• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    Horizon Therapeutics plc Reports First-Quarter 2023 Financial Results

    5/3/23 7:00:00 AM ET
    $HZNP
    Biotechnology: Pharmaceutical Preparations
    Health Care
    Get the next $HZNP alert in real time by email

    First-Quarter 2023 Results:

    -- Net Sales of $832.1 Million --

    -- GAAP Net Income of $54.7 Million; Adjusted EBITDA of $232.9 Million --

    -- TEPEZZA® (teprotumumab-trbw) Net Sales of $405.3 Million --

    -- KRYSTEXXA® (pegloticase injection) Net Sales of $187.0 Million --

    -- UPLIZNA® (inebilizumab-cdon) Net Sales of $53.8 Million --

    -- Cash Position of $2.31 Billion as of March 31, 2023 --

    First-Quarter and Recent Company Highlights:

    -- Announced Positive Topline Data from TEPEZZA Phase 4 Clinical Trial in Patients with Chronic/Low Clinical Activity Score (CAS) Thyroid Eye Disease (TED) --

    -- Obtained U.S. FDA Approval for Updated TEPEZZA Indication to Specify Treatment of TED Patients Regardless of Disease Activity or Duration --

    -- Announced Positive Topline Data from the Second Population in Dazodalibep Sjögren's Syndrome Phase 2 Clinical Trial; First and Only Phase 2 Sjögren's Syndrome Trial to Meet the Primary Endpoint in Both Patient Populations; Phase 3 Clinical Program Expected to Initiate in 2023 --

    -
    - Announced Initiation of TEPEZZA Phase 3 Trial in Japan in Chronic/Low CAS TED and Two Daxdilimab Phase 2 Trials in Discoid Lupus Erythematosus and Lupus Nephritis --

    -
    - Continue to Expect Amgen Transaction to Close in 1H23 --

    -- Named One of Fortune's 100 Best Companies to Work For® and Ranked as Top Biotechnology/Pharmaceutical Company, Both for Third Consecutive Year --

    Horizon Therapeutics plc (NASDAQ:HZNP) today announced first-quarter 2023 financial results.

    "We generated strong first-quarter performance, with double-digit growth for KRYSTEXXA and UPLIZNA, and saw positive trends in TEPEZZA's leading indicators as we exited the first quarter," said Tim Walbert, chairman, president and chief executive officer, Horizon. "Importantly, we announced positive topline results from our TEPEZZA clinical trial in low CAS and long-duration TED patients, as well as received FDA approval for an update to the TEPEZZA indication that reinforces the potential benefit of TEPEZZA, regardless of disease activity or duration. These important events will help us to ease the access burden so all eligible patients can benefit from TEPEZZA. I am extremely proud of what we have accomplished in a few short months and believe we are well positioned as we prepare to become part of Amgen."

    Financial Highlights
     
    (in millions except for per share amounts and percentages) Q1 23 Q1 22 %

    Change
     
    Net sales

    $

    832.1

    $

    885.2

    (6

    )

    Net income

     

    54.7

     

    204.3

    (73

    )

    Non-GAAP net income

     

    194.3

     

    315.8

    (38

    )

    Adjusted EBITDA

     

    232.9

     

    371.2

    (37

    )

     
    Earnings per share - diluted

     

    0.23

     

    0.87

    (74

    )

    Non-GAAP earnings per share - diluted

     

    0.83

     

    1.34

    (38

    )

    First-Quarter 2023 Net Sales Results

    (in millions except for percentages) Q1 23 Q1 22 %

    Change
     
     
    TEPEZZA®

    $

    405.3

    $

    501.5

    (19

    )

    KRYSTEXXA®

     

    187.0

     

    140.7

    33

     

    RAVICTI®

     

    90.3

     

    78.3

    15

     

    UPLIZNA®(1)

     

    53.8

     

    30.5

    77

     

    PROCYSBI®

     

    50.5

     

    49.6

    2

     

    ACTIMMUNE®

     

    29.1

     

    31.3

    (7

    )

    PENNSAID 2%®(2)

     

    9.2

     

    35.4

    (74

    )

    RAYOS®

     

    5.0

     

    13.5

    (63

    )

    BUPHENYL®

     

    1.4

     

    2.2

    (35

    )

    QUINSAIRTM

     

    0.3

     

    0.3

    0

     

    DUEXIS®

     

    0.1

     

    1.1

    (88

    )

    VIMOVO®

     

    0.1

     

    0.9

    (99

    )

    Total Net Sales

    $

    832.1

    $

    885.2

    (6

    )

    (1)

    First-quarter 2023 UPLIZNA net sales included $6.6 million in international net sales related primarily to revenue and milestone payments from the Company's international partners. First-quarter 2022 UPLIZNA net sales included $5.2 million in international net sales.

    (2)

    On May 6, 2022, Apotex Inc. initiated an at-risk launch of generic PENNSAID 2% in the United States.

    Key Growth Drivers

    TEPEZZA: TEPEZZA net sales in the first quarter were $405 million, representing an 18 percent sequential decline compared to the fourth quarter of 2022. Net sales were impacted by seasonality, which the Company typically sees with its infused medicines in the first quarter each year. In addition, the TEPEZZA field-force expansion initiated late in 2022 has not yet substantially impacted net sales. More recently, the Company has seen the expansion drive positive momentum in the business, including increases in new prescribers, patient enrollment forms and patient starts. As new prescribers and patients work through the reimbursement process, the Company expects a more meaningful impact to net sales later in the year.

    In April 2023, the Company announced positive topline results from its TEPEZZA Phase 4 clinical trial in patients with low CAS and long-duration TED and received FDA approval for an update to the indication for TEPEZZA that supports its potential benefit in TED, regardless of disease activity or duration. This reinforces the importance of unrestricted access for eligible patients across the full spectrum of TED and creates an opportunity to ease the access burden for patients and physicians and to decrease time to therapy for patients who may benefit from TEPEZZA. The Company plans to present data from the Phase 4 trial at a future medical congress and publish the data in a peer-reviewed medical journal to help educate key stakeholders, including physicians, patients and payors.

