Emergent BioSolutions Reports Financial Results for First Quarter 2021
- Revises 2021 Financial Forecast
FINANCIAL HIGHLIGHTS (1)
(in millions) | Q1 2021 | Q1 2020 | % Change | ||
Total revenues | 78% | ||||
Net income (loss) | ( |
* | |||
Net income (loss) per diluted share | ( |
* | |||
Adjusted net income (2) | * | ||||
Adjusted net income (2) per diluted share | * | ||||
Adjusted EBITDA (2) | * | ||||
* % change is greater than 100% |
2021 FINANCIAL PERFORMANCE (1)
(I) Quarter Ended
Revenues
(in millions) | Q1 2021 | Q1 2020 | % Change | ||
Product sales, net (5): | |||||
• NARCAN® Nasal Spray | 3% | ||||
• Anthrax vaccines | 6% | ||||
• Other | (64)% | ||||
Total product sales, net | (7)% | ||||
Contract development and manufacturing (CDMO) services | * | ||||
Contracts and grants | (6)% | ||||
Total revenues | 78% | ||||
(5) Product sales, net are reported net of variable consideration including returns, rebates, wholesaler fees and prompt pay discounts. | |||||
* % change is greater than 100% |
Product Sales, net
For Q1 2021, revenues from NARCAN Nasal Spray and Anthrax vaccines were consistent as compared to Q1 2020.
For Q1 2021, revenues from other product sales decreased
For Q1 2021, revenue from contract development and manufacturing services was
Contracts and Grants
For Q1 2021, revenues from contracts and grants were consistent as compared to Q1 2020.
Operating Expenses
(in millions) | Q1 2021 | Q1 2020 | % Change | ||
Cost of product sales and CDMO services | 29% | ||||
Research and development | 23% | ||||
Selling, general and administrative | 16% | ||||
Amortization of intangible assets | 1% |
Cost of Product Sales and CDMO Services
For Q1 2021, cost of product sales and contract development and manufacturing services increased
Research and Development
For Q1 2021, research and development expenses increased
Selling, General and Administrative
For Q1 2021, selling, general and administrative expenses increased
Additional Financial Information
Gross Margin (2)
(in millions) | Q1 2021 | Q1 2020 | % Change |
Gross margin | 139% | ||
Gross margin % (gross margin divided by adjusted revenues (2)) | 69% | 55% | 14% |
Adjusted gross margin | 139% | ||
Adjusted gross margin % (adjusted gross margin divided by adjusted revenues (2)) | 69% | 55% | 14% |
CDMO Metrics
CDMO Backlog Rollforward | (in millions) | |
Beginning backlog (12/31/2020) | ||
Revenue recognized during Q1 2021 | ( |
|
New business (net new contracted value included in backlog) | ||
Ending backlog (3/31/2021) |
(in millions) | % Change | ||||
CDMO services backlog (3) | —% | ||||
CDMO services opportunity funnel (4) | 17% |
Capital Expenditures
(in millions) | Q1 2021 | Q1 2020 | % Change |
Gross capital expenditures | 132% | ||
- Capital expenditures reimbursed | ( |
$— | —% |
Net capital expenditures | 102% | ||
Gross capital expenditures as a % of total revenues | 16% | 13% | 3% |
2021 FINANCIAL FORECAST
For full year 2021, the Company's revised and previous forecast of the following financial metrics is as follows:
(in millions) | Revised 2021 Forecast | Previous 2021 Forecast |
Total revenues | ||
• NARCAN® nasal spray | ||
• Anthrax vaccines | ||
• ACAM2000® | ||
• CDMO services | ||
Adjusted EBITDA (2) | ||
Adjusted net income (2) | ||
Gross margin (2) | 63% - 65% | 65% |
The Company's revised financial forecast for 2021 includes the following additional considerations:
Revised considerations
- CDMO services revenues have been reduced primarily due to the hold of certain COVID-19 vaccine bulk drug substance lots and commitment not to initiate new manufacturing at Bayview pending further review by the
U.S. Food and Drug Administration (FDA). Even assuming FDA concurrence to re-initiate new manufacturing and/or release of lots, the Company expects a delay in the timing of expected revenue. - Total revenues, specifically other product sales, are expected to be impacted due to the Company's assumption that a new raxibacumab contract will be awarded later than previously planned.
Unchanged considerations
- Anthrax vaccines revenues are expected to continue to primarily reflect procurement of AV7909 under the terms of the Company’s existing contract with BARDA at a more normalized annual level.
