• 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 Second-Quarter 2023 Financial Results

    8/8/23 7:00:00 AM ET
    $HZNP
    Biotechnology: Pharmaceutical Preparations
    Health Care
    Get the next $HZNP alert in real time by email

    Second-Quarter 2023 Results:

    -- Net Sales of $945.0 Million, Representing Year-Over-Year Growth of 11% Excluding Inflammation Medicines --

    -- GAAP Net Income of $127.1 Million; Adjusted EBITDA of $320.4 Million --

    -- TEPEZZA® (teprotumumab-trbw) Net Sales of $445.5 Million --

    -- KRYSTEXXA® (pegloticase injection) Net Sales of $244.3 Million --

    -- UPLIZNA® (inebilizumab-cdon) Net Sales of $68.1 Million --

    -- Cash Position of $2.5 Billion as of June 30, 2023 --

    Second-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 TEPEZZA Phase 3 Clinical Trial (OPTIC-J) in Japanese Patients --

    -- Received Approval for TEPEZZA in Brazil for the Treatment of TED; First Country Outside the U.S. to Approve TEPEZZA --

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

    -- Presented New Data from Dazodalibep Phase 2 Clinical Trial in Sjögren's Syndrome and KRYSTEXXA MIRROR Randomized Controlled Trial at EULAR European Congress of Rheumatology --

    -- Continue to Expect Amgen Transaction to Close by Mid-December, Assuming the Federal Trade Commission's Request for a Preliminary Injunction Is Denied --

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

    -- Ranked First in Overall Corporate Reputation by U.S. Patient Advocacy Groups --

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

    "We delivered strong growth in the second quarter, with double-digit year-over-year growth in our core business and mid-teens growth sequentially," said Tim Walbert, chairman, president and chief executive officer, Horizon. "This performance was driven by exceptional 46% year-over-year KRYSTEXXA sales growth as a result of strong commercial execution and the success of our immunomodulation strategy, in addition to positive and consistent trends we are generating for TEPEZZA, which reflects the success of our expansion efforts to further penetrate the TED market and reach new prescribers. We delivered impressive 76% year-over-year UPLIZNA sales growth and see a long runway ahead as we progress our two Phase 3 programs in IgG4-RD and MG. We also announced several important clinical milestones for TEPEZZA, including strong data in low CAS and long-duration TED and data from our Phase 3 clinical trial in Japan, both of which we expect to contribute to the future growth of this medicine."

    Financial Highlights

     
    (in millions except for per share amounts and percentages)

    Q2 23

     

    Q2 22

     

    %

    Change

     

    YTD 23

     

    YTD 22

     

    %

    Change

     
    Net sales

    $

    945.0

    $

    876.4

    8

    $

    1,777.0

    $

    1,761.7

    1

     

    Net income

     

    127.1

     

    61.0

    108

     

    181.8

     

    265.2

    (31

    )

    Non-GAAP net income

     

    280.1

     

    253.8

    10

     

    474.4

     

    569.6

    (17

    )

    Adjusted EBITDA

     

    320.4

     

    306.6

    4

     

    553.3

     

    677.8

    (18

    )

     
    Earnings per share - diluted

     

    0.54

     

    0.26

    108

     

    0.78

     

    1.12

    (30

    )

    Non-GAAP earnings per share - diluted

     

    1.20

     

    1.07

    12

     

    2.03

     

    2.41

    (16

    )

    Second-Quarter and Year-to-Date 2023 Net Sales Results

     
    (in millions except for percentages) Q2 23 Q2 22 %

    Change
    YTD 23 YTD 22 %

    Change
     
     
    TEPEZZA®

    $

    445.5

    $

    479.8

    (7

    )

    $

    850.8

    $

    981.3

    (13

    )

    KRYSTEXXA®

     

    244.3

     

    167.8

    46

     

     

    431.3

     

    308.5

    40

     

    RAVICTI®

     

    88.4

     

    75.7

    17

     

     

    178.7

     

    154.1

    16

     

    UPLIZNA®(1)

     

    68.1

     

    38.6

    76

     

     

    121.9

     

    69.1

    76

     

    PROCYSBI®

     

    53.1

     

    47.7

    11

     

     

    103.6

     

    97.3

    7

     

    ACTIMMUNE®

     

    29.0

     

    30.0

    (3

    )

     

    58.2

     

    61.3

    (5

    )

    PENNSAID 2%®(2)

     

    7.0

     

    23.6

    (70

    )

     

    16.1

     

    59.0

    (72

    )

    RAYOS®

     

    8.0

     

    11.1

    (28

    )

     

    13.0

     

    24.6

    (47

    )

    BUPHENYL®

     

    1.3

     

    1.4

    (10

    )

     

    2.6

     

    3.5

    (25

    )

    QUINSAIRTM

     

    0.3

     

    0.3

    3

     

     

    0.6

     

    0.6

    1

     

    DUEXIS®

     

    -

     

    0.1

    (100

    )

     

    0.1

     

    1.2

    (91

    )

    VIMOVO®

     

    -

     

    0.3

    (100

    )

     

    0.1

     

    1.2

    (91

    )

    Total Net Sales(3)

    $

    945.0

    $

    876.4

    8

     

    $

    1,777.0

    $

    1,761.7

    1

     

    (1)

    Second-quarter and year-to-date 2023 UPLIZNA net sales included $15.4 million and $22.0 million, respectively, in international net sales. Second-quarter and year-to-date 2022 UPLIZNA net sales included $8.6 million and $13.8 million, respectively, in international net sales.