    KRYSTEXXA: KRYSTEXXA first-quarter net sales were $187 million, representing a year-over-year increase of 33%. Sequentially, net sales declined by 13 percent compared to fourth-quarter 2022 due to seasonality. Strong performance in the first quarter was driven by the continued momentum in both the rheumatology and nephrology market segments, including the adoption of KRYSTEXXA with immunomodulation as the new standard of care following FDA approval in July 2022 for an expanded label to include KRYSTEXXA with methotrexate. The Company's efforts to educate physicians and key stakeholders continues to lead to strong patient growth from both new and existing prescribers across both market segments.

    UPLIZNA: UPLIZNA first-quarter 2023 net sales were $53.8 million, representing a year-over-year increase of 77%, driven by continued strong execution. Net sales in the U.S. were $47.2 million, an increase of 87%, and were driven by strong and consistent growth in new prescribers and new patient starts. The Company continues to advance its global expansion strategy with multiple planned international launches in 2023.

    Conference Call

    In light of the announced agreement to be acquired by Amgen Inc. and applicable securities laws, the Company will not be hosting a conference call to discuss its financial results. This earnings press release and the related Quarterly Report on Form 10-Q for the quarter ended March 31, 2023 are publicly available in the Investor Relations section of the Company's website at https://ir.horizontherapeutics.com.

    About Horizon

    Horizon is a global biotechnology company focused on the discovery, development and commercialization of medicines that address critical needs for people impacted by rare, autoimmune and severe inflammatory diseases. Our pipeline is purposeful: we apply scientific expertise and courage to bring clinically meaningful therapies to patients. We believe science and compassion must work together to transform lives. For more information on how we go to incredible lengths to impact lives, visit www.horizontherapeutics.com and follow us on Twitter, LinkedIn, Instagram and Facebook.

    Note Regarding Use of Non-GAAP Financial Measures

    Horizon provides certain non-GAAP financial measures, including EBITDA, or earnings before interest, taxes, depreciation and amortization, adjusted EBITDA, non-GAAP net income, non-GAAP diluted earnings per share, non-GAAP gross profit and gross profit ratio, non-GAAP operating expenses, non-GAAP operating income, non-GAAP tax benefit (expense) and tax rate, non-GAAP operating cash flow and certain other non-GAAP income statement line items, each of which include adjustments to GAAP figures. These non-GAAP measures are intended to provide additional information on Horizon's performance, operations, expenses, profitability and cash flows. Adjustments to Horizon's GAAP figures exclude, as applicable, acquisition and/or divestiture-related costs, costs associated with our pending transaction with Amgen Inc., including responding to a second request review of the transaction by the United States Federal Trade Commission, manufacturing facility start-up costs, restructuring and realignment costs, as well as non-cash items such as share-based compensation, inventory step-up expense, depreciation and amortization, non-cash interest expense, goodwill and long-lived assets impairment charges, gain (loss) on equity security investments and other non-cash adjustments. Certain other special items or substantive events may also be included in the non-GAAP adjustments periodically when their magnitude is significant within the periods incurred. Horizon maintains an established non-GAAP cost policy that guides the determination of what costs will be excluded in non-GAAP measures. Horizon believes that these non-GAAP financial measures, when considered together with the GAAP figures, can enhance an overall understanding of Horizon's financial and operating performance. The non-GAAP financial measures are included with the intent of providing investors with a more complete understanding of the Company's historical and expected financial results and trends and to facilitate comparisons between periods and with respect to projected information. In addition, these non-GAAP financial measures are among the indicators Horizon's management uses for planning and forecasting purposes and measuring the Company's performance. These non-GAAP financial measures should be considered in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. The non-GAAP financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, non-GAAP financial measures used by other companies.

    Forward-Looking Statements

    This press release contains forward-looking statements, including, but not limited to, statements related to the pending transaction with Amgen Inc., development, manufacturing and commercialization plans; expected timing of clinical trials; expected future milestones, pipeline expansions and regulatory approvals; potential market opportunities for, and benefits of, Horizon's medicines and medicine candidates; expected impact of commercial strategies, clinical trial results and product label updates; and business and other statements that are not historical facts. These forward-looking statements are based on Horizon's current expectations and inherently involve significant risks and uncertainties. Actual results and the timing of events could differ materially from those anticipated in such forward-looking statements as a result of these risks and uncertainties, which include, without limitation, whether the pending transaction with Amgen Inc. will be completed in a timely manner or at all; the parties' ability to satisfy (or willingness to waive) the conditions to the consummation of the pending transaction with Amgen Inc., including with respect to required regulatory approvals; the effect of the pending transaction with Amgen Inc. on Horizon's business relationships, operating results and business generally; risks that Horizon's actual future financial and operating results may differ from its expectations or goals; Horizon's ability to grow net sales from existing medicines; impacts of the COVID-19 pandemic and actions taken to slow its spread, including impacts on supplies and net sales of Horizon's medicines and potential delays in clinical trials; impacts of the on-going war between Russia and Ukraine; changes in inflation, interest rates and general economic conditions; the availability of coverage and adequate reimbursement and pricing from government and third-party payers; Horizon's ability to successfully implement its business strategies, including the risks that its medicine growth and global expansion initiatives and strategies may not be successful and that new challenges to growth may arise in the future; risks inherent in developing novel medicine candidates and existing medicines for new indications; whether additional clinical trial results or data analyses will be consistent with preliminary results, results from other trials or Horizon's expectations; risks associated with regulatory approvals; risks in the ability to recruit, train and retain qualified personnel; competition, including generic competition; the ability to protect intellectual property and defend patents; regulatory obligations and oversight, including any changes in the legal and regulatory environment in which Horizon operates and those risks detailed from time-to-time under the caption "Risk Factors" and elsewhere in Horizon's filings and reports with the SEC. Horizon undertakes no duty or obligation to update any forward-looking statements contained in this press release as a result of new information.

