Ipsen Presents Strong Full-Year 2021 Results and Enters Into Exclusive Negotiations to Divest Its Consumer Healthcare Business
Ipsen reported robust FY 2021 results with total sales of €2.87bn, up 10.7% as reported and 12.3% at constant currency. Core operating margin improved to 35.2%, with net profit at €646.7m, a 17.8% increase. The company plans to divest its Consumer Healthcare business, valued at up to €350m, to focus on Specialty Care, which constituted 92.1% of sales. Guidance for FY 2022 anticipates over 2% sales growth, excluding Consumer Healthcare, with an updated outlook projecting a 4-6% CAGR from 2020-2024. A proposed dividend of €1.20 per share reflects a 20% increase from the previous year.
- Total sales increased by 10.7% to €2.87bn.
- Core operating margin improved to 35.2%.
- Core consolidated net profit rose by 24.2% to €758.1m.
- Consumer Healthcare divestment valued at up to €350m.
- Strong growth across Specialty Care with total sales at €2.64bn.
- Rare Diseases segment saw a 10.4% decline in sales.
- Core EPS remained lower than projected at €9.09.
-
Strong 2021 financial performance with total-sales growth of
12.3% at CER1 (growth of10.7% as reported) and a core operating margin of35.2% (IFRS operating margin of29.6% ) -
Exclusive negotiations with Mayoly Spindler to divest Ipsen’s
Consumer Healthcare (CHC) business with a total enterprise value up to€350m and an anticipated closing of the transaction by the end of Q3 2022 -
Full-year 2022 guidance, excluding CHC, with total-sales growth greater than
2.0% at CER1 and a core operating margin greater than35.0% of total sales -
Updated 2024 outlook, excluding CHC, with a total-sales 2020-24 CAGR2 between
4% and6% at constant currency and cumulative remaining firepower of€3.5b n by 2024, including the divestment of CHC -
Proposed dividend of
€1.20 per share for the 2021 financial year3, a20% increase versus the prior year
Extract of audited consolidated results for FY 2021 and FY 20204
|
|
FY 2021 |
FY 2020 |
Change |
|
|
€m |
€m |
Actual |
CER1 |
|
|
|
|
|
|
|
Total Sales |
|
2,868.9 |
2,591.6 |
|
|
Specialty Care |
|
2,643.3 |
2,381.1 |
|
|
|
|
225.6 |
210.6 |
|
|
Core Operating Income |
|
1,011.3 |
829.3 |
|
|
Core operating margin |
|
|
|
|
|
Core Consolidated Net Profit |
|
758.1 |
610.5 |
|
|
Core EPS5 (fully diluted) |
|
|
|
|
|
IFRS Operating Income |
|
849.5 |
524.8 |
|
|
IFRS operating margin |
|
|
|
|
|
IFRS Consolidated Net Profit |
|
646.7 |
548.9 |
|
|
IFRS EPS5 (fully diluted) |
|
|
|
|
|
“The strong results in 2021 are aligned with our strategic intent, with improving levels of commercial execution reflecting in excellent performances from every major brand. As the replenishment of our pipeline gathered pace, it was an exciting year for business development and our key clinical programs. Furthermore, sharpening our focus on Specialty Care, I am pleased that we have entered into exclusive negotiations to divest our
We will continue to grow our business in 2022, and beyond, through our core and innovative brands as we manage the gradual erosion of Somatuline® while in addition, supporting growth through external innovation. Based on our strategy and our improved execution, we are pleased to update our mid-term outlook, underpinning the strength of Ipsen’s growth story built on our culture and an unrelenting focus on patients.”
Exclusive negotiations to divest the
Following the decision of its Board of Directors held on
The combination of Ipsen’s and Mayoly Spindler’s respective CHC businesses will create a global consumer-healthcare platform with a critical size and the capacity to support its growth. The consideration for Ipsen’s CHC business represents an enterprise value of
The proposed transaction will be submitted to the relevant employee-representation bodies and is expected to close before the end of Q3 2022, subject to regulatory approvals and customary closing conditions.
Delivering on strategy
Ipsen delivered successfully on its first year of the implementation of its strategy: Focus. Together. For patients and society. The key Specialty Care brands grew across all geographies, and alongside its expanding footprint in 2021, Ipsen began to invest in, and prepare for, a number of future launches.
It was a strong year of advancement of key R&D programs in Oncology, Rare Disease and Neuroscience, enhanced by the completion of seven external-innovation agreements. Ipsen also initiated a global program to drive efficiencies across the entire cost base, which started to deliver savings in 2021.
Further accomplishments were made in the Company Social Responsibility agenda, across the pillars of Employees, Communities and Environment. Ipsen increased the proportion of female leaders, now representing
Those achievements were the result of Ipsen’s evolving culture, underpinned by the strengthening of the Executive Leadership Team and the establishment of an asset-centric model. These successes provide excellent platforms for a culture of high performance, improved execution and a better and faster decision-making process.
Comparison of 2021 performance to guidance
Ipsen exceeded its full-year 2021 guidance, upgraded in
|
FY 2021
|
FY 2021
|
Total-sales growth |
Greater than |
|
Core operating margin |
Around |
|
Full-year 2022 guidance
Ipsen has set its financial guidance for FY 2022, excluding any contribution from the CHC business7:
-
Total-sales growth greater than
2.0% , at constant currency. Based on the level of exchange rates inJanuary 2022 , Ipsen anticipates an additional favorable impact of2% from currencies -
Core operating margin greater than
35.0% of total sales, excluding any potential impact of incremental investments from future external-innovation transactions
This guidance incorporates expectations for Somatuline of further launches of generic lanreotide in other countries in the E.U., as well as increased competition in the
Update of mid-term 2020-24 outlook
Ipsen today updates its outlook for 2020-24 to exclude any contribution from the CHC business8 and based on the strong performance delivered in 2021:
-
Total-sales 2020-24 compound annual growth rate between +
4% and +6% 9 at constant currency and assuming risk-adjusted potential additional indications -
Continued commitment to invest in R&D supported by SG&A efficiencies:
- Reduced SG&A expenses as a percentage of total sales, driven by further focus and optimization
- Higher R&D expenses as a percentage of total sales, driven by the external-innovation strategy
To support the external-innovation strategy, Ipsen anticipates cumulative remaining firepower of
Palovarotene
In
Business development
In
In total, seven external-innovation agreements were completed in 2021, covering preclinical to late-stage clinical development as well as each therapeutic area, namely Oncology, Rare Disease and Neuroscience.
