Delaware | 001-37702 | 95-3540776 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||
One Amgen Center Drive Thousand Oaks, CA | 91320-1799 | |||
(Address of principal executive offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
• | Acquisition-related expenses: Acquisition-related charges are primarily associated with intangible assets acquired in connection with business acquisitions. Such changes include amortization of developed-product-technology rights, licensing rights, R&D technology rights, and marketing-related rights, as well as impairments of in-process R&D assets. The Company incurs charges related to these intangibles, and those charges are included in the Company’s Condensed Consolidated Financial Statements. Charges for purchased intangible assets are significantly impacted by the timing and magnitude of the Company’s acquisitions and potential product approvals as they relate to in-process R&D projects acquired. Accordingly, these charges may vary in amount from period to period. The Company excludes these charges for purposes of calculating the non-GAAP financial measures presented to facilitate a more meaningful evaluation of the Company’s current operating performance and comparisons to past operating performance. The Company believes that excluding the non-cash charges related to those intangible assets acquired in business acquisitions treats those assets as if the Company had developed them internally in the past and, thus, provides a supplemental measure of profitability in which the Company’s acquired intellectual property is treated in a comparable manner to its internally-developed-intellectual property. |
• | Net charges pursuant to the Company’s restructuring initiative: Restructuring costs are primarily related to facilities charges, including accelerated depreciation, and severance and benefits for employees terminated pursuant to the transformation and process improvement efforts. Restructuring costs are inconsistent in amount and are significantly impacted by the timing and nature of these events. Therefore, although the Company may incur these types of expenses in the future, it believes that eliminating these charges for purposes of calculating the non-GAAP financial measures provides a supplemental evaluation of the Company’s current operating performance and facilitates comparisons to past operating performance. |
• | Other items: The Company also adjusts GAAP financial results for certain expenses associated with judgments and/or settlements for legal proceedings discussed in our filings. The Company excludes these expenses for the purpose of calculating the non-GAAP financial measures presented because the Company believes these items are outside the ordinary course of business. The Company believes eliminating these expenses provides a supplemental evaluation of the Company’s current operating performance and facilitates comparisons to past operating performance. |
• | The tax effect of the adjustments between GAAP and non-GAAP results take into account the tax treatment and related tax rate(s) that apply to each adjustment in the applicable tax jurisdiction(s). Generally, this results in a tax impact at the U.S. marginal tax rate for certain adjustments, including the majority of amortization of intangible assets, whereas the tax impact of other adjustments, including restructuring expense, depends on whether the amounts are deductible in the respective tax jurisdictions and the applicable tax rate(s) in those jurisdictions. |