    Horizon Therapeutics plc
    Condensed Consolidated Statements of Operations (Unaudited)
    (in thousands, except share and per share data)
     
    Three Months Ended March 31,

     

    2023

     

     

    2022

     

     
    Net sales

    $

    832,059

     

    $

    885,245

     

    Cost of goods sold

     

    208,563

     

     

    215,062

     

    Gross profit

     

    623,496

     

     

    670,183

     

     
    OPERATING EXPENSES:
    Research and development (1)

     

    134,148

     

     

    103,132

     

    Selling, general and administrative

     

    453,354

     

     

    372,734

     

    Total operating expenses

     

    587,502

     

     

    475,866

     

    Operating income

     

    35,994

     

     

    194,317

     

     
    OTHER EXPENSE, NET:
    Interest expense, net

     

    (15,540

    )

     

    (21,256

    )

    Foreign exchange gain

     

    91

     

     

    420

     

    Other expense, net

     

    (1,343

    )

     

    (742

    )

    Total other expense, net

     

    (16,792

    )

     

    (21,578

    )

     
    Income before benefit for income taxes

     

    19,202

     

     

    172,739

     

    Benefit for income taxes

     

    (35,482

    )

     

    (31,522

    )

    Net income

    $

    54,684

     

    $

    204,261

     

     
    Net income per ordinary share - basic

    $

    0.24

     

    $

    0.89

     

     
    Weighted average ordinary shares outstanding - basic

     

    228,397,661

     

     

    229,094,311

     

     
    Net income per ordinary share - diluted

    $

    0.23

     

    $

    0.87

     

     
    Weighted average ordinary shares outstanding - diluted

     

    233,788,366

     

     

    235,953,318

     

    (1) Beginning with the third quarter of 2022, we separately present upfront, milestone, and similar payments pursuant to collaborations, licenses of third-party technologies, and asset acquisitions as "Acquired in-process research and development and milestones" expenses in the condensed consolidated statement of comprehensive income. Amounts recorded in this line item would have historically been recorded to R&D expenses. We believe the new classification assists users of the financial statements in better understanding the payments incurred to acquire in-process research and development, or IPR&D. Prior period consolidated statements of comprehensive income have been reclassified to conform with the new classification. There were no acquired IPR&D and milestones expenses during the three months ended March 31, 2023 and 2022.
    Horizon Therapeutics plc
    Condensed Consolidated Balance Sheets (Unaudited)
    (in thousands, except share data)
     
    As of
    March 31,

    2023
    December 31,

    2022
    ASSETS
    CURRENT ASSETS:
    Cash and cash equivalents

    $

    2,311,628

     

    $

    2,352,833

     

    Restricted cash

     

    4,772

     

     

    4,755

     

    Accounts receivable, net

     

    624,697

     

     

    676,347

     

    Inventories, net

     

    164,496

     

     

    169,559

     

    Prepaid expenses and other current assets

     

    497,254

     

     

    449,349

     

    Total current assets

     

    3,602,847

     

     

    3,652,843

     

    Property, plant and equipment, net

     

    355,872

     

     

    340,509

     

    Developed technology and other intangible assets, net

     

    2,576,163

     

     

    2,664,777

     

    In-process research and development

     

    810,000

     

     

    810,000

     

    Goodwill

     

    1,010,538

     

     

    1,010,538

     

    Deferred tax assets, net

     

    450,219

     

     

    431,814

     

    Other long-term assets

     

    187,811

     

     

    204,135

     

    Total assets

    $

    8,993,450

     

    $

    9,114,616

     

     
    LIABILITIES AND SHAREHOLDERS' EQUITY
    CURRENT LIABILITIES:
    Accounts payable

    $

    76,619

     

    $

    155,800

     

    Accrued expenses and other current liabilities

     

    482,334

     

     

    457,557

     

    Accrued trade discounts and rebates

     

    309,935

     

     

    319,780

     

    Long-term debt—current portion

     

    16,000

     

     

    16,000

     

    Total current liabilities

     

    884,888

     

     

    949,137

     

     
    LONG-TERM LIABILITIES:
    Long-term debt, net

     

    2,544,230

     

     

    2,546,837

     

    Deferred tax liabilities, net

     

    271,550

     

     

    342,017

     

    Other long-term liabilities

     

    197,222

     

     

    204,451

     

    Total long-term liabilities

     

    3,013,002

     

     

    3,093,305

     

     
    COMMITMENTS AND CONTINGENCIES
    SHAREHOLDERS' EQUITY:
    Ordinary shares, $0.0001 nominal value; 600,000,000 shares
    authorized at March 31, 2023 and December 31, 2022;
    228,960,705 and 227,625,913 shares issued at March 31, 2023
    and December 31, 2022, respectively; and 228,576,339 and 227,241,547 shares
    outstanding at March 31, 2023 and December 31, 2022, respectively

     

    23

     

     

    23

     

    Treasury stock, 384,366 ordinary shares at March 31, 2023 and December 31, 2022

     

    (4,585

    )

     

    (4,585

    )

    Additional paid-in capital

     

    4,448,744

     

     

    4,474,199

     

    Accumulated other comprehensive income

     

    6,685

     

     

    12,528

     

    Retained earnings

     

    644,693

     

     

    590,009

     

    Total shareholders' equity

     

    5,095,560

     

     

    5,072,174

     

    Total liabilities and shareholders' equity

    $

    8,993,450

     

    $

    9,114,616

     

