-
Third quarter revenue grew 9 percent to $761.1 million.
-
Revenue, excluding strategic exits, grew 13 percent to $733.4
million; removing the impact of foreign currency exchange rates,
growth was 15 percent.
-
Reported net income grew $80.9 million in the third quarter to
$60.2 million, which represents $0.16 per diluted share and $0.29 per
diluted share on an adjusted basis.
-
Delivered Innovation, including launching Prevacent
®
PRRS, a swine vaccine, and Correlink
TM
,
a nutritional health product for poultry, as well as signing a
licensing agreement with Novozymes to develop nutritional health
products for cattle.
-
Continued progress on the Productivity agenda, including
finalizing the sale of a manufacturing facility in Larchwood, Iowa.
-
2018 revenue is expected to be between $3.05 billion and $3.08
billion. Earnings per share (EPS) for 2018 are expected to be in the
range of $0.31 to $0.33 on a reported basis and $1.14 to $1.16 on an
adjusted basis.
GREENFIELD, Ind.--(BUSINESS WIRE)--
Elanco Animal Health Incorporated (NYSE: ELAN), substantially all of the
animal health business of Eli Lilly and Company (Lilly), today reported
financial results for the third quarter of 2018, its first after
completing a successful initial public offering during the quarter.
“We are pleased to have met our expectations in our first quarter as a
publicly traded company. Our results reflect the broad-based momentum
established as we have executed against our strategy,” said Jeff
Simmons, President and Chief Executive Officer of Elanco. “Looking back
at the last nine months, Elanco has accelerated growth by delivering on
our commitment to innovation and continuing progress on our aggressive
margin expansion agenda to increase profitability and unlock value for
shareholders.”
Third Quarter Key Events:
Innovation
-
A portfolio of innovation launched since 2015 accounted for $67.9
million in revenue, up $30.4 million or 81 percent over the same
quarter last year.
-
Prevacent PRRS: The company launched Prevacent PRRS, a vaccine
to prevent porcine reproductive and respiratory syndrome in piglets
two weeks or older.
-
Correlink: The Company launched Correlink, a nutritional health
product for poultry in Asia. This product provides a tailored blend of
probiotics designed to meet the assessed disease challenges within a
specific poultry flock or operation. This innovation furthers the
company's commitment to advance alternatives to medically important
antibiotics.
-
Credelio: The European Medicines Agency approved, and the
company has launched, CredelioTM for cats, for the
treatment of flea and tick infestations. This key line extension,
which is an introduction of an existing product into a new species,
represents the first combined flea and tick product for cats to be
offered in an oral formulation.
-
Imvixa: The Norwegian Medicines Agency has requested additional
data on ImvixaTM. Upon review, Elanco has decided to
withdraw the application for marketing authorization of Imvixa in
Norway while we collaborate with the Agency on continued efforts to
register the product. Our full year 2018 guidance reflects the impact
of this event.
-
Novozymes: Elanco entered into a global research and
development and commercialization collaboration with Novozymes to
develop nutritional health products for cattle.
Portfolio
-
As a group, the Targeted Growth Categories in Elanco's portfolio -
Companion Animal Disease Prevention, Companion Animal Therapeutics and
Food Animal Future Protein & Health grew 19 percent on a constant
currency basis in the quarter.
-
The company re-introduced the Galliprant® 100mg
presentation, providing a more convenient dosing option for large dogs.
-
In the U.S., more clinics dispensed at least one dose of Galliprant
than any other branded Nonsteroidal Anti-Inflammatory Drug (NSAID).
Productivity
-
The company completed the sale of the Larchwood, Iowa manufacturing
facility.
Third Quarter Reported Results:
In the third quarter of 2018, global revenue was $761.1 million, an
increase of 9 percent compared to the third quarter of 2017. Revenue,
excluding strategic exits, increased 13 percent to $733.4 million. Gross
margin, as a percent of revenue, increased 500 basis points to 51
percent. The effective tax rate was 23.6 percent in the third quarter
2018. Net income for the quarter increased $80.9 million to $60.2
million, or $0.16 per diluted share.
Companion Animal Disease Prevention revenue increased 34 percent
for the quarter, primarily driven by volume and increased price
partially offset by an unfavorable impact from foreign exchange. Growth
was primarily driven by higher realized price on Trifexis®,
as well as a favorable comparison to prior year related to an
anticipated stock-out in the third quarter of 2017, which shifted sales
to the second quarter of 2017. Growth was also driven by the continued
uptake of Interceptor® Plus and Credelio, as well as
increased sales of certain vaccines from new customer agreements.
