8, 2010 beginning at
The Company
Forward Looking Statements
This press release contains forward-looking statements, including statements concerning our operations, our anticipated financial performance and financial condition, and our business plans and growth strategy and product development efforts. These statements constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The words "may," "might," "will," "should," "estimate," "project," "plan," "anticipate," "expect," "intend," "outlook," "believe" and other similar expressions are intended to identify forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of their dates. These forward-looking statements are based on estimates and assumptions by our management that, although we believe to be reasonable, are
inherently uncertain and subject to a number of risks and uncertainties. The following represent some, but not necessarily all, of the factors that could cause actual results to differ from historical results or those anticipated or predicted by our forward-looking statements: our substantial indebtedness, including increases in the LIBOR rates on our variable-rate indebtedness above the applicable floor amounts; competitive factors in the industry in which we operate (including the approval and introduction of generic or branded products that compete with our products); our ability to protect our intellectual property; a delay in qualifying any of our manufacturing facilities that produce our products or production or regulatory problems with either third party manufacturers or API suppliers upon whom we may rely for some of our products or our own manufacturing facilities; pricing
pressures from reimbursement policies of private managed care organizations and other third party payors, government sponsored health systems, the continued consolidation of the distribution network through which we sell our products, including wholesale drug distributors and the growth of large retail drug store chains; the loss of key senior management or scientific staff; adverse outcomes in our outstanding litigation or an increase in the number of litigation matters to which we are subject; government regulation, including domestic and foreign health care reform, affecting the development, manufacture, marketing and sale of pharmaceutical products, including our ability and the ability of companies with whom we do business to obtain necessary regulatory approvals; our ability to manage the growth of our business by successfully identifying, developing, acquiring or licensing new
products at favorable prices and marketing such new products; our ability to obtain regulatory approval and customer acceptance of new products, and continued customer acceptance of our existing products; changes in tax laws or interpretations that could increase our consolidated tax liabilities, such as the recently enacted excise tax legislation in
We caution you that the foregoing list of important factors is not exclusive. In addition, in light of these risks and uncertainties, the matters referred to in our forward-looking statements may not occur. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as may be required by law.
Reconciliations to GAAP Net Income
CNI
To supplement its condensed consolidated financial statements presented in accordance with US GAAP, the Company provides a summary to show the computation of CNI and Adjusted CNI. CNI is defined as the Company's GAAP net income adjusted for the after-tax effects of two non-cash items: amortization (including impairments, if any) of intangible assets and amortization (including write-offs, if any) of deferred loan costs related to the Company's debt. Adjusted CNI represents CNI as further adjusted to exclude one-time impacts from the LEO Transaction, the PGP Acquisition and the income from the reversal of a contingent liability relating to the termination of a contract. The Company believes that the presentation of CNI and Adjusted CNI provides useful information to both management and investors concerning the approximate impact of the above items. The Company also believes that considering the effect of these items allows management and investors to better compare the Company's financial performance from period-to-period, and to better compare the Company's financial performance with that of its competitors. The presentation of this additional information is not meant to be considered in isolation of, or as a substitute for, results prepared in accordance with US GAAP.
Adjusted EBITDA
To supplement its condensed consolidated financial statements presented in accordance with US GAAP, the Company provides a summary to show the computation of adjusted EBITDA taking into account certain charges that were taken during the quarters ended September 30, 2010 and 2009. The computation of adjusted EBITDA is based on the definition of EBITDA contained in the Company's senior secured credit facilities.
