Organon Reports Results for the Third Quarter Ended September 30, 2021
Organon reported Q3 2021 revenue of $1,600 million, down 1% from Q3 2020. Net income was $323 million or $1.27 per diluted share, a 42% decline year-over-year. Adjusted EBITDA fell 15% to $636 million, with a margin of 39.8%. The company affirmed its financial guidance and announced a quarterly dividend of $0.28 per share. Notably, Women’s Health revenue dropped 10%, while Biosimilars rose 41%. Organon is actively expanding through acquisitions and maintaining strong cash flow with $1,008 million in cash, despite high debt levels.
- Affirmed full-year financial guidance.
- Acquisition of Forendo Pharma enhances business development and innovation.
- Biosimilars revenue grew 41%, indicating strong demand.
- Overall revenue decreased 1% year-over-year.
- Net income fell 42% compared to the previous year.
- Women’s Health segment revenue declined 10%.
-
Third quarter 2021 revenue of
$1,600 million -
Net income from continuing operations of
, or$323 million per diluted share; Adjusted net income from continuing operations of$1.27 $424 million , or per diluted share$1.67 -
Adjusted EBITDA of
$636 million -
Board of Directors declares quarterly dividend of
per share$0.28 - Financial guidance affirmed; ranges for revenue and Adjusted EBITDA margin, narrowed
- Executing on business development; announces acquisition of Forendo Pharma
Organon also announced that its Board of Directors declared a quarterly dividend of
"Just months after becoming a standalone company, we are delivering on what we set out to do. Our year to date results are very much in line with expectations, and with good visibility into the remainder of the year, we are affirming our financial guidance," said
Third quarter 2021 revenue
in $ millions |
|
Q3 2021 |
|
Q3 2020 |
|
VPY |
|
VPY ex-FX |
Women’s Health |
|
381 |
|
424 |
|
(10)% |
|
(11)% |
Biosimilars |
|
140 |
|
99 |
|
|
|
|
Established Brands |
|
1,027 |
|
1,088 |
|
(6)% |
|
(8)% |
Other(1) |
|
52 |
|
2 |
|
NM |
|
NM |
Revenue |
|
1,600 |
|
1,613 |
|
(1)% |
|
(3)% |
(1) Other represents manufacturing sales to the company’s former parent company and other third parties and pre-spin allocated revenue hedge activities
Total net revenue was
Women’s Health declined
Biosimilars revenue grew
Established Brands represents a broad portfolio of well-known medicines, which are generally beyond market exclusivity, including leading brands in cardiovascular, respiratory, dermatology and non-opioid pain management, and for which generic competition varies by market. Revenue for Established Brands was down
Third quarter 2021 profitability
in $ millions, except per share amounts |
|
Q3 2021 |
|
Q3 2020 |
|
VPY |
||||
Revenue |
|
$ |
1,600 |
|
|
$ |
1,613 |
|
|
(1)% |
Cost of goods sold |
|
609 |
|
|
535 |
|
|
|
||
Gross profit |
|
991 |
|
|
1,078 |
|
|
(8)% |
||
Gross margin |
|
61.9 |
% |
|
66.8 |
% |
|
|
||
Non-GAAP Adjusted gross profit(1) |
|
1,038 |
|
|
1,106 |
|
|
(6)% |
||
Non-GAAP Adjusted gross margin |
|
64.9 |
% |
|
68.6 |
% |
|
|
||
Adjusted EBITDA, continuing operations(1,2) |
|
636 |
|
|
751 |
|
|
(15)% |
||
Adjusted EBITDA margin, continuing operations |
|
39.8 |
% |
|
46.6 |
% |
|
|
||
Net Income, continuing operations(2) |
|
323 |
|
|
560 |
|
|
(42)% |
||
Non-GAAP Adjusted net income, continuing operations(1,2) |
|
424 |
|
|
604 |
|
|
(30)% |
||
Diluted Earnings per Share, continuing operations(2) |
|
1.27 |
|
|
2.21 |
|
|
(43)% |
||
Non-GAAP Adjusted Diluted Earnings per Share, continuing operations(1,2) |
|
1.67 |
|
|
2.38 |
|
|
(30)% |
(1) See Tables 4,5 and 6 for reconciliations of GAAP to non-GAAP measures
(2) Discontinued operations includes
Gross margin was
Adjusted EBITDA margin was
Net income from continuing operations for the third quarter of 2021 was
Capital Allocation
Today, Organon’s Board of Directors declared a quarterly dividend of
As of
Full year guidance – all guidance provided on a Non-GAAP basis
Organon does not provide GAAP financial measures on a forward-looking basis because the company is unable to predict with reasonable certainty and without unreasonable effort, the ultimate outcome of legal proceedings, unusual gains and losses, and acquisition-related expenses. These items are uncertain, depend on various factors, and could be material to Organon’s results computed in accordance with GAAP.
