Skip to main content

Leadership

News Release

Printer Friendly Version View printer-friendly version
Download PDF Download PDF
<< Back
Emergent BioSolutions Reports Third Quarter and Nine Months 2017 Financial Results; Raises Calendar Year 2017 Guidance

GAITHERSBURG, Md., Nov. 02, 2017 (GLOBE NEWSWIRE) -- Emergent BioSolutions Inc. (NYSE:EBS) reported financial results for the quarter and nine months ended September 30, 2017.

FINANCIAL HIGHLIGHTS

(in millions) 3Q 2017 3Q 2016 (1)
Total Revenues $149.4 $142.9
Net Income $33.6 $20.4
Adjusted Net Income (2) $37.1 $27.5
EBITDA (2) $57.5 $45.3


(in millions) 9 Months 2017 9 Months 2016 (1)
Total Revenues $367.1 $337.1
Net Income $48.7 $30.2
Adjusted Net Income (2) $57.8 $40.9
EBITDA (2) $100.8 $80.4

(1) See “Reconciliation of Statement of Operations” for a reconciliation of the Company’s Statement of Operations for the Three and Nine Months Ended September 30, 2016 on a continuing operations basis to that on a combined basis.

(2) See “Reconciliation of Net Income to Adjusted Net Income and EBITDA” for a definition of terms and a reconciliation table.

Q3 2017 AND RECENT BUSINESS ACCOMPLISHMENTS

Acquisitions

  • Acquired Sanofi’s ACAM2000® business, including ACAM2000 (Smallpox (Vaccinia) Vaccine, Live), the only smallpox vaccine licensed by the Food and Drug Administration (FDA), related manufacturing facilities and employees, and responsibility for an existing 10-year, $425 million contract with the Centers for Disease Control and Prevention with a remaining value of up to approximately $160 million for deliveries of ACAM2000 to the Strategic National Stockpile (SNS)
  • Acquired raxibacumab, an FDA-approved anthrax monoclonal antibody, from GSK and assumed responsibility for a multi-year contract with the Biomedical Advanced Research and Development Authority (BARDA), with a remaining value of up to approximately $130 million, to supply raxibacumab to the SNS

Procurement Contracts

  • Awarded a five-year follow-on contract valued at up to $171 million by the U.S. Department of Defense (DoD) to supply RSDL® (Reactive Skin Decontamination Lotion Kit) for use by all branches of the U.S. military
  • Awarded a contract valued at up to approximately $25 million by the U.S. Department of State to supply TROBIGARD™ (Atropine Sulfate [2mg]/Obidoxime Chloride [220mg]) auto-injector, a drug and device combination product for emergency use in the event of nerve agent or organophosphate poisoning

Development Contracts

  • Licensed global exclusive rights to a Zika vaccine technology from Valneva and disclosed plans to co-develop the ZIKV-VLA1601 vaccine candidate through completion of a Phase 1 trial, scheduled for initiation in late 2017 or early 2018
  • Awarded a contract valued at approximately $63 million by BARDA to develop an antidote spray device for the treatment of known or suspected acute cyanide poisoning
  • Received an approximately $23 million award to develop a novel, multi-drug auto-injector platform for nerve agent antidote delivery for the DoD

Financing

  • Closed on a new five-year $200 million syndicated senior secured credit facility including an accordion feature enabling $100 million of additional capacity for a total of $300 million

2017 FINANCIAL PERFORMANCE (unaudited)

(I) Quarter Ended September 30, 2017 

Revenues

Total Revenues

For Q3 2017, Total revenues were $149.4 million, an increase of 5% as compared to 2016. The increase is primarily driven by increased product sales, namely Other product sales, and contract manufacturing revenues, offset by lower contracts and grants revenue.

Product Sales

For Q3 2017, Product sales were $114.3 million, an increase of 18% as compared to 2016. The increase is principally attributable to other product sales and, specifically, sales related to the timing of BAT deliveries to the SNS and RSDL shipments to the DoD, along with international sales of VIGIV and Trobigard, all offset by lower BioThrax sales due to the timing of BioThrax deliveries to the SNS.