Companion Animal Therapeutics revenue increased 27 percent for
the quarter, driven both by volume and increased price, partially offset
by an unfavorable impact from foreign exchange. Growth was primarily due
to the re-introduction of the 100mg dosage of Galliprant, continued
uptake of the product and realized price increases across the category.
Food Animal Future Protein & Health revenue decreased 1
percent for the quarter, as a result of an unfavorable impact from
foreign exchange and a decline in volume, partially offset by increased
price. Volume growth in aqua, vaccines and nutritional health products
was more than offset by international purchasing patterns in the current
year for poultry.
Food Animal Ruminants & Swine revenue increased 8 percent for
the quarter, driven by volume, partially offset by an unfavorable impact
from foreign exchange. Growth was driven mainly by U.S. and
international purchasing patterns in both the current and prior year.
Strategic Exits are businesses Elanco has exited or has made the
decision to exit. Revenue from Strategic Exits decreased 42 percent for
the quarter.
Gross profit increased 22 percent, to $391.3 million, in the third
quarter of 2018 compared with the third quarter of 2017. Gross margin,
as a percent of revenue, was 51 percent, an increase of 500 basis points
period over period. The gross margin increase was primarily due to
favorable net realized prices and product mix, the result of the
manufacturing productivity agenda and non-recurring costs in 2017
associated with purchase accounting charges related to the fair value
adjustments of acquired inventory that was subsequently sold, partially
offset by various cost increases.
Operating expenses, defined as the sum of research and development and
marketing, selling and administrative expenses, decreased 7 percent to
$237.9 million. Research and development expenses decreased 5 percent,
to $58.9 million, or 8 percent of revenue. This decrease was primarily
driven by normal project spend fluctuations and restructuring savings.
Marketing, selling and administrative expenses decreased 8 percent, to
$179.0 million, primarily driven by productivity initiatives and cost
control measures across these functions.
Amortization of intangibles decreased 6 percent to $48.7 million
primarily driven by the acceleration of amortization related to certain
product exits in 2017.
Asset impairments, restructuring, and other special charges decreased 48
percent to $12.4 million primarily due to a decrease in severance,
integration and exit costs partially offset by an increase in asset
impairments.
Other-net, (income) expense was expense of $13.5 million in the third
quarter of 2018, compared with income of $1.9 million in the third
quarter of 2017. The increase in expense was driven by current year
interest expense and foreign currency losses related to
hyper-inflationary markets.
Year-to-Date Results
For the first nine months of 2018, global revenue increased 6 percent,
to $2.3 billion, compared with $2.1 billion in the same period in 2017.
Reported net income and earnings per share were $70.1 million and $0.19,
respectively.
Third Quarter Consolidated non-GAAP Results:
For the quarter, reported net income (loss) before interest, taxes,
depreciation and amortization (EBITDA) as a percent of revenue (EBITDA
margin) was 21 percent. Adjusted EBITDA margin was 22 percent, which
increased 9 percentage points due to increased revenue and expense
improvements from operations. Adjusted net income for the quarter
increased 108 percent to $107.4 million, which excludes the net impact
of $47.2 million for restructuring and integration costs and other
special charges and the amortization of intangible assets, net of the
impact from taxes. Adjusted EPS for the quarter was $0.29 per diluted
share.
Adjusted gross profit increased 19 percent, to $389.7 million, in the
third quarter of 2018 compared with the prior year period. Adjusted
gross margin as a percent of revenue was 51 percent.
For further detail of non-GAAP measures, see the Reconciliation of GAAP
Reported to Selected Non-GAAP Adjusted Information table later in this
press release.
Year-to-Date Non-GAAP Measures
For the first nine months of 2018, net income and earnings per share, on
a non-GAAP basis, were $326.4 million and $0.89 per diluted share,
respectively.
For further detail of non-GAAP measures, see the Reconciliation of GAAP
Reported to Selected Non-GAAP Adjusted Information table later in this
press release.