    (2)

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

    (3)

    Excluding the Company's inflammation business unit (RAYOS, PENNSAID 2%, DUEXIS and VIMOVO), which was wound down at the end of 2022 due to generic competition, second-quarter year-over-year net sales growth was 11%.

    Key Growth Drivers

    TEPEZZA: TEPEZZA net sales in the second quarter were $446 million, representing a 10% sequential increase compared to the first quarter of 2023 and a 7% year-over-year decline compared to the second quarter of 2022. The TEPEZZA field-force expansion initiated late in 2022 continues to drive consistent and positive momentum in the business, including increases in new prescribers, patient enrollment forms and patient starts. Through the first half of 2023, as a result of the field-force expansion, the Company expanded its reach to new physician targets, which led to a 50% year-over-year increase in the number of ophthalmologists and endocrinologists prescribing TEPEZZA. In line with the Company's expansion strategy, prescriber growth has largely come from ophthalmologists, with continued strong referral volume from endocrinologists.

    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. The Company is executing on its payer strategy to educate key stakeholders and ease the access burden so all eligible patients can benefit from TEPEZZA. As a result of this process, large national and regional payers are beginning the process of updating their access requirements. To date, the Company has obtained favorable policy changes for greater than 20% of U.S. covered lives, which are expected to take effect in the second half of 2023. The Company expects these strategies and initiatives to further develop the TED market and impact net sales in 2024.

    In addition, the Company made significant advancements in its global expansion strategy by announcing the positive topline results from its TEPEZZA Phase 3 clinical trial in Japanese patients, as well as the approval of TEPEZZA in Brazil for patients with TED. There are no medicines approved for the treatment of TED in Brazil or Japan, representing a significant unmet need in both markets. These accomplishments, which are expected to impact net sales beginning in 2025, are important milestones in the Company's global expansion strategy to bring TEPEZZA to more patients worldwide.

    KRYSTEXXA: KRYSTEXXA net sales in the second quarter were a record $244 million, representing a 31% sequential increase compared to the first quarter of 2023 and a 46% year-over-year increase compared to the second quarter of 2022. KRYSTEXXA net sales are now annualizing at a nearly one-billion-dollar run rate. The second-quarter results were driven by execution across all phases of the patient journey – demand generation, stakeholder education and adherence to treatment. The Company continued to see significant uptake from both its rheumatology and nephrology market segments in the quarter, with KRYSTEXXA with immunomodulation usage now at more than 70% of new patient starts. 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 net sales in the second quarter were a record $68 million, representing a 27% sequential increase compared to the first quarter of 2023 and a 76% year-over-year increase compared to the second quarter of 2022. Net sales in the U.S. were $53 million, an increase of 76% year-over-year, driven by strong commercial execution. The second-quarter results were driven by robust demand generation and new patient starts, increased depth among the Company's existing prescribers and strong adherence to maintenance treatment. The Company continues to drive uptake among both patients naïve to biologics as well as patients switching from competitive biologic therapies, establishing UPLIZNA as the fastest-growing biologic in neuromyelitis optica spectrum disorder (NMOSD) year-to-date by market share. The Company expects to advance its global expansion strategy, with multiple planned international launches in 2023. The Company also continues to make progress on its two Phase 3 programs in IgG4-related disease (IgG4-RD) and myasthenia gravis (MG).

    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, investor deck and the related Quarterly Report on Form 10-Q for the quarter ended June 30, 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 (the "FTC") and subsequent lawsuit seeking to enjoin the transaction, manufacturing facility start-up costs, restructuring and realignment costs and gain on sale of asset, 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 and commercial launches; 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, including whether the district court grants or denies the FTC's request for a preliminary injunction; 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 the absence of orders preventing the consummation of the transaction; 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 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 June 30,

     

    Six Months Ended June 30,

    2023

     

    2022

     

    2023

     

    2022

     
    Net sales

    $

    944,959

     

    $

    876,411

     

    $

    1,777,018

     

    $

    1,761,656

     

    Cost of goods sold

     

    219,958

     

     

    230,216

     

     

    428,521

     

     

    445,278

     

    Gross profit

     

    725,001

     

     

    646,195

     

     

    1,348,497

     

     

    1,316,378

     

     
    OPERATING EXPENSES:
    Research and development (1)

     

    150,035

     

     

    103,246

     

     

    284,183

     

     

    206,378

     

    Selling, general and administrative

     

    434,125

     

     

    398,221

     

     

    887,479

     

     

    770,955

     

    Impairment of goodwill

     

    -

     

     

    56,171

     

     

    -

     

     

    56,171

     

    Gain on sale of asset

     

    (2,000

    )

     

    -

     

     

    (2,000

    )

     

    -

     

    Total operating expenses

     

    582,160

     

     

    557,638

     

     

    1,169,662

     

     

    1,033,504

     

    Operating income

     

    142,841

     

     

    88,557

     

     

    178,835

     

     

    282,874

     

     
    OTHER EXPENSE, NET:
    Interest expense, net

     

