Recent Updates
Recently added Catalysts
JAZZ

JAZZ PHARMACEUTICALS ANNOUNCES FULL YEAR AND FOURTH QUARTER 2021 FINANCIAL RESULTS Jazz Pharmaceuticals plc (Nasdaq: JAZZ) today announced financial results for the full year and fourth quarter of 2021 and provided financial...

Key Takeaway: DUBLIN , March 1, 2022 /PRNewswire/ -- Jazz Pharmaceuticals plc (Nasdaq: JAZZ ) today announced financial results for the full year and fourth quarter of 2021 and provided financial guidance for 2022. "2021 was a transformative year for Jazz, delivering over $3 billion in revenu

Full Press Release Details

DUBLIN , March 1, 2022 /PRNewswire/ -- Jazz Pharmaceuticals plc (Nasdaq: JAZZ ) today announced financial results for the full year and fourth quarter of 2021 and provided financial guidance for 2022.
"2021 was a transformative year for Jazz, delivering over $3 billion in revenue for the first time. Our talented team achieved our goal of five key launches through 2020 and 2021, delivering innovative medicines to patients in critical need. We also acquired and integrated GW Pharmaceuticals, which expanded our commercial portfolio with Epidiolex ® , enhanced our R&D capabilities and talent, and added the industry-leading GW cannabinoid platform," said Bruce Cozadd , chairman and chief executive officer of Jazz Pharmaceuticals. "These accomplishments underscore a significant advance in Jazz's evolution to an innovative global biopharmaceutical company. We expect these achievements, coupled with our expanded capabilities and disciplined capital allocation, to drive sustainable growth and enhanced value as part of Vision 2025, which we announced in January. As we begin 2022, we remain focused on growing and diversifying our revenue, investing in our pipeline of novel therapies and delivering innovative therapies for patients."
"In 2021, our R&D organization advanced key programs across our portfolio, further broadening our pipeline into disease areas with significant unmet patient need and market potential. In the fourth quarter, we made important progress with key programs, including Phase 2 trial initiations in essential tremor and PTSD. Jazz and its partners also initiated multiple clinical trials to evaluate Zepzelca ® together with Tecentriq ® in first-line extensive stage small cell lung cancer (SCLC), and in its current indication in second-line SCLC. We were also pleased to have submitted a Supplemental Biologics License Application (sBLA) for Rylaze™ for Monday/Wednesday/Friday intramuscular dosing at the end of January, which will be reviewed under the Real-Time Oncology Review (RTOR) program," said Rob Iannone , M.D., M.S.C.E., executive vice president, global head of research and development of Jazz Pharmaceuticals. "Our R&D productivity, which has been strengthened by investment in our organization and the addition of GW programs and expertise, positions us well to deliver at least five additional novel product approvals by the end of the decade, a key component of Vision 2025."
Commercial and R&D Excellence
________________________
1. On a proforma basis
2. On a non-GAAP adjusted basis. Non-GAAP net leverage ratio is a non-GAAP financial measure. For further information, see " Non-GAAP Financial Measures."
Business Updates
Key Commercial Products
Oxybate (Xywav and Xyrem ® ):
Xywav (calcium, magnesium, potassium, and sodium oxybates) oral solution:
Xywav for Narcolepsy:
Xywav for Idiopathic Hypersomnia (IH):
Xyrem (sodium oxybate) oral solution:
Epidiolex / Epidyolex (cannabidiol):
Zepzelca (lurbinectedin):
Rylaze (asparaginase erwinia chrysanthemi (recombinant)-rywn):
Key Pipeline Highlights
Suvecaltamide (JZP385):
Sunosi ® (solriamfetol):
Vyxeos ® (daunorubicin and cytarabine) liposome for injection:
Defitelio ® (defibrotide sodium) / defibrotide:
Financial Highlights
Three Months Ended December 31, Year Ended December 31,
(In thousands, except per share amounts) 2021 2020 2021 2020
Total revenues $ 896,731 $ 665,517 $ 3,094,238 $ 2,363,567
GAAP net income (loss) $ (35,351) $ 133,414 $ (329,668) $ 238,616
Adjusted net income 1 $ 262,012 $ 228,718 $ 992,824 $ 703,976
GAAP EPS $ (0.57) $ 2.33 $ (5.52) $ 4.22
Adjusted EPS 1 $ 4.21 $ 4.00 $ 16.23 $ 12.46
_______________________
1. Commencing in 2020, following consultation with the staff of the Division of Corporation Finance of the U.S. Securities and Exchange Commission, the Company no longer excludes upfront and milestone payments from the Company's non-GAAP adjusted net income, its line item components and non-GAAP adjusted EPS. See "Non-GAAP Financial Measures" below.