(in millions)
Three Months Ended September 30,
2017 2016 % Change
Product Sales
BioThrax® $83.5 $94.1 (11%)
Other $30.8 $2.6 1,093%
Total Product Sales $114.3 $96.7 18%
       

Contract Manufacturing

For Q3 2017, revenue from the Company’s contract manufacturing operations was $18.9 million, an increase of 29 % as compared to 2016. The increase primarily reflects an increase in fill/finish and bulk manufacturing services to commercial entities.

Contracts and Grants

For Q3 2017, contracts and grants revenue was $16.2 million, a decrease of 48% as compared to 2016. The decrease primarily reflects a reduction in revenue associated with the successful completion of multiple U.S. Government contracts as well as reduced R&D activities related to certain ongoing funded development programs.

Operating Expenses

Cost of Product Sales and Contract Manufacturing

For Q3 2017, cost of product sales and contract manufacturing was $44.5 million, an increase of 12% as compared to 2016. The increase primarily reflects the impact of higher international sales of VIGIV and sales of BAT to the SNS.

Research and Development

For Q3 2017, gross R&D expenses were $22.7 million, a decrease of 17% as compared to 2016. The decrease primarily reflects lower costs associated with reduced contract development services performed during the period.

For Q3 2017, net R&D was $6.5 million, as compared to being fully funded and resulting in a net contribution from funded development programs of $4.3 million in 2016. Net R&D, which is more representative of the Company’s actual out-of-pocket investment in product development, is calculated as gross research and development expenses less contracts and grants revenue.

(in millions) Three Months Ended September 30,
2017 2016  % Change
Research and Development Expenses [Gross] $22.7 $27.2 (17%)
Adjustments:
-  Contracts and grants revenue $16.2 $31.5 (48%)
Net Research and Development Expenses (Income) $6.5 $(4.3) --
       

Selling, General and Administrative

For Q3 2017, Selling, general and administrative expenses were $34.5 million, a decrease of 15% as compared to 2016. The decrease is attributable to lower restructuring costs.

Net Income & Adjusted Net Income

For Q3 2017, Net income was $33.6 million, or $0.68 per diluted share, versus $20.4 million, or $0.43 per diluted share, in 2016.

For Q3 2017 and 2016, net income per diluted share is computed using the “if-converted” method. This method requires net income to be adjusted to add back interest expense and amortization of debt issuance cost, both net of tax, associated with the Company’s 2.875% Convertible Senior Notes due 2021. The following table details the adjustments made in this calculation.

(in millions, except per share value) Three Months Ended September 30,
2017 2016
Net Income $33.6 $20.4
Adjustments:
+  Interest expense, net of tax 0.7 0.9
+  Amortization of debt issuance costs, net of tax 0.2 0.2
Net Income, adjusted $34.5 $21.5
Net Income Per Diluted Share, adjusted $0.68 $0.43
Weighted Average Diluted Shares 50.5 49.4
     

For Q3 2017 and 2016, Adjusted Net Income, a non-GAAP measure, was $37.1 million and $27.5 million, respectively. See “Reconciliation of Net Income to Adjusted Net Income and EBITDA” for a definition of terms and a reconciliation table.

(II) Nine Months Ended September 30, 2017

Revenues

Total Revenues

For the nine months of 2017, Total revenues were $367.1 million, an increase of 9% as compared to 2016. The increase is attributable to significantly increased product sales, notably Other product sales, and contract manufacturing services revenue offset by a decrease in contracts and grants revenue and lower BioThrax sales due to the timing of deliveries of BioThrax to the SNS.

Product Sales

For the nine months of 2017, Product sales were $259.9 million, an increase of 24% as compared to 2016. The increase is principally attributable to higher Other product sales, specifically timing of BAT deliveries to the SNS and RSDL shipments to the DoD, along with international sales of VIGIV and Trobigard.