    (12,098

    )

     

    (21,409

    )

     

    (27,638

    )

     

    (42,665

    )

    Foreign exchange gain

     

    326

     

     

    28

     

     

    417

     

     

    448

     

    Other income (expense), net

     

    4,183

     

     

    (2,389

    )

     

    2,840

     

     

    (3,131

    )

    Total other expense, net

     

    (7,589

    )

     

    (23,770

    )

     

    (24,381

    )

     

    (45,348

    )

     
    Income before expense (benefit) for income taxes

     

    135,252

     

     

    64,787

     

     

    154,454

     

     

    237,526

     

    Expense (benefit) for income taxes

     

    8,181

     

     

    3,813

     

     

    (27,301

    )

     

    (27,709

    )

    Net income

    $

    127,071

     

    $

    60,974

     

    $

    181,755

     

    $

    265,235

     

     
    Net income per ordinary share - basic

    $

    0.56

     

    $

    0.27

     

    $

    0.80

     

    $

    1.16

     

     
    Weighted average ordinary shares outstanding - basic

     

    228,743,143

     

     

    230,020,004

     

     

    228,571,356

     

     

    229,559,715

     

     
    Net income per ordinary share - diluted

    $

    0.54

     

    $

    0.26

     

    $

    0.78

     

    $

    1.12

     

     
    Weighted average ordinary shares outstanding - diluted

     

    233,935,591

     

     

    236,166,384

     

     

    233,938,149

     

     

    236,077,147

     

    (1)

    Beginning with the third quarter of 2022, the Company is separately presenting 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 research and development ("R&D") expenses. The Company believes the new classification assists users of the financial statements in better understanding the payments incurred to acquired 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 and six months ended June 30, 2023 and 2022.

    Horizon Therapeutics plc

    Condensed Consolidated Balance Sheets (Unaudited)

    (in thousands, except share data)
     
    As of
    June 30,

    2023
    December 31,

    2022
    ASSETS
    CURRENT ASSETS:
    Cash and cash equivalents

    $

    2,464,623

     

    $

    2,352,833

     

    Restricted cash

     

    4,791

     

     

    4,755

     

    Accounts receivable, net

     

    717,417

     

     

    676,347

     

    Inventories, net

     

    170,325

     

     

    169,559

     

    Prepaid expenses and other current assets

     

    564,808

     

     

    449,349

     

    Total current assets

     

    3,921,964

     

     

    3,652,843

     

    Property, plant and equipment, net

     

    362,326

     

     

    340,509

     

    Developed technology and other intangible assets, net

     

    2,486,565

     

     

    2,664,777

     

    In-process research and development

     

    810,000

     

     

    810,000

     

    Goodwill

     

    1,010,538

     

     

    1,010,538

     

    Deferred tax assets, net

     

    444,306

     

     

    431,814

     

    Other long-term assets

     

    263,042

     

     

    204,135

     

    Total assets

    $

    9,298,741

     

    $

    9,114,616

     

     
    LIABILITIES AND SHAREHOLDERS' EQUITY
    CURRENT LIABILITIES:
    Accounts payable

    $

    85,543

     

    $

    155,800

     

    Accrued expenses and other current liabilities

     

    496,669

     

     

    457,557

     

    Accrued trade discounts and rebates

     

    319,469

     

     

    319,780

     

    Long-term debt—current portion

     

    16,000

     

     

    16,000

     

    Total current liabilities

     

    917,681

     

     

    949,137

     

     
    LONG-TERM LIABILITIES:
    Long-term debt, net

     

    2,541,458

     

     

    2,546,837

     

    Deferred tax liabilities, net

     

    264,815

     

     

    342,017

     

    Other long-term liabilities

     

    263,828

     

     

    204,451

     

    Total long-term liabilities

     

    3,070,101

     

     

    3,093,305

     

     
    COMMITMENTS AND CONTINGENCIES
    SHAREHOLDERS' EQUITY:
    Ordinary shares, $0.0001 nominal value; 600,000,000 shares
    authorized at June 30, 2023 and December 31, 2022;
    229,323,393 and 227,625,913 shares issued at June 30, 2023
    and December 31, 2022, respectively; and 228,939,027 and 227,241,547 shares
    outstanding at June 30, 2023 and December 31, 2022, respectively

     

    23

     

     

    23

     

    Treasury stock, 384,366 ordinary shares at June 30, 2023 and December 31, 2022

     

    (4,585

    )

     

    (4,585

    )

    Additional paid-in capital

     

    4,522,145

     

     

    4,474,199

     

    Accumulated other comprehensive income

     

    21,612

     

     

    12,528

     

    Retained earnings

     

    771,764

     

     

    590,009

     

    Total shareholders' equity

     

    5,310,959

     

     

    5,072,174

     

    Total liabilities and shareholders' equity

    $

    9,298,741

     

    $

    9,114,616

     

    Horizon Therapeutics plc

    Condensed Consolidated Statements of Cash Flows (Unaudited)

    (in thousands)
     
     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

    2023

     

    2022

     

    2023

     

    2022

     
    CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income

    $

    127,071

     

    $

    60,974

     

    $

    181,755

     

    $

    265,235

     

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

     

    96,285

     

     

    97,426

     

     

    191,145

     

     