The company affirmed all financial guidance, and narrowed the ranges for revenue and Adjusted EBITDA margin. The financial guidance is presented on a non-GAAP basis and is proforma as if Organon was a standalone company for the entire year.
Guidance on proforma non-GAAP basis |
|
Previous guidance |
|
Current guidance |
Revenue |
|
|
|
|
Gross margin(*) |
|
Low to mid |
|
Unchanged |
SG&A as % of sales(*) |
|
Mid |
|
Unchanged |
R&D as % of sales(*) |
|
Mid single-digit |
|
Unchanged |
Adjusted EBITDA margin |
|
|
|
|
Interest |
|
|
|
Unchanged |
Depreciation(*) |
|
|
|
Unchanged |
Effective Non-GAAP tax rate |
|
|
|
Unchanged |
Fully diluted weighted avg. shares outstanding |
|
~254 million |
|
Unchanged |
(*) Guidance provided in connection with the spin-off and unlikely to be a recurring component of the company’s annual guidance
Webcast Information
Organon will host a conference call at
About Organon
Organon is a global healthcare company formed in
Organon has a global footprint with significant scale and geographic reach and world-class commercial capabilities. The company's approximately 9,000 employees conduct business in more than 140 countries and territories. Organon's headquarters are located in
Non-GAAP financial measures
Non-GAAP results, such as Adjusted EBITDA, Adjusted Net Income, and Adjusted Diluted EPS, are presented only as a supplement to the company’s financial statements based on GAAP. Non-GAAP financial information is provided to enhance understanding of the company’s financial performance, but none of these non-GAAP financial measures are recognized terms under GAAP, and non-GAAP measures should not be considered in isolation from, or as a substitute analysis for, the company’s results of operations as determined in accordance with GAAP. Definitions and reconciliations of non-GAAP measures to the most directly comparable GAAP measures are provided within the schedules attached to this release. The company uses non-GAAP measures in its operational and financial decision making, and believes that it is useful to exclude certain items in order to focus on what it regards to be a more meaningful representation of the underlying operating performance of the business. The company also believes that investors may find non-GAAP financial measures useful for the same reasons, although investors are cautioned that non-GAAP financial measures are not a substitute for GAAP disclosures. The non-GAAP financial measures are not presented in accordance with GAAP. Please refer to the appendix of this press release for reconciliations of non-GAAP financial measures contained herein to the most directly comparable GAAP measures. The company’s full-year 2021 guidance measures (other than revenue) are provided on a non-GAAP basis because the company is unable to reasonably predict certain items contained in the GAAP measures. Such items include, but are not limited to, acquisition related expenses, restructuring and related expenses, stock-based compensation and other items not reflective of the company's ongoing operations.
