
|
·
|
In the first full year of IMBRUVICA® (ibrutinib) sales, the Company recorded total revenue of $730 million, driven by U.S. net product revenue of $492 million for the year ended December 31, 2014, compared to U.S. net product revenue of $14 million for the prior year.
|
|
·
|
Worldwide IMBRUVICA net product revenue of $548 million was recorded for the year ended December 31, 2014, including net product revenue of $56 million from outside of the U.S. as reported by our collaboration partner Janssen Biotech, Inc. and its affiliates (Janssen).
|
|
·
|
Strong fourth quarter U.S. net product revenue of $185 million was reported, representing 31% quarter over quarter growth.
|
|
·
|
The fourth quarter represents the second profitable quarter under the worldwide collaboration and license agreement (Agreement) with Janssen.
|
|
·
|
IMBRUVICA received regular (full) U.S. Food and Drug Administration (FDA) approval on January 29, 2015, as the first and only treatment for patients with Waldenstrom’s Macroglobulinemia (WM), and it is approved in all lines of therapy. This is the fourth indication for IMBRUVICA in less than 15 months. In the United States, approximately 1,500 people are diagnosed each year with WM, the prevalence is approximately 12,000 (G7 incidence estimated at 6,000 and prevalence at 23,000).
|
|
·
|
25 IMBRUVICA trials commenced in 2014 across a variety of hematologic histologies.
|
|
·
|
Research expansion with trials in several solid tumor types will begin in the first half of 2015.
|
|
Three Months Ended
|
||||
|
Dec. 31,
|
||||
|
2014
|
||||
|
50% of Pharmacyclics' U.S. product revenue, net
|
$ | 92,568 | ||
|
Less: 50% of Pharmacyclics' U.S. cost of goods sold
|
(6,687 | ) | ||
|
Pharmacyclics' 50% share of U.S. net product revenue, less cost of goods sold
|
85,881 | |||
|
Less: Pharmacyclics' share of U.S. commercial expenses under the Agreement
|
(20,695 | ) | ||
|
Pharmacyclics' share of U.S. pre-tax profits from the commercialization of IMBRUVICA under the Agreement
|
65,186 | |||
|
Less: Pharmacyclics' share of outside-U.S. pre-tax commercial loss under the Agreement
|
(7,741 | ) | ||
|
Pharmacyclics' share of worldwide pre-tax profits from the commercialization of IMBRUVICA under the Agreement
|
57,445 | |||
|
Less: Pharmacyclics' share of world-wide research and development expenses under the Agreement
|
(31,748 | ) | ||
|
Pharmacyclics' share of IMBRUVICA related pre-tax net profit under the Agreement
|
$ | 25,697 | ||
|
|
·
|
New longer term data from the Phase III RESONATE™ (PCYC-1112) in IMBRUVICA patients with relapsed/refractory CLL, including high-risk CLL patients with del 17p demonstrated at 12 months an 84% progression-free survival (PFS) rate in all patients with previously treated CLL or SLL who received IMBRUVICA and at 12 months a 94% PFS rate in patients who received only one prior therapy. One hundred twenty-two patients (62%) randomized to ofatumumab crossed over to IMBRUVICA; the best ORR for single-agent IMBRUVICA was 90% versus 25% for ofatumumab, with 74% of IMBRUVICA patients achieving a partial response (PR), 8% partial responses with lymphocytosis (PR-L) and 4% complete responses (CR). The most frequent Grade 3 or 4 adverse events (AEs) in the RESONATE trial analysis occurring in IMBRUVICA patients were: neutropenia (18%); pneumonia (9%); thrombocytopenia (6%); anemia (6%); and, hypertension (6%).