GAAP net income (loss) for 2021 was ( $329.7 million ), or ($5.52) per diluted share, compared to $238 .6 million, or $4.22 per diluted share, for 2020. GAAP net income (loss) for 4Q21 was ( $35 .4 million), or ($0.57) per diluted share, compared to $133 .4 million, or $2.33 per diluted share, for 4Q20.
Non-GAAP adjusted net income for 2021 was $992.8 million , or $16.23 per diluted share, compared to $704.0 million , or $12.46 per diluted share, for 2020. Non-GAAP adjusted net income for 4Q21 was $262 .0 million, or $4.21 per diluted share, compared to $228 .7 million, or $4.00 per diluted share, for 4Q20.
Reconciliations of applicable GAAP reported to non-GAAP adjusted information are included at the end of this press release.
Three Months Ended December 31, Year Ended December 31,
(In thousands) 2021 2020 2021 2020
Xyrem $ 288,765 $ 439,266 $ 1,265,830 $ 1,741,758
Xywav 182,654 15,264 535,297 15,264
Total Oxybate 471,419 454,530 1,801,127 1,757,022
Epidiolex/Epidyolex 1 193,786 463,645
Sunosi 14,933 8,715 57,914 28,333
Sativex® (nabiximols) 1 4,649 12,707
Total Neuroscience 684,787 463,245 2,335,393 1,785,355
Zepzelca 64,836 53,439 246,808 90,380
Rylaze 64,955 85,629
Vyxeos 34,764 30,992 134,060 121,105
Defitelio/defibrotide 42,511 55,455 197,931 195,842
Erwinaze/Erwinase 56,576 69,382 147,136
Total Oncology 207,066 196,462 733,810 554,463
Other 1,030 1,596 9,798 6,842
Product sales, net 892,883 661,303 3,079,001 2,346,660
Royalties and contract revenues 3,848 4,214 15,237 16,907
Total revenues $ 896,731 $ 665,517 $ 3,094,238 $ 2,363,567
__________________________
1. Net product sales for Epidiolex/Epidyolex and Sativex are included from the acquisition of GW Pharmaceuticals plc (GW Acquisition) on May 5, 2021.
Total revenues increased 31% in 2021 and 35% in 4Q21 compared to the same periods in 2020.
Operating Expenses and Effective Tax Rate
Three Months Ended December 31, Year Ended December 31,
(In thousands, except percentages) 2021 2020 2021 2020
GAAP:
Cost of product sales $ 136,153 $ 50,157 $ 440,760 $ 148,917
Gross margin 84.8% 92.4% 85.7% 93.7%
Selling, general and administrative $ 398,462 $ 247,172 $ 1,451,683 $ 854,233
% of total revenues 44.4% 37.1% 46.9% 36.1%
Research and development $ 155,443 $ 91,699 $ 505,748 $ 335,375
% of total revenues 17.3% 13.8% 16.3% 14.2%
Acquired in-process research and development $ — $ 36,000 $ — $ 251,250
Impairment charge $ — $ — $ — $ 136,139
Income tax expense (benefit) $ (12,467) $ 10,767 $ 216,116 $ 33,517
Effective tax rate 27.8% 7.4% N/A (1) 12.2%
____________________
(1) Our effective tax rate for the year ended December 31, 2021 on a GAAP basis is not a meaningful metric.
Three Months Ended December 31, Year Ended December 31,
(In thousands, except percentages) 2021 2020 2021 2020
Non-GAAP adjusted:
Cost of product sales $ 58,110 $ 48,298 $ 205,401 $ 141,545
Gross margin 93.5% 92.7% 93.3% 94.0%
Selling, general and administrative $ 328,656 $ 225,378 $ 1,105,048 $ 769,849
% of total revenues 36.7% 33.9% 35.7% 32.6%
Research and development $ 140,101 $ 83,968 $ 451,026 $ 306,133
% of total revenues 15.6% 12.6% 14.6% 13.0%
Acquired in-process research and development $ — $ 36,000 $ — $ 251,250
Income tax expense $ 37,254 $ 29,968 $ 148,764 $ 146,008
Effective tax rate 12.3% 11.6% 13.0% 17.1%
Operating expenses changed over the prior year periods primarily due to the following:
Cash Flow and Balance Sheet
As of December 31, 2021, cash and cash equivalents were $591 .4 million, and the outstanding principal balance of the Company's long-term debt was $6 .4 billion compared to $6 .6 billion as of September 30, 2021. In addition, the Company had undrawn borrowing capacity under a revolving credit facility of $500 .0 million. For the year ended December 31, 2021, the Company generated $778 .5 million of cash from operations. In 4Q21 the Company made another voluntary payment of $251 million on its term loan B.