    Horizon Therapeutics plc
    Condensed Consolidated Statements of Cash Flows (Unaudited)
    (in thousands)
     
    Three Months Ended March 31,

     

    2023

     

     

    2022

     

     
    CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income

    $

    54,684

     

    $

    204,261

     

    Adjustments to reconcile net income to net cash provided by operating activities:
    Depreciation and amortization expense

     

    94,860

     

     

    95,112

     

    Equity-settled share-based compensation

     

    58,120

     

     

    47,300

     

    Amortization of debt discount and deferred financing costs

     

    1,471

     

     

    1,577

     

    Deferred income taxes

     

    (87,310

    )

     

    (33,896

    )

    Foreign exchange and other adjustments

     

    (434

    )

     

    3,190

     

    Changes in operating assets and liabilities:
    Accounts receivable

     

    51,530

     

     

    (51,665

    )

    Inventories

     

    5,067

     

     

    (785

    )

    Prepaid expenses and other current assets

     

    (48,625

    )

     

    (33,205

    )

    Accounts payable

     

    (78,040

    )

     

    36,067

     

    Accrued trade discounts and rebates

     

    (9,938

    )

     

    47,279

     

    Accrued expenses and other current liabilities

     

    42,858

     

     

    (113,775

    )

    Other non-current assets and liabilities

     

    2,080

     

     

    14,331

     

    Net cash provided by operating activities

     

    86,323

     

     

    215,791

     

    CASH FLOWS FROM INVESTING ACTIVITIES:
    Payments for acquisitions, net of cash acquired

     

    -

     

     

    (3,122

    )

    Purchases of property, plant and equipment

     

    (24,128

    )

     

    (14,198

    )

    Payments for long-term investments

     

    (2,623

    )

     

    (1,464

    )

    Receipts from long-term investments

     

    -

     

     

    3,060

     

    Payments related to license and collaboration agreements

     

    (15,000

    )

     

    (25,000

    )

    Net cash used in investing activities

     

    (41,751

    )

     

    (40,724

    )

    CASH FLOWS FROM FINANCING ACTIVITIES:
    Repayment of term loans

     

    (4,000

    )

     

    (4,000

    )

    Proceeds from the issuance of ordinary shares in connection with stock option exercises

     

    3,421

     

     

    9,071

     

    Payment of employee withholding taxes relating to share-based awards

     

    (87,549

    )

     

    (115,108

    )

    Net cash used in financing activities

     

    (88,128

    )

     

    (110,037

    )

     
    Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash

     

    2,368

     

     

    (1,921

    )

     
    Net (decrease) increase in cash, cash equivalents and restricted cash

     

    (41,188

    )

     

    63,109

     

    Cash, cash equivalents and restricted cash, beginning of the period(1)

     

    2,357,588

     

     

    1,584,156

     

    Cash, cash equivalents and restricted cash, end of the period(1)

    $

    2,316,400

     

    $

    1,647,265

     

    (1) Amounts include restricted cash balance in accordance with ASU No. 2016-18. Cash and cash equivalents excluding restricted cash are shown on the balance sheet.
    Horizon Therapeutics plc
    GAAP to Non-GAAP Reconciliations
    Net Income and Earnings Per Share (Unaudited)
    (in thousands, except share and per share data)
     
    Three Months Ended March 31,

     

    2023

     

     

    2022

     

     
    GAAP net income

    $

    54,684

     

    $

    204,261

     

    Non-GAAP adjustments:
    Acquisition/divestiture-related costs

     

    681

     

     

    1,589

     

    Transaction-related costs

     

    9,784

     

     

    -

     

    (Gain) loss on equity security investments

     

    (352

    )

     

    4,646

     

    Restructuring and realignment costs

     

    1,822

     

     

    537

     

    Manufacturing facility start-up costs

     

    3,476

     

     

    807

     

    Amortization and step-up:
    Intangible amortization expense

     

    88,614

     

     

    89,260

     

    Inventory step-up expense

     

    29,743

     

     

    27,201

     

    Amortization of debt discount and deferred financing costs

     

    1,471

     

     

    1,577

     

    Share-based compensation

     

    58,120

     

     

    47,300

     

    Depreciation

     

    6,246

     

     

    5,852

     

    Total of pre-tax non-GAAP adjustments

     

    199,605

     

     

    178,769

     

    Income tax effect of pre-tax non-GAAP adjustments

     

    (59,943

    )

     

    (67,212

    )

    Total of non-GAAP adjustments

     

    139,662

     

     

    111,557

     

    Non-GAAP net income

    $

    194,346

     

    $

    315,818

     

     
     
    Non-GAAP Earnings Per Share:
     
    Weighted average ordinary shares - Basic

     

    228,397,661

     

     

    229,094,311

     

     
    Non-GAAP Earnings Per Share - Basic:
    GAAP earnings per share - Basic

    $

    0.24

     

    $

    0.89

     

    Non-GAAP adjustments

     

    0.61

     

     

    0.49

     

    Non-GAAP earnings per share - Basic

    $

    0.85

     

    $

    1.38

     

     
    Weighted average ordinary shares - Diluted
    Weighted average ordinary shares - Basic

     

    228,397,661

     

     

    229,094,311

     

    Ordinary share equivalents

     

    5,390,705

     

     

    6,859,006

     

    Weighted average ordinary shares - Diluted

     

    233,788,366

     

     

    235,953,318

     

     
    Non-GAAP Earnings Per Share - Diluted
    GAAP earnings per share - Diluted

    $

    0.23

     

    $

    0.87

     

    Non-GAAP adjustments

     

    0.60

     

     

    0.47

     

    Non-GAAP earnings per share - Diluted

    $

    0.83

     

    $

    1.34

     

    Horizon Therapeutics plc
    GAAP to Non-GAAP Reconciliations
    EBITDA and Adjusted EBITDA (Unaudited)
    (in thousands)
     