Galderma arbitration
Galderma initiated arbitration proceedings against Ipsen at the
Consolidated financial statements
The Board of Directors approved the consolidated financial statements on
Conference call
A conference call and webcast for investors and analysts will begin at
Calendar
Ipsen intends to publish its first-quarter sales update on
Notes
All financial figures are in € millions (€m). The performance shown in this announcement covers the twelve-month period to
Ipsen
Ipsen is a global, mid-sized biopharmaceutical company focused on transformative medicines in Oncology, Rare Disease and Neuroscience; it also has a well-established
2021 Financial Statements’ basis of preparation:
As of
Total sales by therapeutic area and product | ||||||||||
|
|
Fourth Quarter |
|
Full Year |
||||||
|
2021 |
2020 |
% change |
|
2021 |
2020 |
% change |
|||
|
€m |
€m |
Actual |
CER10 |
|
€m |
€m |
Actual |
CER10 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Specialty Care |
|
731.0 |
633.5 |
|
|
|
2,643.3 |
2,381.1 |
|
|
Oncology |
|
588.1 |
523.2 |
|
|
|
2,153.5 |
1,969.8 |
|
|
Somatuline® |
|
328.3 |
310.1 |
|
|
|
1,202.7 |
1,145.2 |
|
|
Decapeptyl® |
|
127.0 |
102.5 |
|
|
|
459.6 |
390.5 |
|
|
Cabometyx® |
|
96.0 |
75.3 |
|
|
|
354.6 |
288.9 |
|
|
Onivyde® |
|
34.4 |
33.3 |
|
- |
|
127.4 |
123.3 |
|
|
Other Oncology |
|
2.4 |
2.1 |
|
|
|
9.1 |
21.8 |
- |
- |
Neuroscience |
|
131.1 |
97.6 |
|
|
|
440.7 |
356.1 |
|
|
Dysport® |
|
129.3 |
96.3 |
|
|
|
434.6 |
353.2 |
|
|
Rare Diseases |
|
11.8 |
12.6 |
- |
- |
|
49.1 |
55.2 |
- |
- |
NutropinAq® |
|
7.5 |
8.4 |
- |
- |
|
32.0 |
36.2 |
- |
- |
Increlex® |
|
4.3 |
4.2 |
|
|
|
17.1 |
19.0 |
- |
- |
|
|
60.2 |
56.6 |
|
|
|
225.6 |
210.6 |
|
|
Smecta® |
|
25.2 |
22.9 |
|
|
|
88.8 |
80.9 |
|
|
Tanakan® |
|
8.6 |
8.6 |
|
- |
|
36.6 |
35.2 |
|
|
Forlax® |
|
10.1 |
9.0 |
|
|
|
36.0 |
39.0 |
- |
- |
Fortrans/Eziclen® |
|
9.9 |
9.1 |
|
|
|
35.9 |
28.1 |
|
|
Other |
|
6.2 |
7.0 |
- |
- |
|
28.4 |
27.4 |
|
|
Total Sales |
|
791.2 |
690.1 |
|
|
|
2,868.9 |
2,591.6 |
|
|
Specialty Care
Specialty Care sales amounted to
Oncology
Oncology sales of
-
Somatuline (lanreotide) sales of
€1,202.7 million , an increase of7.1% 10 , with a7.4% 10 growth inNorth America reflecting strong volumes, even with the residual impact of COVID-19 on patient diagnoses and treatments. The performance was also a result of continued market-share gains in most other geographies with a limited impact from generic octreotide and lanreotide inEurope . -
Decapeptyl (triptorelin) sales of
€459.6 million reflected a growth of17.5% 11, mainly driven by the performance inChina , which significantly recovered from the impact of COVID-19, along with market-share gains in other countries including in the rest ofAsia ,France andItaly . -
Cabometyx (cabozantinib) sales of
€354.6 million , up by22.8% 11 , driven by a strong volume uptake across most geographies in both renal cell carcinoma and hepatocellular carcinoma indications. -
Onivyde (irinotecan liposome injection) sales of
€127.4 million , growing by7.2% 11 , driven by higher volumes in theU.S. and to Ipsen’s ex-U.S. partner despite negative impact from COVID-19 on patients.