(in millions)
Nine Months Ended September 30,
2017 2016 % Change
Product Sales
BioThrax® $179.6 $193.3 (7%)
Other $80.3 $15.5 417%
Total Product Sales $259.9 $208.8 24%
       

Contract Manufacturing

For the nine months of 2017, revenue from the Company’s contract manufacturing operations was $52.7 million, an increase of 62% as compared to 2016. The increase primarily reflects an increase in fill/finish and bulk manufacturing services to commercial entities.

Contracts and Grants

For the nine months of 2017, contracts and grants revenue was $54.5 million, a decrease of 43% as compared to 2016. The decrease primarily reflects a reduction in revenue associated with the successful completion of multiple U.S. Government contracts as well as reduced R&D activities related to certain ongoing funded development programs.

Operating Expenses

Cost of Product Sales and Contract Manufacturing

For the nine months of 2017, Cost of product sales and contract manufacturing was $125.4 million, an increase of 35% as compared to 2016. The increase primarily reflects the impact of higher international sales of VIGIV and sales of BAT to the SNS, along with increased costs associated with the expansion of our contract manufacturing business.

Research and Development

For the nine months of 2017, gross R&D expenses were $68.9 million, a decrease of 15% as compared to 2016. The decrease primarily reflects lower costs associated with reduced contract development services performed during the period.

For the nine months of 2017, net R&D was $14.4 million, as compared to being fully funded and resulting in a net contribution from funded development programs of $14.7 million in 2016. Net R&D, which is more representative of the Company’s actual out-of-pocket investment in product development, is calculated as gross research and development expenses less contracts and grants revenue.

(in millions) Nine Months Ended September 30,
2017 2016  % Change
Research and Development Expenses [Gross] $68.9 $81.2 (15%)
Adjustments:
-  Contracts and grants revenue $54.5 $95.9 (43%)
Net Research and Development Expenses (Income) $14.4 $(14.7) --
       

Selling, General and Administrative

For the nine months of 2017, selling, general and administrative expenses were $101.5 million, a decrease of 6% as compared to 2016. The decrease is attributable to lower restructuring costs.

Net Income & Adjusted Net Income

For the nine months of 2017, Net income was $48.7 million, or $1.03 per diluted share, versus $30.2 million, or $0.68 per diluted share, in 2016.

For the nine months of 2017 and 2016, net income per diluted share is computed using the “if-converted” method. This method requires net income to be adjusted to add back interest expense and amortization of debt issuance cost, both net of tax, associated with the Company’s 2.875% Convertible Senior Notes due 2021. The following table details the adjustments made in this calculation.

(in millions, except per share value) Nine Months Ended September 30,
2017 2016
Net Income $48.7 $30.2
Adjustments:
+  Interest expense, net of tax 2.4 2.2
+  Amortization of debt issuance costs, net of tax 0.6 0.6
Net Income, adjusted $51.7 $33.0
Net Income Per Diluted Share, adjusted $1.03 $0.68
Weighted Average Diluted Shares 50.1 48.8
     

For the nine months of 2017 and 2016, Adjusted Net Income, a non-GAAP measure, was $57.8 million and $40.9 million, respectively. See “Reconciliation of Net Income to Adjusted Net Income and EBITDA” for a definition of terms and a reconciliation table.

2017 FORECAST

Full Year 2017 Forecast

Taking into account the year-to-date performance as well as our recent acquisitions and other news flow, the company is raising its financial forecast for the full year to reflect the strength of the company’s operations.

(in millions) REVISED Previous
Total Revenues $540 to $560 $500 to $530
BioThrax® $280 to $290 $265 to $280
Net Income $70 to $80 $60 to $70
Adjusted Net Income (1) $85 to $95 $70 to $80
EBITDA (1) $150 to $160 $135 to $145

(1)  See “Reconciliation of Net Income to Adjusted Net Income and EBITDA” for a definition of terms and a reconciliation table.


CONFERENCE CALL AND WEBCAST INFORMATION

Company management will host a conference call at 5:00 pm (Eastern Time) today, November 2, 2017, to discuss these financial results. This conference call can be accessed live by telephone or through Emergent’s website:

Live Teleconference Information:
Dial in number: (855) 766-6521
Conference ID: 29706026

Live Webcast Information:
Visit  https://edge.media-server.com/m6/p/dvysvtww for the live webcast feed. 