Forward-Looking Statement of Organon
Except for historical information herein, this news release includes “forward-looking statements” within the meaning of the safe harbor provisions of the
Risks and uncertainties include, but are not limited to, an inability to execute on our business development strategy or realize the benefits of our planned acquisitions; general industry conditions and competition; general economic factors, including interest rate and currency exchange rate fluctuations; the impact of the ongoing COVID-19 pandemic and emergence of variant strains; the impact of pharmaceutical industry regulation and health care legislation in
The company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future events or otherwise. Additional factors that could cause results to differ materially from those described in the forward-looking statements can be found in the company’s filings with the
TABLE 1
Condensed Consolidated Statement of Income
(Unaudited, $ in millions except share and per share amounts)
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Sales |
$ |
1,600 |
|
|
$ |
1,613 |
|
|
$ |
4,701 |
|
|
$ |
4,919 |
|
Costs, Expenses and Other |
|
|
|
|
|
|
|
||||||||
Cost of sales |
609 |
|
|
535 |
|
|
1,783 |
|
|
1,533 |
|
||||
Selling, general and administrative |
388 |
|
|
321 |
|
|
1,186 |
|
|
922 |
|
||||
Research and development |
111 |
|
|
54 |
|
|
254 |
|
|
150 |
|
||||
Restructuring costs |
1 |
|
|
12 |
|
|
3 |
|
|
43 |
|
||||
Other (income) expense, net |
102 |
|
|
10 |
|
|
182 |
|
|
44 |
|
||||
|
1,211 |
|
|
932 |
|
|
3,408 |
|
|
2,692 |
|
||||
Income From Continuing Operations Before Income Taxes |
389 |
|
|
681 |
|
|
1,293 |
|
|
2,227 |
|
||||
Taxes on Income |
66 |
|
|
121 |
|
|
144 |
|
|
347 |
|
||||
Net Income From Continuing Operations |
323 |
|
|
560 |
|
|
1,149 |
|
|
1,880 |
|
||||
Loss From Discontinued Operations - Net of Tax |
— |
|
|
(13) |
|
|
— |
|
|
(88) |
|
||||
Net Income |
$ |
323 |
|
|
$ |
547 |
|
|
$ |
1,149 |
|
|
$ |
1,792 |
|
|
|
|
|
|
|
|
|
||||||||
Earnings (Loss) per Share Attributable to |
|
|
|
|
|
|
|
||||||||
Continuing operations |
$ |
1.27 |
|
|
$ |
2.21 |
|
|
$ |
4.53 |
|
|
$ |
7.42 |
|
Discontinued operations |
— |
|
|
(0.05) |
|
|
— |
|
|
(0.35) |
|
||||
Net Earnings per Share Attributable to |
$ |
1.27 |
|
|
$ |
2.16 |
|
|
$ |
4.53 |
|
|
$ |
7.07 |
|
|
|
|
|
|
|
|
|
||||||||
Earnings (Loss) per Share Attributable to |
|
|
|
|
|
|
|
||||||||
Continuing operations |
$ |
1.27 |
|
|
$ |
2.21 |
|
|
$ |
4.52 |
|
|
$ |
7.42 |
|
Discontinued operations |
— |
|
|
(0.05) |
|
|
— |
|
|
(0.35) |
|
||||