- ACAM2000®, (Smallpox (Vaccinia) Vaccine, Live) vaccine deliveries are expected to continue under the terms of the Company’s existing contract with the
U.S. Department of Health and Human Services (HHS) at unit volume levels consistent with 2020 deliveries. - Narcan® (naloxone HCl) Nasal Spray revenues assume the naloxone market remains competitive, that at least one new entrant will enter the market by year end, and that no generic entrant will enter the market prior to the anticipated appellate decision related to the pending patent litigation, which is expected in the second half of 2021.
- Pipeline progress is expected across the vaccines, therapeutics, and devices portfolios, anticipating at least one Phase 3 launch and one Biologics License Application (BLA)/Emergency Use Authorization (EUA) filing.
- Capital expenditures, net of reimbursement, are expected to be in a range of 8% to 9% of total revenues, reflecting ongoing investments in capacity and capability expansions in support of the Company's CDMO services business and product portfolio.
Q2 2021 REVENUE FORECAST
For Q2 2021, the Company expects total revenues of
FOOTNOTES
(1) All financial information incorporated within this release is unaudited
(2) See "Reconciliation of Net Income to Adjusted Net Income," "Reconciliation of Net Income to Adjusted EBITDA," "Reconciliation of Gross Margin and Adjusted Gross Margin" and "Reconciliation of
(3) CDMO backlog is defined as estimated remaining contract value as of the indicated period pursuant to signed contracts, the majority of which is expected to be recognized over the next 24 months.
(4) CDMO opportunity funnel is defined as proposal values from new work with new customers, new work with existing customers and extensions/expansions of existing contracts with existing customers, that if converted to new business the majority of which is expected to be realized over the next 24 months. This excludes any value associated with an extension of the commercial supply agreements (CSA) with Johnson & Johnson and AstraZeneca.
(5) Product sales, net are reported net of variable consideration including returns, rebates, wholesaler fees and prompt pay discounts.
CONFERENCE CALL, PRESENTATION SUPPLEMENT, AND WEBCAST INFORMATION
Company management will host a conference call at
Live Teleconference Information:
Dial in: [US] (855) 766-6521; [International] (262) 912-6157
Conference ID: 9153099
Live Webcast Information:
Visit https://edge.media-server.com/mmc/p/yvrb3cpe for the webcast.
A replay of the call can be accessed from the Emergent website.
ABOUT
RECONCILIATION OF NON-GAAP MEASURES
This press release contains financial measures (Adjusted Net Income, Adjusted EBITDA (Earnings Before Depreciation and Amortization, Interest and Taxes, Adjusted Gross Margin,
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.
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 and related projections and statements regarding our ability to meet such projections in the anticipated timeframe, if at all; statements regarding procurement of AV7909; ACAM2000® vaccine deliveries; the award of a new procurement contract for raxibacumab; the strength of the naloxone market; the timing and number of generic naloxone entrants; the timing of the anticipated appellate decision on pending patent litigation; pipeline progress and the anticipated timing and number of regulatory submissions; the timing of CDMO revenues, our CDMO backlog and opportunity funnel; capital expenditures and total contract value; 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, financial and operation goals, product sales, government development or procurement contracts or awards, government appropriations, manufacturing capabilities, and the timing of certain 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.