WARNER CHILCOTT PUBLIC LIMITED COMPANY | |||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||
(In thousands of U.S. dollars, except per share amounts) | |||||
(Unaudited) | |||||
Quarter Ended | Nine Months Ended | ||||
Sept-30-10 | Sept-30-09 | Sept-30-10 | Sept-30-09 | ||
REVENUE: | |||||
Product net sales | $ 659,650 | $ 248,061 | $ 2,132,843 | $ 732,650 | |
Other revenue | 43,542 | 4,734 | 147,261 | 16,950 | |
Total revenue | 703,192 | 252,795 | 2,280,104 | 749,600 | |
COSTS & EXPENSES: | |||||
Cost of sales (excludes amortization of intangible assets) | 81,681 | 44,366 | 407,873 | 140,078 | |
Selling, general and administrative | 251,444 | 59,115 | 852,299 | 158,903 | |
(Gain) on sale of assets | — | (393,095) | — | (393,095) | |
Research and development | 33,264 | 11,627 | 115,668 | 47,444 | |
Amortization of intangible assets | 162,619 | 56,993 | 480,690 | 170,978 | |
Interest expense, (net) | 60,773 | 23,960 | 176,274 | 57,178 | |
INCOME BEFORE TAXES | 113,411 | 449,829 | 247,300 | 568,114 | |
Provision for income taxes | 55,895 | 25,584 | 91,774 | 44,510 | |
NET INCOME | $ 57,516 | $ 424,245 | $ 155,526 | $ 523,604 | |
Earnings per share: | |||||
Basic | $ 0.23 | $ 1.69 | $ 0.62 | $ 2.09 | |
Diluted | $ 0.23 | $ 1.69 | $ 0.61 | $ 2.09 | |
Dividends per share | $ 8.50 | — | $ 8.50 | — | |
RECONCILIATIONS: | |||||
Net income - GAAP | $ 57,516 | $ 424,245 | $ 155,526 | $ 523,604 | |
+ Amortization of intangible assets, net of tax | 154,686 | 52,218 | 448,717 | 156,653 | |
+ Amortization of deferred loan costs, net of tax | 7,220 | 6,854 | 38,499 | 9,975 | |
CASH NET INCOME | $ 219,422 | $ 483,317 | $ 642,742 | $ 690,232 | |
Non-recurring, one-time charges included above (net of tax): | |||||
+ (Gain) on sale of assets, net of tax | $ — | $ (380,088) | $ — | $ (380,088) | |
+ Write-off of fair value step-up on acquired inventories | — | — | 93,743 | — | |
+ Gain recognized on contract termination | — | — | (18,127) | — | |
+ Gain recognized on sale of certain LEO inventories | — | — | (34,040) | — | |
ADJUSTED CASH NET INCOME | $ 219,422 | $ 103,229 | $ 684,318 | $ 310,144 | |
WARNER CHILCOTT PUBLIC LIMITED COMPANY | |||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||
(In thousands of U.S. dollars) | |||
(Unaudited) | |||
As of | As of | ||
ASSETS | |||
Current assets: | |||
Cash & cash equivalents | $ 1,070,993 | $ 539,006 | |
Accounts receivable, net | 428,539 | 339,753 | |
Inventories | 112,906 | 236,203 | |
Prepaid expenses & other current assets | 222,024 | 229,309 | |
Total current assets | 1,834,462 | 1,344,271 | |
Other assets: | |||
Property, plant and equipment, net | 230,871 | 177,825 | |
Intangible assets, net | 2,774,332 | 3,302,386 | |
Goodwill | 1,028,550 | 1,060,644 | |
Other non-current assets | 193,020 | 146,115 | |
TOTAL ASSETS | $ 6,061,235 | $ 6,031,241 | |
LIABILITIES | |||
Current liabilities: | |||
Accounts payable | $ 82,087 | $ 168,477 | |
Accrued expenses & other current liabilities | 719,060 | 719,180 | |
Current portion of long-term debt | 249,923 | 208,960 | |
Total current liabilities | 1,051,070 | 1,096,617 | |
Other liabilities: | |||
Long-term debt, excluding current portion | 4,972,472 | 2,830,500 | |
Other non-current liabilities | 123,909 | 215,031 | |
Total liabilities | 6,147,451 | 4,142,148 | |
SHAREHOLDERS' (DEFICIT) / EQUITY | (86,216) | 1,889,093 | |
TOTAL LIABILITIES & SHAREHOLDERS' (DEFICIT) / EQUITY | $ 6,061,235 | $ 6,031,241 | |
WARNER CHILCOTT PUBLIC LIMITED COMPANY | |||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW | |||||
(In thousands of U.S. dollars) | |||||
(Unaudited) | |||||
Quarter Ended | Nine Months Ended | ||||
Sept-30-10 | Sept-30-09 | Sept-30-10 | Sept-30-09 | ||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
Net income | $ 57,516 | $ 424,245 | $ 155,526 | $ 523,604 | |
Adjustments to reconcile net income to net cash provided by | |||||
Depreciation | 7,925 | 3,256 | 22,566 | 9,682 | |