AMGEN INC. | ||||
Date: October 30, 2018 | By: | /s/ David W. Meline | ||
Name: | David W. Meline | |||
Title: | Executive Vice President and Chief Financial Officer |
News Release | One Amgen Center Drive Thousand Oaks, CA 91320-1799 Telephone 805-447-1000 www.amgen.com |
• | Total revenues increased 2 percent versus the third quarter of 2017 to $5.9 billion. |
◦ | Product sales grew 1 percent globally. New and recently launched products including Repatha® (evolocumab), Prolia® (denosumab), KYPROLIS® (carfilzomib) and XGEVA® (denosumab) showed double-digit growth. |
• | GAAP earnings per share (EPS) increased 4 percent to $2.86 driven by higher total revenues, a lower tax rate and lower weighted-average shares outstanding. |
◦ | GAAP operating income decreased 5 percent to $2.3 billion and GAAP operating margin decreased 2.5 percentage points to 42.2 percent. |
• | Non-GAAP EPS increased 13 percent to $3.69 driven by higher total revenues, a lower tax rate and lower weighted-average shares outstanding. |
◦ | Non-GAAP operating income decreased 2 percent to $3.0 billion and non-GAAP operating margin decreased 1.7 percentage points to 53.9 percent. |
• | 2018 EPS guidance revised to $12.23-$12.55 on a GAAP basis and $14.00-$14.25 on a non-GAAP basis; total revenues guidance revised to $23.2-$23.5 billion. |
• | The Company generated $3.1 billion of free cash flow in the third quarter of 2018 versus $3.3 billion in the third quarter of 2017. |
$Millions, except EPS and percentages | Q3'18 | Q3'17 | YOY Δ | |||||||
Total Revenues | $ | 5,904 | $ | 5,773 | 2% | |||||
GAAP Operating Income | $ | 2,323 | $ | 2,439 | (5)% | |||||
GAAP Net Income | $ | 1,859 | $ | 2,021 | (8)% | |||||
GAAP Earnings Per Share | $ | 2.86 | $ | 2.76 | 4% | |||||
Non-GAAP Operating Income | $ | 2,971 | $ | 3,033 | (2)% | |||||
Non-GAAP Net Income | $ | 2,392 | $ | 2,399 | —% | |||||
Non-GAAP EPS | $ | 3.69 | $ | 3.27 | 13% |
• | Total product sales increased 1 percent for the third quarter of 2018 versus the third quarter of 2017. |
• | Repatha sales increased 35 percent driven primarily by higher unit demand, offset partially by lower net selling price. |
• | Prolia sales increased 15 percent driven by higher unit demand. |
• | KYPROLIS sales increased 12 percent driven by higher unit demand, offset partially by lower net selling price. |
• | XGEVA sales increased 12 percent driven by higher unit demand. |
• | BLINCYTO® (blinatumomab) sales increased 12 percent driven by higher unit demand. |
• | Nplate® (romiplostim) sales increased 11 percent driven by higher unit demand. |
• | Vectibix® (panitumumab) sales increased 8 percent driven by higher unit demand, offset partially by lower net selling price. |
• | Parsabiv® (etelcalcetide) was launched in the U.S. in the first quarter of 2018 and sales grew 40 percent sequentially in the third quarter. |
• | Aimovig® (erenumab-aooe) was launched in the U.S. in the second quarter of 2018 and generated $22 million in sales in the third quarter. |
• | EPOGEN® (epoetin alfa) sales decreased 5 percent driven by lower net selling price. |
• | Enbrel® (etanercept) sales decreased 5 percent driven by lower unit demand and, to a lesser extent, lower net selling price, offset partially by favorable changes in accounting estimates. |
• | Neulasta® (pegfilgrastim) sales decreased 6 percent driven by lower net selling price, lower unit demand and favorable prior-period changes in accounting estimates. |