2022 Financial Guidance
Jazz Pharmaceuticals' full year 2022 financial guidance is as follows:
(In millions) Guidance
Revenues $3,460 - $3,660
–Neuroscience (includes potential Xyrem authorized generic royalties) $2,560 - $2,760
–Oncology $840 - $920
(In millions, except per share amounts and percentages) GAAP Non-GAAP
Gross margin % 83% 92% 1,6
SG&A expenses $1,298 - $1,397 $1,120 - $1,190 2,6
SG&A expenses as % of total revenues 35% - 40% 31% - 34%
R&D expenses $621 - $670 $560 - $600 3,6
R&D expenses as % of total revenues 17% - 19% 15% - 17%
Effective tax rate (116)% - (32)% 10% - 12% 4,6
Net income $10 - $185 $1,130 - $1,200 6
Net income per diluted share 5 $0.50 - $3.00 $16.00 - $17.00 6
Weighted-average ordinary shares used in per share calculations 5 72 72
____________________________
1. Excludes $305-$340 million of amortization of acquisition-related inventory fair value step-up, $14-$16 million of share-based compensation expense and $2 million of transaction and integration related expenses relating to the GW Acquisition from estimated GAAP gross margin.
2. Excludes $147-$167 million of share-based compensation expense and $31-$40 million of transaction and integration related expenses relating to the GW acquisition from estimated GAAP SG&A expenses.
3. Excludes $59-$67 million of share-based compensation expense and $2-$3 million of transaction and integration related expenses relating to the GW Acquisition from estimated GAAP R&D expenses.
4. Excludes the income tax effect of adjustments between GAAP net income and non-GAAP adjusted net income.
5. We adopted ASU No. 2020-06, "Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging— Contracts in Entity's Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity's Own Equity", or ASU 2020-06, on January 1, 2022, on a modified retrospective basis. ASU 2020-06 impacted the accounting for our exchangeable senior notes due 2024 and 2026, collectively known as the Exchangeable Senior Notes.
Following the adoption of ASU 2020-06, diluted EPS must be calculated using the if-converted method which assumes full conversion of our Exchangeable Senior Notes. Diluted EPS calculations for 2022 include 9 million shares related to the assumed conversion of the Exchangeable Senior Notes and the associated interest expense add-back to net income of $29 million , on a GAAP basis, and $25 million on a non-GAAP basis, under the "if converted" method.
Non-GAAP adjusted EPS guidance for 2022 reflects dilution of approximately $2.00 post adoption of ASU 2020-06.
As illustrated below, had ASU 2020-06 been adopted in 2021, the impact on adjusted EPS for the year ended December 31, 2021 would have been a reduction of $1.73 to $14.47 . There would have been no impact on GAAP net loss per diluted share as it was anti-dilutive.
Year Ended December 31, 2021*
(In thousands, except per share amounts) Current Impact of ASU 2020-06 Post ASU 2020-06
GAAP reported net loss per diluted share $ (5.52) $ — $ (5.52)
Non-GAAP adjusted net income per diluted share $ 16.23 $ (1.73) $ 14.50
Weighted-average ordinary shares used in diluted per share calculations - GAAP 59,694 59,694
Weighted-average ordinary shares used in diluted per share calculations - non-GAAP 61,164 9,044 70,208
*For illustrative purposes only to enable year over year comparison as ASU 2020-06 was adopted on January 1, 2022 on a modified retrospective basis.
6. See "Non-GAAP Financial Measures" below. Reconciliations of non-GAAP adjusted guidance measures are included above and in the table titled "Reconciliation of GAAP to non-GAAP Adjusted 2022 Net Income Guidance" at the end of this press release.
Conference Call Details
Jazz Pharmaceuticals will host an investor conference call and live audio webcast today at 4:30 p.m. ET ( 9:30 p.m. GMT ) to provide a business and financial update and discuss its 2021 full year and 4Q21 results and provide 2022 financial guidance. The live webcast may be accessed from the Investors section of the Company's website at www.jazzpharma.com . Please connect to the website prior to the start of the conference call to ensure adequate time for any software downloads that may be necessary. Investors may participate in the conference call by dialing +1 855 353 7924 in the U.S., or +1 503 343 6056 outside the U.S., and entering passcode 6895455.
A replay of the conference call will be available through March 8, 2022 by dialing +1 855 859 2056 in the U.S., or +1 404 537 3406 outside the U.S., and entering passcode 6895455. An archived version of the webcast will be available for at least one week in the Investors section of the Company's website at www.jazzpharma.com .