Net Earnings per Share Attributable to |
$ |
1.27 |
|
|
$ |
2.16 |
|
|
$ |
4.52 |
|
|
$ |
7.07 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted Average Shares Outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
253,534,000 |
|
|
253,516,000 |
|
|
253,530,000 |
|
|
253,516,000 |
|
||||
Diluted |
254,172,000 |
|
|
253,516,000 |
|
|
254,011,000 |
|
|
253,516,000 |
|
TABLE 2
Sales by top products
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||||||||||||||||||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||||||||||||||||||||||||||||||||
($ in millions) |
|
|
Int’l |
|
Total |
|
|
|
Int’l |
|
Total |
|
|
|
Int’l |
|
Total |
|
|
|
Int’l |
|
Total |
||||||||||||||||||||||||
Women’s Health |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Nexplanon/Implanon NXT |
$ |
120 |
|
|
$ |
55 |
|
|
$ |
175 |
|
|
$ |
137 |
|
|
$ |
52 |
|
|
$ |
189 |
|
|
$ |
389 |
|
|
$ |
154 |
|
|
$ |
543 |
|
|
$ |
374 |
|
|
$ |
142 |
|
|
$ |
515 |
|
Follistim AQ |
29 |
|
|
32 |
|
|
61 |
|
|
20 |
|
|
31 |
|
|
50 |
|
|
81 |
|
|
97 |
|
|
178 |
|
|
60 |
|
|
75 |
|
|
135 |
|
||||||||||||
NuvaRing |
21 |
|
|
28 |
|
|
49 |
|
|
25 |
|
|
33 |
|
|
58 |
|
|
68 |
|
|
79 |
|
|
147 |
|
|
86 |
|
|
98 |
|
|
184 |
|
||||||||||||
Ganirelix Acetate Injection |
5 |
|
|
20 |
|
|
25 |
|
|
4 |
|
|
21 |
|
|
25 |
|
|
19 |
|
|
66 |
|
|
85 |
|
|
7 |
|
|
48 |
|
|
55 |
|
||||||||||||
Cerazette |
— |
|
|
18 |
|
|
18 |
|
|
— |
|
|
18 |
|
|
18 |
|
|
— |
|
|
53 |
|
|
53 |
|
|
— |
|
|
51 |
|
|
51 |
|
||||||||||||
Other |
18 |
|
|
35 |
|
|
53 |
|
|
45 |
|
|
39 |
|
|
84 |
|
|
80 |
|
|
111 |
|
|
191 |
|
|
121 |
|
|
103 |
|
|
224 |
|
||||||||||||
Biosimilars |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Renflexis |
48 |
|
|
6 |
|
|
54 |
|
|
34 |
|
|
4 |
|
|
38 |
|
|
119 |
|
|
17 |
|
|
136 |
|
|
88 |
|
|
8 |
|
|
96 |
|
||||||||||||
Ontruzant |
9 |
|
|
47 |
|
|
56 |
|
|
— |
|
|
37 |
|
|
37 |
|
|
20 |
|
|
81 |
|
|
101 |
|
|
1 |
|
|
77 |
|
|
78 |
|
||||||||||||
Brenzys |
— |
|
|
14 |
|
|
14 |
|
|
— |
|
|
23 |
|
|
23 |
|
|
— |
|
|
35 |
|
|
35 |
|
|
— |
|
|
52 |
|
|
52 |
|
||||||||||||
Other Biosimilars (1) |
— |
|
|
16 |
|
|
16 |
|
|
— |
|
|
1 |
|
|
1 |
|
|
— |
|
|
34 |
|
|
34 |
|
|
— |
|
|
1 |
|
|
1 |
|
||||||||||||
Established Brands |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Cardiovascular |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Zetia |
1 |
|
|
90 |
|
|
91 |
|
|
(1) |
|
|
103 |
|
|
103 |
|
|
6 |
|
|
276 |
|
|
282 |
|
|
(4) |
|
|
389 |
|
|
384 |
|
||||||||||||
Vytorin |
3 |
|
|
38 |
|
|
41 |
|
|
3 |
|
|
44 |
|
|
47 |
|
|
8 |
|
|
119 |
|
|
127 |
|
|
9 |
|
|
130 |
|
|
139 |
|