• | Aranesp® (darbepoetin alfa) sales decreased 8 percent driven primarily by the impact of competition on unit demand. |
• | Sensipar/Mimpara® (cinacalcet) sales decreased 11 percent driven primarily by lower unit demand, which was due to continued adoption of Parsabiv in the U.S. |
• | NEUPOGEN® (filgrastim) sales decreased 38 percent driven by lower unit demand and, to a lesser extent, lower net selling price, which the Company believes is a function of competition. |
$Millions, except percentages | Q3'18 | Q3'17 | YOY Δ | |||||||||||||||
US | ROW | TOTAL | TOTAL | TOTAL | ||||||||||||||
Repatha® | $ | 72 | $ | 48 | $ | 120 | $ | 89 | 35% | |||||||||
Prolia® | 354 | 178 | 532 | 464 | 15% | |||||||||||||
KYPROLIS® | 142 | 90 | 232 | 207 | 12% | |||||||||||||
XGEVA® | 323 | 110 | 433 | 387 | 12% | |||||||||||||
BLINCYTO® | 33 | 25 | 58 | 52 | 12% | |||||||||||||
Nplate® | 107 | 70 | 177 | 159 | 11% | |||||||||||||
Vectibix® | 71 | 110 | 181 | 168 | 8% | |||||||||||||
Parsabiv® | 92 | 10 | 102 | 2 | * | |||||||||||||
Aimovig® | 22 | — | 22 | — | * | |||||||||||||
EPOGEN® | 252 | — | 252 | 264 | (5)% | |||||||||||||
Enbrel® | 1,242 | 50 | 1,292 | 1,363 | (5)% | |||||||||||||
Neulasta® | 897 | 154 | 1,051 | 1,123 | (6)% | |||||||||||||
Aranesp® | 248 | 229 | 477 | 516 | (8)% | |||||||||||||
Sensipar®/Mimpara® | 330 | 79 | 409 | 457 | (11)% | |||||||||||||
NEUPOGEN® | 52 | 33 | 85 | 138 | (38)% | |||||||||||||
Other** | 23 | 64 | 87 | 64 | 36% | |||||||||||||
Total product sales | $ | 4,260 | $ | 1,250 | $ | 5,510 | $ | 5,453 | 1% | |||||||||
* Change in excess of 100% | ||||||||||||||||||
** Other includes Bergamo, MN Pharma, IMLYGIC®, Corlanor® and KANJINTI™ | ||||||||||||||||||
KANJINTI™ trade name is provisionally approved by the FDA. |
• | Total Operating Expenses increased 7 percent. All expense categories reflect savings from our transformation and process improvement efforts. Cost of Sales margin increased by 0.6 points due to higher manufacturing costs and higher acquisition-related intangibles amortization, offset partially by lower royalty cost and the favorable comparison to Hurricane Maria-related charges in Q3 2017. Research & Development (R&D) increased 6 percent driven by spending in late and early-stage programs, offset partially by decreased spending to support marketed products. Selling, General & Administrative (SG&A) expenses increased 11 percent due to investments in product launches and marketed product support. Other operating expenses increased primarily due to higher impairment-related charges associated with intangible assets acquired in business combinations. |
• | Operating Margin decreased by 2.5 percentage points to 42.2 percent. |
• | Tax Rate decreased by 3.9 percentage points due to the impacts of U.S. corporate tax reform. |
• | Total Operating Expenses increased 7 percent. All expense categories reflect savings from our transformation and process improvement efforts. Cost of Sales margin increased by 0.3 points due to higher manufacturing cost, offset partially by lower royalty cost and the favorable comparison to Hurricane Maria-related charges in Q3 2017. R&D increased 6 percent driven by spending in late and early-stage programs, offset partially by decreased spending to support marketed products. SG&A expenses increased 11 percent due to investments in product launches and marketed product support. |
• | Operating Margin decreased by 1.7 percentage points to 53.9 percent. |