FINANCIAL GUIDANCE
Elanco is providing initial guidance on earnings expectations for the
full year 2018, which includes:
|
|
|
|
|
|
|
|
|
Full Year 2018 Guidance
|
|
|
|
|
(dollars in billions, except per share amounts)
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
$
|
3.05
|
|
to
|
$
|
3.08
|
|
|
|
|
|
|
|
|
GAAP EPS
|
|
|
|
$
|
0.31
|
|
to
|
$
|
0.33
|
|
Cost of sales
|
|
|
|
0.11
|
|
Amortization of intangible assets
|
|
|
|
0.54
|
|
Asset impairments, restructuring and other special charges
|
|
|
|
0.25
|
|
Other-net, (income) expense
|
|
|
|
0.02
|
|
Income before taxes
|
|
|
|
$
|
1.23
|
|
to
|
$
|
1.25
|
|
Provision for tax on income
|
|
|
|
$(0.09)
|
|
Adjusted EPS
|
|
|
|
$
|
1.14
|
|
to
|
$
|
1.16
|
|
|
|
|
|
|
|
|
|
|
“As we enter the fourth quarter, we have confidence in our ability to
continue delivering results in line with our expectations for the year,”
said Simmons.
WEBCAST & CONFERENCE CALL DETAILS
Elanco will host a webcast and conference call at 8:00 a.m. eastern
today, during which company executives will review third quarter
financial and operational results, discuss 2018 financial guidance, and
respond to questions from financial analysts. Investors, analysts,
members of the media and the public may access the live webcast and
accompanying slides by visiting the Elanco website at https://investor.elanco.com
and selecting Events and Presentations. A replay of the webcast will be
archived and made available a few hours after the event on the company's
website, at https://investor.elanco.com/investor/events-and-presentations.
ABOUT ELANCO
Elanco (NYSE: ELAN) is a global animal health company that develops
products and knowledge services to prevent and treat disease in food
animals and pets in more than 90 countries. With a 64-year heritage, we
rigorously innovate to improve the health of animals and benefit our
customers, while fostering an inclusive, cause-driven culture for more
than 5,800 employees. At Elanco, we’re driven by our vision of food and
companionship enriching life - all to advance the health of animals,
people and the planet. Learn more at www.elanco.com.
Cautionary Statement Regarding Forward-Looking
Statements
This press release includes 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 (Exchange Act). This press release
contains forward-looking statements, including, without limitation,
statements concerning our 2018 guidance, our industry and our
operations, performance and financial condition, including in
particular, statements relating to our business, growth strategies,
product development efforts and future expenses.
Forward-looking statements are based on our current expectations and
assumptions regarding our business, the economy and other future
conditions. Because forward-looking statements relate to the future, by
their nature, they are subject to inherent uncertainties, risks and
changes in circumstances that are difficult to predict. As a result, our
actual results may differ materially from those contemplated by the
forward-looking statements. Important factors that could cause actual
results to differ materially from those in the forward-looking
statements include regional, national, or global political, economic,
business, competitive, market, and regulatory conditions including, but
not limited to the following:
-
heightened competition, including from new innovation or generics;
-
the impact of disruptive innovations and advances in veterinary
medical practices, animal health technologies and alternatives to
animal-derived protein;
-
changes in regulatory restrictions on the use of antibiotics in food
animals, as well as changing market demand regarding the use of
antibiotics and productivity products;
-
our ability to implement our business strategies or achieve targeted
cost efficiencies and gross margin improvements;
-
consolidation of our customers and distributors;
-
the success of our R&D and licensing efforts;
-
our ability to successfully acquire target companies and integrate
them into our existing operations;
-
unanticipated safety, quality or efficacy concerns associated with our
products;
-
the impact of weather conditions and the availability of natural
resources;
-
changes in U.S. foreign trade policy, imposition of tariffs or trade
disputes;
-
the impact of global macroeconomic conditions; and
-
the effect of the transactions involving the separation of our
business from that of Lilly and distribution of Lilly's interest in us
to its shareholders, if consummated, on our business.
See "Risk Factors" in our prospectus relating to our initial public
offering filed on September 21, 2018 with the Securities and Exchange
Commission for a further description of these and other factors.
Although we have attempted to identify important risk factors, there may
be other risk factors not presently known to us or that we presently
believe are not material that could cause actual results and
developments to differ materially from those made in or suggested by the
forward-looking statements contained in this quarterly report. If any of
these risks materialize, or if any of the above assumptions underlying
forward-looking statements prove incorrect, actual results and
developments may differ materially from those made in or suggested by
the forward-looking statements contained in this quarterly report. For
the reasons described above, we caution you against relying on any
forward-looking statements, which should also be read in conjunction
with the other cautionary statements that are included elsewhere in this
press release. Any forward-looking statement made by us in this press
release speaks only as of the date thereof. Factors or events that could
cause our actual results to differ may emerge from time to time, and it
is not possible for us to predict all of them. We undertake no
obligation to publicly update or to revise any forward-looking
statement, whether as a result of new information, future developments
or otherwise, except as may be required by law. Comparisons of results
for current and any prior periods are not intended to express any future
trends or indications of future performance, unless specifically
expressed as such, and should be viewed as historical data.