|
|
|
·
|
Results were presented from Phase II RESONATE™-17 (PCYC-1117), the largest prospective trial dedicated to studying CLL or SLL patients with del 17p (n=114) showing that IMBRUVICA was associated with an 83% overall response rate (ORR). Seventy-nine percent of patients were alive and had not progressed at 11.5 months, with an OS rate of 84%. The most common Grade 3 or 4 AEs in the RESONATE-17 trial (occurring in > 5% of IMBRUVICA patients) were neutropenia (14%), anemia (8%), and hypertension (8%).
|
|
|
·
|
IMBRUVICA’s impact on patient well-being also was presented from a sub-analysis of the Phase III RESONATE trial showing that IMBRUVICA was associated with improvements in hematologic function and disease burden in previously treated CLL/SLL patients versus those treated with ofatumumab. The data suggest the survival benefit afforded by IMBRUVICA, combined with sustained improvements in key endpoints of the trial including patient-reported outcomes, may enhance patient quality of life while also prolonging survival.
|
|
|
·
|
New Phase II data reported IMBRUVICA’s potential utility as a combination therapy when used with rituximab. The data suggested that the overall efficacy and safety profile of IMBRUVICA is well tolerated when combined with rituximab in patients with relapsed or refractory mantle cell lymphoma (MCL). IMBRUVICA was combined with rituximab in a single-center, Phase II trial in 50 relapsed/refractory MCL patients. After a median follow-up of 11 months (range 4-16 months), the ORR for all 50 patients was 88% (56% CRs and 48% PRs) patients and for the 34 patients with lower levels (< 50) of the Ki-67 protein, a known marker associated with cell growth, the ORR was 100% (56% CRs and 44% PRs). The median duration of response (DOR) and PFS have not yet been reached. There were no deaths due to toxicity. Grade 1 hematologic toxicity events included anemia (30%) and thrombocytopenia (25%). The most common treatment-emergent, non-hematologic adverse events (occurring in > 15% of patients treated with IMBRUVICA plus rituximab) included fatigue; diarrhea; myalgia and dyspnea. This combination has been well tolerated.
|
|
|
·
|
Phase II data also reported during the meeting showed that IMBRUVICA demonstrates anti-tumor activity both as a single-agent and as combination therapy in heavily pre-treated patients with relapsed or relapsed/refractory multiple myeloma (MM).
|
|
·
|
RESONATE™ (PCYC-1112): Phase III study of IMBRUVICA versus ofatumumab in patients with relapsed/refractory (R/R) CLL/SLL was initiated in the first quarter of 2012. This was a randomized, multi-center, open-label Phase III trial of IMBRUVICA administered as monotherapy. This 391 patient study met its primary end point of progression-free survival (PFS) as well as a key secondary endpoint of Overall Survival (OS) at the pre-planned interim analysis in January 2014. This study confirmed IMBRUVICA’s clinical benefit in CLL patients who have received one prior therapy, resulting in regular (full) FDA approval for this patient population on July 28, 2014.
|
|
·
|
RESONATE™-17 (PCYC-1117): Open-label, single-arm, Phase II study of IMBRUVICA as a single agent in patients with CLL who have deletion of chromosome 17p and who did not respond to or relapsed after at least one prior treatment (a high unmet need population) was initiated in the first quarter of 2013. The primary endpoint of the study is Overall Response Rate (ORR). This study completed enrollment of 111 patients worldwide in the third quarter of 2013. Data was presented at the 56th Annual ASH Meeting on December 9th, 2014.
|
|
·
|
RESONATE™-2 (PCYC-1115): Phase III study of IMBRUVICA versus chlorambucil in newly diagnosed elderly CLL/SLL patients was initiated in the first quarter of 2013. This is a randomized, multi-center, open-label trial of IMBRUVICA as a monotherapy versus chlorambucil in patients 65 years or older with treatment naïve CLL/SLL. The study design was agreed upon with the FDA under a Special Protocol Assessment (SPA). The primary objective of the study is to demonstrate a clinically significant improvement in PFS when compared to chlorambucil. This study completed enrollment of 273 patients worldwide in the first quarter of 2014. A data read out is anticipated in the second half of 2015.