    192,538

     

    Equity-settled share-based compensation

     

    60,271

     

     

    45,149

     

     

    118,391

     

     

    92,449

     

    Impairment of goodwill

     

    -

     

     

    56,171

     

     

    -

     

     

    56,171

     

    Amortization of debt discount and deferred financing costs

     

    1,308

     

     

    2,327

     

     

    2,779

     

     

    3,904

     

    Gain on sale of asset

     

    (2,000

    )

     

    -

     

     

    (2,000

    )

     

    -

     

    Deferred income taxes

     

    (4,642

    )

     

    30,864

     

     

    (91,952

    )

     

    (3,032

    )

    Foreign exchange and other adjustments

     

    (5,708

    )

     

    7,376

     

     

    (6,143

    )

     

    10,566

     

    Changes in operating assets and liabilities:
    Accounts receivable

     

    (92,670

    )

     

    11,152

     

     

    (41,140

    )

     

    (40,513

    )

    Inventories

     

    (5,833

    )

     

    22,818

     

     

    (766

    )

     

    22,033

     

    Prepaid expenses and other current assets

     

    (60,191

    )

     

    (38,373

    )

     

    (108,816

    )

     

    (71,578

    )

    Accounts payable

     

    7,807

     

     

    (48,047

    )

     

    (70,233

    )

     

    (11,980

    )

    Accrued trade discounts and rebates

     

    9,386

     

     

    (27,047

    )

     

    (552

    )

     

    20,232

     

    Accrued expenses and other current liabilities

     

    20,532

     

     

    36,874

     

     

    63,390

     

     

    (76,901

    )

    Other non-current assets and liabilities

     

    9,851

     

     

    (8,468

    )

     

    11,931

     

     

    5,863

     

    Net cash provided by operating activities

     

    161,467

     

     

    249,196

     

     

    247,789

     

     

    464,987

     

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

     

    -

     

     

    -

     

     

    -

     

     

    (3,122

    )

    Purchases of property, plant and equipment

     

    (18,466

    )

     

    (10,154

    )

     

    (42,594

    )

     

    (24,352

    )

    Payments for long-term investments

     

    (1,560

    )

     

    (6,443

    )

     

    (4,183

    )

     

    (4,847

    )

    Receipts from long-term investments

     

    -

     

     

    4,416

     

     

    -

     

     

    4,416

     

    Payments related to license and collaboration agreements

     

    -

     

     

    -

     

     

    (15,000

    )

     

    (25,000

    )

    Net cash used in investing activities

     

    (20,026

    )

     

    (12,181

    )

     

    (61,777

    )

     

    (52,905

    )

    CASH FLOWS FROM FINANCING ACTIVITIES:
    Repayment of term loans

     

    (4,000

    )

     

    (4,000

    )

     

    (8,000

    )

     

    (8,000

    )

    Proceeds from the issuance of ordinary shares in conjunction with ESPP program

     

    14,912

     

     

    13,884

     

     

    14,912

     

     

    13,884

     

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

     

    2,628

     

     

    12,951

     

     

    6,049

     

     

    22,022

     

    Payment of employee withholding taxes relating to share-based awards

     

    (4,506

    )

     

    (5,419

    )

     

    (92,055

    )

     

    (120,527

    )

    Net cash provided by (used in) financing activities

     

    9,034

     

     

    17,416

     

     

    (79,094

    )

     

    (92,621

    )

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

     

    2,539

     

     

    (4,396

    )

     

    4,908

     

     

    (6,317

    )

     
    Net increase in cash, cash equivalents and restricted cash

     

    153,014

     

     

    250,035

     

     

    111,826

     

     

    313,144

     

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

     

    2,316,400

     

     

    1,647,265

     

     

    2,357,588

     

     

    1,584,156

     

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

    $

    2,469,414

     

    $

    1,897,300

     

    $

    2,469,414

     

    $

    1,897,300

     

    (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 June 30,

     

    Six Months Ended June 30,

    2023

     

    2022

     

    2023

     

    2022

     
    GAAP net income

    $

    127,071

     

    $

    60,974

     

    $

    181,755

     

    $

    265,235

     

    Non-GAAP adjustments:
    Acquisition/divestiture-related costs

     

    52

     

     

    1,023

     

     

    733

     

     

    2,612

     

    Transaction-related costs

     

    16,539

     

     

    -

     

     

    26,323

     

     

    -

     

    (Gain) loss on equity security investments

     

    (2,437

    )

     

    438

     

     

    (2,789

    )

     

    5,084

     

    Restructuring and realignment costs

     

    854

     

     

    1,253

     

     

    2,676

     

     

    1,790

     

    Manufacturing facility start-up costs

     

    1,896

     

     

    1,582

     

     

    5,372

     

     

    2,389

     

    Amortization and step-up:
    Intangible amortization expense

     

    89,598

     

     

    91,335

     

     

    178,212

     

     

    180,595

     

    Inventory step-up expense

     

    1,572

     

     

    17,362

     

     

    31,315

     

     

    44,563

     

    Amortization of debt discount and deferred financing costs

     

    1,308

     

     

    2,327

     

     

    2,779

     

     

    3,904

     

    Impairment of goodwill

     

    -

     

     

    56,171

     

     

    -

     

     

    56,171

     