• | Tax Rate decreased by 6.4 percentage points due to the impacts of U.S. corporate tax reform. |
$Millions, except percentages | GAAP | Non-GAAP | ||||||||||||||||||
Q3'18 | Q3'17 | YOY Δ | Q3'18 | Q3'17 | YOY Δ | |||||||||||||||
Cost of Sales | $ | 1,037 | $ | 990 | 5% | $ | 759 | $ | 735 | 3% | ||||||||||
% of product sales | 18.8 | % | 18.2 | % | 0.6 pts. | 13.8 | % | 13.5 | % | 0.3 pts. | ||||||||||
Research & Development | $ | 926 | $ | 877 | 6% | $ | 906 | $ | 858 | 6% | ||||||||||
% of product sales | 16.8 | % | 16.1 | % | 0.7 pts. | 16.4 | % | 15.7 | % | 0.7 pts. | ||||||||||
Selling, General & Administrative | $ | 1,293 | $ | 1,170 | 11% | $ | 1,268 | $ | 1,147 | 11% | ||||||||||
% of product sales | 23.5 | % | 21.5 | % | 2 pts. | 23.0 | % | 21.0 | % | 2 pts. | ||||||||||
Other | $ | 325 | $ | 297 | 9% | $ | — | $ | — | NM | ||||||||||
TOTAL Operating Expenses | $ | 3,581 | $ | 3,334 | 7% | $ | 2,933 | $ | 2,740 | 7% | ||||||||||
Operating Margin | ||||||||||||||||||||
operating income as % of product sales | 42.2 | % | 44.7 | % | (2.5) pts. | 53.9 | % | 55.6 | % | (1.7) pts. | ||||||||||
Tax Rate | 11.2 | % | 15.1 | % | (3.9) pts. | 13.0 | % | 19.4 | % | (6.4) pts. | ||||||||||
NM: Not Meaningful | ||||||||||||||||||||
pts: percentage points |
• | The Company generated $3.1 billion of free cash flow in the third quarter of 2018 versus $3.3 billion in the third quarter of 2017 with the decrease driven by timing of tax payments. |
• | The Company's third quarter 2018 dividend of $1.32 per share was declared on July 31, 2018, was paid on Sept. 7, 2018, to all stockholders of record as of Aug. 17, 2018. |
• | During the third quarter, the Company repurchased 8.7 million shares of common stock at a total cost of $1.7 billion. At the end of the third quarter, the Company had $3.7 billion remaining under its stock repurchase authorization. |
$Billions, except shares | Q3'18 | Q3'17 | YOY Δ | |||||||||
Operating Cash Flow | $ | 3.3 | $ | 3.5 | $ | (0.2 | ) | |||||
Capital Expenditures | 0.2 | 0.2 | 0.0 | |||||||||
Free Cash Flow | 3.1 | 3.3 | (0.2 | ) | ||||||||
Dividends Paid | 0.9 | 0.8 | 0.0 | |||||||||
Share Repurchase | 1.7 | 0.8 | 0.9 | |||||||||
Average Diluted Shares (millions) | 649 | 733 | (84 | ) | ||||||||
Cash and Investments | 29.9 | 41.4 | (11.4 | ) | ||||||||
Debt Outstanding | 34.4 | 35.8 | (1.3 | ) | ||||||||
Stockholders' Equity | 14.3 | 32.2 | (17.9 | ) | ||||||||
Note: Numbers may not add due to rounding |
• | Total revenues in the range of $23.2 billion to $23.5 billion. |
◦ | Previously, the Company expected total revenues in the range of $22.5 billion to $23.2 billion. |
• | On a GAAP basis, EPS in the range of $12.23 to $12.55 and a tax rate in the range of 12.5 percent to 13.5 percent. |
◦ | Previously, the Company expected GAAP EPS in the range of $11.83 to $12.62. Tax rate guidance is unchanged. |
• | On a non-GAAP basis, EPS in the range of $14.00 to $14.25 and a tax rate in the range of 13.5 percent to 14.5 percent. |
◦ | Previously, the Company expected non-GAAP EPS in the range of $13.30 to $14.00. Tax rate guidance is unchanged. |
• | Capital expenditures to be approximately $700 million. |
• | In October, the U.S. Food and Drug Administration (FDA) approved the supplemental New Drug Application to expand the Prescribing Information to include a once-weekly dosing option for KYPROLIS (20/70 mg/m2) in combination with dexamethasone for patients with relapsed or refractory multiple myeloma. |