|
|
·
|
ILLUMINATE (PCYC-1130): Phase III study of IMBRUVICA in combination with GAZYVA® versus chlorambucil in combination with GAZYVA in newly diagnosed CLL/SLL patients was initiated in the fourth quarter of 2014. This is a randomized, multi-center, open-label trial in patients 18 years or older with treatment naïve CLL/SLL. The primary objective of the study is to demonstrate a clinically significant improvement in PFS when compared to chlorambucil plus GAZYVA. The enrollment target of this study is 212 patients.
|
|
·
|
HELIOS (CLL3001): Phase III study of IMBRUVICA in combination with bendamustine and rituximab in patients with R/R CLL/SLL was initiated in the third quarter of 2012. This is a randomized, multi-center, double-blinded, placebo-controlled trial of IMBRUVICA in combination with bendamustine and rituximab versus placebo in combination with bendamustine and rituximab (BR) in R/R CLL/SLL patients who have received at least one line of prior therapy. The primary objective of the study is to demonstrate a clinically significant improvement in PFS when compared to bendamustine and rituximab. This study completed enrollment of 578 patients worldwide in the first quarter of 2014. An interim analysis is anticipated in the first half of 2015.
|
|
·
|
BRILLIANCE (CLL3002): Phase III study of IMBRUVICA versus rituximab in patients with R/R CLL/SLL was initiated in the fourth quarter of 2013. This is a randomized, open-label, multi-center study to evaluate the efficacy and safety of IMBRUVICA versus rituximab in adult Asia Pacific region patients with R/R CLL or SLL with active disease requiring treatment, who have failed at least one prior line of therapy and are not considered appropriate candidates for treatment or retreatment with purine analog-based therapy or combination chemo-immunotherapy. The primary objective of the study is to demonstrate a clinically significant improvement in PFS. The enrollment target of this study is 150 patients.
|
|
·
|
Third-party sponsored: Phase III study of IMBRUVICA versus IMBRUVICA + rituximab versus bendamustine + rituximab in frontline newly diagnosed elderly (≥ 65 Years of Age) CLL/SLL patients (Alliance A041202) was initiated by the National Cancer Institute in the fourth quarter of 2013. This is a randomized, multi-center study designed to evaluate the improvement in PFS of IMBRUVICA with or without rituximab vs bendamustine and rituximab. Secondary outcome measures include OS and duration of response. The enrollment target of this multi-center study is 523 patients.
|
|
·
|
Third-party sponsored: Phase III study in treatment-naive, young fit patients with CLL, comparing the combination of IMBRUVICA and Rituxan to chemoimmunotherapy of FCR (fludarabine, cyclophosphamide, and rituximab), (ECOG1912), was initiated by the Eastern Cooperative Oncology Group in the first quarter of 2014. This is a randomized study designed to evaluate the improvement in PFS of IMBRUVICA with rituximab vs FCR. Secondary outcome measures include OS and adverse events. The enrollment target of this multi-center study is 519 patients.
|
|
·
|
Third-party sponsored: Phase III study in untreated, intermediate and high-risk patients with CLL, comparing monotherapy IMBRUVICA to placebo or no therapy, (CLL12), was initiated by the German Study Group in the first quarter of 2014. This is a randomized study designed to evaluate the improvement in event-free survival (EFS) of IMBRUVICA vs. watch and waiting. Secondary outcome measures include ORR and PFS. The enrollment target of this multi-center study is 302 patients.
|
|
·
|
RAY (MCL3001): Phase III study of IMBRUVICA versus temsirolimus in R/R MCL patients was initiated in the fourth quarter of 2012. This is a randomized, multi-center, open-label trial of IMBRUVICA as a monotherapy versus temsirolimus in R/R MCL patients who received at least one prior rituximab-containing chemotherapy regimen. The primary endpoint of the study is PFS. This ex-U.S. study completed enrollment of 280 patients in the fourth quarter of 2013. A data readout is anticipated in the second half of 2015.