A replay of the call can be accessed on Emergent’s website emergentbiosolutions.com under “Investors.”

ABOUT EMERGENT BIOSOLUTIONS INC.

Emergent BioSolutions Inc. is a global life sciences company focused on providing specialty products for civilian and military populations that address accidental, intentional, and naturally emerging public health threats. Through our work, we envision protecting and enhancing 50 million lives with our products by 2025. Additional information about the company may be found at emergentbiosolutions.com. Follow us @emergentbiosolu.

SAFE HARBOR STATEMENT

This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Any statements, other than statements of historical fact, including, without limitation, our financial guidance, statements regarding the potential opportunities and anticipated financial implications of our acquisitions of the ACAM2000 business from Sanofi Pasteur Biologics, LLC and raxibacumab from GlaxoSmithKline LLC, and any other statements containing the words "will," "believes," "expects," "anticipates," "intends," "plans," "targets," "forecasts," "estimates" and similar expressions in conjunction with, among other things, discussions of the Company's outlook, financial performance or financial condition, growth strategy, acquisition strategy, product sales, government development or procurement contracts or awards, government appropriations, manufacturing capabilities, product development, and Emergency Use Authorization (EUA) or other regulatory approvals or expenditures are forward-looking statements. These forward-looking statements are based on our current intentions, beliefs and expectations regarding future events. We cannot guarantee that any forward-looking statement will be accurate. Investors should realize that if underlying assumptions prove inaccurate or unknown risks or uncertainties materialize, actual results could differ materially from our expectations. Investors are, therefore, cautioned not to place undue reliance on any forward-looking statement. Any forward-looking statement speaks only as of the date of this press release, and, except as required by law, we do not undertake to update any forward-looking statement to reflect new information, events or circumstances.

There are a number of important factors that could cause the Company's actual results to differ materially from those indicated by such forward-looking statements, including the availability of funding and the exercise of options under our BioThrax and NuThrax contracts; appropriations for the procurement of our products; our ability to secure EUA pre-authorization approval and licensure of NuThrax from the U.S. Food and Drug Administration within the anticipated timeframe, if at all; availability of funding for our U.S. government grants and contracts; our ability to identify and acquire or in-license products or product candidates that satisfy our selection criteria; our ability to successfully integrate and develop the products or product candidates, programs, operations and personnel of any entities, businesses or products that we acquire, including our recently completed acquisitions of the ACAM2000 business from Sanofi and raxibacumab from GSK and the timing and receipt of required FDA approvals for actions contemplated in connection with our integration of these products; whether anticipated synergies and benefits from an acquisition or in-license are realized within expected time periods, if at all; our ability to utilize our manufacturing facilities and expand our capabilities; our ability and the ability of our contractors and suppliers to maintain compliance with Current Good Manufacturing Practices and other regulatory obligations; the results of regulatory inspections; the outcome of the class action lawsuit filed against us and possible other future material legal proceedings; our ability to meet operating and financial restrictions placed on us and our subsidiaries that are contained in our senior credit facility; the success of our ongoing and planned development programs; the timing of and our ability to obtain and maintain regulatory approvals for our product candidates; and our commercialization, marketing and manufacturing capabilities and strategy. The foregoing sets forth many, but not all, of the factors that could cause actual results to differ from our expectations in any forward-looking statement. Investors should consider this cautionary statement, as well as the risk factors identified in our periodic reports filed with the Securities and Exchange Commission, when evaluating our forward-looking statements.