    Gain on sale of asset

     

    (2,000

    )

     

    -

     

     

    (2,000

    )

     

    -

     

    Share-based compensation

     

    60,271

     

     

    45,149

     

     

    118,391

     

     

    92,449

     

    Depreciation

     

    6,687

     

     

    6,091

     

     

    12,933

     

     

    11,943

     

    Total of pre-tax non-GAAP adjustments

     

    174,340

     

     

    222,731

     

     

    373,945

     

     

    401,500

     

    Income tax effect of pre-tax non-GAAP adjustments

     

    (21,354

    )

     

    (29,919

    )

     

    (81,297

    )

     

    (97,131

    )

    Total of non-GAAP adjustments

     

    152,986

     

     

    192,812

     

     

    292,648

     

     

    304,369

     

    Non-GAAP net income

    $

    280,057

     

    $

    253,786

     

    $

    474,403

     

    $

    569,604

     

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

     

    228,743,143

     

     

    230,020,004

     

     

    228,571,356

     

     

    229,559,715

     

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

    $

    0.56

     

    $

    0.27

     

    $

    0.80

     

    $

    1.16

     

    Non-GAAP adjustments

     

    0.66

     

     

    0.83

     

     

    1.28

     

     

    1.32

     

    Non-GAAP earnings per share - Basic

    $

    1.22

     

    $

    1.10

     

    $

    2.08

     

    $

    2.48

     

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

     

    228,743,143

     

     

    230,020,004

     

     

    228,571,356

     

     

    229,559,715

     

    Ordinary share equivalents

     

    5,192,448

     

     

    6,146,380

     

     

    5,366,793

     

     

    6,517,432

     

    Weighted average ordinary shares - Diluted

     

    233,935,591

     

     

    236,166,384

     

     

    233,938,149

     

     

    236,077,147

     

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

    $

    0.54

     

    $

    0.26

     

    $

    0.78

     

    $

    1.12

     

    Non-GAAP adjustments

     

    0.66

     

     

    0.81

     

     

    1.25

     

     

    1.29

     

    Non-GAAP earnings per share - Diluted

    $

    1.20

     

    $

    1.07

     

    $

    2.03

     

    $

    2.41

     

    Horizon Therapeutics plc

    GAAP to Non-GAAP Reconciliations

    EBITDA and Adjusted EBITDA (Unaudited)

    (in thousands)
     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

    2023

     

    2022

     

    2023

     

    2022

     
    GAAP net income

    $

    127,071

     

    $

    60,974

    $

    181,755

     

    $

    265,235

     

    Depreciation

     

    6,687

     

     

    6,091

     

    12,933

     

     

    11,943

     

    Amortization and step-up:
    Intangible amortization expense

     

    89,598

     

     

    91,335

     

    178,212

     

     

    180,595

     

    Inventory step-up expense

     

    1,572

     

     

    17,362

     

    31,315

     

     

    44,563

     

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

     

    12,098

     

     

    21,409

     

    27,638

     

     

    42,665

     

    Expense (benefit) for income taxes

     

    8,181

     

     

    3,813

     

    (27,301

    )

     

    (27,709

    )

    EBITDA

    $

    245,207

     

    $

    200,984

    $

    404,552

     

    $

    517,292

     

    Other non-GAAP adjustments:
    Share-based compensation

     

    60,271

     

     

    45,149

     

    118,391

     

     

    92,449

     

    (Gain) loss on equity security investments

     

    (2,437

    )

     

    438

     

    (2,789

    )

     

    5,084

     

    Impairment of goodwill

     

    -

     

     

    56,171

     

    -

     

     

    56,171

     

    Gain on sale of asset

     

    (2,000

    )

     

    -

     

    (2,000

    )

     

    -

     

    Acquisition/divestiture-related costs

     

    52

     

     

    1,023

     

    733

     

     

    2,612

     

    Transaction-related costs

     

    16,539

     

     

    -

     

    26,323

     

     

    -

     

    Manufacturing facility start-up costs

     

    1,896

     

     

    1,582

     

    5,372

     

     

    2,389

     

    Restructuring and realignment costs

     

    854

     

     

    1,253

     

    2,676

     

     

    1,790

     

    Total of other non-GAAP adjustments

     

    75,175

     

     

    105,616

     

    148,706

     

     

    160,495

     

    Adjusted EBITDA

    $

    320,382

     

    $

    306,600

    $

    553,258

     

    $

    677,787

     

    Horizon Therapeutics plc

    GAAP to Non-GAAP Reconciliations

    Operating Income (Unaudited)

    (in thousands)
     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

    2023

     

    2022

     

    2023

     

    2022

     
    GAAP operating income

    $

    142,841

     

    $

    88,557

     

    $

    178,835

     

    $

    282,874

    Non-GAAP adjustments:
    Acquisition/divestiture-related costs

     

    52

     

     

    1,023

     

     

    733

     

     

    2,612

    Transaction-related costs

     

    16,539

     

     

    -

     

     

    26,323

     

     

    -

    Restructuring and realignment costs

     

    854

     

     

    1,253

     

     

    2,676

     

     

    1,790

    Manufacturing facility start-up costs

     

    1,896

     

     

    1,582

     

     

    5,372

     

     

    2,389

    Amortization and step-up:
    Intangible amortization expense

     