Use of Non-GAAP Financial Measures:
We use non-GAAP financial measures, such as revenues excluding strategic
exits, EBITDA, EBITDA margin, adjusted EBITDA, adjusted EBITDA margin,
adjusted net (income) loss, adjusted EPS, adjusted gross profit and
adjusted gross margin to assess and analyze our operational results and
trends as explained in more detail in the reconciliation tables later in
this release.
We believe these non-GAAP financial measures are also useful to
investors because they provide greater transparency regarding our
operating performance. Reconciliation of non-GAAP financial measures and
reported GAAP financial measures are included in the tables accompanying
this press release and are posted on our website at www.elanco.com.
The primary material limitations associated with the use of such
non-GAAP measures as compared to U.S. GAAP results include the
following: (i) they may not be comparable to similarly titled measures
used by other companies, including those in our industry, (ii) they
exclude financial information and events, such as the effects of an
acquisition or amortization of intangible assets, that some may consider
important in evaluating our performance, value or prospects for the
future, (iii) they exclude items or types of items that may continue to
occur from period to period in the future and (iv) they may not exclude
all unusual or non-recurring items, which could increase or decrease
these measures, which investors may consider to be unrelated to our
long-term operations, such as Strategic Exits. These non-GAAP measures
are not, and should not be viewed as, substitutes for U.S. GAAP reported
measures. We encourage investors to review our unaudited condensed
consolidated and combined financial statements in their entirety and
caution investors to use U.S. GAAP measures as the primary means of
evaluating our performance, value and prospects for the future, and
non-GAAP measures as supplemental measures.
Availability of Certain Information
We use our website to disclose important company information to
investors, customers, employees and others interested in the Elanco. We
encourage investors to consult our website regularly for important
information about Elanco.
|
|
|
Elanco Animal Health Incorporated
Unaudited Condensed Consolidated and Combined Statements of
Operations
(Dollars and shares in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
Revenue
|
|
|
|
$
|
761.1
|
|
|
$
|
697.1
|
|
|
$
|
2,267.5
|
|
|
$
|
2,134.7
|
|
|
Costs, expenses, and other:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
369.8
|
|
|
376.2
|
|
|
1,161.3
|
|
|
1,088.9
|
|
|
Research and development
|
|
|
|
58.9
|
|
|
61.9
|
|
|
185.5
|
|
|
189.7
|
|
|
Marketing, selling, and administrative
|
|
|
|
179.0
|
|
|
194.7
|
|
|
550.1
|
|
|
583.0
|
|
|
Amortization of intangible assets
|
|
|
|
48.7
|
|
|
51.6
|
|
|
147.3
|
|
|
161.0
|
|
|
Asset impairments, restructuring, and other special charges
|
|
|
|
12.4
|
|
|
23.7
|
|
|
82.8
|
|
|
189.3
|
|
|
Other–net, (income) expense
|
|
|
|
13.5
|
|
|
(1.9
|
)
|
|
24.2
|
|
|
—
|
|
|
Income (loss) before income taxes
|
|
|
|
$
|
78.8
|
|
|
$
|
(9.1
|
)
|
|
$
|
116.3
|
|
|
$
|
(77.2
|
)
|
|
Income taxes
|
|
|
|
18.6
|
|
|
11.6
|
|
|
46.2
|
|
|
72.0
|
|
|
Net income (loss)
|
|
|
|
$
|
60.2
|
|
|
$
|
(20.7
|
)
|
|
$
|
70.1
|
|
|
$
|
(149.2
|
)
|
|
Earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
|
$
|
0.16
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.19
|
|
|
$
|
(0.41
|
)
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
|
365.6
|
|
365.6
|
|
365.6
|
|
365.6
|
|
|
|
|
|
|
|
|
|
|
|
Elanco Animal Health Incorporated
Reconciliation of GAAP
Reported to Selected Non-GAAP Adjusted Information
(Unaudited)
(Dollars
in millions, except per share data)
We define Adjusted Net Income as net income (loss) excluding
amortization of intangible assets, purchase accounting adjustments to
inventory, integration costs of acquisitions, severance, asset
impairment, gain on sale of assets, facility exit costs and other
specified significant items, such as unusual or non-recurring items that
are unrelated to our long-term operations adjusted for income tax
expense associated with the excluded financial items.