Investor Contact
Robert Burrows
Vice President, Investor Relations
(o) 240/631-3280; (m) 240/413-1917
burrowsr@ebsi.com
Media Contact
Lynn Kieffer
Vice President, Corporate Communications
(o) 240/631-3391
kiefferl@ebsi.com
   

FINANCIAL STATEMENTS FOLLOW

 
Emergent BioSolutions Inc. and Subsidiaries
Consolidated Statements of Operations
(in thousands, except share and per share data)
         
  Three Months Ended September 30,
  2017  2016 
  (Unaudited)
Revenues:        
Product sales $   114,296   $   96,698  
Contract manufacturing     18,912       14,712  
Contracts and grants     16,226       31,504  
Total revenues     149,434       142,914  
         
Operating expenses:        
Cost of product sales and contract manufacturing     44,503       39,560  
Research and development     22,659       27,188  
Selling, general and administrative     34,503       40,688  
Income from operations     47,769       35,478  
         
Other income (expense):        
Interest income     637       358  
Interest expense     (1,991 )     (2,049 )
Other expense, net     (101 )     (234 )
Total other expense, net     (1,455 )     (1,925 )
         
Income from continuing operations before provision for income taxes     46,314       33,553  
Provision for income taxes     12,763       13,165  
             
Net income from continuing operations     33,551       20,388  
Net income from discontinued operations     -       952  
Net income $   33,551   $   21,340  
         
Net income per share from continuing operations - basic $   0.81   $   0.50  
Net income per share from discontinued operations - basic     -        0.02  
Net income per share - basic $   0.81   $   0.52  
         
Net income per share from continuing operations - diluted $   0.68   $   0.43  
Net income per share from discontinued operations - diluted     -        0.02  
Net income per share - diluted (3) $   0.68   $   0.45  
         
Weighted-average number of shares - basic     41,222,504       40,465,423  
Weighted-average number of shares - diluted     50,467,829       49,440,313  
             

(3) See “Net Income from Continuing Operations” for explanation of adjustments to denominator for per diluted share calculation.


 
Emergent BioSolutions Inc. and Subsidiaries
Consolidated Statements of Operations
(in thousands, except share and per share data)
         
  Nine Months Ended September 30,
  2017
2016
  (Unaudited)
Revenues:        
Product sales $   259,875   $   208,785  
Contract manufacturing     52,700       32,455  
Contracts and grants     54,489       95,879  
Total revenues     367,064       337,119  
         
Operating expenses:        
Cost of product sales and contract manufacturing     125,449       93,025  
Research and development     68,886       81,173  
Selling, general and administrative     101,521       108,328  
Income from operations     71,208       54,593  
         
Other income (expense):        
Interest income     1,593       764  
Interest expense     (5,734 )     (5,082 )
Other expense, net     (387 )     (176 )
Total other expense, net     (4,528 )     (4,494 )
         
Income from continuing operations before provision for income taxes     66,680       50,099  
Provision for income taxes     18,028       19,861  
             
Net income from continuing operations     48,652       30,238  
Net loss from discontinued operations     -       (15,854 )
Net income $   48,652   $   14,384  
         
Net income per share from continuing operations - basic $   1.19   $   0.75  
Net loss per share from discontinued operations - basic     -        (0.40 )
Net income per share - basic $   1.19   $   0.35  
         
Net income per share from continuing operations - diluted $   1.03   $   0.68  
Net loss per share from discontinued operations - diluted     -        (0.32 )
Net income per share - diluted (4) $   1.03   $   0.36  
         
Weighted-average number of shares - basic     40,989,813       40,071,730  
Weighted-average number of shares - diluted     50,090,088       48,826,597  
             

(4) See “Net Income from Continuing Operations” for explanation of adjustments to denominator for per diluted share calculation.
 

 
Emergent BioSolutions Inc. and Subsidiaries
Consolidated Balance Sheets
(in thousands, except share and per share data)
         
  September 30, 2017  December 31, 2016 
ASSETS (Unaudited)
   
Current assets:        
Cash and cash equivalents $ 340,991   $ 271,513  
Restricted cash   1,043     -  
Accounts receivable, net   129,357     138,478  
Inventories   68,889     74,002  
Income tax receivable, net   -     9,996  
Prepaid expenses and other current assets   15,754     16,229  
Total current assets   556,034     510,218  
         