The reader should realize that if underlying assumptions prove inaccurate or unknown risks or uncertainties materialize, actual results could differ materially from our expectations. The reader is, therefore, cautioned not to place undue reliance on any forward-looking statement. Any forward-looking statements speak 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 our actual results to differ materially from those indicated by such forward-looking statements, including the impact of COVID-19 on the markets, our operations, and employees as well as those of our customers and suppliers; the ability to obtain authorization from the FDA for our proposed COVID-19 treatment and its safety and effectiveness; the ability to obtain authorization from the FDA to produce the products and product candidates of our customers; availability of
Investor Contact Vice President, Investor Relations burrowsr@ebsi.com (240) 413-1917 |
Media Contact Director, Media Relations hartwigm@ebsi.com |
Condensed Consolidated Balance Sheets | |||||||
(unaudited, in millions, except per share data) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 547.8 | $ | 621.3 | |||
Restricted cash | 0.2 | 0.2 | |||||
Accounts receivable, net | 184.4 | 230.9 | |||||
Inventories, net | 406.5 | 307.0 | |||||
Prepaid expenses and other current assets | 42.2 | 36.5 | |||||
Total current assets | 1,181.1 | 1,195.9 | |||||
Property, plant and equipment, net | 692.9 | 644.1 | |||||
Intangible assets, net | 648.2 | 663.1 | |||||
266.5 | 266.7 | ||||||
Other assets | 111.4 | 113.4 | |||||
Total assets | $ | 2,900.1 | $ | 2,883.2 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 142.2 | $ | 136.1 | |||
Accrued expenses | 25.0 | 46.9 | |||||
Accrued compensation | 55.0 | 84.6 | |||||
Debt, current portion | 26.0 | 33.8 | |||||
Other current liabilities | 122.0 | 83.1 | |||||
Total current liabilities | 370.2 | 384.5 | |||||
Contingent consideration, net of current portion | 5.3 | 34.2 | |||||
Debt, net of current portion | 833.1 | 841.0 | |||||
Deferred tax liability | 53.3 | 53.2 | |||||
Contract liabilities, net of current portion | 52.5 | 55.5 | |||||
Other liabilities | 62.9 | 67.8 | |||||
Total liabilities | $ | 1,377.3 | $ | 1,436.2 | |||
Stockholders' equity: | |||||||
Preferred stock, |
— | — | |||||
Common stock, |
0.1 | 0.1 | |||||
Additional paid-in capital | 790.1 | 784.9 | |||||
(39.6 | ) | (39.6 | ) | ||||
Accumulated other comprehensive loss, net | (24.4 | ) | (25.3 | ) | |||
Retained earnings | 796.6 | 726.9 | |||||
Total stockholders' equity | 1,522.8 | 1,447.0 | |||||
Total liabilities and stockholders' equity | $ | 2,900.1 | $ | 2,883.2 | |||
Emergent BioSolutions Inc. | |||||||
Condensed Consolidated Statements of Operations | |||||||
(unaudited, in millions, except per share data) | |||||||
Three Months Ended |
|||||||
2021 | 2020 | ||||||
Revenues: | |||||||
Product sales, net | $ | 137.9 | $ | 148.2 | |||
Contract development and manufacturing services | 183.8 | 21.7 | |||||
Contracts and grants | 21.3 | 22.6 | |||||
Total revenues | 343.0 | 192.5 | |||||
Operating expenses: | |||||||
Cost of product sales and contract development and manufacturing services | 99.3 | 76.9 | |||||
Research and development | 52.5 | 42.7 | |||||
Selling, general and administrative | 80.9 | 69.7 | |||||
Amortization of intangible assets | 14.9 | 14.8 | |||||
Total operating expenses | 247.6 | 204.1 | |||||
Income (loss) from operations | 95.4 | (11.6 | ) | ||||
Other income (expense): | |||||||
Interest expense | (8.5 | ) | (8.6 | ) | |||
Other, net | (1.7 | ) | (1.1 | ) | |||
Total other income (expense), net | (10.2 | ) | (9.7 | ) | |||
Income (loss) before income taxes | 85.2 | (21.3 | ) | ||||
Income taxes | (15.5 | ) | 8.8 | ||||
Net income (loss) | $ | 69.7 | $ | (12.5 | ) | ||
Net income (loss) per common share | |||||||
Basic | $ | 1.31 | $ | (0.24 | ) | ||
Diluted | $ | 1.28 | $ | (0.24 | ) | ||
Shares used in computing income (loss) per share | |||||||
Basic | 53.3 | 52.0 | |||||
Diluted | 54.5 | 52.0 |
Condensed Consolidated Statements of Cash Flows | |||||||
(unaudited, in millions) | |||||||
Three months ended |
|||||||
2021 | 2020 | ||||||
Cash flows provided by operating activities: | |||||||
Net income (loss) | $ | 69.7 | $ | (12.5 | ) | ||
Adjustments to reconcile to net income (loss) to net cash provided by operating activities: | |||||||
Share-based compensation expense | 10.5 | 6.6 | |||||
Depreciation and amortization | 28.7 | 28.2 | |||||