    Three Months Ended March 31,

     

    2023

     

     

    2022

     

     
     
     
    GAAP net income

    $

    54,684

     

    $

    204,261

     

    Depreciation

     

    6,246

     

     

    5,852

     

    Amortization and step-up:
    Intangible amortization expense

     

    88,614

     

     

    89,260

     

    Inventory step-up expense

     

    29,743

     

     

    27,201

     

    Interest expense, net (including amortization of
    debt discount and deferred financing costs)

     

    15,540

     

     

    21,256

     

    Benefit for income taxes

     

    (35,482

    )

     

    (31,522

    )

    EBITDA

    $

    159,345

     

    $

    316,308

     

    Other non-GAAP adjustments:
    Share-based compensation

     

    58,120

     

     

    47,300

     

    (Gain) loss on equity security investments

     

    (352

    )

     

    4,646

     

    Acquisition/divestiture-related costs

     

    681

     

     

    1,589

     

    Transaction-related costs

     

    9,784

     

     

    -

     

    Manufacturing facility start-up costs

     

    3,476

     

     

    807

     

    Restructuring and realignment costs

     

    1,822

     

     

    537

     

    Total of other non-GAAP adjustments

     

    73,531

     

     

    54,879

     

    Adjusted EBITDA

    $

    232,876

     

    $

    371,187

     

    Horizon Therapeutics plc
    GAAP to Non-GAAP Reconciliations
    Operating Income (Unaudited)
    (in thousands)
     
    Three Months Ended March 31,

    2023

     

    2022

     
     
    GAAP operating income

    $

    35,994

     

    $

    194,317

    Non-GAAP adjustments:
    Acquisition/divestiture-related costs

     

    681

     

     

    1,589

    Transaction-related costs

     

    9,784

     

     

    -

    Restructuring and realignment costs

     

    1,822

     

     

    537

    Manufacturing facility start-up costs

     

    3,476

     

     

    807

    Amortization and step-up:
    Intangible amortization expense

     

    88,614

     

     

    89,260

    Inventory step-up expense

     

    29,743

     

     

    27,201

    Share-based compensation

     

    58,120

     

     

    47,300

    Depreciation

     

    6,246

     

     

    5,852

    Total of non-GAAP adjustments

     

    198,486

     

     

    172,546

    Non-GAAP operating income

    $

    234,480

     

    $

    366,863

     
    Foreign exchange gain

     

    91

     

     

    420

    Other (expense) income, net

     

    (1,695

    )

     

    3,904

    Adjusted EBITDA

    $

    232,876

     

    $

    371,187

    Horizon Therapeutics plc
    GAAP to Non-GAAP Reconciliations
    Gross Profit and Operating Cash Flow (Unaudited)
    (in thousands, except percentages)
     
    Three Months Ended March 31,

    2023

    2022

     
    Non-GAAP Gross Profit:
     
    GAAP gross profit

    $

    623,496

     

    $

    670,183

     

    Non-GAAP gross profit adjustments:
    Acquisition/divestiture-related costs

     

    (32

    )

     

    (1,304

    )

    Intangible amortization expense

     

    88,278

     

     

    88,725

     

    Inventory step-up expense

     

    29,743

     

     

    27,201

     

    Share-based compensation

     

    2,662

     

     

    2,177

     

    Depreciation

     

    48

     

     

    56

     

    Total of Non-GAAP adjustments

     

    120,699

     

     

    116,855

     

    Non-GAAP gross profit

    $

    744,195

     

    $

    787,038

     

     
    GAAP gross profit %

     

    74.9

    %

     

    75.7

    %

    Non-GAAP gross profit %

     

    89.4

    %

     

    88.9

    %

     
     
     
    GAAP cash provided by operating activities

    $

    86,323

     

    $

    215,791

     

    Cash payments for acquisition/divestiture-related costs

     

    40

     

     

    4,448

     

    Cash payments for restructuring and realignment costs

     

    4,641

     

     

    574

     

    Cash payments for manufacturing facility start-up costs

     

    3,794

     

     

    1,768

     

    Cash payments for transaction-related costs

     

    6,594

     

     

    -

     

    Non-GAAP operating cash flow

    $

    101,392

     

    $

    222,581

     

    Horizon Therapeutics plc

    GAAP to Non-GAAP Tax Rate Reconciliation (Unaudited)

    (in millions, except percentages and per share amounts)

     
    Q1 2023
    Pre-tax Net

    Income
    Income Tax

    (Benefit) Expense
    Tax Rate Net Income Diluted Earnings Per

    Share
    As reported - GAAP

    $

    19.2

    $

    (35.5

    )

    (184.8

    )%

    $

    54.7

    $

    0.23

    Non-GAAP adjustments

     

    199.6

     

    59.9

     

     

    139.7

    Non-GAAP

    $

    218.8

    $

    24.5

     

    11.2

    %

    $

    194.3

    $

    0.83

     
     
    Q1 2022
    Pre-tax Net

    Income
    Income Tax

    (Benefit) Expense
    Tax Rate Net Income Diluted Earnings Per

    Share
    As reported - GAAP

    $

    172.7

    $

    (31.5

    )

    (18.2

    )%

    $

    204.3

    $

    0.87

    Non-GAAP adjustments

     

    178.8

     

    67.2

     

     

    111.6

    Non-GAAP

    $

    351.5

    $

    35.7

     

    10.2

    %

    $

    315.8

    $

    1.34

     
    Horizon Therapeutics plc
    Certain Income Statement Line Items - Non-GAAP Adjusted
    For the Three Months Ended March 31, 2023 (Unaudited)
    (in thousands)
     
     
    Income Tax
    Cost of Goods Research & Selling, General Interest Other (Expense) (Benefit)
    Sold Development & Administrative Expense, net Income, net Expense
     