• | In September, the Japanese Ministry of Health, Labour and Welfare granted marketing approval for the treatment of relapsed or refractory B-cell acute lymphoblastic leukemia (ALL). |
• | In August, the European Commission (EC) approved an expanded indication for BLINCYTO as monotherapy for the treatment of pediatric patients aged one year or older with Philadelphia chromosome-negative CD19 positive B-cell precursor ALL, which is refractory or in relapse after receiving at least two prior therapies or in relapse after receiving prior allogeneic hematopoietic stem cell transplantation. |
• | In July, the EC approved Aimovig for the prevention of migraine in adults experiencing four or more migraine days per month. |
• | In July, the National Drug Administration of China approved Repatha for the treatment of adults and adolescents over 12 years old with homozygous familial hypercholesterolemia. |
• | In September, the FDA granted Breakthrough Therapy Designation for tezepelumab in patients with severe asthma without an eosinophilic phenotype. |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Revenues: | |||||||||||||||
Product sales | $ | 5,510 | $ | 5,453 | $ | 16,532 | $ | 16,226 | |||||||
Other revenues | 394 | 320 | 985 | 821 | |||||||||||
Total revenues | 5,904 | 5,773 | 17,517 | 17,047 | |||||||||||
Operating expenses: | |||||||||||||||
Cost of sales | 1,037 | 990 | 3,005 | 3,010 | |||||||||||
Research and development | 926 | 877 | 2,555 | 2,519 | |||||||||||
Selling, general and administrative | 1,293 | 1,170 | 3,773 | 3,443 | |||||||||||
Other | 325 | 297 | 303 | 347 | |||||||||||
Total operating expenses | 3,581 | 3,334 | 9,636 | 9,319 | |||||||||||
Operating income | 2,323 | 2,439 | 7,881 | 7,728 | |||||||||||
Interest expense, net | 355 | 325 | 1,040 | 972 | |||||||||||
Interest and other income, net | 126 | 267 | 519 | 627 | |||||||||||
Income before income taxes | 2,094 | 2,381 | 7,360 | 7,383 | |||||||||||
Provision for income taxes | 235 | 360 | 894 | 1,140 | |||||||||||
Net income | $ | 1,859 | $ | 2,021 | $ | 6,466 | $ | 6,243 | |||||||
Earnings per share: | |||||||||||||||
Basic | $ | 2.88 | $ | 2.78 | $ | 9.67 | $ | 8.52 | |||||||
Diluted | $ | 2.86 | $ | 2.76 | $ | 9.61 | $ | 8.46 | |||||||
Weighted-average shares used in calculation of earnings per share: | |||||||||||||||
Basic | 645 | 728 | 669 | 733 | |||||||||||
Diluted | 649 | 733 | 673 | 738 |
September 30, 2018 | December 31, 2017 | ||||||
(Unaudited) | |||||||
Assets | |||||||
Current assets: | |||||||
Cash, cash equivalents and marketable securities | $ | 29,921 | $ | 41,678 | |||
Trade receivables, net | 3,441 | 3,237 | |||||
Inventories | 3,017 | 2,834 | |||||
Other current assets | 1,941 | 1,727 | |||||
Total current assets | 38,320 | 49,476 | |||||
Property, plant and equipment, net | 4,899 | 4,989 | |||||
Intangible assets, net | 7,782 | 8,609 | |||||
Goodwill | 14,684 | 14,761 | |||||
Other assets | 1,648 | 2,119 | |||||
Total assets | $ | 67,333 | $ | 79,954 | |||
Liabilities and Stockholders' Equity | |||||||
Current liabilities: | |||||||
Accounts payable and accrued liabilities | $ | 7,355 | $ | 7,868 | |||
Current portion of long-term debt | 5,077 | 1,152 | |||||
Total current liabilities | 12,432 | 9,020 | |||||
Long-term debt | 29,350 | 34,190 | |||||
Long-term deferred tax liabilities | 978 | 1,166 | |||||
Long-term tax liabilities | 8,832 | 9,099 | |||||
Other noncurrent liabilities | 1,392 | 1,238 | |||||
Total stockholders’ equity | 14,349 | 25,241 | |||||