Neuroscience
Neuroscience sales increased by
Dysport (botulinum toxin type A) sales reached
Rare Disease
Rare Disease sales declined by
NutropinAq (somatropin) sales of
Sales of
Total sales by geographical area | ||||||||||
|
|
Fourth Quarter |
|
Year To Date |
||||||
|
2021 |
2020 |
% change |
|
2021 |
2020 |
% change |
|||
|
€m |
€m |
Actual |
CER12 |
|
€m |
€m |
Actual |
CER12 |
|
|
|
|
|
|
|
|
|
|
|
|
Major Western European Countries |
|
224.8 |
208.8 |
|
|
|
883.8 |
824.5 |
|
|
|
|
81.2 |
77.2 |
|
|
|
314.3 |
297.3 |
|
|
|
|
48.6 |
44.9 |
|
|
|
198.9 |
191.0 |
|
|
|
|
33.4 |
26.1 |
|
|
|
130.0 |
109.1 |
|
|
|
|
35.4 |
29.9 |
|
|
|
124.6 |
110.9 |
|
|
|
|
26.1 |
30.6 |
- |
- |
|
116.1 |
116.2 |
- |
- |
Other European Countries |
|
161.9 |
136.6 |
|
|
|
556.1 |
500.9 |
|
|
|
|
76.0 |
61.5 |
|
|
|
261.4 |
219.4 |
|
|
Others |
|
85.9 |
75.1 |
|
|
|
294.7 |
281.5 |
|
|
|
|
266.5 |
234.2 |
|
|
|
916.3 |
857.6 |
|
|
Rest of the World |
|
138.0 |
110.4 |
|
|
|
512.6 |
408.6 |
|
|
|
|
63.2 |
57.3 |
|
|
|
252.2 |
192.9 |
|
|
Other Rest of the World |
|
74.7 |
53.2 |
|
|
|
260.4 |
215.7 |
|
|
Total Sales |
|
791.2 |
690.1 |
|
|
|
2,868.9 |
2,591.6 |
|
|
Major Western European countries
Sales reached
-
France : sales of€314.3 million , an increase of6.0% 12 , reflecting continued market-share gains for Decapeptyl and Somatuline, along with a solid performance and recovery from the pandemic for Dysport. -
Germany : sales reached€198.9 million , up by4.1% 12 , mainly driven by continued market-share gains for Cabometyx and Somatuline with only a limited impact from the launch of generic lanreotide. -
Italy : sales of€130.0 million , up by19.2% 12 , mainly a result of a solid Cabometyx and Decapeptyl performance. -
Spain : sales of€124.6 million reflected growth of12.3% 12 , driven by market-share gains for Somatuline and Decapeptyl. -
U.K. : sales reached€116.1 million , a decrease of3.4% 12 , mainly due lower volumes of Decapeptyl despite positive performance of Somatuline.
Other European countries
Sales reached
Other European countries sales comprised
Sales of
Rest of the World
Sales reached
Rest of the World sales comprised
Comparison of core consolidated income statement |
||||||
Core financial measures are performance indicators. Reconciliation between these indicators and IFRS aggregates is presented in Appendix 4 ‘Bridges from IFRS consolidated net profit to Core consolidated net profit’. |
||||||
|
|
FY 2021 |
FY 2020 |
% change |
||
|
€m |
% of sales |
€m |
% of sales |
||
|
|
|
|
|
|
|
Sales |
|
2,868.9 |
|
2,591.6 |
|
|
Other revenue |
|
130.2 |
|
94.5 |
|
|
Revenue |
|
2,999.1 |
|
2,686.2 |
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
(538.0) |
(18.8)% |
(490.6) |
(18.9)% |
|
|
|
|
|
|
|
|
Selling expenses |
|
(835.7) |
(29.1)% |
(784.0) |
(30.3)% |
|
Research and development expenses |
|
(428.4) |
(14.9)% |
(405.6) |
(15.6)% |
|
General and administrative expenses |
|
(199.6) |
(7.0)% |
(187.8) |
(7.2)% |
|
|
|
|
|
|
|
|
Other core operating income |
|
13.9 |
|
11.8 |
|
N.A. |
Other core operating expenses |
|
(0.1) |
— |
(0.6) |
— |
N.A. |
|
|
|
|
|
|
|
Core Operating Income |
|
1,011.3 |
|
829.3 |
|
|
|
|
|
|
|
|
|
Net financing costs |
|
(21.3) |
(0.7)% |
(24.7) |
(1.0)% |
(13.8)% |
Core other financial income and expense |
|
(14.3) |
(0.5)% |
(19.6) |
(0.8)% |
(27.2)% |
Core income taxes |
|
(217.9) |
(7.6)% |
(172.9) |
(6.7)% |
|
Share of net profit/(loss) from equity-accounted companies |
|
0.4 |
— |
(1.5) |
(0.1)% |
(124.5)% |
|
|
|
|
|
|
|
Core consolidated net profit |
|
758.1 |
|
610.5 |
|
|
- Attributable to shareholders of |
|
758.0 |
|
609.6 |
|
|
- Attributable to non-controlling interests |
|
0.1 |
— |
0.9 |
— |
(86.5)% |
|
|
|
|
|
|
|
Core EPS fully diluted - attributable to |
|
9.09 |
|
7.31 |
|
|
Reconciliation from core consolidated net profit to IFRS consolidated net profit |
|||
|
|
FY 2021 |
FY 2020 |
|
€m |
€m |
|
|
|
|
|
Core consolidated net profit |
|
758.1 |
610.5 |
Amortization of intangible assets (excluding software) |
|
(61.7) |
(62.9) |
Other operating income and expenses |
|
(36.5) |
(13.4) |
Restructuring costs |
|
(14.7) |
(32.7) |
Impairment losses |
|
(6.5) |
(109.2) |
Others |
|
8.1 |
156.6 |
IFRS consolidated net profit |
|
646.7 |
548.9 |
|
|
|
|
IFRS EPS fully diluted - attributable to |
|
7.76 |
6.57 |
Total sales
Total sales grew by
Other revenue
Other revenue totaled
Cost of goods sold
Cost of goods sold of
Selling expenses
Selling expenses increased by
Research and development expenses
Research and development expenses totaled
General and administrative expenses
General and administrative expenses increased by
Other core operating income and expenses
Other core operating income and expenses amounted to an income of
Core operating income
Core operating income amounted to
Core net financing costs and other financial income and expense
The Group incurred net financial expenses of
Net financing costs decreased by
Other financial income and expense decreased by
Core income taxes
Core income tax expense of
Core consolidated net profit
Core consolidated net profit increased by
Core EPS14
Core EPS fully diluted came to
From core financial measures to IFRS reported figures |
Reconciliations between IFRS results and the Core financial measures are presented in Appendix 4.