    GAAP as reported

    $

    (208,563

    )

    $

    (134,148

    )

    $

    (453,354

    )

    $

    (15,540

    )

    $

    (1,343

    )

    $

    35,482

     

     
    Non-GAAP Adjustments:
     
    Acquisition/divestiture-related costs(1)

     

    (32

    )

     

    -

     

     

    713

     

     

    -

     

     

    -

     

     

    -

     

    Transaction-related costs(2)

     

    -

     

     

    -

     

     

    9,784

     

     

    -

     

     

    -

     

     

    -

     

    Gain on equity security investments(3)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    (352

    )

     

    -

     

    Restructuring and realignment costs(4)

     

    -

     

     

    (203

    )

     

    2,025

     

     

    -

     

     

    -

     

     

    -

     

    Manufacturing facility start-up costs(5)

     

    -

     

     

    -

     

     

    3,476

     

     

    -

     

     

    -

     

     

    -

     

    Amortization and step-up:
    Intangible amortization expense(6)

     

    88,278

     

     

    -

     

     

    336

     

     

    -

     

     

    -

     

     

    -

     

    Inventory step-up expense(7)

     

    29,743

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Amortization of debt discount and deferred financing costs(8)

     

    -

     

     

    -

     

     

    -

     

     

    1,471

     

     

    -

     

     

    -

     

    Share-based compensation(9)

     

    2,662

     

     

    9,165

     

     

    46,293

     

     

    -

     

     

    -

     

     

    -

     

    Depreciation(10)

     

    48

     

     

    383

     

     

    5,815

     

     

    -

     

     

    -

     

     

    -

     

    Income tax effect on pre-tax non-GAAP adjustments(11)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    (59,943

    )

    Total of non-GAAP adjustments

     

    120,699

     

     

    9,345

     

     

    68,442

     

     

    1,471

     

     

    (352

    )

     

    (59,943

    )

     
    Non-GAAP

    $

    (87,864

    )

    $

    (124,803

    )

    $

    (384,912

    )

    $

    (14,069

    )

    $

    (1,695

    )

    $

    (24,461

    )

     
    Horizon Therapeutics plc
    Certain Income Statement Line Items - Non-GAAP Adjusted
    For the Three Months Ended March 31, 2022 (Unaudited)
    (in thousands)
     
     
    Income Tax
    Cost of Goods Research & Selling, General Interest Other (Expense) (Benefit)
    Sold Development & Administrative Expense, net Income, net Expense
     
    GAAP as reported

    $

    (215,062

    )

    $

    (103,132

    )

    $

    (372,734

    )

    $

    (21,256

    )

    $

    (742

    )

    $

    31,522

     

     
    Non-GAAP Adjustments:
     
    Acquisition/divestiture-related costs(1)

     

    (1,304

    )

     

    2,001

     

     

    892

     

     

    -

     

     

    -

     

     

    -

     

    Loss on equity security investments(3)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    4,646

     

     

    -

     

    Restructuring and realignment costs(4)

     

    -

     

     

    -

     

     

    537

     

     

    -

     

     

    -

     

     

    -

     

    Manufacturing facility start-up costs(5)

     

    -

     

     

    -

     

     

    807

     

     

    -

     

     

    -

     

     

    -

     

    Amortization and step-up:
    Intangible amortization expense(6)

     

    88,725

     

     

    -

     

     

    535

     

     

    -

     

     

    -

     

     

    -

     

    Inventory step-up expense(7)

     

    27,201

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Amortization of debt discount and deferred financing costs(8)

     

    -

     

     

    -

     

     

    -

     

     

    1,577

     

     

    -

     

     

    -

     

    Share-based compensation(9)

     

    2,177

     

     

    8,976

     

     

    36,147

     

     

    -

     

     

    -

     

     

    -

     

    Depreciation(10)

     

    56

     

     

    225

     

     

    5,571

     

     

    -

     

     

    -

     

     

    -

     

    Income tax effect on pre-tax non-GAAP adjustments(11)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    (67,212

    )

    Total of non-GAAP adjustments

     

    116,855

     

     

    11,202

     

     

    44,489

     

     

    1,577

     

     

    4,646

     

     

    (67,212

    )

     
    Non-GAAP

    $

    (98,207

    )

    $

    (91,930

    )

    $

    (328,245

    )

    $

    (19,679

    )

    $

    3,904

     

    $

    (35,690

    )

    NOTES FOR CERTAIN INCOME STATEMENT LINE ITEMS - NON-GAAP

    1.

    Primarily represents transaction and integration costs, including, advisory, legal, consulting and certain employee-related costs, incurred in connection with our acquisitions and divestitures.

     

    2.

    Primarily represents transaction-related costs, including, advisory, legal and consulting costs, incurred in connection with the Transaction with Amgen, including responding to the FTC's second request.

     

    3.

    We held investments in equity securities with readily determinable fair values of $7.4 million and $8.5 million as of March 31, 2023 and 2022, respectively, which are included in other long-term assets in the condensed consolidated balance sheet. For the three months ended March 31, 2023 and 2022, we recognized a net unrealized gain of $0.4 million and a net unrealized loss of $4.6 million, respectively, due to the change in fair value of these securities.

     

    4.

    Primarily represents severance and consulting costs related to the wind down of our former inflammation business during 2022, and rent and maintenance charges as a result of vacating the leased Lake Forest office in the first quarter of 2021.

     

    5.

    During the three months ended March 31, 2023 and 2022, we recorded $3.5 million and $0.8 million, respectively, of manufacturing facility start-up costs related to our drug product biologics manufacturing facility in Waterford, Ireland.

     

    6.

    Intangible amortization expenses are primarily associated with our developed technology related to TEPEZZA, KRYSTEXXA, RAVICTI, UPLIZNA, PROCYSBI, ACTIMMUNE, RAYOS and BUPHENYL.