|
|
·
|
SHINE (MCL3002): Phase III study of IMBRUVICA in combination with BR in elderly patients with newly diagnosed MCL was initiated in the second quarter of 2013. This is a randomized, multi-center, double-blinded, placebo-controlled trial of IMBRUVICA plus BR versus placebo plus BR in patients 65 years or older with newly diagnosed MCL. The primary endpoint of the study is PFS. The enrollment target of this global study is 520 patients.
|
|
·
|
INNOVATE (PCYC-1127): Phase III study of IMBRUVICA or placebo in combination with rituximab in patients with previously treated WM was initiated in the second quarter of 2014. This is a randomized, multi-center, double-blinded, placebo-controlled trial of IMBRUVICA. The primary outcome measure of this study is PFS. The secondary outcome measures include ORR, time to next treatment, OS and the number of participants with AEs as a measure of safety and tolerability within each treatment arm. The enrollment target of this study is 180 patients.
|
|
·
|
PHOENIX (DBL3001): Phase III study of IMBRUVICA in combination with R-CHOP (rituximab, cyclophosphamide, doxorubicin, vincristine, and prednisone) in patients with newly diagnosed non-GCB subtype of DLBCL was initiated in the third quarter of 2013. This is a randomized, multi-center, double-blinded, controlled trial of IMBRUVICA plus rituximab, cyclophosphamide, doxorubicin, vincristine, and prednisone (R-CHOP) versus R-CHOP in patients with newly diagnosed non-GCB subtype DLBCL. The primary endpoint of the study is to demonstrate a clinically significant improvement in EFS when compared to R-CHOP. The enrollment target of this global study is 800 patients.
|
|
·
|
PCYC-1123: Phase Ib/II randomized, multi-center, open-label, study of IMBRUVICA, in combination with lenalidomide with or without rituximab in relapsed or refractory patients with diffuse large b-cell lymphoma was initiated in the first quarter of 2014. The primary endpoint of the Phase IIb portion of this study is maximum tolerated dose of the investigational combination regimen and the primary endpoint of the Phase II portion is ORR. The enrollment target of this study is 130 patients.
|
|
·
|
PCYC-1124: Phase Ib/II randomized, multi-center, open-label, study of IMBRUVICA, in combination with dose adjusted EPOCH-R in relapsed or refractory patients with diffuse large b-cell lymphoma was initiated in the second quarter of 2014. The primary endpoint of the Phase IIb portion of this study is maximum tolerated dose of the investigational combination regimen and the primary endpoint of the Phase II portion is ORR. The enrollment target of this study is 56 patients.
|
|
·
|
PCYC-1125: Phase II multi-center, open-label, study of IMBRUVICA, in combination with rituximab in previously untreated patients with follicular lymphoma was initiated in the fourth quarter of 2013. The primary endpoint of this study is ORR. The enrollment target of this study is 80 patients.
|
|
·
|
DAWN (FLR2002): Phase II study of IMBRUVICA in patients with R/R FL was initiated in the second quarter of 2013. This is a multi-center, open-label, single-arm, global trial of IMBRUVICA in patients with chemoimmunotherapy-resistant FL, whose disease has relapsed from at least two prior lines of therapy, including at least one rituximab combination chemotherapy regimen. The primary endpoint of this study is ORR. This study completed enrollment of 111 patients worldwide in the second quarter of 2014. A data read out is anticipated in the second half of 2015.
|
|
·
|
SELENE (FLR3001): Phase III study of IMBRUVICA in patients with R/R FL and marginal zone lymphoma was initiated in the first quarter of 2014. This is a randomized, multi-center, placebo-controlled trial in combination with either BR or R-CHOP in patients with previously treated indolent Non-Hodgkin Lymphoma (iNHL). The primary endpoint of this study is PFS. The enrollment target of this global study is 400 patients.