Total liabilities and stockholders’ equity | $ | 67,333 | $ | 79,954 | |||
Shares outstanding | 640 | 722 |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
GAAP cost of sales | $ | 1,037 | $ | 990 | $ | 3,005 | $ | 3,010 | |||||||
Adjustments to cost of sales: | |||||||||||||||
Acquisition-related expenses (a) | (278 | ) | (255 | ) | (823 | ) | (883 | ) | |||||||
Total adjustments to cost of sales | (278 | ) | (255 | ) | (823 | ) | (883 | ) | |||||||
Non-GAAP cost of sales | $ | 759 | $ | 735 | $ | 2,182 | $ | 2,127 | |||||||
GAAP cost of sales as a percentage of product sales | 18.8 | % | 18.2 | % | 18.2 | % | 18.6 | % | |||||||
Acquisition-related expenses (a) | -5.0 | -4.7 | -5.0 | -5.5 | |||||||||||
Non-GAAP cost of sales as a percentage of product sales | 13.8 | % | 13.5 | % | 13.2 | % | 13.1 | % | |||||||
GAAP research and development expenses | $ | 926 | $ | 877 | $ | 2,555 | $ | 2,519 | |||||||
Adjustments to research and development expenses: | |||||||||||||||
Acquisition-related expenses (a) | (19 | ) | (19 | ) | (59 | ) | (57 | ) | |||||||
Certain net charges pursuant to our restructuring initiative | (1 | ) | — | (1 | ) | (5 | ) | ||||||||
Total adjustments to research and development expenses | (20 | ) | (19 | ) | (60 | ) | (62 | ) | |||||||
Non-GAAP research and development expenses | $ | 906 | $ | 858 | $ | 2,495 | $ | 2,457 | |||||||
GAAP research and development expenses as a percentage of product sales | 16.8 | % | 16.1 | % | 15.5 | % | 15.5 | % | |||||||
Acquisition-related expenses (a) | -0.4 | -0.4 | -0.4 | -0.4 | |||||||||||
Certain net charges pursuant to our restructuring initiative | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||
Non-GAAP research and development expenses as a percentage of product sales | 16.4 | % | 15.7 | % | 15.1 | % | 15.1 | % | |||||||
GAAP selling, general and administrative expenses | $ | 1,293 | $ | 1,170 | $ | 3,773 | $ | 3,443 | |||||||
Adjustments to selling, general and administrative expenses: | |||||||||||||||
Acquisition-related expenses (a) | (20 | ) | (22 | ) | (65 | ) | (79 | ) | |||||||
Certain net charges pursuant to our restructuring initiative | (5 | ) | (1 | ) | (8 | ) | (1 | ) | |||||||
Other | — | — | — | (3 | ) | ||||||||||
Total adjustments to selling, general and administrative expenses | (25 | ) | (23 | ) | (73 | ) | (83 | ) | |||||||
Non-GAAP selling, general and administrative expenses | $ | 1,268 | $ | 1,147 | $ | 3,700 | $ | 3,360 | |||||||
GAAP selling, general and administrative expenses as a percentage of product sales | 23.5 | % | 21.5 | % | 22.8 | % | 21.2 | % | |||||||
Acquisition-related expenses (a) | -0.4 | -0.5 | -0.4 | -0.5 | |||||||||||
Certain net charges pursuant to our restructuring initiative | -0.1 | 0.0 | 0.0 | 0.0 | |||||||||||
Other | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||
Non-GAAP selling, general and administrative expenses as a percentage of product sales | 23.0 | % | 21.0 | % | 22.4 | % | 20.7 | % | |||||||
GAAP operating expenses | $ | 3,581 | $ | 3,334 | $ | 9,636 | $ | 9,319 | |||||||
Adjustments to operating expenses: | |||||||||||||||
Adjustments to cost of sales | (278 | ) | (255 | ) | (823 | ) | (883 | ) | |||||||
Adjustments to research and development expenses | (20 | ) | (19 | ) | (60 | ) | (62 | ) | |||||||
Adjustments to selling, general and administrative expenses | (25 | ) | (23 | ) | (73 | ) | (83 | ) | |||||||
Certain net charges pursuant to our restructuring initiative (b) | 2 | (10 | ) | 8 | (56 | ) | |||||||||