The main reconciling items between Core consolidated net profit and IFRS consolidated net profit were:
Amortization of intangible assets (excluding software)
Amortization of intangible assets (excluding software) amounted to
Other operating income and expenses
Other non-core operating income and expenses amounted to an expense of
Other non-core operating income and expenses in 2020 totaled
Restructuring costs
Restructuring costs came to
Restructuring costs in 2020 amounted to
Impairment losses
The Group recognized an impairment loss of
In 2020, the Group recognized impairment losses of
Others
Other items amounted to an income of
Other items in 2020 amounted to an income of
IFRS financial measures |
Operating income
Operating Profit amounted to
Consolidated net profit
2021 Consolidated net profit was
EPS15
2021 Fully diluted EPS was a net profit per share amounting to
Operating segments: core operating income by therapeutic area |
Segmental information is presented according to Ipsen’s two operating segments,
Core operating income is the indicator used by Ipsen to measure operating performance and to allocate resources. Total sales, total revenue and core operating income are presented by therapeutic area for 2021 versus 2020 in the following table:
|
FY 2021 |
FY 2020 |
Change |
|
|
€m |
€m |
€m |
% |
|
|
|
|
|
Specialty Care |
|
|
|
|
Total sales |
2,643.3 |
2,381.1 |
262.2 |
|
Total revenue |
2,748.6 |
2,453.6 |
295.1 |
|
Core operating income |
1,186.6 |
1,014.3 |
172.3 |
|
Core operating margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total sales |
225.6 |
210.6 |
15.0 |
|
Total revenue |
250.5 |
232.6 |
17.9 |
|
Core operating income |
31.7 |
15.6 |
16.1 |
|
Core operating margin |
|
|
|
|
|
|
|
|
|
Total Unallocated |
|
|
|
|
Core operating income |
(207.1) |
(200.6) |
(6.5) |
|
|
|
|
|
|
Total |
|
|
|
|
Total sales |
2,868.9 |
2,591.6 |
277.2 |
|
Total revenue |
2,999.1 |
2,686.2 |
312.9 |
|
Core operating income |
1,011.3 |
829.3 |
181.9 |
|
Core operating margin |
|
|
|
|
Specialty Care sales grew to
Unallocated core operating income amounted to a negative
Core measures excluding contribution from |
||||
|
FY 2021 |
FY 2020 |
Change |
|
€m |
€m |
€m |
% |
|
|
|
|
|
|
Group excluding contribution from CHC |
|
|
|
|
Total sales |
2,643.3 |
2,381.1 |
262.2 |
|
Total revenue |
2,748.6 |
2,453.6 |
295.1 |
|
Core operating income |
979.5 |
813.7 |
165.8 |
|
Core operating margin |
|
|
|
|
Net cash flow and financing |
||
The Group had a net debt decrease of |
||
|
FY 2021 |
FY 2020 |
|
€m |
€m |
|
|
|
Opening net cash / (debt) |
(525.3) |
(1,115.6) |
|
|
|
Core Operating Income |
1,011.3 |
829.3 |
Non-cash items |
157.0 |
132.7 |
Change in operating working capital requirement |
15.7 |
53.8 |
(Increase) decrease in other working capital requirement |
(13.1) |
(55.6) |
Net capital expenditures (excluding milestones paid) |
(121.0) |
(117.9) |
Dividends received from entities accounted for using the equity method |
— |
— |
Operating Cash Flow |
1,049.8 |
842.3 |
|
|
|
Other non-core operating income and expenses and restructuring costs |
(63.6) |
(41.3) |
Financial income |
(28.6) |
(43.3) |
Current income tax |
(150.4) |
(118.4) |
Other operating cash flow |
0.1 |
7.2 |
Free Cash Flow |
807.4 |
646.4 |
|
|
|
Distributions paid |
(83.1) |
(83.5) |
Net investments (business development and milestones) (1) |
(220.5) |
(39.0) |
Share buyback |
(36.7) |
(36.4) |
FX on net indebtedness and change in earn-out |
(68.3) |
101.2 |
Other (1) |
— |
1.6 |
Shareholders return and external growth operations |
(408.6) |
(56.1) |
|
|
|
CHANGE IN |
398.8 |
590.4 |
|
|
|
Closing net cash / (debt) |
(126.4) |
(525.3) |
(1) Proceeds received in 2020 from businesses sold before 2020 were reclassified from "Profit from discontinued operations" to the “Other operating income” line item for |
Operating cash flow
Operating cash flow totaled
Non-cash items reached
Operating working capital requirement decreased by
Other working capital requirement increased by
Net capital expenditures amounted to
Free cash flow
Free cash flow totaled
Shareholders’ return and external growth operations
Distribution payout to
Net investments amounted to
Net investments in 2020 amounted to
Foreign Exchange on net indebtedness and change in earn-out included mainly the negative impact of higher
Reconciliation of cash and cash equivalents and net cash |
||
|
FY 2021 |
FY 2020 |
|
€m |
€m |
|
|
|
Current financial assets (derivative instruments on financial operations) |
0.6 |
0.2 |
|
|
|
Closing cash and cash equivalents |
809.1 |
639.6 |
|
|
|
Non-current loans |
(562.8) |
(542.7) |
Other non-current financial liabilities (excluding derivative instruments) (**) |
(209.3) |
(218.9) |
Non-current financial liabilities |
(772.2) |
(761.6) |
|
|
|
Credit lines and bank loans |
— |
(199.0) |
Other current financial liabilities (excluding derivative instruments) (**) |
(164.0) |
(204.5) |
Current financial liabilities |
(164.0) |
(403.5) |
|
|
|
Debt |
(936.2) |
(1,165.2) |
|
|
|
Net cash / (debt) (*) |
(126.4) |
(525.3) |
(*) Net cash / (debt): derivative instruments booked in financial assets and related to financial operations, cash and cash equivalents, less bank overdrafts, bank loans and other financial liabilities and excluding financial derivative instruments on commercial operations.