    89,598

     

     

    91,335

     

     

    178,212

     

     

    180,595

    Inventory step-up expense

     

    1,572

     

     

    17,362

     

     

    31,315

     

     

    44,563

    Impairment of goodwill

     

    -

     

     

    56,171

     

     

    -

     

     

    56,171

    Gain on sale of asset

     

    (2,000

    )

     

    -

     

     

    (2,000

    )

     

    -

    Share-based compensation

     

    60,271

     

     

    45,149

     

     

    118,391

     

     

    92,449

    Depreciation

     

    6,687

     

     

    6,091

     

     

    12,933

     

     

    11,943

    Total of non-GAAP adjustments

     

    175,469

     

     

    219,966

     

     

    373,955

     

     

    392,512

    Non-GAAP operating income

    $

    318,310

     

    $

    308,523

     

    $

    552,790

     

    $

    675,386

     
    Foreign exchange gain

     

    326

     

     

    28

     

     

    417

     

     

    448

    Other income (expense), net

     

    1,746

     

     

    (1,951

    )

     

    51

     

     

    1,953

    Adjusted EBITDA

    $

    320,382

     

    $

    306,600

     

    $

    553,258

     

    $

    677,787

    Horizon Therapeutics plc

    GAAP to Non-GAAP Reconciliations

    Gross Profit and Operating Cash Flow (Unaudited)

    (in thousands, except percentages)
     
     

    Three Months Ended June 30,

     

    Six Months Ended June 30,

    2023

     

    2022

     

    2023

     

    2022

     
    Non-GAAP Gross Profit:
     
    GAAP gross profit

    $

    725,001

     

    $

    646,195

     

    $

    1,348,497

     

    $

    1,316,378

     

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

     

    52

     

     

    (119

    )

     

    20

     

     

    (1,423

    )

    Intangible amortization expense

     

    89,259

     

     

    90,439

     

     

    177,537

     

     

    179,164

     

    Inventory step-up expense

     

    1,572

     

     

    17,362

     

     

    31,315

     

     

    44,563

     

    Share-based compensation

     

    3,141

     

     

    2,294

     

     

    5,803

     

     

    4,471

     

    Depreciation

     

    130

     

     

    55

     

     

    178

     

     

    111

     

    Total of Non-GAAP adjustments

     

    94,154

     

     

    110,031

     

     

    214,853

     

     

    226,886

     

    Non-GAAP gross profit

    $

    819,155

     

    $

    756,226

     

    $

    1,563,350

     

    $

    1,543,264

     

     
    GAAP gross profit %

     

    76.7

    %

     

    73.7

    %

     

    75.9

    %

     

    74.7

    %

    Non-GAAP gross profit %

     

    86.7

    %

     

    86.3

    %

     

    88.0

    %

     

    87.6

    %

     
     
     
    GAAP cash provided by operating activities

    $

    161,467

     

    $

    249,196

     

    $

    247,789

     

    $

    464,987

     

    Cash payments for acquisition/divestiture-related costs

     

    11

     

     

    748

     

     

    51

     

     

    5,196

     

    Cash payments for restructuring and realignment costs

     

    931

     

     

    570

     

     

    5,572

     

     

    1,144

     

    Cash payments for manufacturing facility start-up costs

     

    2,116

     

     

    895

     

     

    5,910

     

     

    2,663

     

    Cash payments for transaction-related costs

     

    14,074

     

     

    -

     

     

    20,668

     

     

    -

     

    Non-GAAP operating cash flow

    $

    178,599

     

    $

    251,409

     

    $

    279,990

     

    $

    473,990

     

    Horizon Therapeutics plc

    GAAP to Non-GAAP Tax Rate Reconciliation (Unaudited)

    (in millions, except percentages and per share amounts)

     
    Q2 2023
    Pre-tax Net Income Income Tax Expense Tax Rate Net Income Diluted Earnings Per Share
    As reported - GAAP

    $

    135.3

    $

    8.2

     

    6.0

    %

    $

    127.1

    $

    0.54

    Non-GAAP adjustments

     

    174.3

     

    21.4

     

     

    153.0

    Non-GAAP

    $

    309.6

    $

    29.5

     

    9.5

    %

    $

    280.1

    $

    1.20

     
     
    Q2 2022
    Pre-tax Net Income Income Tax Expense Tax Rate Net Income Diluted Earnings Per Share
    As reported - GAAP

    $

    64.8

    $

    3.8

     

    5.9

    %

    $

    61.0

    $

    0.26

    Non-GAAP adjustments

     

    222.7

     

    29.9

     

     

    192.8

    Non-GAAP

    $

    287.5

    $

    33.7

     

    11.7

    %

    $

    253.8

    $

    1.07

     
     

    YTD 2023

    Pre-tax Net Income

    Income Tax (Benefit) Expense

    Tax Rate

    Net Income

    Diluted Earnings Per Share

    As reported - GAAP

    $

    154.5

    $

    (27.3

    )

    (17.7

    )%

    $

    181.8

    $

    0.78

    Non-GAAP adjustments

     

    373.9

     

    81.3

     

     

    292.6

    Non-GAAP

    $

    528.4

    $

    54.0

     

    10.2

    %

    $

    474.4

    $

    2.03

     
     