We define adjusted EBITDA as net income (loss) adjusted for interest
expense (income), income tax expense (benefit) and depreciation and
amortization, further adjusted to exclude purchase accounting
adjustments to inventory, integration costs of acquisitions, severance,
asset impairment, gain on sale of assets, facility exit costs and other
specified significant items, such as unusual or non-recurring items that
are unrelated to our long-term operations adjusted for income tax
expense associated with the excluded financial items.
We define Adjusted EPS as adjusted net income divided by the number of
weighted average shares outstanding as of September 30, 2018.
The following is a reconciliation of GAAP Reported for the three months
ended September 30, 2018 and 2017 to Selected Non-GAAP Adjusted
information:
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30, 2018
|
|
Three months ended September 30, 2017
|
|
|
|
|
GAAP Reported
|
|
Adjusted Items (b)
|
|
Non- GAAP (a)
|
|
GAAP Reported
|
|
Adjusted Items (b)
|
|
Non- GAAP (a)
|
|
Cost of sales (1) (2) |
|
|
|
$
|
369.8
|
|
|
$
|
(1.6
|
)
|
|
$
|
371.4
|
|
|
$
|
376.2
|
|
|
$
|
5.8
|
|
|
$
|
370.4
|
|
Amortization of intangible assets
|
|
|
|
$
|
48.7
|
|
|
48.7
|
|
|
—
|
|
|
$
|
51.6
|
|
|
51.6
|
|
|
—
|
|
Asset impairments, restructuring and other special charges (3)
(4) |
|
|
|
$
|
12.4
|
|
|
12.4
|
|
|
—
|
|
|
$
|
23.7
|
|
|
23.7
|
|
|
—
|
|
Other-net, (income) expense (5) |
|
|
|
$
|
13.5
|
|
|
—
|
|
|
13.5
|
|
|
$
|
(1.9
|
)
|
|
(2.8
|
)
|
|
$
|
0.9
|
|
Income (loss) before taxes
|
|
|
|
$
|
78.8
|
|
|
$
|
59.5
|
|
|
$
|
138.3
|
|
|
$
|
(9.1
|
)
|
|
$
|
78.3
|
|
|
$
|
69.2
|
|
Provision for taxes (6) |
|
|
|
$
|
18.6
|
|
|
(12.3
|
)
|
|
30.9
|
|
|
$
|
11.6
|
|
|
(6.0
|
)
|
|
17.6
|
|
Net income (loss)
|
|
|
|
$
|
60.2
|
|
|
$
|
47.2
|
|
|
$
|
107.4
|
|
|
$
|
(20.7
|
)
|
|
$
|
72.3
|
|
|
$
|
51.6
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
basic and diluted (7) |
|
|
|
$
|
0.16
|
|
|
$
|
0.13
|
|
|
$
|
0.29
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.20
|
|
|
$
|
0.14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numbers may not add due to rounding.
The table above reflects only line items with non-GAAP adjustments.
|
(a)
|
|
The company uses non-GAAP financial measures that differ from
financial statements reported in conformity with U.S. generally
accepted accounting principles (GAAP). The company’s non-GAAP
measures adjust reported results to exclude amortization of
intangibles and items that are typically highly variable, difficult
to predict, and/or of a size that could have a substantial impact on
the company’s reported operations for a period. The company believes
that these non-GAAP measures provide useful information to
investors. Among other things, they may help investors evaluate the
company’s ongoing operations. They can assist in making meaningful
period-over-period comparisons and in identifying operating trends
that would otherwise be masked or distorted by the items subject to
the adjustments. Management uses these non-GAAP measures internally
to evaluate the performance of the business, including to allocate
resources. Investors should consider these non-GAAP measures in
addition to, not as a substitute for or superior to, measures of
financial performance prepared in accordance with GAAP.
|
|
(b)
|
|
Adjustments to certain GAAP reported measures for the three months
ended September 30, 2018 and 2017 include the following:
|
|
|
|
(1)
|
|
2018 excludes inventory adjustments related to the suspension of
commercial activities for Imrestor ($0.9 million), as well as the
closure of the Larchwood, IA facility ($0.7 million).
|
|
|
(2)
|
|
2017 excludes charges entirely associated with the incremental
purchase accounting charges related to inventory valuation due to
inventory that was subsequently sold.