Change in fair value of contingent consideration, net | 1.1 | 0.6 | |||||
Amortization of deferred financing costs | 1.0 | 0.7 | |||||
Deferred income taxes | (1.7 | ) | (4.2 | ) | |||
Other | 3.5 | — | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 42.1 | 108.2 | |||||
Inventories | (99.9 | ) | (25.6 | ) | |||
Prepaid expenses and other assets | (10.0 | ) | (15.3 | ) | |||
Accounts payable | 20.1 | (15.6 | ) | ||||
Accrued expenses and other liabilities | (40.0 | ) | 1.1 | ||||
Accrued compensation | (29.4 | ) | (14.9 | ) | |||
Contract liabilities | 9.4 | 0.5 | |||||
Net cash provided by operating activities: | 5.1 | 57.8 | |||||
Cash flows used in investing activities: | |||||||
Purchases of property, plant and equipment and other | (56.1 | ) | (24.2 | ) | |||
Net cash used in investing activities: | (56.1 | ) | (24.2 | ) | |||
Cash flows used in financing activities: | |||||||
Principal payments on revolving credit facility | — | (20.0 | ) | ||||
Principal payments on term loan facility | (5.6 | ) | (2.8 | ) | |||
Principal payments on convertible senior notes | (10.6 | ) | — | ||||
Proceeds from share-based compensation activity | 6.9 | 9.1 | |||||
Taxes paid for share-based compensation activity | (12.2 | ) | (5.6 | ) | |||
Contingent consideration payments | (0.7 | ) | (0.7 | ) | |||
Net cash used in financing activities: | (22.2 | ) | (20.0 | ) | |||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (0.3 | ) | 0.1 | ||||
Net change in cash, cash equivalents and restricted cash | (73.5 | ) | 13.7 | ||||
Cash, cash equivalents and restricted cash at beginning of period | 621.5 | 168.0 | |||||
Cash, cash equivalents and restricted cash at end of period | $ | 548.0 | $ | 181.7 | |||
Reconciliation of Net Income to Adjusted Net Income (1)
Three Months Ended |
|||
(in millions, except per share value) | 2021 | 2020 | Source |
Net income (loss) | |||
Adjustments: | |||
+ Non-cash amortization charges | 16.0 | 15.5 | Intangible Asset (IA) Amortization, Other Income |
+ Changes in fair value of contingent consideration | 1.1 | 0.6 | COGS |
+ Acquisition-related costs (transaction & integration) | 0.2 | — | SG&A |
Tax effect | (3.4) | (3.3) | |
Total adjustments: | |||
Adjusted net income | |||
Adjusted net income per diluted share |
(in millions) | Revised 2021 Full Year Forecast |
Source |
Net income | ||
Adjustments: | ||
+ Non-cash amortization charges | 64 | IA Amortization, Other Income |
+ Changes in fair value of contingent consideration | 3 | COGS |
+ Acquisition-related costs (transaction & integration) | 2 | SG&A |
Tax effect | (14) | |
Total adjustments: | ||
Adjusted net income |
Reconciliation of Net Income to Adjusted EBITDA (1)
Three Months Ended |
||
(in millions) | 2021 | 2020 |
Net income (loss) | ||
Adjustments: | ||
+ Depreciation & amortization | 28.7 | 28.2 |
+ Provision for income taxes | 15.5 | (8.8) |
+ Total interest expense, net | 8.3 | 7.8 |
+ Changes in fair value of contingent consideration | 1.1 | 0.6 |
+ Acquisition-related costs (transaction & integration) | 0.2 | — |
Total adjustments | ||
Adjusted EBITDA |
(in millions) | Revised 2021 Full Year Forecast |
Net income | |
Adjustments: | |
+ Depreciation & amortization | 129 |
+ Provision for income taxes | 114-139 |
+ Total interest expense, net | 32 |
+ Changes in fair value of contingent consideration | 3 |
+ Acquisition-related costs (transaction & integration) | 2 |
Total adjustments | |
Adjusted EBITDA |
Reconciliation of Gross Margin and Adjusted Gross Margin (1)
Three Months Ended |
||
(in millions) | 2021 | 2020 |
Total revenues | ||
- Contract and grants revenues | (21.3) | (22.6) |
Adjusted revenues | ||
Cost of product sales and contract development and manufacturing services ("COGS") | ||
- Changes in fair value of contingent consideration | (1.1) | (0.6) |
Adjusted COGS | ||
Gross margin (adjusted revenues minus COGS) | ||
Gross margin % (gross margin divided by adjusted revenues) | 69% | 55% |
Adjusted gross margin (adjusted revenues minus adjusted COGS) | ||
Adjusted gross margin % (adjusted gross margin divided by adjusted revenues) | 69% | 55% |
Reconciliation of
Three Months Ended |
||
(in millions) | 2021 | 2020 |
Research and Development Expenses | ||
Adjustments: | ||
- Contracts and Grants Revenue | (21.3) | (22.6) |
31.2 | ||
Adjusted Revenue (Total Revenue less Contracts and Grants Revenue) |
321.7 | |
Net R&D as % of Adjusted Revenue (Net R&D Margin) | 10% | 12% |
Source: Emergent BioSolutions