About Jazz Pharmaceuticals
Jazz Pharmaceuticals plc (NASDAQ: JAZZ ) is a global biopharmaceutical company whose purpose is to innovate to transform the lives of patients and their families. We are dedicated to developing life-changing medicines for people with serious diseases - often with limited or no therapeutic options. We have a diverse portfolio of marketed medicines and novel product candidates, from early- to late-stage development, in neuroscience and oncology. Within these therapeutic areas, we are identifying new options for patients by actively exploring small molecules and biologics, and through innovative delivery technologies and cannabinoid science. Jazz is headquartered in Dublin, Ireland and has employees around the globe, serving patients in nearly 75 countries. For more information, please visit www.jazzpharmaceuticals.com and follow @JazzPharma on Twitter.
Non-GAAP Financial Measures
To supplement Jazz Pharmaceuticals' financial results and guidance presented in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses certain non-GAAP (also referred to as adjusted or non-GAAP adjusted) financial measures in this press release and the accompanying tables. In particular, the Company presents non-GAAP adjusted net income (and the related per share measure) and its line item components, as well as certain non-GAAP adjusted financial measures derived therefrom, including non-GAAP adjusted gross margin percentage and non-GAAP adjusted effective tax rate. Non-GAAP adjusted net income (and the related per share measure) and its line item components exclude from GAAP reported net income (loss) (and the related per share measure) and its line item components certain items, as detailed in the reconciliation tables that follow, and in the case of non-GAAP adjusted net income (and the related per share measure), adjust for the income tax effect of the non-GAAP adjustments and impact of the change in the statutory tax rate in the U.K. In this regard, the components of non-GAAP adjusted net income, including non-GAAP adjusted cost of product sales, SG&A expenses and R&D expenses, are income statement line items prepared on the same basis as, and therefore components of, the overall non-GAAP adjusted net income measure. The Company also uses a pro forma non-GAAP net leverage ratio calculated as net adjusted debt (defined as total GAAP debt, after giving effect to the Company's current hedging arrangements for its Euro Term Loan B, net of cash and cash equivalents) divided by Adjusted EBITDA for the most recent period of four consecutive completed fiscal quarters. EBITDA is defined as net income (loss) before income taxes, interest expense, depreciation and amortization. Adjusted EBITDA is defined as EBITDA further adjusted to exclude certain other charges and adjustments as detailed in the pro forma non-GAAP net leverage ratio reconciliation table that follows, and is calculated in accordance with the definition of Adjusted Consolidated EBITDA as set out in the Company's credit agreement entered into in May 2021 (the Credit Agreement). Investors should note that reconciliations of certain forward-looking or projected non-GAAP financial measures to their most comparable GAAP financial measures cannot be provided because the Company cannot do so without unreasonable efforts due to the unavailability of information needed to calculate reconciling items and due to the variability, complexity and limited visibility of comparable GAAP measures and the reconciling items that would be excluded from the non-GAAP financial measures in the future. Specifically, reconciliations of the components of projected pro forma non-GAAP net leverage ratio to their most comparable GAAP financial measures is not provided because the quantification of projected GAAP total debt and the reconciling items between projected non-GAAP net adjusted debt and projected GAAP total debt cannot be reasonably calculated or predicted at this time without unreasonable efforts. Such unavailable information could be significant such that actual GAAP total debt net of cash and cash equivalents would vary significantly from projected non-GAAP net adjusted debt used to calculate projected pro forma non-GAAP net leverage ratio.
Caution Concerning Forward-Looking Statements
This press release contains forward-looking statements, including, but not limited to, statements related to: the Company's growth prospects and future financial and operating results, including the Company's 2022 financial guidance and the Company's expectations related thereto; the Company's expectation of sustainable growth and enhanced value as part of its Vision 2025; growing and diversifying the Company's revenue, investing in its pipeline of novel therapies, and delivering innovative therapies for patients; the Company's expectation of delivering at least five additional novel product approvals by the end of the decade; the Company's ability to realize the commercial potential of its products, including the blockbuster potential of Epidiolex; the Company's views and expectations relating to its patent portfolio, including with respect to expected patent protection; planned or anticipated clinical trial events, including with respect to initiations, enrollment and data read-outs, and the anticipated timing thereof; the Company's clinical trials confirming clinical benefit or enabling regulatory submissions; planned or anticipated regulatory submissions and filings, including for nabiximols and Rylaze, and the anticipated timing thereof; potential regulatory approvals, including for Rylaze; the anticipated launch of Epidyolex in France in 2022; and other statements that are not historical facts. These forward-looking statements are based on the Company's current plans, objectives, estimates, expectations and intentions and inherently involve significant risks and uncertainties.