Certain other expenses | — | — | (25 | ) | — | ||||||||||
Acquisition-related adjustments (c) | (327 | ) | (287 | ) | (286 | ) | (291 | ) | |||||||
Total adjustments to operating expenses | (648 | ) | (594 | ) | (1,259 | ) | (1,375 | ) | |||||||
Non-GAAP operating expenses | $ | 2,933 | $ | 2,740 | $ | 8,377 | $ | 7,944 | |||||||
GAAP operating income | $ | 2,323 | $ | 2,439 | $ | 7,881 | $ | 7,728 | |||||||
Adjustments to operating expenses | 648 | 594 | 1,259 | 1,375 | |||||||||||
Non-GAAP operating income | $ | 2,971 | $ | 3,033 | $ | 9,140 | $ | 9,103 | |||||||
GAAP operating income as a percentage of product sales | 42.2 | % | 44.7 | % | 47.7 | % | 47.6 | % | |||||||
Adjustments to cost of sales | 5.0 | 4.7 | 5.0 | 5.5 | |||||||||||
Adjustments to research and development expenses | 0.4 | 0.4 | 0.4 | 0.4 | |||||||||||
Adjustments to selling, general and administrative expenses | 0.5 | 0.5 | 0.4 | 0.5 | |||||||||||
Certain net charges pursuant to our restructuring initiative (b) | -0.1 | 0.1 | 0.0 | 0.3 |
Certain other expenses | 0.0 | 0.0 | 0.1 | 0.0 | |||||||||||
Acquisition-related adjustments (c) | 5.9 | 5.2 | 1.7 | 1.8 | |||||||||||
Non-GAAP operating income as a percentage of product sales | 53.9 | % | 55.6 | % | 55.3 | % | 56.1 | % | |||||||
GAAP interest and other income, net | $ | 126 | $ | 267 | $ | 519 | $ | 627 | |||||||
Adjustments to other income (d) | 7 | — | (68 | ) | — | ||||||||||
Non-GAAP interest and other income, net | $ | 133 | $ | 267 | $ | 451 | $ | 627 | |||||||
GAAP income before income taxes | $ | 2,094 | $ | 2,381 | $ | 7,360 | $ | 7,383 | |||||||
Adjustments to operating expenses | 648 | 594 | 1,259 | 1,375 | |||||||||||
Adjustments to other income (d) | 7 | — | (68 | ) | — | ||||||||||
Non-GAAP income before income taxes | $ | 2,749 | $ | 2,975 | $ | 8,551 | $ | 8,758 | |||||||
GAAP provision for income taxes | $ | 235 | $ | 360 | $ | 894 | $ | 1,140 | |||||||
Adjustments to provision for income taxes: | |||||||||||||||
Income tax effect of the above adjustments (e) | 147 | 204 | 285 | 440 | |||||||||||
Other income tax adjustments (f) | (25 | ) | 12 | (15 | ) | 36 | |||||||||
Total adjustments to provision for income taxes | 122 | 216 | 270 | 476 | |||||||||||
Non-GAAP provision for income taxes | $ | 357 | $ | 576 | $ | 1,164 | $ | 1,616 | |||||||
GAAP tax as a percentage of income before taxes | 11.2 | % | 15.1 | % | 12.1 | % | 15.4 | % | |||||||
Adjustments to provision for income taxes: | |||||||||||||||
Income tax effect of the above adjustments (e) | 2.7 | 3.9 | 1.7 | 2.6 | |||||||||||
Other income tax adjustments (f) | -0.9 | 0.4 | -0.2 | 0.5 | |||||||||||
Total adjustments to provision for income taxes | 1.8 | 4.3 | 1.5 | 3.1 | |||||||||||
Non-GAAP tax as a percentage of income before taxes | 13.0 | % | 19.4 | % | 13.6 | % | 18.5 | % | |||||||
GAAP net income | $ | 1,859 | $ | 2,021 | $ | 6,466 | $ | 6,243 | |||||||
Adjustments to net income: | |||||||||||||||
Adjustments to income before income taxes, net of the income tax effect | 508 | 390 | 906 | 935 | |||||||||||
Other income tax adjustments (f) | 25 | (12 | ) | 15 | (36 | ) | |||||||||
Total adjustments to net income | 533 | 378 | 921 | 899 | |||||||||||
Non-GAAP net income | $ | 2,392 | $ | 2,399 | $ | 7,387 | $ | 7,142 | |||||||
Three months ended September 30, 2018 | Three months ended September 30, 2017 | ||||||||||||||
GAAP | Non-GAAP | GAAP | Non-GAAP | ||||||||||||
Net income | $ | 1,859 | $ | 2,392 | $ | 2,021 | $ | 2,399 | |||||||