|
|
·
|
PCYC-1121: Phase II study of IMBRUVICA in patients with R/R marginal zone lymphoma was initiated in the fourth quarter of 2013. This is a multi-center, open-label, monotherapy study to evaluate the safety and efficacy of IMBRUVICA in patients with R/R marginal zone lymphoma. The primary endpoint of this study is ORR and the enrollment target of this study is 60 patients.
|
|
·
|
PCYC-1111: Phase II study of IMBRUVICA in patients with R/R multiple myeloma was initiated in the first quarter of 2012. This is a Phase II, multi-center, open-label trial designed to assess the safety and efficacy of IMBRUVICA as a single agent and in combination with dexamethasone in patients with R/R MM. Data was presented at the 56th Annual ASH Meeting on December 6, 2014. The clinical development focus of this indication is with IMBRUVICA-based combination therapies.
|
|
·
|
PCYC-1119: Phase I/IIb study of IMBRUVICA in combination with carfilzomib in patients with R/R MM was initiated in the third quarter of 2013. The Phase I portion of this study is a dose escalation study designed to assess the safety and recommended Phase IIb dose of IMBRUVICA and carfilzomib. The Phase IIb portion will be a randomized, double-blind, placebo-controlled study to evaluate the efficacy of IMBRUVICA and carfilzomib versus carfilzomib and placebo. The primary endpoint of the Phase IIb portion of the study is PFS. The enrollment target of this study is 176 patients.
|
|
·
|
PCYC-1129: Phase Ib/II study of IMBRUVICA in patients with steroid dependent or refractory GvHD was initiated in the third quarter of 2014. This is a multi-center, open-label trial designed to assess the safety and efficacy of IMBRUVICA as a single agent. The Phase I portion of the study identified 420 mg as the recommended Phase II dose. The Phase II portion of the study, which is currently enrolling, has a primary outcome measure of overall GvHD response rate. The enrollment target of this study is 39 patients.
|
|
·
|
Third-party sponsored: Phase II study of IMBRUVICA in patients with relapsed or refractory ALL was initiated by the National Cancer Institute in the second quarter of 2014. This is an open-label trial designed to assess the efficacy of IMBRUVICA as a single agent. The primary endpoints of this study are ORR and OS. The enrollment target of this study is 20 patients.
|
|
·
|
PCYC-1131: Phase II study of IMBRUVICA in patients with Acute Myeloid Leukemia (AML) who have failed standard treatment, or subjects without prior therapy who refuse standard chemotherapy with or without low dose cytarabine (LD-AraC) was initiated in the first quarter of 2015. This is a multi-center, open-label trial designed to assess the safety and efficacy of IMBRUVICA as a single agent and in combination. The primary endpoints of this study are CR or incomplete blood count recovery (CRi) and safety with secondary endpoints being relapse-free survival, EFS, OS and clinical benefit rate. The enrollment target of this study is 67 patients.
|
|
|
·
|
CLL who have received at least one prior therapy
|
|
|
·
|
CLL with 17p deletion
|
|
|
·
|
WM
|
|
|
·
|
MCL who have received at least one prior therapy – accelerated approval was granted for this indication based on overall response rate. Continued approval for this indication may be contingent upon verification of clinical benefit in confirmatory trials.
|
|
|
·
|
The YOU&i Start™ program enables eligible patients who are experiencing insurance coverage delays to access free product for a limited time.
|
|
|
·
|
The YOU&i Access™ Instant Savings Program helps commercially insured, eligible patients who have difficulties with out-of-pocket expenses for IMBRUVICA. Eligible patients may receive support to reduce their monthly out-of-pocket costs to $10 per month.
|
|
|
·
|
The YOU&i Access Service Center assists patients with all access-related administration issues.
|
|
|
·
|
Pharmacyclics makes donations to the Johnson & Johnson Patient Assistance Foundation (JJPAF), an independent, non-profit organization that provides assistance to patients who need access to IMBRUVICA who are eligible based on financial need and if they are uninsured.