Actual results and the timing of events could differ materially from those anticipated in such forward- looking statements as a result of these risks and uncertainties, which include, without limitation, risks and uncertainties associated with: maintaining or increasing sales of and revenue from the Company's oxybate products, Zepzelca and other key marketed products; effectively launching and commercializing the Company's other products and product candidates; obtaining and maintaining adequate coverage and reimbursement for the Company's products; the time-consuming and uncertain regulatory approval process, including the risk that the Company's current and/or planned regulatory submissions may not be submitted, accepted or approved by applicable regulatory authorities in a timely manner or at all, including the risk that the Company's sBLA seeking approval for a revised dosing label for Rylaze may not be approved by FDA in a timely manner or at all; the costly and time-consuming pharmaceutical product development and the uncertainty of clinical success, including risks related to failure or delays in successfully initiating or completing clinical trials and assessing patients such as those being experienced, and expected to continue to be experienced, by the Company as a result of the effects of the COVID-19 pandemic; the Company's failure to realize the expected benefits of its acquisition of GW Pharmaceuticals, including the failure to realize the blockbuster potential of Epidiolex and the risk that the legacy GW Pharmaceuticals business will not be integrated successfully or that such integration may be more difficult, time-consuming or costly than expected; the ultimate duration and severity of the COVID-19 pandemic and resulting global economic, financial, and healthcare system disruptions and the current and potential future negative impacts to the Company's business operations and financial results; regulatory initiatives and changes in tax laws; market volatility; protecting and enhancing the Company's intellectual property rights and the Company's commercial success being dependent upon the Company obtaining, maintaining and defending intellectual property protection for its products and product candidates; delays or problems in the supply or manufacture of the Company's products and product candidates; complying with applicable U.S. and non-U.S. regulatory requirements, including those governing the research, development, manufacturing and distribution of controlled substances; government investigations, legal proceedings and other actions; identifying and acquiring, in-licensing or developing additional products or product candidates, financing these transactions and successfully integrating acquired product candidates, products and businesses; the Company's ability to realize the anticipated benefits of its collaborations and license agreements with third parties; the sufficiency of the Company's cash flows and capital resources to fund its debt service obligations, de-lever and meet its stated leverage targets; the Company's ability to achieve expected future financial performance and results and the uncertainty of future tax, accounting and other provisions and estimates; the possibility that, if the Company does not achieve the perceived benefits of the acquisition of GW Pharmaceuticals as rapidly or to the extent anticipated by financial analysts or investors, the market price of the Company's ordinary shares could decline; the Company's ability to achieve expected future financial performance and results and the uncertainty of future tax and other provisions and estimates; the Company's ability to meet its projected long-term goals and objectives, including as part of Vision 2025, in the time periods that the Company anticipates, or at all, and the inherent uncertainty and significant judgments and assumptions underlying the Company's long-term goals and objectives; and other risks and uncertainties affecting the Company, including those described from time to time under the caption "Risk Factors" and elsewhere in Jazz Pharmaceuticals' Securities and Exchange Commission filings and reports, including the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2021, and future filings and reports by the Company, including the Company's Annual Report on Form 10-K for the year ended December 31, 2021. Other risks and uncertainties of which the Company is not currently aware may also affect the Company's forward-looking statements and may cause actual results and the timing of events to differ materially from those anticipated.