Weighted-average shares for diluted EPS | 649 | 649 | 733 | 733 | |||||||||||
Diluted EPS | $ | 2.86 | $ | 3.69 | $ | 2.76 | $ | 3.27 | |||||||
Nine months ended September 30, 2018 | Nine months ended September 30, 2017 | ||||||||||||||
GAAP | Non-GAAP | GAAP | Non-GAAP | ||||||||||||
Net income | $ | 6,466 | $ | 7,387 | $ | 6,243 | $ | 7,142 | |||||||
Weighted-average shares for diluted EPS | 673 | 673 | 738 | 738 | |||||||||||
Diluted EPS | $ | 9.61 | $ | 10.98 | $ | 8.46 | $ | 9.68 |
(a) | The adjustments related primarily to non-cash amortization of intangible assets acquired in business combinations. | |
(b) | For the nine months ended September 30, 2017, the adjustment related primarily to severance expenses associated with our restructuring initiative. | |
(c) | The adjustments related primarily to impairments of intangible assets acquired in business combinations. | |
(d) | For the nine months ended September 30, 2018, the adjustment related to the net gain associated with the Kirin-Amgen share acquisition. | |
(e) | The tax effect of the adjustments between our GAAP and non-GAAP results takes into account the tax treatment and related tax rate(s) that apply to each adjustment in the applicable tax jurisdiction(s). Generally, this results in a tax impact at the U.S. marginal tax rate for certain adjustments, including the majority of amortization of intangible assets, whereas the tax impact of other adjustments, including restructuring expense, depends on whether the amounts are deductible in the respective tax jurisdictions and the applicable tax rate(s) in those jurisdictions. Due to these factors, the effective tax rates for the adjustments to our GAAP income before income taxes, for the three and nine months ended September 30, 2018, were 22.4% and 23.9%, compared with 34.3% and 32.0% for the corresponding periods of the prior year. | |
(f) | The adjustments related primarily to certain acquisition items and prior period items excluded from GAAP earnings. |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Net cash provided by operating activities | $ | 3,273 | $ | 3,454 | $ | 8,102 | $ | 8,165 | |||||||
Net cash provided by (used in) investing activities | 1,132 | (1,976 | ) | 18,976 | (3,946 | ) | |||||||||
Net cash used in financing activities | (2,580 | ) | (1,107 | ) | (18,922 | ) | (4,460 | ) | |||||||
Increase (decrease) in cash and cash equivalents | 1,825 | 371 | 8,156 | (241 | ) | ||||||||||
Cash and cash equivalents at beginning of period | 10,131 | 2,629 | 3,800 | 3,241 | |||||||||||
Cash and cash equivalents at end of period | $ | 11,956 | $ | 3,000 | $ | 11,956 | $ | 3,000 | |||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Net cash provided by operating activities | $ | 3,273 | $ | 3,454 | $ | 8,102 | $ | 8,165 | |||||||
Capital expenditures | (171 | ) | (158 | ) | (513 | ) | (511 | ) | |||||||
Free cash flow | $ | 3,102 | $ | 3,296 | $ | 7,589 | $ | 7,654 |
GAAP diluted EPS guidance | $ | 12.23 | — | $ | 12.55 | |||
Known adjustments to arrive at non-GAAP*: | ||||||||
Acquisition-related expenses (a) | 1.69 | |||||||
Restructuring charges | 0.00 | — | 0.07 | |||||
Certain other expenses | 0.03 | |||||||
Tax adjustments (b) | (0.02) | |||||||
Non-GAAP diluted EPS guidance | $ | 14.00 | — | $ | 14.25 |
GAAP tax rate guidance | 12.5 | % | — | 13.5 | % | ||
Tax rate of known adjustments discussed above | 1.0 | % | |||||
Non-GAAP diluted EPS guidance | 13.5 | % | — | 14.5 | % |