||||||||||||
Atozet |
— |
|
|
114 |
|
|
114 |
|
|
— |
|
|
111 |
|
|
111 |
|
|
— |
|
|
347 |
|
|
347 |
|
|
— |
|
|
348 |
|
|
348 |
|
||||||||||||
Rosuzet |
— |
|
|
15 |
|
|
15 |
|
|
— |
|
|
32 |
|
|
32 |
|
|
— |
|
|
48 |
|
|
48 |
|
|
— |
|
|
94 |
|
|
94 |
|
||||||||||||
Cozaar/Hyzaar |
3 |
|
|
84 |
|
|
87 |
|
|
5 |
|
|
86 |
|
|
91 |
|
|
9 |
|
|
256 |
|
|
265 |
|
|
17 |
|
|
274 |
|
|
291 |
|
||||||||||||
Zocor |
1 |
|
|
17 |
|
|
18 |
|
|
1 |
|
|
17 |
|
|
18 |
|
|
3 |
|
|
46 |
|
|
49 |
|
|
1 |
|
|
56 |
|
|
57 |
|
||||||||||||
Other Cardiovascular (1) |
— |
|
|
31 |
|
|
31 |
|
|
— |
|
|
37 |
|
|
37 |
|
|
— |
|
|
99 |
|
|
99 |
|
|
— |
|
|
124 |
|
|
124 |
|
||||||||||||
Respiratory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Singulair |
2 |
|
|
98 |
|
|
100 |
|
|
4 |
|
|
78 |
|
|
82 |
|
|
10 |
|
|
289 |
|
|
300 |
|
|
14 |
|
|
324 |
|
|
338 |
|
||||||||||||
Nasonex |
— |
|
|
49 |
|
|
48 |
|
|
— |
|
|
41 |
|
|
41 |
|
|
3 |
|
|
141 |
|
|
144 |
|
|
9 |
|
|
151 |
|
|
160 |
|
||||||||||||
Dulera |
48 |
|
|
8 |
|
|
56 |
|
|
51 |
|
|
8 |
|
|
59 |
|
|
121 |
|
|
25 |
|
|
146 |
|
|
155 |
|
|
26 |
|
|
181 |
|
||||||||||||
Clarinex |
2 |
|
|
27 |
|
|
28 |
|
|
2 |
|
|
23 |
|
|
25 |
|
|
5 |
|
|
78 |
|
|
83 |
|
|
5 |
|
|
104 |
|
|
109 |
|
||||||||||||
Asmanex |
14 |
|
|
2 |
|
|
15 |
|
|
20 |
|
|
1 |
|
|
21 |
|
|
43 |
|
|
5 |
|
|
48 |
|
|
58 |
|
|
5 |
|
|
64 |
|
||||||||||||
Other Respiratory (1) |
— |
|
|
3 |
|
|
3 |
|
|
— |
|
|
11 |
|
|
11 |
|
|
— |
|
|
15 |
|
|
16 |
|
|
1 |
|
|
25 |
|
|
26 |
|
||||||||||||
Non-Opioid Pain, Bone and Dermatology |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Arcoxia |
— |
|
|
65 |
|
|
65 |
|
|
— |
|
|
68 |
|
|
68 |
|
|
— |
|
|
184 |
|
|
184 |
|
|
— |
|
|
204 |
|
|
204 |
|
||||||||||||
Fosamax |
1 |
|
|
45 |
|
|
46 |
|
|
1 |
|
|
45 |
|
|
46 |
|
|
3 |
|
|
130 |
|
|
132 |
|
|
3 |
|
|
137 |
|
|
140 |
|
||||||||||||
Diprospan |
— |
|
|
34 |
|
|
34 |
|
|
— |
|
|
33 |
|
|
33 |
|
|
— |
|
|
92 |
|
|
92 |
|
|
— |
|
|
87 |
|
|
87 |
|
||||||||||||
Diprosone |
— |
|
|
22 |
|
|
22 |
|
|
— |
|
|
22 |
|
|
22 |
|
|
1 |
|
|
64 |
|
|
65 |
|
|
1 |
|
|
58 |
|
|
59 |
|
||||||||||||
Other Non-Opioid Pain, Bone and Dermatology (1) |
9 |
|
|
47 |
|
|
57 |
|
|
3 |
|
|
49 |
|
|
52 |
|
|
11 |
|
|
137 |
|
|
148 |
|
|
5 |
|
|
140 |
|
|
144 |
|
||||||||||||
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Proscar |
— |
|
|
27 |
|
|
27 |
|
|
— |
|
|
59 |
|
|
60 |
|
|
1 |
|
|
91 |
|
|
92 |
|
|
1 |
|
|
152 |
|
|
154 |
|
||||||||||||
Propecia |
1 |
|
|
33 |
|
|
34 |
|
|
2 |
|
|
30 |
|
|
32 |
|
|
5 |
|
|
96 |
|
|
101 |
|
|
7 |
|
|
83 |
|
|
91 |
|
||||||||||||
Sinemet |