|
|
CONTACTS:
|
||
|
Investors
|
Media
|
Media
|
|
Ramses Erdtmann
|
Erica Jefferson
|
Samina Bari
|
|
EVP, Corporate Affairs
|
Senior Director, Corporate Communications
|
SVP, Corporate Communications
|
|
408-215-3325
|
408-990-7313
|
408-215-3169
|
|
rertdmann@pcyc.com
|
ejefferson@pcyc.com
|
sbari@pcyc.com
|
|
Dec. 31,
|
Dec. 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 845,035 | $ | 623,956 | ||||
|
Marketable securities
|
11,952 | 11,672 | ||||||
|
Accounts receivable, net
|
64,297 | 11,044 | ||||||
|
Receivable from collaboration partners
|
26,970 | 51,957 | ||||||
|
Inventory
|
34,446 | 12,603 | ||||||
|
Advances to manufacturers
|
12,288 | 20,316 | ||||||
|
Prepaid expenses and other current assets
|
20,571 | 9,253 | ||||||
|
Total current assets
|
1,015,559 | 740,801 | ||||||
|
Property and equipment, net
|
32,476 | 25,471 | ||||||
|
Intangible assets, net
|
8,730 | - | ||||||
|
Other assets
|
3,342 | 2,479 | ||||||
|
Total assets
|
$ | 1,060,107 | $ | 768,751 | ||||
|
Liabilities and Stockholders' Equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable and accrued liabilities
|
$ | 95,594 | $ | 75,214 | ||||
|
Payable to collaboration partners
|
79,799 | 3,388 | ||||||
|
Deferred revenue - current portion
|
18,773 | 7,581 | ||||||
|
Income tax payable
|
70 | 1,448 | ||||||
|
Total current liabilities
|
194,236 | 87,631 | ||||||
|
Deferred revenue - non-current portion
|
34,885 | 52,025 | ||||||
|
Other long-term liabilities
|
1,821 | 1,472 | ||||||
|
Total liabilities
|
230,942 | 141,128 | ||||||
|
Stockholders' equity
|
829,165 | 627,623 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 1,060,107 | $ | 768,751 | ||||
|
Three Months Ended
|
Years Ended
|
|||||||||||||||
|
Dec. 31,
|
Dec. 31,
|
Dec. 31,
|
Dec. 31,
|
|||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Revenue:
|
||||||||||||||||
|
Product revenue, net
|
$ | 185,136 | $ | 13,573 | $ | 492,418 | $ | 13,573 | ||||||||
|
License and milestone revenue
|
100,000 | 109,978 | 220,000 | 235,000 | ||||||||||||
|
Collaboration services revenue
|
5,056 | - | 17,311 | 11,596 | ||||||||||||
|
Total revenue
|
290,192 | 123,551 | 729,729 | 260,169 | ||||||||||||
|
Costs and expenses*:
|
||||||||||||||||
|
Cost of goods sold
|
13,373 | 3,501 | 40,410 | 3,501 | ||||||||||||
|
Research and Development
|
47,504 | 44,715 | 172,459 | 170,865 | ||||||||||||
|
Less: Excess amounts related to Research and development
|
- | (34,209 | ) | - | (85,732 | ) | ||||||||||
|
Research and development, net
|
47,504 | 10,506 | 172,459 | 85,133 | ||||||||||||
|
Selling, general and administrative
|
50,260 | 40,134 | 167,955 | 104,016 | ||||||||||||
|
Less: Excess amounts related to Selling, general and administrative
|
- | (16,021 | ) | - | (30,405 | ) | ||||||||||
|
Selling, general and administrative, net
|
50,260 | 24,113 | 167,955 | 73,611 | ||||||||||||
|
Costs of collaboration