    YTD 2022

    Pre-tax Net Income

    Income Tax (Benefit) Expense

    Tax Rate

    Net Income

    Diluted Earnings Per Share

    As reported - GAAP

    $

    237.5

    $

    (27.7

    )

    (11.7

    )%

    $

    265.2

    $

    1.12

    Non-GAAP adjustments

     

    401.5

     

    97.1

     

     

    304.4

    Non-GAAP

    $

    639.0

    $

    69.4

     

    10.9

    %

    $

    569.6

    $

    2.41

    Horizon Therapeutics plc

    Certain Income Statement Line Items - Non-GAAP Adjusted

    For the Three Months Ended June 30, 2023 (Unaudited)

    (in thousands)

     
     
    Cost of Goods Research & Selling, General Gain on sale Interest Other Income Income Tax
    Sold Development & Administrative of asset Expense, net (Expense), net Expense
     
    GAAP as reported

    $

    (219,958

    )

    $

    (150,035

    )

    $

    (434,125

    )

    $

    2,000

     

    $

    (12,098

    )

    $

    4,183

     

    $

    (8,181

    )

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

     

    52

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Transaction-related costs(2)

     

    -

     

     

    -

     

     

    16,539

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Gain on equity security investments(3)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    (2,437

    )

     

    -

     

    Restructuring and realignment costs(4)

     

    -

     

     

    253

     

     

    601

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Manufacturing facility start-up costs(5)

     

    -

     

     

    -

     

     

    1,896

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

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

     

    89,259

     

     

    -

     

     

    339

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Inventory step-up expense(7)

     

    1,572

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Amortization of debt discount and deferred financing costs(8)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    1,308

     

     

    -

     

     

    -

     

    Gain on sale of asset(9)

     

    -

     

     

    -

     

     

    -

     

     

    (2,000

    )

     

    -

     

     

    -

     

     

    -

     

    Share-based compensation(10)

     

    3,141

     

     

    9,395

     

     

    47,735

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Depreciation(11)

     

    130

     

     

    588

     

     

    5,969

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Income tax effect on pre-tax non-GAAP adjustments(12)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    (21,354

    )

    Total of non-GAAP adjustments

     

    94,154

     

     

    10,236

     

     

    73,079

     

     

    (2,000

    )

     

    1,308

     

     

    (2,437

    )

     

    (21,354

    )

     
    Non-GAAP

    $

    (125,804

    )

    $

    (139,799

    )

    $

    (361,046

    )

    $

    -

     

    $

    (10,790

    )

    $

    1,746

     

    $

    (29,535

    )

    Horizon Therapeutics plc

     

    Certain Income Statement Line Items - Non-GAAP Adjusted

     

    For the Three Months Ended June 30, 2022 (Unaudited)

     

    (in thousands)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cost of Goods

    Research &

    Selling, General

    Impairment of

    Interest

    Other (Expense)

    Income Tax

    Sold

    Development

    & Administrative

    goodwill

    Expense, net

    Income, net

    Expense

     
    GAAP as reported

    $

    (230,216

    )

    $

    (103,246

    )

    $

    (398,221

    )

    $

    (56,171

    )

    $

    (21,409

    )

    $

    (2,389

    )

    $

    (3,813

    )

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

     

    (119

    )

     

    -

     

     

    1,142

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Loss on equity security investments(3)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    438

     

     

    -

     

    Restructuring and realignment costs(4)

     

    -

     

     

    804

     

     

    449

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Manufacturing facility start-up costs(5)

     

    -

     

     

    -

     

     

    1,582

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

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

     

    90,439

     

     

    -

     

     

    896

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Inventory step-up expense(7)

     

    17,362

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Amortization of debt discount and deferred financing costs(8)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    2,327

     

     

    -

     

     

    -

     

    Share-based compensation(10)

     

    2,294

     

     

    6,742

     

     

    36,113

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Depreciation(11)

     

    55

     

     

    267

     

     

    5,769

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Impairment of goodwill(13)

     

    -

     

     

    -

     

     

    -

     

     

    56,171

     

     

    -

     

     

    -

     

     

    -

     

    Income tax effect on pre-tax non-GAAP adjustments(12)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    (29,919

    )

    Total of non-GAAP adjustments

     

    110,031

     

     

    7,813

     

     

    45,951

     

     

    56,171

     

     

    2,327

     

     

    438

     

     

    (29,919

    )

     
    Non-GAAP

    $

    (120,185

    )

    $

    (95,433

    )

    $

    (352,270

    )

    $

    -

     

    $

    (19,082

    )

    $

    (1,951

    )

    $

    (33,732

    )

     
    Horizon Therapeutics plc
    Certain Income Statement Line Items - Non-GAAP Adjusted
    For the Six Months Ended June 30, 2023 (Unaudited)
    (in thousands)
     
     
    Income Tax
    Cost of Goods Research & Selling, General Gain on sale Interest Other Income Benefit
    Sold Development & Administrative of asset Expense, net (Expense), net (Expense)
     
    GAAP as reported

    $

    (428,521

    )

    $

    (284,183

    )

    $

    (887,479

    )

    $

    2,000

     

    $

    (27,638

    )

    $

    2,840

     

    $

    27,301

     

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

     

    20

     

     

    -

     

     