— |
|
|
17 |
|
|
17 |
|
|
— |
|
|
18 |
|
|
18 |
|
|
— |
|
|
54 |
|
|
54 |
|
|
(1) |
|
|
58 |
|
|
58 |
|
||||||||||||
Remeron |
1 |
|
|
17 |
|
|
19 |
|
|
1 |
|
|
16 |
|
|
16 |
|
|
3 |
|
|
48 |
|
|
51 |
|
|
2 |
|
|
46 |
|
|
47 |
|
||||||||||||
Other (1) |
9 |
|
|
49 |
|
|
59 |
|
|
15 |
|
|
48 |
|
|
63 |
|
|
29 |
|
|
128 |
|
|
157 |
|
|
44 |
|
|
135 |
|
|
179 |
|
||||||||||||
Other (2) |
1 |
|
|
51 |
|
|
52 |
|
|
(1) |
|
|
3 |
|
|
2 |
|
|
(2) |
|
|
171 |
|
|
168 |
|
|
4 |
|
|
46 |
|
|
50 |
|
||||||||||||
Total sales |
$ |
346 |
|
|
$ |
1,254 |
|
|
$ |
1,600 |
|
|
$ |
371 |
|
|
$ |
1,242 |
|
|
$ |
1,613 |
|
|
$ |
1,035 |
|
|
$ |
3,666 |
|
|
$ |
4,701 |
|
|
$ |
1,068 |
|
|
$ |
3,851 |
|
|
$ |
4,919 |
|
(1) Includes sales of products not listed separately. Revenue from an arrangement for the sale of generic etonogestrel/ethinyl estradiol vaginal ring is included in
(2) Includes manufacturing sales to
TABLE 3
Sales by geographic area
(Unaudited, $ in millions)
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
($ in millions) |
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
|
$ |
410 |
|
|
$ |
426 |
|
|
$ |
1,314 |
|
|
$ |
1,286 |
|
|
346 |
|
|
371 |
|
|
1,035 |
|
|
1,068 |
|
||||
|
287 |
|
|
354 |
|
|
874 |
|
|
1,190 |
|
||||
|
252 |
|
|
225 |
|
|
693 |
|
|
655 |
|
||||
|
238 |
|
|
228 |
|
|
595 |
|
|
649 |
|
||||
Other(1) |
67 |
|
|
9 |
|
|
190 |
|
|
71 |
|
||||
Revenue |
$ |
1,600 |
|
|
$ |
1,613 |
|
|
$ |
4,701 |
|
|
$ |
4,919 |
|
(1) Primarily reflects manufacturing sales to
TABLE 4
Reconciliation of GAAP Gross Margin to Non-GAAP Adjusted Gross Profit and Adjusted Gross Margin
($ in millions)
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Revenue |
$ |
1,600 |
|
|
$ |
1,613 |
|
|
$ |
4,701 |
|
|
$ |
4,919 |
|
Cost of Goods Sold |
609 |
|
|
535 |
|
|
1,783 |
|
|
1,533 |
|
||||
Gross Profit |
991 |
|
|
1,078 |
|
|
2,918 |
|
|
3,386 |
|
||||
Gross Margin |
61.9 |
% |
|
66.8 |
% |
|
62.1 |
% |
|
68.8 |
% |
||||
Amortization |
27 |
|
|
23 |
|
|
69 |
|
|
65 |
|
||||
One-time costs(1) |
17 |
|
|
— |
|
|
27 |
|
|
— |
|
||||
Stock-based compensation |
3 |
|
|
5 |
|
|
8 |
|
|
14 |
|
||||
Non-GAAP Adjusted Gross Profit(2) |
1,038 |
|
|
1,106 |
|
|
3,022 |
|
|
3,465 |
|
||||
Non-GAAP Adjusted Gross Margin |
64.9 |
% |
|
68.6 |
% |
|
64.3 |
% |
|
70.4 |
% |
(1) One-time costs primarily include inventory discards related to separation re-labeling and other costs to stand up the Company.
(2) Non-GAAP Adjusted Gross Profit is calculated by excluding amortization, one-time costs, and the portion of stock-based compensation expense allocated to Cost of Goods Sold.