|
85,881 | - | 226,004 | - | ||||||||||||
|
Amortization of intangible assets
|
183 | - | 520 | - | ||||||||||||
|
Total costs and expenses
|
197,201 | 38,120 | 607,348 | 162,245 | ||||||||||||
|
Income from operations
|
92,991 | 85,431 | 122,381 | 97,924 | ||||||||||||
|
Interest and other income (expense), net
|
61 | 8 | 66 | 212 | ||||||||||||
|
Income before income taxes
|
93,052 | 85,439 | 122,447 | 98,136 | ||||||||||||
|
Income tax provision
|
29,568 | 21,202 | 36,323 | 31,126 | ||||||||||||
|
Net income
|
$ | 63,484 | $ | 64,237 | $ | 86,124 | $ | 67,010 | ||||||||
|
Net income per share:
|
||||||||||||||||
|
Basic
|
$ | 0.84 | $ | 0.87 | $ | 1.14 | $ | 0.92 | ||||||||
|
Diluted
|
$ | 0.81 | $ | 0.82 | $ | 1.10 | $ | 0.87 | ||||||||
|
Weighted average shares used to compute
|
||||||||||||||||
|
net income per share:
|
||||||||||||||||
|
Basic
|
75,692 | 73,868 | 75,247 | 72,777 | ||||||||||||
|
Diluted
|
78,471 | 77,917 | 78,151 | 77,083 | ||||||||||||
|
* Includes stock-based compensation as follows:
|
||||||||||||||||
|
Cost of goods sold
|
$ | 419 | $ | 436 | $ | 1,453 | $ | 436 | ||||||||
|
Research and development
|
3,871 | 3,814 | 22,710 | 24,041 | ||||||||||||
|
Selling, general and administrative
|
7,240 | 5,385 | 29,578 | 25,733 | ||||||||||||
| $ | 11,530 | $ | 9,635 | $ | 53,741 | $ | 50,210 | |||||||||
|
Three Months Ended
|
Years Ended
|
|||||||||||||||
|
Dec. 31,
|
Dec. 31,
|
Dec. 31,
|
Dec. 31,
|
|||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Reconciliation of GAAP to Non-GAAP Cost of goods sold:
|
||||||||||||||||
|
GAAP Cost of goods sold
|
$ | 13,373 | $ | 3,501 | $ | 40,410 | $ | 3,501 | ||||||||
|
Less: Stock-based compensation (2)
|
(419 | ) | (436 | ) | (1,453 | ) | (436 | ) | ||||||||
|
Non-GAAP Cost of goods sold
|
$ | 12,954 | $ | 3,065 | $ | 38,957 | $ | 3,065 | ||||||||
|
Reconciliation of GAAP to non-GAAP Research and development:
|
||||||||||||||||
|
GAAP Research and development
|
$ | 47,504 | $ | 10,506 | $ | 172,459 | $ | 85,133 | ||||||||
|
Less: Stock-based compensation (2)
|
(3,871 | ) | (3,814 | ) | (22,710 | ) | (24,041 | ) | ||||||||
|
Add: Excess Amounts (3)
|
- | 34,209 | - | 85,732 | ||||||||||||
|
Non-GAAP Research and development
|
$ | 43,633 | $ | 40,901 | $ | 149,749 | $ | 146,824 | ||||||||
|
Reconciliation of GAAP to non-GAAP Selling, general and administrative:
|
||||||||||||||||
|
GAAP Selling, general and administrative
|
$ | 50,260 | $ | 24,113 | $ | 167,955 | $ | 73,611 | ||||||||
|
Less: Stock-based compensation (2)
|
(7,240 | ) | (5,385 | ) | (29,578 | ) | (25,733 | ) | ||||||||
|
Add: Excess Amounts (3)
|
- | 16,021 | - | 30,405 | ||||||||||||
|
Non-GAAP Selling, general and administrative
|
$ | 43,020 | $ | 34,749 | $ | 138,377 | $ | 78,283 | ||||||||
|
Reconciliation of GAAP to non-GAAP Costs and expenses:
|
||||||||||||||||
|
GAAP Costs and expenses
|