(**) Financial liabilities mainly exclude
Analysis of cash
-
Ipsen S.A. issued inJune 2016 €300 million in unsecured, seven-year public bonds. -
Ipsen S.A. issued also inJuly 2019 through$300 million U.S. Private Placement (“USPP”) in two tranches of 7 and 10-year maturities. -
Ipsen S.A. has signed inMay 2019 an initially five-year Revolving Credit Facility (RCF) of€1,500 million , which has been extended in 2020 toMay 2025 and in 2021 toMay 2026 . - The Group has to comply with a Net Debt / EBITDA covenant to remain below 3.5 times at each financial closing in both RCF and USPP and the RCF includes also specific indicators linked to Corporate Social Responsibility (“CSR”) to be assessed annually.
- The Group was fully complying with its covenant ratio for the RCF and the USPP.
-
On
31 December 2021 , the RCF was fully reimbursed andIpsen S.A. program of emission of NEU CP – Negotiable EUropean Commercial Paper of€600 million was drawn for€80 million .
Appendix 1: consolidated income statement |
||
|
FY 2021 |
FY 2020 |
|
€m |
€m |
|
|
|
Sales |
2,868.9 |
2,591.6 |
Other revenues |
130.2 |
94.5 |
Revenue |
2,999.1 |
2,686.2 |
Cost of goods sold |
(538.0) |
(490.6) |
Selling expenses |
(835.7) |
(784.0) |
Research and development expenses |
(428.4) |
(405.6) |
General and administrative expenses |
(199.6) |
(187.8) |
Other operating income (1) |
53.1 |
34.0 |
Other operating expenses |
(172.2) |
(127.9) |
Restructuring costs |
(19.8) |
(45.6) |
Impairment losses |
(9.1) |
(153.9) |
Operating Income |
849.5 |
524.8 |
Investment income |
2.4 |
2.3 |
Financing costs |
(23.7) |
(27.1) |
Net financing costs |
(21.3) |
(24.7) |
Other financial income and expenses |
(13.6) |
32.5 |
Income taxes |
(168.2) |
17.8 |
Share of net profit/(loss) from equity-accounted companies |
0.4 |
(1.5) |
Net profit (loss) from continuing operations |
646.7 |
548.9 |
Net profit (loss) from discontinued operations (1) |
— |
— |
Consolidated net profit (loss) |
646.7 |
548.9 |
- Attributable to shareholders of |
646.6 |
548.0 |
- Attributable to non-controlling interests |
0.1 |
0.9 |
|
|
|
Basic earnings per share, continuing operations (in euros) |
7.82 |
6.61 |
Diluted earnings per share, continuing operations (in euros) |
7.76 |
6.57 |
|
|
|
Basic earnings per share, discontinued operations (in euros) |
— |
— |
Diluted earnings per share, discontinued operations (in euros) |
— |
— |
|
|
|
Basic earnings per share (in euros) |
7.82 |
6.61 |
Diluted earnings per share (in euros) |
7.76 |
6.57 |
(1) Proceeds received in 2020 from businesses sold before 2020 were reclassified from "Profit from discontinued operations" to the “Other operating income” line item for |
Appendix 2: consolidated balance sheet before allocation of net profit |
||
|
|
|
|
€m |
€m |
|
|
|
ASSETS |
|
|
|
623.2 |
592.8 |
Other intangible assets |
1,392.0 |
1,121.1 |
Property, plant & equipment |
647.5 |
646.6 |
Equity investments |
106.9 |
84.5 |
Investments in equity-accounted companies |
26.2 |
19.1 |
Non-current financial assets |
0.1 |
23.1 |
Deferred tax assets |
253.1 |
243.2 |
Other non-current assets |
4.3 |
3.8 |
Total non-current assets |
3,053.0 |
2,734.2 |
Inventories |
219.4 |
213.9 |
Trade receivables |
564.3 |
476.2 |
Current tax assets |
122.8 |
83.6 |
Current financial assets |
54.1 |
48.9 |
Other current assets |
178.6 |
113.7 |
Cash and cash equivalents |
814.7 |
642.5 |
Assets of disposal group classified as held for sale |
— |
— |
Total current assets |
1,953.8 |
1,578.8 |
TOTAL ASSETS |
5,006.8 |
4,313.0 |
|
|
|
EQUITY AND LIABILITIES |
|
|
Share capital |
83.8 |
83.8 |
Additional paid-in capital and consolidated reserves |
1,983.9 |
1,558.9 |
Net profit (loss) for the period |
646.6 |
548.0 |
Foreign exchange differences |
37.2 |
(59.6) |
Equity attributable to |
2,751.5 |
2,131.2 |
Equity attributable to non-controlling interests |
2.5 |
2.7 |
Total shareholders' equity |
2,754.0 |
2,133.8 |
Retirement benefit obligation |
40.7 |
47.4 |
Non-current provisions |
64.0 |
32.0 |
Other non-current financial liabilities |
772.2 |
761.6 |
Deferred tax liabilities |
101.8 |
79.9 |
Other non-current liabilities |
45.8 |
45.1 |
Total non-current liabilities |
1,024.4 |
966.0 |
Current provisions |
41.6 |
45.7 |
Current financial liabilities |
174.8 |
408.6 |
Trade payables |
594.7 |
495.2 |
Current tax liabilities |
10.0 |
10.8 |
Other current liabilities |
401.7 |
250.0 |
Bank overdrafts |
5.5 |
2.8 |
Liabilities related to assets held for sale |
— |
— |
Total current liabilities |
1,228.4 |
1,213.1 |
|
|
|
TOTAL EQUITY & LIABILITIES |
5,006.8 |
4,313.0 |
(1) The financial statements as of |
Appendix 3.1: consolidated statement of cash flow |
||
|
FY 2021 |
FY 2020 |
|
€m |
€m |
|
|
|
Consolidated net profit |
646.7 |