TABLE 5
Reconciliation of GAAP Net Income from Continuing Operations to Adjusted EBITDA
($ in millions)
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net income from continuing operations before income tax |
$ |
389 |
|
|
$ |
681 |
|
|
$ |
1,293 |
|
|
$ |
2,227 |
|
Depreciation |
25 |
|
|
17 |
|
|
64 |
|
|
42 |
|
||||
Amortization(1) |
27 |
|
|
23 |
|
|
69 |
|
|
65 |
|
||||
Interest expense |
98 |
|
|
— |
|
|
160 |
|
|
— |
|
||||
EBITDA |
539 |
|
|
721 |
|
|
1,586 |
|
|
2,334 |
|
||||
Restructuring costs |
1 |
|
|
12 |
|
|
3 |
|
|
43 |
|
||||
One-time costs(2) |
56 |
|
|
7 |
|
|
171 |
|
|
30 |
|
||||
Acquired in-process research and development(3) |
25 |
|
|
— |
|
|
25 |
|
|
— |
|
||||
Stock-based compensation |
15 |
|
|
11 |
|
|
44 |
|
|
32 |
|
||||
Adjusted EBITDA |
$ |
636 |
|
|
$ |
751 |
|
|
$ |
1,829 |
|
|
$ |
2,439 |
|
Adjusted EBITDA margin |
39.8 |
% |
|
46.6 |
% |
|
38.9 |
% |
|
49.6 |
% |
(1) Amortization in all periods is included in Cost of goods sold.
(2)One-time costs primarily include cost incurred in connection with the spin-off of Organon as well as
(3) Costs represent upfront licensing payment associated with
TABLE 6
Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income
($ in millions, except per share amounts)
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
Net income from continuing operations before income tax |
$ |
389 |
|
|
$ |
681 |
|
|
$ |
1,293 |
|
|
$ |
2,227 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Amortization(1) |
27 |
|
|
23 |
|
|
69 |
|
|
65 |
|
||||
Restructuring costs |
1 |
|
|
12 |
|
|
3 |
|
|
43 |
|
||||
One-time costs(2) |
56 |
|
|
7 |
|
|
171 |
|
|
30 |
|
||||
Acquired in-process research and development(3) |
25 |
|
|
— |
|
|
25 |
|
|
— |
|
||||
Stock-based compensation |
15 |
|
|
11 |
|
|
44 |
|
|
32 |
|
||||
Total Adjustments |
124 |
|
|
53 |
|
|
312 |
|
|
170 |
|
||||
Non-GAAP pre-tax income from continuing operations |
513 |
|
|
734 |
|
|
1,605 |
|
|
2,397 |
|
||||
Taxes on income as reported in accordance with GAAP |
66 |
|
|
121 |
|
|
144 |
|
|
347 |
|
||||
Tax benefit on adjustments |
23 |
|
|
9 |
|
|
58 |
|
|
22 |
|
||||
Tax benefit on GAAP-only discrete items(4) |
— |
|
|
— |
|
|
91 |
|
|
— |
|
||||
Non-GAAP adjusted taxes on income |
89 |
|
|
130 |
|
|
293 |
|
|
369 |
|
||||
Non-GAAP adjusted net income, continuing operations |
424 |
|
|
604 |
|
|
1,312 |
|
|
2,028 |
|
||||
Non-GAAP adjusted net income, continuing operations per diluted share |
$ |
1.67 |
|
|
$ |
2.38 |
|
|
$ |
5.17 |
|
|
$ |
8.00 |
|
(1) Amortization in all periods is included in Cost of goods sold.
(2)One-time costs primarily include cost incurred in connection with the spin-off of Organon as well as
(3) Costs represent upfront licensing payment associated with
(4) For the three months ended
View source version on businesswire.com: https://www.businesswire.com/news/home/20211111005360/en/
Media Contacts:
(614) 314-8094
(732) 675-8448
Investor Contacts:
(201) 275-2711
(267) 614-4669
Source:
FAQ
What were Organon's Q3 2021 revenue figures?
How did Organon's net income perform in Q3 2021?
What dividend did Organon declare in Q3 2021?
What drove the growth in Organon's biosimilars revenue?