|
|
|
(3)
|
|
2018 excludes charges primarily associated with impairment expenses
largely associated with the closure of the site at Larchwood, IA and
other facilities ($7.5 million) as well as restructuring charges
($4.9 million) related to integration and other activities.
|
|
|
(4)
|
|
2017 excludes charges primarily associated with restructuring
charges ($12.2 million) related to integration and severance costs
as well as exit costs primarily associated with facility closures
($11.5 million).
|
|
|
(5)
|
|
2017 excludes contingent consideration related to Aratana.
|
|
|
(6)
|
|
2018 and 2017 represent the income tax expense associated with the
adjusted items.
|
|
|
(7)
|
|
Reconciliation of each adjustment to earnings (loss) per share by
line item is shown in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 2018
|
|
Q3 2017
|
|
|
|
|
|
|
|
|
As Reported EPS
|
|
|
|
$
|
0.16
|
|
|
$
|
(0.06
|
)
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
—
|
|
|
0.03
|
|
|
Amortization of intangible assets
|
|
|
|
0.13
|
|
|
0.14
|
|
|
Asset impairments, restructuring and other special charges
|
|
|
|
0.03
|
|
|
0.06
|
|
|
Other-net, (income) expense
|
|
|
|
—
|
|
|
(0.01
|
)
|
|
Income before taxes
|
|
|
|
$
|
0.16
|
|
|
$
|
0.22
|
|
|
Provision for tax on income
|
|
|
|
(0.03
|
)
|
|
(0.02
|
)
|
|
Total Adjustments to EPS
|
|
|
|
$
|
0.13
|
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
|
Adjusted EPS
|
|
|
|
$
|
0.29
|
|
|
$
|
0.14
|
|
|
|
|
|
|
|
|
|
|
|
|
The following is a reconciliation of GAAP Reported for the nine months
ended September 30, 2018 and 2017 to Select Non-GAAP Adjusted
information.
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2018
|
|
Nine months ended September 30, 2017
|
|
|
|
|
GAAP Reported
|
|
Adjusted Items (b)
|
|
Non- GAAP (a)
|
|
GAAP Reported
|
|
Adjusted Items (b)
|
|
Non- GAAP (a)
|
|
Cost of sales (1) (2) |
|
|
|
$
|
1,161.3
|
|
|
$
|
38.6
|
|
|
$
|
1,122.7
|
|
|
$
|
1,088.9
|
|
|
$
|
32.3
|
|
|
$
|
1,056.6
|
|
Amortization of intangible assets
|
|
|
|
$
|
147.3
|
|
|
147.3
|
|
|
$
|
—
|
|
|
161.0
|
|
|
161.0
|
|
|
—
|
|
Asset impairments, restructuring and other special charges (3)
(4) |
|
|
|
$
|
82.8
|
|
|
82.8
|
|
|
$
|
—
|
|
|
189.3
|
|
|
189.3
|
|
|
—
|
|
Other-net, (income) expense (5) |
|
|
|
$
|
24.2
|
|
|
8.5
|
|
|
$
|
15.7
|
|
|
—
|
|
|
(4.6
|
)
|
|
4.6
|
|
Income (loss) before taxes
|
|
|
|
$
|
116.3
|
|
|
277.2
|
|
|
$
|
393.5
|
|
|
(77.2
|
)
|
|
378.0
|
|
|
300.8
|
|
Provision for taxes (6) |
|
|
|
$
|
46.2
|
|
|
(20.9
|
)
|
|
$
|
67.1
|
|
|
72.0
|
|
|
(20.8
|
)
|
|
92.8
|
|
Net income (loss)
|
|
|
|
$
|
70.1
|
|
|
256.3
|
|
|
$
|
326.4
|
|
|
(149.2
|
)
|
|
357.2
|
|
|
208.0
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
basic and diluted (7) |
|
|
|
$
|
0.19
|
|
|
0.70
|
|
|
$
|
0.89
|
|
|
(0.41
|
)
|
|
0.98
|
|
|
0.57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numbers may not add due to rounding.