     

    7.

    During the three months ended March 31, 2023 and 2022, we recognized $29.7 million and $27.2 million in cost of goods sold, respectively, for inventory step-up expense related to UPLIZNA inventory revalued in connection with the Viela Bio, Inc. acquisition. Because inventory step-up expense is related to an acquisition, will not continue indefinitely and has a significant effect on our gross profit, gross margin percentage and net income for all affected periods, we exclude inventory step-up expense from our non-GAAP financial measures.

     

    8.

    Represents amortization of debt discount and deferred financing costs associated with our debt.

     

    9.

    Represents share-based compensation expense associated with restricted stock unit and performance stock unit grants to our employees and non-employee directors, and our employee share purchase plan.

     

    10.

    Represents depreciation expense related to our property, plant, equipment, software and leasehold improvements.

     

    11.

    Income tax adjustments on pre-tax non-GAAP adjustments represent the estimated income tax impact of each pre-tax non-GAAP adjustment based on the statutory income tax rate of the applicable jurisdictions for each non-GAAP adjustment.

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20230502005854/en/

    Get the next $HZNP alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $HZNP

    DatePrice TargetRatingAnalyst
    11/1/2022$74.00Neutral
    H.C. Wainwright
    8/4/2022Outperform → Mkt Perform
    SVB Leerink
    6/14/2022$139.00Buy
    UBS
    6/6/2022$95.00Mkt Perform
    SVB Leerink
    5/23/2022$95.00Mkt Perform
    SVB Leerink
    3/15/2022$140.00Outperform
    Oppenheimer
    3/2/2022$135.00 → $140.00Overweight
    Morgan Stanley
    12/8/2021$137.00Overweight
    Wells Fargo
    More analyst ratings

    $HZNP
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • SEC Form SC 13G/A filed by Horizon Therapeutics Public Limited Company (Amendment)

      SC 13G/A - Horizon Therapeutics Public Ltd Co (0001492426) (Subject)

      2/9/23 11:22:19 AM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • SEC Form SC 13G/A filed by Horizon Therapeutics Public Limited Company (Amendment)

      SC 13G/A - Horizon Therapeutics Public Ltd Co (0001492426) (Subject)

      2/9/23 11:18:36 AM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • SEC Form SC 13G/A filed by Horizon Therapeutics Public Limited Company (Amendment)

      SC 13G/A - Horizon Therapeutics Public Ltd Co (0001492426) (Subject)

      2/7/23 10:33:00 AM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care

    $HZNP
    Financials

    Live finance-specific insights

    See more
    • Horizon Therapeutics Announces Date of Irish Court Hearing to Sanction Scheme of Arrangement

      NOT FOR RELEASE, PUBLICATION OR DISTRIBUTION, DIRECTLY OR INDIRECTLY, IN WHOLE OR IN PART, IN, INTO OR FROM ANY JURISDICTION WHERE TO DO SO WOULD CONSTITUTE A VIOLATION OF THE RELEVANT LAWS OR REGULATIONS OF SUCH JURISDICTION RECOMMENDED CASH OFFER for HORIZON THERAPEUTICS PLC by Pillartree Limited, a private limited company wholly owned by Amgen Inc. to be implemented by way of a scheme of arrangement under Chapter 1 of Part 9 of the Irish Companies Act 2014 Announcement of Date of Court Hearing Horizon Therapeutics plc, a public limited company incorporated in Ireland ("Horizon" or the "Company") announces today that, in relation to the offer for the Company by Pillartre

      9/5/23 9:05:00 AM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • AMGEN AND HORIZON THERAPEUTICS PLC RESOLVE FTC LAWSUIT, CLEARING PATH TO CLOSE ACQUISITION

      THOUSAND OAKS, Calif. and DUBLIN, Sept. 1, 2023 /PRNewswire/ -- Amgen (NASDAQ:AMGN) and Horizon Therapeutics plc (NASDAQ:HZNP) today announced the entry into a consent order agreement with the Federal Trade Commission (FTC) that resolves the pending FTC administrative lawsuit. This clears the path to take the final steps to close Amgen's acquisition of Horizon. As a result of the consent order agreement, Amgen and Horizon expect that the parties will jointly file stipulated proposed orders to dismiss the preliminary injunction motion and dissolve the temporary restraining order (TRO) in the U.S. District Court for the Northern District of Illinois, and that Amgen and Horizon will quickly see

      9/1/23 9:20:00 AM ET
      $AMGN
      $HZNP
      Biotechnology: Biological Products (No Diagnostic Substances)
      Health Care
      Biotechnology: Pharmaceutical Preparations
    • Amgen and Horizon Therapeutics plc Resolve FTC Lawsuit, Clearing Path to Close Acquisition

      Amgen (NASDAQ:AMGN) and Horizon Therapeutics plc (NASDAQ:HZNP) today announced the entry into a consent order agreement with the Federal Trade Commission (FTC) that resolves the pending FTC administrative lawsuit. This clears the path to take the final steps to close Amgen's acquisition of Horizon. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20230831157622/en/ As a result of the consent order agreement, Amgen and Horizon expect that the parties will jointly file stipulated proposed orders to dismiss the preliminary injunction motion and dissolve the temporary restraining order (TRO) in the U.S. District Court for the Northern D

      9/1/23 9:20:00 AM ET
      $AMGN
      $HZNP
      Biotechnology: Biological Products (No Diagnostic Substances)
      Health Care
      Biotechnology: Pharmaceutical Preparations

    $HZNP
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Deep Track Capital Nominates Four Highly Qualified Candidates for Election to Dynavax Technologies' Board of Directors at 2025 Annual Meeting