    713

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Transaction-related costs(2)

     

    -

     

     

    -

     

     

    26,323

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Gain on equity security investments(3)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    (2,789

    )

     

    -

     

    Restructuring and realignment costs(4)

     

    -

     

     

    50

     

     

    2,626

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Manufacturing facility start-up costs(5)

     

    -

     

     

    -

     

     

    5,372

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

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

     

    177,537

     

     

    -

     

     

    675

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Inventory step-up expense(7)

     

    31,315

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Amortization of debt discount and deferred financing costs(8)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    2,779

     

     

    -

     

     

    -

     

    Gain on sale of asset(9)

     

    -

     

     

    -

     

     

    -

     

     

    (2,000

    )

     

    -

     

     

    -

     

     

    -

     

    Share-based compensation(10)

     

    5,803

     

     

    18,561

     

     

    94,027

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Depreciation(11)

     

    178

     

     

    971

     

     

    11,784

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Income tax effect on pre-tax non-GAAP adjustments(12)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    (81,297

    )

    Total of non-GAAP adjustments

     

    214,853

     

     

    19,582

     

     

    141,520

     

     

    (2,000

    )

     

    2,779

     

     

    (2,789

    )

     

    (81,297

    )

     
    Non-GAAP

    $

    (213,668

    )

    $

    (264,601

    )

    $

    (745,959

    )

    $

    -

     

    $

    (24,859

    )

    $

    51

     

    $

    (53,996

    )

     
    Horizon Therapeutics plc
    Certain Income Statement Line Items - Non-GAAP Adjusted
    For the Six Months Ended June 30, 2022 (Unaudited)
    (in thousands)
     
     
    Income Tax
    Cost of Goods Research & Selling, General Impairment of Interest Other (Expense) Benefit
    Sold Development & Administrative goodwill Expense, net Income, net (Expense)
     
    GAAP as reported

    $

    (445,278

    )

    $

    (206,378

    )

    $

    (770,955

    )

    $

    (56,171

    )

    $

    (42,665

    )

     

    (3,131

    )

    $

    27,709

     

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

     

    (1,423

    )

     

    2,000

     

     

    2,035

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Loss on equity security investments(3)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    5,084

     

     

    -

     

    Restructuring and realignment costs(4)

     

    -

     

     

    804

     

     

    986

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Manufacturing facility start-up costs(5)

     

    -

     

     

    -

     

     

    2,389

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

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

     

    179,164

     

     

    -

     

     

    1,431

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Inventory step-up expense(7)

     

    44,563

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Amortization of debt discount and deferred financing costs(8)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    3,904

     

     

    -

     

     

    -

     

    Impairment of goodwill(13)

     

    -

     

     

    -

     

     

    -

     

     

    56,171

     

     

    -

     

     

    -

     

     

    -

     

    Share-based compensation(10)

     

    4,471

     

     

    15,720

     

     

    72,258

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Depreciation(11)

     

    111

     

     

    493

     

     

    11,339

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

    Income tax effect on pre-tax non-GAAP adjustments(12)

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    -

     

     

    (97,131

    )

    Total of non-GAAP adjustments

     

    226,886

     

     

    19,017

     

     

    90,438

     

     

    56,171

     

     

    3,904

     

     

    5,084

     

     

    (97,131

    )

     
    Non-GAAP

    $

    (218,392

    )

    $

    (187,361

    )

    $

    (680,517

    )

    $

    -

     

    $

    (38,761

    )

    $

    1,953

     

    $

    (69,422

    )

     

    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, consulting and field-based employee retention costs, incurred in connection with the transaction with Amgen. The legal costs include costs incurred in responding to the FTC's second request and subsequent lawsuit seeking to enjoin the transaction.

    3. We held investments in equity securities with readily determinable fair values of $9.8 million and $8.1 million as of June 30, 2023 and 2022, respectively, which are included in other long-term assets in the condensed consolidated balance sheet. For the three and six months ended June 30, 2023, we recognized net unrealized gains of $2.4 million and $2.8 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 June 30, 2023 and 2022, we recorded $1.9 million and $1.6 million, respectively, and $5.4 million and $2.4 million for the six months ended June 30, 2023 and 2022, 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 and six months ended June 30, 2023, we recognized in cost of goods sold $1.6 million and $31.3 million, respectively, for inventory step-up expense related to UPLIZNA inventory revalued in connection with the Viela Bio, Inc. acquisition. We recorded $17.4 million and $44.6 million of UPLIZNA inventory step-up expense in cost of goods sold during the three and six months ended June 30, 2022, respectively. 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. During the six months ended June 30, 2023, gain on sale of asset represents a $2.0 million contingent consideration payment related to the sale of MIGERGOT in 2019. The contingent consideration payment was triggered during the second quarter of 2023 and it was received in July 2023.

    10. 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.

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

    12. 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.

    13. Our interim goodwill impairment test in the second quarter of 2022 indicated an impairment which represented the difference between the estimated fair value of the former inflammation reporting unit and its carrying value. As a result, we recognized an impairment charge of $56.2 million in June 2022 representing the full amount of goodwill for the former inflammation reporting unit.

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20230805951260/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
    SEC Filings

    See more
    • 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
    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
    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
    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
    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

    $HZNP
    Insider Trading

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

    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