The table above reflects only line items with non-GAAP adjustments.
|
(a)
|
|
The company uses non-GAAP financial measures that differ from
financial statements reported in conformity with U.S. generally
accepted accounting principles (GAAP). The company’s non-GAAP
measures adjust reported results to exclude amortization of
intangibles and items that are typically highly variable, difficult
to predict, and/or of a size that could have a substantial impact on
the company’s reported operations for a period. The company believes
that these non-GAAP measures provide useful information to
investors. Among other things, they may help investors evaluate the
company’s ongoing operations. They can assist in making meaningful
period-over-period comparisons and in identifying operating trends
that would otherwise be masked or distorted by the items subject to
the adjustments. Management uses these non-GAAP measures internally
to evaluate the performance of the business, including to allocate
resources. Investors should consider these non-GAAP measures in
addition to, not as a substitute for or superior to, measures of
financial performance prepared in accordance with GAAP.
|
|
(b)
|
|
Adjustments to certain GAAP reported measures for the nine months
ended September 30, 2018 and 2017 include the following:
|
|
|
|
(1)
|
|
2018 excludes charges primarily associated with inventory
adjustments related to the suspension of commercial activities for
Imrestor ($34.7 million), as well as the closure of the Larchwood,
IA facility ($3.9 million).
|
|
|
(2)
|
|
2017 excludes charges entirely associated with the incremental
purchase accounting charges related to inventory valuation due to
inventory that was subsequently sold.
|
|
|
(3)
|
|
2018 excludes charges primarily associated with impairment and exit
costs related to other facility closures ($75.1 million) as well as
restructuring charges ($7.7 million) related to integration
activities and impairment related to the suspension of commercial
activities for Imrestor.
|
|
|
(4)
|
|
2017 excludes charges primarily associated with restructuring
charges ($137.2 million) related to severance and integration
activities as well as exit costs primarily associated with facility
closures ($24.3 million) and impairments on in-process research and
development ($43.8 million) partially offset by the gain on sale of
an asset ($16.0 million).
|
|
|
(5)
|
|
2018 and 2017 excludes adjustments of contingent consideration
related to Aratana.
|
|
|
(6)
|
|
2018 and 2017 represent the income tax expense associated with the
adjusted items.
|
|
|
(7)
|
|
Reconciliation of each adjustment to earnings (loss) per share by
line item is shown in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-to-Date
|
|
|
|
|
Q3 2018
|
|
Q3 2017
|
|
|
|
|
|
|
|
|
As Reported
|
|
|
|
$
|
0.19
|
|
|
$
|
(0.41
|
)
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
0.11
|
|
|
0.09
|
|
|
Amortization of intangible assets
|
|
|
|
0.40
|
|
|
0.44
|
|
|
Asset Impairments, restructuring and other certain charges
|
|
|
|
0.23
|
|
|
0.52
|
|
|
Other-net, (income) expense
|
|
|
|
0.02
|
|
|
(0.01
|
)
|
|
Income before taxes
|
|
|
|
0.76
|
|
|
1.03
|
|
|
Provision for tax on income
|
|
|
|
(0.06
|
)
|
|
(0.05
|
)
|
|
Total Adjustments to EPS
|
|
|
|
$
|
0.70
|
|
|
$
|
0.98
|
|
|
|
|
|
|
|
|
|
Adjusted EPS
|
|
|
|
$
|
0.89
|
|
|
$
|
0.57
|
|
|
|
|
|
|
|
|
|
|
|
|
For the periods presented, we have not made adjustments for all items
that may be considered unrelated to our long-term operations. We believe
adjusted EBITDA, when used in conjunction with our results presented in
accordance with U.S. GAAP and its reconciliation to net income (loss),
enhances investors' understanding of our performance, valuation and
prospects for the future. We also believe adjusted EBITDA is a measure
used in the animal health industry by analysts as a valuable performance
metric for investors.