Amortization of intangible assets | 162,619 | 56,993 | 480,690 | 170,978 | |
(Gain) on sale of assets | — | (393,095) | — | (393,095) | |
Write-off of fair value step-up on acquired inventories | — | — | 105,504 | — | |
Amortization of deferred loan costs | 7,911 | 7,790 | 42,357 | 11,561 | |
Stock-based compensation expense | 5,598 | 3,448 | 15,937 | 9,410 | |
Changes in assets and liabilities: | |||||
(Increase) in accounts receivable, prepaid and other | (35,387) | (26,208) | (57,117) | (42,239) | |
(Increase) / decrease in inventories | (3,800) | (6,939) | 10,032 | (10,891) | |
Increase / (decrease) in accounts payable, accrued expenses & other | 6,805 | 28,948 | (117,242) | 52,385 | |
Increase / (decrease) in income taxes and other, net | 40,997 | 12,616 | (42,971) | 9,533 | |
Net cash provided by operating activities | $ 250,184 | $ 111,054 | $ 615,282 | $ 340,928 | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
Purchase of intangible assets | — | (2,900) | (2,900) | (8,700) | |
Proceeds from the sale of assets | — | 1,000,000 | — | 1,000,000 | |
Capital expenditures | (19,131) | (13,760) | (74,436) | (32,793) | |
Net cash (used in) / provided by investing activities | $ (19,131) | $ 983,340 | $ (77,336) | $ 958,507 | |
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
Cash dividends paid | (2,105,216) | — | (2,105,216) | — | |
Term borrowings under New Senior Secured Facilities | 1,500,000 | — | 1,500,000 | — | |
Proceeds from issuance of 7.75% Notes, including premium | 1,260,000 | — | 1,260,000 | — | |
Redemption of 8.75% Senior Subordinated Notes due 2015 | — | — | (89,460) | — | |
Payments for loan costs | (83,691) | — | (83,691) | — | |
Term repayments under New Senior Secured Credit Facilities | (28,858) | — | (487,605) | — | |
Term repayments under Prior Senior Secured Credit Facilities | — | (479,830) | — | (582,557) | |
Proceeds from the exercise of non-qualified options to purchase | 2,656 | 984 | 6,646 | 984 | |
Other | (10) | (15) | (97) | (45) | |
Net cash provided by / (used in) financing activities | $ 544,881 | $ (478,861) | $ 577 | $ (581,618) | |
Effect of exchange rates on cash and cash equivalents | (1,669) | — | (6,536) | — | |
Net increase in cash and cash equivalents | 774,265 | 615,533 | 531,987 | 717,817 | |
Cash and cash equivalents, beginning of period | 296,728 | 138,190 | 539,006 | 35,906 | |
Cash and cash equivalents, end of period | $ 1,070,993 | $ 753,723 | $ 1,070,993 | $ 753,723 | |
SCHEDULE OF NON-CASH ACTIVITIES: | |||||
Increase in liabilities related to the Special Dividend | $ 39,105 | — | $ 39,105 | — | |
WARNER CHILCOTT PUBLIC LIMITED COMPANY | |||||
Reconciliation of Net Income to Adjusted EBITDA | |||||
(In thousands of U.S. dollars) | |||||
(Unaudited) | |||||
Quarter Ended | Nine Months Ended | ||||
Sept-30-10 | Sept-30-09 | Sept-30-10 | Sept-30-09 | ||
RECONCILIATION TO ADJUSTED EBITDA: | |||||
Net income - GAAP | $ 57,516 | $ 424,245 | $ 155,526 | $ 523,604 | |
+ Interest expense, as defined | 60,773 | 23,960 | 176,274 | 57,178 | |
+ Provision for income taxes | 55,895 | 25,584 | 91,774 | 44,510 | |
+ Non-cash stock-based compensation expense | 5,598 | 3,448 | 15,937 | 9,410 | |
+ Depreciation | 7,925 | 3,256 | 22,566 | 9,682 | |
+ Amortization of intangible assets | 162,619 | 56,993 | 480,690 | 170,978 | |
+ Permitted R&D expenses | 6,400 | — | 26,400 | 11,500 | |
+ (Gain) on sale of assets | — | (393,095) | — | (393,095) | |
+ PGP Acquisition costs | 2,283 | 14,518 | 21,912 | 17,712 | |
+ Write-off of fair value step-up on acquired inventories | — | — | 105,504 | — | |
+ Other permitted add-backs | 4,920 | — | 31,047 | — | |
Adjusted EBITDA of WC plc, as defined | $ 363,929 | $ 158,909 | $ 1,127,630 | $ 451,479 | |
+ Expenses of WC plc and other | 2,861 | 3,254 | 12,610 | 9,914 | |
Adjusted EBITDA of Warner Chilcott Holdings | $ 366,790 | $ 162,163 | $ 1,140,240 | $ 461,393 | |