Property, plant and equipment, net     386,457       376,448  
Intangible assets, net     29,202       33,865  
Goodwill     41,001       41,001  
Deferred tax assets, long-term, net     4,864       6,096  
Other assets     6,644       2,483  
Total assets $   1,024,202     $   970,111  
LIABILITIES AND STOCKHOLDERS' EQUITY        
Current liabilities:        
Accounts payable $   30,111     $   34,649  
Accrued expenses and other current liabilities     3,918       6,368  
Accrued compensation     32,626       34,537  
Notes payable, current portion     -       20,000  
Contingent consideration, current portion     2,393       3,266  
Income taxes payable     1,875       -  
Deferred revenue, current portion     4,509       7,036  
Total current liabilities     75,432       105,856  
         
Contingent consideration, net of current portion     9,398       9,919  
Long-term indebtedness     248,994       248,094  
Deferred revenue, net of current portion     24,966       8,433  
Other liabilities     1,702       1,604  
Total liabilities     360,492       373,906  
         
Stockholders’ equity:        
Preferred stock, $0.001 par value; 15,000,000 shares authorized, 0 shares issued and
outstanding at both September 30, 2017 and December 31, 2016
    -       -  
Common stock, $0.001 par value; 200,000,000 shares authorized, 41,807,978 shares
issued and 41,382,429 shares outstanding at September 30, 2017; 40,996,890 shares
issued and 40,574,060 shares outstanding at December 31, 2016
    41       41  
Treasury stock, at cost, 425,549 and 422,830 common shares at September 30, 2017 and
December 31, 2016, respectively
    (6,503 )     (6,420 )
Additional paid-in capital     370,855       352,435  
Accumulated other comprehensive loss     (3,815 )     (4,331 )
Retained earnings     303,132       254,480  
Total stockholders’ equity     663,710       596,205  
Total liabilities and stockholders’ equity $   1,024,202     $   970,111  

RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME AND EBITDA

This press release contains two financial measures (Adjusted Net Income and EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization)) that are considered “non-GAAP” financial measures under applicable Securities and Exchange Commission rules and regulations. These non-GAAP financial measures should be considered supplemental to and not a substitute for financial information prepared in accordance with generally accepted accounting principles. The Company’s definition of these non-GAAP measures may differ from similarly titled measures used by others. Adjusted Net Income adjusts for specified items that can be highly variable or difficult to predict, or reflect the non-cash impact of charges resulting from purchase accounting. EBITDA reflects net income excluding the impact of depreciation, amortization, interest expense and provision for income taxes. The Company views these non-GAAP financial measures as a means to facilitate management’s financial and operational decision-making, including evaluation of the Company’s historical operating results and comparison to competitors’ operating results. These non-GAAP financial measures reflect an additional way of viewing aspects of the Company’s operations that, when viewed with GAAP results and the reconciliations to the corresponding GAAP financial measure, may provide a more complete understanding of factors and trends affecting the Company’s business.

The determination of the amounts that are excluded from these non-GAAP financial measures are a matter of management judgment and depend upon, among other factors, the nature of the underlying expense or income amounts. Because non-GAAP financial measures exclude the effect of items that will increase or decrease the Company’s reported results of operations, management strongly encourages investors to review the Company’s consolidated financial statements and publicly filed reports in their entirety. 

Reconciliation of Net Income to Adjusted Net Income

(in millions, except per share value) Three Months Ended September 30,
2017  2016  Source
Net Income $33.6 $20.4 N/A
Adjustments:
+  Acquisition-related costs (transaction & integration) 2.4 1.0 SG&A
+  Non-cash amortization charges 2.3 2.0 COGS, SG&A, Other Income
+  Exit and disposal costs 0.1 7.9 SG&A
+  Impact of purchase accounting on inventory step-up 0.5 -- SG&A
Tax effect (1.8) (3.8) N/A
Total Adjustments: 3.5 7.1 N/A
Adjusted Net Income $37.1 $27.5  
Adjusted Net Income Per Diluted Share $0.73 $0.56 N/A
       


(in millions, except per share value) Nine Months Ended September 30,
2017  2016  Source
Net Income $48.7 $30.2 N/A
Adjustments:
+  Acquisition-related costs (transaction & integration) 4.1 1.2 SG&A
+  Non-cash amortization charges 6.2 6.5 COGS, SG&A, Other Income
+  Exit and disposal costs 1.5 8.7 SG&A
+  Impact of purchase accounting on inventory step-up 2.3 -- SG&A
Tax effect (4.9) (5.7) N/A
Total Adjustments: 9.1 10.7 N/A
Adjusted Net Income $57.8 $40.9  
Adjusted Net Income Per Diluted Share $1.15 $0.84
N/A
       