      Issues Letter to Fellow Shareholders Detailing Why Truly Independent Voices – Including a Shareholder Representative – Are Needed in the Dynavax Boardroom Highlights Concerns that Company's Misguided Acquisition Strategy Will Destroy Value and Prevent Dynavax from Maximizing the Benefit of Heplisav for Shareholders and Patients In Deep Track's View, Focusing on Heplisav Could Result in Nearly $2 Billion of Cash Being Returned to Shareholders by the End of 2030 Details Board's Poor Governance, Reactive Entrenchment Maneuvers, and Unwillingness to Work Constructively Believes Its Slate of Director Nominees Would Collectively Bring Valuable Shareholder Perspective and Independence as Well

      2/19/25 9:00:00 AM ET
      $AVTE
      $DVAX
      $HZNP
      $MRNA
      Biotechnology: Pharmaceutical Preparations
      Health Care
      Biotechnology: Biological Products (No Diagnostic Substances)
    • Rule 17(e) Announcement - Horizon Therapeutics plc

        NOT FOR RELEASE, PUBLICATION OR DISTRIBUTION, DIRECTLY OR INDIRECTLY, IN WHOLE OR IN PART, IN, INTO OR FROM ANY JURISDICTION WHERE TO DO SO WOULD CONSTITUTE A VIOLATION OF THE RELEVANT LAWS OR REGULATIONS OF SUCH JURISDICTION FOR IMMEDIATE RELEASE October 6, 2023 RECOMMENDED CASH OFFER for HORIZON THERAPEUTICS PLC by Pillartree Limited, a private limited company wholly owned by Amgen Inc. to be implemented by way of a scheme of arrangement under Chapter 1 of Part 9 of the Irish Companies Act 2014 Announcement relating to the Scheme becoming effective Horizon Therapeutics plc, a public limited company incorporated in Ireland ("Horizon" or the "Company") announces that

      10/6/23 8:30:00 AM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • Rule 17(d) Announcement – Horizon Therapeutics plc

        NOT FOR RELEASE, PUBLICATION OR DISTRIBUTION, DIRECTLY OR INDIRECTLY, IN WHOLE OR IN PART, IN, INTO OR FROM ANY JURISDICTION WHERE TO DO SO WOULD CONSTITUTE A VIOLATION OF THE RELEVANT LAWS OR REGULATIONS OF SUCH JURISDICTION October 5, 2023 RECOMMENDED CASH OFFER for HORIZON THERAPEUTICS PLC by Pillartree Limited, a private limited company wholly owned by Amgen Inc. to be implemented by way of a scheme of arrangement under Chapter 1 of Part 9 of the Irish Companies Act 2014 Announcement relating to the outcome of the Court Sanction Hearing Horizon Therapeutics plc, a public limited company incorporated in Ireland ("Horizon" or the "Company") announces that the Irish H

      10/5/23 7:40:00 AM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care

    $HZNP
    Leadership Updates

    Live Leadership Updates

    See more
    • ACELYRIN Appoints Melanie Gloria as Chief Operating Officer

      LOS ANGELES, Jan. 11, 2022 /PRNewswire/ -- ACELYRIN, INC., a biopharma company focused on providing patients life-changing new treatment options by identifying, acquiring, and accelerating development and commercialization of promising drug candidates, today announced the appointment of Melanie Gloria, BSN, as the company's chief operating officer (COO). In this role, Ms. Gloria will oversee business operations across the company. A former oncology nurse, Ms. Gloria has two decades' experience in the biotechnology industry having led a variety of research and development (R&D

      1/11/22 7:45:00 AM ET
      $ABBV
      $ABT
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care

    $HZNP
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more

    $HZNP
    SEC Filings

    See more
    • Watkins Thomas returned $20,550,600 worth of Ordinary Shares to the company (176,400 units at $116.50), closing all direct ownership in the company (SEC Form 4)

      4 - Horizon Therapeutics Public Ltd Co (0001492426) (Issuer)

      10/6/23 6:24:28 PM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • Mahony Susan returned $2,172,842 worth of Ordinary Shares to the company (18,651 units at $116.50), closing all direct ownership in the company (SEC Form 4)

      4 - Horizon Therapeutics Public Ltd Co (0001492426) (Issuer)

      10/6/23 6:22:58 PM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • Witz Pascale returned $5,353,292 worth of Ordinary Shares to the company (45,951 units at $116.50), closing all direct ownership in the company (SEC Form 4)

      4 - Horizon Therapeutics Public Ltd Co (0001492426) (Issuer)

      10/6/23 6:21:24 PM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • SEC Form 15-12G filed by Horizon Therapeutics Public Limited Company

      15-12G - Horizon Therapeutics Public Ltd Co (0001492426) (Filer)

      10/16/23 4:44:27 PM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • SEC Form S-8 POS filed by Horizon Therapeutics Public Limited Company

      S-8 POS - Horizon Therapeutics Public Ltd Co (0001492426) (Filer)

      10/6/23 4:30:58 PM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • SEC Form S-8 POS filed by Horizon Therapeutics Public Limited Company

      S-8 POS - Horizon Therapeutics Public Ltd Co (0001492426) (Filer)

      10/6/23 4:28:57 PM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care

    $HZNP
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • H.C. Wainwright initiated coverage on Horizon Pharma with a new price target

      H.C. Wainwright initiated coverage of Horizon Pharma with a rating of Neutral and set a new price target of $74.00

      11/1/22 7:30:31 AM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • Horizon Pharma downgraded by SVB Leerink

      SVB Leerink downgraded Horizon Pharma from Outperform to Mkt Perform

      8/4/22 7:17:35 AM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • UBS initiated coverage on Horizon Pharma with a new price target

      UBS initiated coverage of Horizon Pharma with a rating of Buy and set a new price target of $139.00

      6/14/22 7:20:43 AM ET
      $HZNP
      Biotechnology: Pharmaceutical Preparations
      Health Care