JAZZ PHARMACEUTICALS PLC
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended December 31, Year Ended December 31,
2021 2020 2021 2020
Revenues:
Product sales, net $ 892,883 $ 661,303 $ 3,079,001 $ 2,346,660
Royalties and contract revenues 3,848 4,214 15,237 16,907
Total revenues 896,731 665,517 3,094,238 2,363,567
Operating expenses:
Cost of product sales (excluding amortization of acquired developed technologies) 136,153 50,157 440,760 148,917
Selling, general and administrative 398,462 247,172 1,451,683 854,233
Research and development 155,443 91,699 505,748 335,375
Intangible asset amortization 157,293 67,075 525,769 259,580
Acquired in-process research and development 36,000 251,250
Impairment charge 136,139
Total operating expenses 847,351 492,103 2,923,960 1,985,494
Income from operations 49,380 173,414 170,278 378,073
Interest expense, net (88,598) (27,573) (278,766) (99,707)
Foreign exchange loss (5,612) (1,036) (4,350) (3,271)
Income (loss) before income tax expense (benefit) and equity in loss of investees (44,830) 144,805 (112,838) 275,095
Income tax expense (benefit) (12,467) 10,767 216,116 33,517
Equity in loss of investees 2,988 624 714 2,962
Net income (loss) $ (35,351) $ 133,414 $ (329,668) $ 238,616
Net income (loss) per ordinary share:
Basic $ (0.57) $ 2.39 $ (5.52) $ 4.28
Diluted $ (0.57) $ 2.33 $ (5.52) $ 4.22
Weighted-average ordinary shares used in per share calculations - basic 61,503 55,935 59,694 55,712
Weighted-average ordinary shares used in per share calculations - diluted 61,503 57,174 59,694 56,517
JAZZ PHARMACEUTICALS PLC
PRO FORMA NET PRODUCT SALES
(In thousands)
(Unaudited)
The following unaudited pro forma information represents the net product sales for the three and twelve months ended December 31, 2021, compared to the same periods in 2020, as if the GW Acquisition had been completed on January 1, 2020:
Three Months Ended December 31, Year Ended December 31,
2021 2020 2021 2020
Xyrem $ 288,765 $ 439,266 $ 1,265,830 $ 1,741,758
Xywav 182,654 15,264 535,297 15,264
Total Oxybate 471,419 454,530 1,801,127 1,757,022
Epidiolex/Epidyolex 193,786 144,075 658,294 510,503
Sunosi 14,933 8,715 57,914 28,333
Sativex® (nabiximols) 4,649 4,146 18,474 16,328
Total Neuroscience 684,787 611,466 2,535,809 2,312,186
Zepzelca 64,836 53,439 246,808 90,380
Rylaze 64,955 85,629
Vyxeos 34,764 30,992 134,060 121,105
Defitelio/defibrotide 42,511 55,455 197,931 195,842
Erwinaze/Erwinase 56,576 69,382 147,136
Total Oncology 207,066 196,462 733,810 554,463
Other 1,030 1,595 9,798 6,841
Product sales, net $ 892,883 $ 809,523 $ 3,279,417 $ 2,873,490
JAZZ PHARMACEUTICALS PLC
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
December 31,
2021 2020
ASSETS
Current assets:
Cash and cash equivalents $ 591,448 $ 1,057,769
Investments 1,075,000
Accounts receivable, net of allowances 563,360 396,490
Inventories 1,072,721 95,396
Prepaid expenses 131,413 62,422
Other current assets 252,392 152,491
Total current assets 2,611,334 2,839,568
Property, plant and equipment, net 256,837 127,935
Operating lease assets 86,586 129,169
Intangible assets, net 7,152,328 2,195,051
Goodwill 1,827,609 958,303
Deferred tax assets, net 311,103 254,916
Deferred financing costs 12,029 5,238
Other non-current assets 40,813 25,721
Total assets $ 12,298,639 $ 6,535,901
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 100,298 $ 26,945
Accrued liabilities 666,304 352,732
Current portion of long-term debt 31,000 246,322
Income taxes payable 9,608 25,200
Deferred revenue 2,093 2,546
Total current liabilities 809,303 653,745
Deferred revenue, non-current 463 2,315
Long-term debt, less current portion 6,018,943 1,848,516
Operating lease liabilities, less current portion 87,200 140,035
Deferred tax liabilities, net 1,300,541 130,397
Other non-current liabilities 116,998 101,148
Total shareholders' equity 3,965,191 3,659,745
Total liabilities and shareholders' equity $ 12,298,639 $ 6,535,901
JAZZ PHARMACEUTICALS PLC
SUMMARY OF CASH FLOWS
(In thousands)
(Unaudited)
Year Ended December 31,
2021 2020
Net cash provided by operating activities $ 778,507 $ 899,648
Net cash used in investing activities (5,212,143) (1,007,670)
Net cash provided by financing activities 3,970,522 528,073
Effect of exchange rates on cash and cash equivalents (3,207) 374
Net increase (decrease) in cash and cash equivalents $ (466,321) $ 420,425
JAZZ PHARMACEUTICALS PLC
RECONCILIATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION
(In thousands, except per share amounts)
(Unaudited)
Three Months Ended December 31, Year Ended December 31,
2021 2020 2021 2020
GAAP reported net income (loss) $ (35,351) $ 133,414 $ (329,668) $ 238,616
Intangible asset amortization 157,293 67,075 525,769 259,580
Share-based compensation expense 46,490 31,384 169,921 120,998
Transaction and integration related expenses 1 42,253 243,710
Non-cash interest expense 2 26,600 16,046 92,655 61,134
Acquisition accounting inventory fair value step-up 74,448 223,085
Impairment charge 3 136,139
Income tax effect of above adjustments (58,214) (19,201) (192,521) (112,491)
Impact of U.K. tax rate change 4 8,493 259,873
Non-GAAP adjusted net income $ 262,012 $ 228,718 $ 992,824 $ 703,976
GAAP reported net income (loss) per diluted share $ (0.57) $ 2.33 $ (5.52) $ 4.22
Non-GAAP adjusted net income per diluted share $ 4.21 $ 4.00 $ 16.23 $ 12.46
Weighted-average ordinary shares used in diluted per share calculations - GAAP 61,503 57,174 59,694 56,517
Weighted-average ordinary shares used in diluted per share calculations - non-GAAP 62,218 57,174 61,164 56,517
________________________________________________
Explanation of Adjustments and Certain Line Items:
1. Transaction and integration expenses related to the GW Acquisition.
2. Non-cash interest expense associated with debt discount and debt issuance costs.
3. Impairment charge related to the Company's decision to stop enrollment in its Phase 3 clinical trial of defibrotide for the prevention of veno-occlusive disease.
4. Expense arising on the remeasurement of the Company's U.K. net deferred tax liability, which arose primarily in relation to the GW Acquisition, due to a change in the statutory tax rate in the U.K. following enactment of the UK Finance Act 2021.
JAZZ PHARMACEUTICALS PLC
RECONCILIATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION
CERTAIN LINE ITEMS - FOR THE THREE MONTHS ENDED DECEMBER 31, 2021 and 2020
(In thousands, except percentages)
(Unaudited)
Three months ended December 31, 2021
Cost of product sales Gross margin Selling, general and administrative Research and development Intangible asset amortization Interest expense, net Income tax provision (benefit) Effective tax rate
GAAP Reported $ 136,153 84.8% $ 398,462 $ 155,443 $ 157,293 $ 88,598 $ (12,467) 27.8%
Non-GAAP Adjustments:
Intangible asset amortization (157,293)
Share-based compensation expense (3,260) 0.4 (32,029) (11,201)
Transaction and integration related expenses (335) (37,777) (4,141)
Non-cash interest expense (26,600)
Acquisition accounting inventory fair value step-up (74,448) 8.3
Income tax effect of above adjustments 58,214 (18.0)
Impact of U.K. tax rate change (8,493) 2.5
Total of non-GAAP adjustments (78,043) 8.7 (69,806) (15,342) (157,293) (26,600) 49,721 (15.5)
Non-GAAP Adjusted $ 58,110 93.5% $ 328,656 $ 140,101 $ — $ 61,998 $ 37,254 12.3%
Three months ended December 31, 2020
Cost of product sales Gross margin Selling, general and administrative Research and development Intangible asset amortization Interest expense, net Income tax provision Effective tax rate
GAAP Reported $ 50,157 92.4% $ 247,172 $ 91,699 $ 67,075 $ 27,573 $ 10,767 7.4%
Non-GAAP Adjustments:
Intangible asset amortization (67,075)
Share-based compensation expense (1,859) 0.3 (21,794) (7,731)
Non-cash interest expense (16,046)
Income tax effect of above adjustments 19,201 4.2
Total of non-GAAP adjustments (1,859) 0.3 (21,794) (7,731) (67,075) (16,046) 19,201 4.2
Non-GAAP Adjusted $ 48,298 92.7% $ 225,378 $ 83,968 $ — $ 11,527 $ 29,968 11.6%
JAZZ PHARMACEUTICALS PLC
RECONCILIATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION
CERTAIN LINE ITEMS - FOR THE YEAR ENDED DECEMBER 31, 2021 and 2020
(In thousands, except percentages)
(Unaudited)
Year ended December 31, 2021
Cost of product sales Gross margin Selling, general and administrative Research and development Intangible asset amortization Interest expense, net Income tax provision Effective tax rate
GAAP Reported $ 440,760 85.7% $ 1,451,683 $ 505,748 $ 525,769 $ 278,766 $ 216,116 N/A (1)
Non-GAAP Adjustments:
Intangible asset amortization (525,769)
Share-based compensation expense (10,591) 0.3 (117,673) (41,657)
Transaction and integration related expenses (1,683) 0.1 (228,962) (13,065)
Non-cash interest expense (92,655)
Acquisition accounting inventory fair value step-up (223,085) 7.2
Income tax effect of above adjustments 192,521 N/A (1)
Impact of U.K. tax rate change (259,873) N/A (1)
Total of non-GAAP adjustments (235,359) 7.6 (346,635) (54,722) (525,769) (92,655) (67,352) N/A (1)
Non-GAAP Adjusted $ 205,401 93.3% $ 1,105,048 $ 451,026 $ — $ 186,111 $ 148,764 13.0%
__________________________
(1) Due to the impact of the U.K tax change, the GAAP effective tax rate is not a meaningful metric.