Note: Warner Chilcott Holdings Company III, Limited and certain of its subsidiaries are parties to the Company's senior secured credit facilities. Warner Chilcott plc is not a party to these agreements. Certain expenses included in Warner Chilcott plc's consolidated operating results are not deducted in arriving at Adjusted EBITDA for Warner Chilcott Holdings Company III, Limited and its subsidiaries. | |||||
WARNER CHILCOTT PUBLIC LIMITED COMPANY | |||||
REVENUE BY PRODUCT | |||||
(In millions of U.S. dollars) | |||||
(Unaudited) | |||||
Quarter Ended | Nine Months Ended | ||||
Sept-30-10 | Sept-30-09 | Sept-30-10 | Sept-30-09 | ||
Women's Healthcare: | |||||
Oral Contraceptives | |||||
LOESTRIN 24 FE | $ 84.5 | $ 64.6 | $ 252.4 | $ 175.0 | |
FEMCON FE | 9.1 | 13.3 | 33.4 | 38.6 | |
Other Oral Contraceptives | 3.4 | 4.8 | 16.6 | 17.7 | |
Total Oral Contraceptives | 97.0 | 82.7 | 302.4 | 231.3 | |
Hormone Therapy | |||||
ESTRACE Cream | 35.6 | 30.7 | 99.0 | 82.1 | |
FEMHRT | 14.4 | 19.5 | 39.8 | 45.3 | |
Other Hormone Therapy | 6.2 | 6.8 | 21.0 | 19.3 | |
Total Hormone Therapy | 56.2 | 57.0 | 159.8 | 146.7 | |
ACTONEL * | 267.6 | — | 793.6 | — | |
Other women's healthcare products | 11.0 | 4.2 | 32.9 | 12.6 | |
Total Women's Healthcare | 431.8 | 143.9 | 1,288.7 | 390.6 | |
Dermatology: | |||||
DORYX | 38.5 | 48.2 | 140.4 | 143.4 | |
TACLONEX** | — | 29.0 | 74.1 | 102.1 | |
DOVONEX** | — | 23.8 | 74.6 | 85.7 | |
Total Dermatology | 38.5 | 101.0 | 289.1 | 331.2 | |
Gastroenterology: | |||||
ASACOL | 180.8 | — | 538.3 | — | |
Urology: | |||||
ENABLEX * | 23.1 | — | 62.6 | — | |
Other: | |||||
Other products net sales | 23.1 | 0.2 | 74.3 | 1.6 | |
Contract manufacturing product sales | 3.4 | 3.0 | 12.5 | 9.2 | |
Other revenue | 2.5 | 4.7 | 14.6 | 17.0 | |
Total Revenue | $ 703.2 | $ 252.8 | $ 2,280.1 | $ 749.6 | |
______________ | |||||
* Includes "other revenue" as classified in our condensed consolidated statement of operations. ** Includes revenue, if any, recorded pursuant to our distribution agreement with LEO during the specified period. | |||||
WARNER CHILCOTT PUBLIC LIMITED COMPANY | |||
SUMMARY OF SG&A EXPENSES | |||
(In millions of U.S. dollars) | |||
(Unaudited) | |||
Quarter Ended | |||
Sept-30-10 | Sept-30-09 | ||
Advertising & promotion | $ 27.6 | $ 7.6 | |
Selling & distribution | 132.0 | 19.8 | |
General, administrative & other | 91.8 | 31.7 | |
Total SG&A | $ 251.4 | $ 59.1 | |
Nine Months Ended | |||
Sept-30-10 | Sept-30-09 | ||
Advertising & promotion | $ 85.0 | $ 25.8 | |
Selling & distribution | 436.6 | 63.0 | |
General, administrative & other | 330.7 | 70.1 | |
Total SG&A | $ 852.3 | $ 158.9 | |
WARNER CHILCOTT PUBLIC LIMITED COMPANY | |||
2010 Full Year Financial Guidance | |||
(In millions of U.S. dollars, except per share amounts) | |||
Prior Guidance | Current Guidance | ||
Adjusted Total Revenue (2) | $2,900 to $2,950 | $2,800 to $2,850 | |
Adjusted Gross Margin as a % of Adjusted Total Revenue (3) | 90% to 91% | 90% to 91% | |
Total SG&A Expense (4) | $1,200 to $1,250 | $1,100 to $1,150 | |
Total R&D Expense (5) | $160 to $180 | $140 to $160 | |
Total Income Tax Provision (6) | 12%-13% of EBTA | 12%-13% of EBTA | |
Adjusted Net Income (7) | $189 to $214 | $192 to $218 | |
Adjusted CNI (8) | $829 to $854 | $854 to $880 | |
Adjusted CNI per share (8) (9) | $3.25 to $3.35 | $3.35 to $3.45 | |
______________________ | |||
(1) The 2010 current guidance assumes that Roxane (a division of Boehringher Ingelheim Corporation) will not launch a generic Asacol 400 mg product at risk in 2010, accounts for the amendment to the Actonel Collaboration Agreement in April 2010 and the ENABLEX Acquisition in October 2010, and does not account for the impact of any future acquisitions or new partnership or in-licensing transactions subsequent to the date hereof. As noted below, the current 2010 guidance excludes the LEO Transaction and the impact of the distribution arrangement with LEO. | |||
SOURCE
News Provided by Acquire Media