Reconciliation of Net Income to EBITDA

(in millions, except per share value) Three Months Ended September 30,
2017 2016
Net Income $33.6 $20.4
Adjustments:
+  Depreciation & Amortization 9.1 9.7
+  Provision for Income Taxes 12.8 13.2
+  Total Interest Expense 2.0 2.0
Total Adjustments 23.9 24.9
EBITDA $57.5 $45.3
EBITDA per Diluted Share $1.14 $0.92
     


(in millions, except per share value) Nine Months Ended September 30,
2017 2016
Net Income $48.7 $30.2
Adjustments:
+  Depreciation & Amortization 28.4 25.2
+  Provision for Income Taxes 18.0 19.9
+  Total Interest Expense 5.7 5.1
Total Adjustments 52.1 50.2
EBITDA
$100.8 $80.4
EBITDA per Diluted Share $2.01 $1.65
     

RECONCILIATION OF STATEMENT OF OPERATIONS

The following table provides a reconciliation of the Company’s Statement of Operations for the Three and Nine Months Ended September 30, 2016 on a continuing operations basis to that on a combined basis, which takes into account the impact of the Aptevo-related discontinued operations.

Emergent BioSolutions Inc. and Subsidiaries    
Consolidated Statements of Operations    
(in millions)    
             
       
  Three Months Ended September 30, 2016
             
  Continuing
Operations

Discontinuing
Operations

Combined
Revenues: (Unaudited)
Product sales $   96.7   $   3.0   $   99.7  
Contract manufacturing     14.7       -        14.7  
Contracts and grants     31.5       0.1       31.6  
Total revenues     142.9       3.1       146.0  
             
Operating expenses:            
Cost of product sales and contract manufacturing     39.6       0.9       40.5  
Research and development     27.2       2.5       29.7  
Selling, general and administrative     40.7       7.5       48.2  
Income (loss) from operations     35.5       (7.8 )     27.6  
             
Other income (expense):            
Interest income     0.4       -        0.4  
Interest expense     (2.0 )     -        (2.0 )
Other expense, net     (0.2 )     (0.1 )     (0.3 )
Total other expense, net     (1.9 )     (0.1 )     (2.0 )
             
Income (loss) before provision for (benefit) from income taxes     33.6       (7.9 )     25.6  
Provision for (benefit from) income taxes     13.2       (8.9 )     4.3  
                   
Net income $   20.4   $   1.0   $   21.3  
                   


     
Emergent BioSolutions Inc. and Subsidiaries    
Consolidated Statements of Operations    
(in millions)    
             
       
  Nine Months Ended September 30, 2016
             
  Continuing
Operations

Discontinuing
Operations

Combined
Revenues: (Unaudited)
Product sales $   208.8    $   21.2   $   230.0  
Contract manufacturing     32.5       -        32.5  
Contracts and grants     95.9       0.2       96.1  
Total revenues     337.1       21.4       358.5  
             
Operating expenses:            
Cost of product sales and contract manufacturing     93.0       11.6       104.6  
Research and development     81.2       18.0       99.2  
Selling, general and administrative     108.3       23.8       132.1  
Income (loss) from operations     54.6       (32.0 )     22.6  
             
Other income (expense):            
Interest income     0.8       -        0.8  
Interest expense     (5.1 )     -        (5.1 )
Other expense, net     (0.2 )     (0.0 )     (0.2 )
Total other expense, net     (4.5 )     (0.0 )     (4.5 )
             
Income (loss) before provision for (benefit) from income taxes     50.1       (32.0 )     18.1  
Provision for (benefit from) income taxes     19.9       (16.2 )     3.7  
                   
Net income (loss) $   30.2    $   (15.9 )  $   14.4  

 

Emergent Biosolutions, Inc.