The following is a reconciliation of U.S. GAAP Net Income (loss) for the
three and nine months ended September 30, 2018 and 2017 to EBIT, EBITDA
and adjusted EBITDA for the respective periods:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
Reported Net Income (Loss)
|
|
|
|
$
|
60.2
|
|
|
$
|
(20.7
|
)
|
|
$
|
70.1
|
|
|
$
|
(149.2
|
)
|
|
Net interest expense
|
|
|
|
8.6
|
|
|
—
|
|
|
8.6
|
|
|
—
|
|
|
Income tax expense
|
|
|
|
18.6
|
|
|
11.6
|
|
|
46.2
|
|
|
72.0
|
|
|
EBIT
|
|
|
|
87.4
|
|
|
(9.1
|
)
|
|
124.9
|
|
|
(77.2
|
)
|
|
Depreciation and amortization
|
|
|
|
72.7
|
|
|
75.2
|
|
|
222.3
|
|
|
231.3
|
|
|
EBITDA
|
|
|
|
$
|
160.1
|
|
|
$
|
66.1
|
|
|
$
|
347.2
|
|
|
$
|
154.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
$
|
(1.6
|
)
|
|
$
|
5.8
|
|
|
$
|
38.6
|
|
|
$
|
32.3
|
|
|
Asset impairment, restructuring and other special charges
|
|
|
|
12.4
|
|
|
23.7
|
|
|
82.8
|
|
|
189.3
|
|
|
Other-net, (income) expense
|
|
|
|
—
|
|
|
(2.8
|
)
|
|
8.5
|
|
|
(4.6
|
)
|
|
Adjusted EBITDA
|
|
|
|
$
|
170.9
|
|
|
$
|
92.8
|
|
|
$
|
477.1
|
|
|
$
|
371.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For a reconciliation of our revenue excluding Strategic Exits to total
GAAP revenue reported, please see the table below, which is a breakdown
of revenue by category and the respective percent of total revenue for
the same period (in millions):
|
|
|
|
|
|
|
|
|
For the three months ended September 30,
|
|
|
|
|
2018
|
|
2017
|
|
Companion Animal
|
|
|
|
|
|
|
|
|
|
|
|
Disease Prevention
|
|
|
|
$
|
188.6
|
|
|
25
|
%
|
|
$
|
140.4
|
|
|
20
|
%
|
|
Therapeutics
|
|
|
|
80.5
|
|
|
10
|
%
|
|
63.5
|
|
|
9
|
%
|
|
Total Companion Animal
|
|
|
|
$
|
269.1
|
|
|
35
|
%
|
|
$
|
203.9
|
|
|
29
|
%
|
|
Food Animal
|
|
|
|
|
|
|
|
|
|
|
|
Future Protein & Health
|
|
|
|
$
|
162.8
|
|
|
21
|
%
|
|
$
|
164.5
|
|
|
24
|
%
|
|
Ruminants and Swine
|
|
|
|
301.5
|
|
|
40
|
%
|
|
280.4
|
|
|
40
|
%
|
|
Total Food Animal
|
|
|
|
$
|
464.3
|
|
|
61
|
%
|
|
$
|
444.9
|
|
|
64
|
%
|
|
Revenue Subtotal
|
|
|
|
$
|
733.4
|
|
|
|
|
$
|
648.8
|
|
|
|
|
Strategic Exits
|
|
|
|
$
|
27.7
|
|
|
4
|
%
|
|
$
|
48.3
|
|
|
7
|
%
|
|
Total Revenue
|
|
|
|
$
|
761.1
|
|
|
100
|
%
|
|
$
|
697.1
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended September 30,
|
|
|
|
|
2018
|
|
2017
|
|
Companion Animal
|
|
|
|
|
|
|
|
|
|
|
|
Disease Prevention
|
|
|
|
$
|
603.9
|
|
|
27
|
%
|
|
$
|
519.7
|
|
|
24
|
%
|
|
Therapeutics
|
|
|
|
211.1
|
|
|
9
|
%
|
|
181.8
|
|
|
9
|
%
|
|
Total Companion Animal
|
|
|
|
$
|
815.0
|
|
|
36
|
%
|
|
$
|
701.5
|
|
|
33
|
%
|
|
Food Animal
|
|
|
|
|
|
|
|
|
|
|
|
Future Protein & Health
|
|
|
|
$
|
502.1
|
|
|
22
|
%
|
|
$
|
456.0
|
|
|
21
|
%
|
|
Ruminants and Swine
|
|
|
|
881.1
|
|
|
39
|
%
|
|
857.3
|
|
|
40
|
%
|
|
Total Food Animal
|
|
|
|
$
|
1,383.2
|
|
|
61
|
%
|
|
$
|
1,313.3
|
|
|
61
|
%
|
|
Revenue Subtotal
|
|
|
|
$
|
2,198.2
|
|
|
|
|
$
|
2,014.8
|
|
|
|
|
Strategic Exits
|
|
|
|
$
|
69.3
|
|
|
3
|
%
|
|
$
|
119.9
|
|
|
6
|
%
|
|
Total Revenue
|
|
|
|
$
|
2,267.5
|
|
|
100
|
%
|
|
$
|
2,134.7
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com:
https://www.businesswire.com/news/home/20181106005244/en/
Elanco Animal Health Incorporated
Investors:
Jim Greffet,
317-383-9935
or
Media:
Colleen Parr Dekker, 317-989-7011
colleen_parr_dekker@elanco.com
Source: Elanco Animal Health Incorporated