548.9 |
Share of profit/(loss) from equity-accounted companies |
(0.4) |
— |
Net profit/(loss) before share from equity-accounted companies |
646.3 |
548.9 |
Non-cash and non-operating items: |
|
|
- Depreciation, amortization, provisions |
237.0 |
234.7 |
- Impairment losses included in operating income and net financial income |
9.1 |
153.9 |
- Change in fair value of financial derivatives |
0.8 |
(5.0) |
- Net gains or losses on disposals of non-current assets |
5.8 |
(5.7) |
- Unrealized foreign exchange differences |
1.1 |
4.6 |
- Change in deferred taxes |
16.2 |
(136.3) |
- Share-based payment expense |
28.7 |
22.5 |
- Other non-cash items |
(3.6) |
(36.3) |
Cash flow from operating activities before changes in working capital requirement |
941.4 |
781.4 |
- (Increase)/decrease in inventories |
(0.5) |
(7.1) |
- (Increase)/decrease in trade receivables |
(67.3) |
56.3 |
- Increase/(decrease) in trade payables |
83.5 |
4.5 |
- Net change in income tax liability |
(32.8) |
(66.9) |
- Net change in other operating assets and liabilities |
(15.1) |
3.0 |
Change in working capital requirement related to operating activities |
(32.2) |
(10.1) |
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES |
909.2 |
771.3 |
Acquisition of property, plant & equipment |
(96.0) |
(81.4) |
Acquisition of intangible assets |
(331.7) |
(59.3) |
Proceeds from disposal of intangible assets and property, plant & equipment |
1.1 |
15.0 |
Acquisition of shares in non-consolidated companies |
(28.4) |
(5.9) |
Payments to post-employment benefit plans |
(2.5) |
(2.3) |
Impact of changes in the consolidation scope |
14.7 |
— |
Change in working capital related to investment activities |
96.1 |
(29.8) |
Other cash flow related to investment activities |
2.4 |
— |
NET CASH PROVIDED (USED) BY INVESTMENT ACTIVITIES |
(344.2) |
(163.7) |
Additional long-term borrowings |
30.8 |
11.8 |
Repayment of long-term borrowings |
(0.9) |
(0.9) |
Net change in short-term borrowings |
(310.6) |
(194.9) |
Capital increase |
— |
— |
|
(36.7) |
(36.4) |
Distributions paid by |
(82.9) |
(83.2) |
Dividends paid by subsidiaries to non-controlling interests |
(0.2) |
(0.3) |
Change in working capital related to financing activities |
(0.7) |
(3.6) |
NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES |
(401.2) |
(307.5) |
CHANGE IN CASH AND CASH EQUIVALENTS |
163.7 |
300.1 |
|
|
|
OPENING CASH AND CASH EQUIVALENTS |
639.6 |
339.0 |
Impact of exchange rate fluctuations |
5.8 |
0.5 |
CLOSING CASH AND CASH EQUIVALENTS |
809.1 |
639.6 |
Appendix 3.2: consolidated net cash flow statement |
||
|
FY 2021 |
FY 2020 |
|
€m |
€m |
|
|
|
Opening net cash / (debt) |
(525.3) |
(1,115.6) |
|
|
|
CORE OPERATING INCOME |
1,011.3 |
829.3 |
Non-cash items |
157.0 |
132.7 |
(Increase) /decrease in inventories |
(0.5) |
(7.1) |
(Increase) / decrease in trade receivables |
(67.3) |
56.3 |
Increase / (decrease) in trade payables |
83.5 |
4.5 |
Change in operating working capital requirement |
15.7 |
53.8 |
Change in income tax liability |
(32.8) |
(66.9) |
Change in other operating assets and liabilities (excluding milestones received) |
19.7 |
11.4 |
Other changes in working capital requirement |
(13.1) |
(55.6) |
Acquisition of property, plant & equipment |
(96.0) |
(81.4) |
Acquisition of intangible assets (excluding milestones paid) |
(31.5) |
(26.6) |
Disposal of fixed assets |
(0.1) |
— |
Change in working capital related to investment activities |
6.5 |
(9.9) |
Net capital expenditures (excluding milestones paid) |
(121.0) |
(117.9) |
Dividends received from entities accounted for using the equity method |
— |
— |
Operating Cash Flow |
1,049.8 |
842.3 |
Other non-core operating income and expenses and restructuring costs |
(63.6) |
(41.3) |
Financial income |
(28.6) |
(43.3) |
Current income tax |
(150.4) |
(118.4) |
Other operating cash flow |
0.1 |
7.2 |
Free Cash Flow |
807.4 |
646.4 |
Distributions paid (including payout to non-controlling interests) |
(83.1) |
(83.5) |
Acquisition of shares in non-consolidated companies (1) |
(10.6) |
(6.4) |
Acquisition of other financial assets |
— |
— |
Impact of changes in consolidation scope (2) |
13.7 |
— |
Milestones paid (3) |
(260.3) |
(52.1) |
Milestones received (4) |
25.2 |
2.7 |
Other Business Development operations |
11.5 |
16.8 |
Net investments (Business Development and milestones) |
(220.5) |
(39.0) |
Share buyback |
(36.7) |
(36.4) |
FX on net indebtedness and change in earn out |
(68.3) |
101.2 |
Other |
— |
1.6 |
Shareholders return and external growth operations |
(408.6) |
(56.1) |
CHANGE IN |
398.8 |
590.4 |
|
|
|
Closing net cash / (debt) |
(126.4) |
(525.3) |
(1) Acquisition of shares in non-consolidated companies mainly reflected investments in external innovation funds.