Year ended December 31, 2020
Cost of product sales Gross margin Selling, general and administrative Research and development Intangible asset amortization Impairment charge Interest expense, net Income tax provision Effective tax rate
GAAP Reported $ 148,917 93.7% $ 854,233 $ 335,375 $ 259,580 $ 136,139 $ 99,707 $ 33,517 12.2%
Non-GAAP Adjustments:
Intangible asset amortization (259,580)
Share-based compensation expense (7,372) 0.3 (84,384) (29,242)
Impairment charge (136,139)
Non-cash interest expense (61,134)
Income tax effect of above adjustments 112,491 4.9
Total of non-GAAP adjustments (7,372) 0.3 (84,384) (29,242) (259,580) (136,139) (61,134) 112,491 4.9
Non-GAAP Adjusted $ 141,545 94.0% $ 769,849 $ 306,133 $ — $ — $ 38,573 $ 146,008 17.1%
JAZZ PHARMACEUTICALS PLC
RECONCILIATION OF PRO FORMA GAAP NET LOSS TO PRO FORMA NON-GAAP ADJUSTED EBITDA AND
CALCULATION OF PRO FORMA NON-GAAP NET LEVERAGE RATIO
(In thousands, except ratio)
(Unaudited)
The following table provides a reconciliation of the Company's pro forma GAAP net loss to pro forma non-GAAP Adjusted EBITDA (calculated in accordance with the Credit Agreement) for the last twelve months, or LTM, ended December 31, 2021 and the calculation of the Company's pro forma non-GAAP net leverage ratio:
LTM Ended December 31, 2021
Pro forma GAAP net loss 2 $ (518,254)
Interest expense, net 278,990
Income tax expense 214,976
Depreciation and amortization 557,644
Pro forma non-GAAP EBITDA 533,356
Transaction and integration related expenses 420,884
Share-based compensation expense 189,632
Acquisition accounting inventory fair value step-up 223,085
Expected cost synergies 3 45,000
Upfront and milestone payments 15,000
Other (2,657)
Pro forma non-GAAP Adjusted EBITDA 1 $ 1,424,300
At December 31, 2021
Calculation of Net Debt:
Total GAAP debt $ 6,395,458
Impact of current hedging arrangements on Euro Term Loan B 15,052
Total Adjusted Debt 4 6,410,510
Cash and cash equivalents (591,448)
Net Debt $ 5,819,062
Calculation of Pro Forma Non-GAAP Net Leverage Ratio:
Pro forma non-GAAP Net Leverage Ratio 4.1
____________________________________
1. Pro forma non-GAAP Adjusted EBITDA is calculated in accordance with the definition of Consolidated Adjusted EBITDA as set out in the Credit Agreement.
2. Pro forma net loss is derived from the GAAP financial statements of the Company and GW Pharmaceuticals plc for the LTM ended December 31, 2021.
3. The Company expects to implement initiatives to achieve at least $45 million in annual run-rate cost synergies following the GW Acquisition.
4. Total Adjusted Debt, reflects the impact of the Company's current hedging arrangements on the Euro term loan B, in accordance with the Credit Agreement.
JAZZ PHARMACEUTICALS PLC
RECONCILIATION OF GAAP TO NON-GAAP ADJUSTED 2022 NET INCOME GUIDANCE
(In millions, except per share amounts)
(Unaudited)
GAAP net income $10 - $185
Intangible asset amortization 620 - 660
Acquisition accounting inventory fair value step-up 305 - 340
Share-based compensation expense 220 - 250
Transaction and integration related expenses 35 - 45
Non-cash interest expense 45 - 55
Income tax effect of above adjustments (210) - (230)
Non-GAAP adjusted net income $1,130 - $1,200
GAAP net income per diluted share $0.50 - $3.00
Non-GAAP adjusted net income per diluted share $16.00 - $17.00 1
Weighted-average ordinary shares used in per share calculations - GAAP and Non-GAAP 72 1
Investors: Andrea N. Flynn , Ph.D. Vice President, Head, Investor Relations Jazz Pharmaceuticals plc [email protected] Ireland +353 1 634 3211 U.S. +1 650 496 2717
Media: Kristin Bhavnani Head of Global Corporate Communications Jazz Pharmaceuticals plc [email protected] Ireland +353 1 637 2141 U.S. +1 215 867 4948
SOURCE Jazz Pharmaceuticals plc

21 %

Last updated: Mar 1, 2022