$ | 197,201 | $ | 38,120 | $ | 607,348 | $ | 162,245 | ||||||||
|
Less: Stock-based compensation (2)
|
(11,530 | ) | (9,635 | ) | (53,741 | ) | (50,210 | ) | ||||||||
|
Less: Amortization of intangible assets (2)
|
(183 | ) | - | (520 | ) | - | ||||||||||
|
Add: Excess Amounts (3)
|
- | 50,230 | - | 116,137 | ||||||||||||
|
Non-GAAP Costs and expenses
|
$ | 185,488 | $ | 78,715 | $ | 553,087 | $ | 228,172 | ||||||||
|
Reconciliation of GAAP to non-GAAP Net income:
|
||||||||||||||||
|
GAAP Net income
|
$ | 63,484 | $ | 64,237 | $ | 86,124 | $ | 67,010 | ||||||||
|
Add: Stock-based compensation (2)
|
11,530 | 9,635 | 53,741 | 50,210 | ||||||||||||
|
Add: Amortization of intangible assets (2)
|
183 | - | 520 | - | ||||||||||||
|
Less: Excess Amounts (3)
|
- | (50,230 | ) | - | (116,137 | ) | ||||||||||
|
Non-GAAP Net income
|
$ | 75,197 | $ | 23,642 | $ | 140,385 | $ | 1,083 | ||||||||
|
Reconciliation of GAAP to non-GAAP Net income per share - basic:
|
||||||||||||||||
|
GAAP Net income per share - basic
|
$ | 0.84 | $ | 0.87 | $ | 1.14 | $ | 0.92 | ||||||||
|
Add: Stock-based compensation expense (2)
|
0.15 | 0.13 | 0.72 | 0.69 | ||||||||||||
|
Add: Amortization of intangible assets (2)
|
0.00 | - | 0.01 | - | ||||||||||||
|
Less: Excess Amounts (3)
|
- | (0.68 | ) | - | (1.60 | ) | ||||||||||
|
Non-GAAP Net income per share - basic
|
$ | 0.99 | $ | 0.32 | $ | 1.87 | $ | 0.01 | ||||||||
|
Reconciliation of GAAP to non-GAAP Net income per share - diluted:
|
||||||||||||||||
|
GAAP net income per share - diluted
|
$ | 0.81 | $ | 0.82 | $ | 1.10 | $ | 0.87 | ||||||||
|
Add: Stock-based compensation expense (2)
|
0.15 | 0.13 | 0.69 | 0.65 | ||||||||||||
|
Add: Amortization of intangible assets (2)
|
- | - | 0.01 | - | ||||||||||||
|
Less: Excess Amounts (3)
|
- | (0.65 | ) | - | (1.51 | ) | ||||||||||
|
Non-GAAP net income per share - diluted
|
$ | 0.96 | $ | 0.30 | $ | 1.80 | $ | 0.01 | ||||||||
|
Shares used in calculating:
|
||||||||||||||||
|
Non-GAAP net income per share - basic
|
75,692 | 73,868 | 75,247 | 72,777 | ||||||||||||
|
Non-GAAP net income per share - diluted
|
78,471 | 77,917 | 78,151 | 77,083 | ||||||||||||
|
|
(1)
|
This presentation includes non-GAAP measures. The Company’s non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with its financial statements prepared in accordance with GAAP.
|
|
|
(2)
|
All stock-based compensation and amortization of intangible assets were excluded for the non-GAAP analysis.
|
|
|
(3)
|
The Agreement with Janssen provides for a $50 million annual cap of the Company’s share of IMBRUVICA related Research and development and Selling, general and administrative expenses, and offset by pre-tax commercial profits for each calendar year. Amounts incurred in excess of the annual cap (Excess Amounts) which are recognized as a reduction to costs and expenses, were excluded from the non-GAAP analysis.
|