Milestones paid in 2020 correspond to payments subject to the terms and conditions set out in the Group’s partnership agreements including |
Appendix 4: bridges from IFRS Consolidated Net Profit to Core Consolidated Net Profit |
|||||||
FY 2021 |
IFRS |
|
|
|
|
|
CORE |
|
FY 2021 |
Amortization
|
Other
|
Restructuring |
Impairment
|
Other |
FY 2021 |
€m |
€m |
€m |
€m |
€m |
€m |
€m |
|
|
|
|
|
|
|
|
|
Sales |
2,868.9 |
— |
— |
— |
— |
— |
2,868.9 |
Other revenues |
130.2 |
— |
— |
— |
— |
— |
130.2 |
Revenue |
2,999.1 |
— |
— |
— |
— |
— |
2,999.1 |
Cost of goods sold |
(538.0) |
— |
— |
— |
— |
— |
(538.0) |
Selling expenses |
(835.7) |
— |
— |
— |
— |
— |
(835.7) |
Research and development expenses |
(428.4) |
— |
— |
— |
— |
— |
(428.4) |
General and administrative expenses |
(199.6) |
— |
— |
— |
— |
— |
(199.6) |
Other operating income |
53.1 |
— |
(39.2) |
— |
— |
— |
13.9 |
Other operating expenses |
(172.2) |
82.3 |
89.8 |
— |
— |
— |
(0.1) |
Restructuring costs |
(19.8) |
— |
— |
19.8 |
— |
— |
— |
Impairment losses |
(9.1) |
— |
— |
— |
9.1 |
— |
— |
Operating Income |
849.5 |
82.3 |
50.6 |
19.8 |
9.1 |
— |
1,011.3 |
Net financing costs |
(21.3) |
— |
— |
— |
— |
— |
(21.3) |
Other financial income and expense |
(13.6) |
— |
— |
— |
— |
(0.7) |
(14.3) |
Income taxes |
(168.2) |
(20.5) |
(14.1) |
(5.0) |
(2.6) |
(7.4) |
(217.9) |
Share of profit/(loss) from equity-accounted companies |
0.4 |
— |
— |
— |
— |
— |
0.4 |
Net profit/(loss) from continuing operations |
646.7 |
61.7 |
36.5 |
14.7 |
6.5 |
(8.1) |
758.1 |
Net profit/(loss) from discontinued operations |
— |
— |
— |
— |
— |
— |
— |
Consolidated net profit |
646.7 |
61.7 |
36.5 |
14.7 |
6.5 |
(8.1) |
758.1 |
– Attributable to shareholders of |
646.6 |
61.7 |
36.5 |
14.7 |
6.5 |
(8.1) |
758.0 |
– Attributable to non-controlling interests |
0.1 |
— |
— |
— |
— |
— |
0.1 |
|
|
|
|
|
|
|
|
Earnings per share fully diluted – attributable to |
7.76 |
0.74 |
0.44 |
0.18 |
0.08 |
(0.10) |
9.09 |
The reconciliation items between core consolidated net profit and IFRS consolidated net profit are described in the paragraph ‘From core financial measures to IFRS reported figures’.
FY 2020 |
IFRS |
|
|
|
|
|
CORE |
|
FY 2020 |
Amortization
|
Other operating
|
Restructuring |
Impairment
|
Other |
FY 2020 |
€m |
€m |
€m |
€m |
€m |
€m |
€m |
|
|
|
|
|
|
|
|
|
Sales |
2,591.6 |
— |
— |
— |
— |
— |
2,591.6 |
Other revenues |
94.5 |
— |
— |
— |
— |
— |
94.5 |
Revenue |
2,686.2 |
— |
— |
— |
— |
— |
2,686.2 |
Cost of goods sold |
(490.6) |
— |
— |
— |
— |
— |
(490.6) |
Selling expenses |
(784.0) |
— |
— |
— |
— |
— |
(784.0) |
Research and development expenses |
(405.6) |
— |
— |
— |
— |
— |
(405.6) |
General and administrative expenses |
(187.8) |
— |
— |
— |
— |
— |
(187.8) |
Other operating income (1) |
34.0 |
— |
(22.2) |
— |
— |
— |
11.8 |
Other operating expenses |
(127.9) |
86.5 |
40.8 |
— |
— |
— |
(0.6) |
Restructuring costs |
(45.6) |
— |
— |
45.6 |
— |
— |
— |
Impairment losses |
(153.9) |
— |
— |
— |
153.9 |
— |
— |
Operating Income |
524.8 |
86.5 |
18.6 |
45.6 |
153.9 |
— |
829.3 |
Net financing costs |
(24.7) |
— |
— |
— |
— |
— |
(24.7) |
Other financial income and expense |
32.5 |
— |
— |
— |
— |
(52.2) |
(19.6) |
Income taxes |
17.8 |
(23.6) |
(5.2) |
(12.9) |
(44.7) |
(104.4) |
(172.9) |
Share of profit/(loss) from equity-accounted companies |
(1.5) |
— |
— |
— |
— |
— |
(1.5) |
Net profit/(loss) from continuing operations |
548.9 |
62.9 |
13.4 |
32.7 |
109.2 |
(156.6) |
610.5 |
Net profit/(loss) from discontinued operations (1) |
— |
— |
— |
— |
— |
— |
— |
Consolidated net profit |
548.9 |
62.9 |
13.4 |
32.7 |
109.2 |
(156.6) |
610.5 |
– Attributable to shareholders of |
548.0 |
62.9 |
13.4 |
32.7 |
109.2 |
(156.6) |
609.6 |
– Attributable to non-controlling interests |
0.9 |
— |
— |
— |
— |
— |
0.9 |
|
|
|
|
|
|
|
|
Earnings per share fully diluted – attributable to |
6.57 |
0.75 |
0.16 |
0.39 |
1.31 |
(1.88) |
7.31 |
(1) Proceeds received in 2020 from businesses sold before 2020 were reclassified from "Profit from discontinued operations" to the “Other operating income” line item for |
Forward-looking statements
The forward-looking statements, objectives and targets contained herein are based on Ipsen’s management strategy, current views and assumptions. Such statements involve known and unknown risks and uncertainties that may cause actual results, performance or events to differ materially from those anticipated herein. All of the above risks could affect Ipsen’s future ability to achieve its financial targets, which were set assuming reasonable macroeconomic conditions based on the information available today. Use of the words ‘believes’, ‘anticipates’ and ‘expects’ and similar expressions are intended to identify forward-looking statements, including Ipsen’s expectations regarding future events, including regulatory filings and determinations. Moreover, the targets described in this document were prepared without taking into account external growth assumptions and potential future acquisitions, which may alter these parameters. These objectives are based on data and assumptions regarded as reasonable by Ipsen. These targets depend on conditions or facts likely to happen in the future, and not exclusively on historical data. Actual results may depart significantly from these targets given the occurrence of certain risks and uncertainties, notably the fact that a promising medicine in early development phase or clinical trial may end up never being launched on the market or reaching its commercial targets, notably for regulatory or competition reasons. Ipsen must face or might face competition from generic medicine that might translate into a loss of market share. Furthermore, the research and development process involves several stages each of which involves the substantial risk that Ipsen may fail to achieve its objectives and be forced to abandon its efforts with regards to a medicine in which it has invested significant sums. Therefore, Ipsen cannot be certain that favorable results obtained during preclinical trials will be confirmed subsequently during clinical trials, or that the results of clinical trials will be sufficient to demonstrate the safe and effective nature of the medicine concerned. There can be no guarantees a medicine will receive the necessary regulatory approvals or that the medicine will prove to be commercially successful. If underlying assumptions prove inaccurate or risks or uncertainties materialize, actual results may differ materially from those set forth in the forward-looking statements. Other risks and uncertainties include but are not limited to, general industry conditions and competition; general economic factors, including interest rate and currency exchange rate fluctuations; the impact of pharmaceutical industry regulation and healthcare legislation; global trends toward healthcare cost containment; technological advances, new medicine and patents attained by competitors; challenges inherent in new-medicine development, including obtaining regulatory approval; Ipsen's ability to accurately predict future market conditions; manufacturing difficulties or delays; financial instability of international economies and sovereign risk; dependence on the effectiveness of Ipsen’s patents and other protections for innovative medicines; and the exposure to litigation, including patent litigation, and/or regulatory actions. Ipsen also depends on third parties to develop and market some of its medicines which could potentially generate substantial royalties; these partners could behave in such ways which could cause damage to Ipsen’s activities and financial results. Ipsen cannot be certain that its partners will fulfil their obligations. It might be unable to obtain any benefit from those agreements. A default by any of Ipsen’s partners could generate lower revenues than expected. Such situations could have a negative impact on Ipsen’s business, financial position or performance. Ipsen expressly disclaims any obligation or undertaking to update or revise any forward-looking statements, targets or estimates contained in this press release to reflect any change in events, conditions, assumptions or circumstances on which any such statements are based, unless so required by applicable law. Ipsen’s business is subject to the risk factors outlined in its registration documents filed with the French Autorité des Marchés Financiers. The risks and uncertainties set out are not exhaustive and the reader is advised to refer to Ipsen’s 2020 Universal Registration Document, available on ipsen.com.
_________________________
1 At constant exchange rates (CER), which exclude any foreign-exchange impact by recalculating the performance for the relevant period by applying the exchange rates used for the prior period.
2 Compound annual growth rate.
3 Decided by the Ipsen SA Board of Directors; to be proposed at the annual shareholder’s meeting on
4 Basis of preparation for reported Financial Statements including the CHC business as continuing operations.
5 Earnings per share.
6 At CER, which exclude any foreign-exchange impact by recalculating the performance for the relevant period by applying the exchange rates used for the prior period.
7 Assuming presentation of the CHC business as discontinued operations starting in 2022 and comparing to the FY 2021 operating performance excluding the contribution of the CHC business (as presented in the section ‘Core Measures excluding contribution from CHC’ thereafter).
8 Assuming presentation of the CHC business as discontinued operations starting in 2022 and comparing to the FY 2020 operating performance, excluding the contribution from the CHC business (as presented in the section ‘Core Measures excluding contribution from the CHC business’ thereafter).
9 Prior outlook, outlined in
10 At CER, which exclude any foreign-exchange impact by recalculating the performance for the relevant period by applying the exchange rates used for the prior period.
11 At CER, which exclude any foreign-exchange impact by recalculating the performance for the relevant period by applying the exchange rates used for the prior period.
12 At CER, which exclude any foreign-exchange impact by recalculating the performance for the relevant period by applying the exchange rates used for the prior period.
13 At CER, which exclude any foreign-exchange impact by recalculating the performance for the relevant period by applying the exchange rates used for the prior period.
14 Earnings per share.
15 Earnings per share.
16 At CER, which exclude any foreign-exchange impact by recalculating the performance for the relevant period by applying the exchange rates used for the prior period.
View source version on businesswire.com: https://www.businesswire.com/news/home/20220210005950/en/
Investors
Vice President, Investor Relations
+44 7584 349 193
Investor Relations Manager
+33 6 64 26 17 49
Media
Executive Vice President, Communications and Public Affairs
+44 7876 391 429
Senior Manager, Global Media Relations
+33 6 69 09 12 96
Source: Ipsen
FAQ
What were Ipsen's total sales growth figures for FY 2021?
What is Ipsen's core operating margin for FY 2021?
What is the enterprise value of Ipsen's Consumer Healthcare business?
What is Ipsen's full-year guidance for 2022?