Zoetis Reports Second Quarter 2016 Results
- For Second Quarter 2016, Zoetis Reports Revenue of $1.2 Billion, Growing 3%, and Net Income of
$224 Million, or $0.45 per Diluted Share, on a Reported Basis
- Zoetis Reports Adjusted Net Income of $246 Million, or Adjusted Diluted EPS of $0.49, for Second
Quarter 2016
- Zoetis Delivers 6% Operational Growth in Revenue and 22% Operational Growth in Adjusted Net
Income, Excluding Foreign Exchange, for Second Quarter 2016
- Zoetis Increases Full Year 2016 Revenue Guidance to $4.800 - $4.900 Billion and Diluted EPS to
$1.52 - $1.63 on a Reported Basis, or $1.86 - $1.93 on an Adjusted Basis
Zoetis Inc. (NYSE:ZTS) today reported its financial results for the second quarter of 2016 and increased its
revenue and adjusted net income guidance for full year 2016.
The company reported revenue of $1.2 billion for the second quarter of 2016, an increase of 3% compared with the second quarter
of 2015. Net income for the second quarter of 2016 was $224 million, or $0.45 per diluted share, compared with a net loss of $37
million for the second quarter of 2015, on a reported basis.
Adjusted net income1 for the second quarter of 2016 was $246 million, or $0.49 per diluted share, an increase of 14%.
Adjusted net income for the second quarter of 2016 excludes the net impact of $22 million for purchase accounting adjustments,
acquisition-related costs and certain significant items.
On an operational2 basis, revenue for the second quarter of 2016 increased 6%, excluding the impact of foreign
currency. Adjusted net income for the second quarter of 2016 increased 22% operationally, excluding the impact of foreign
currency.
EXECUTIVE COMMENTARY
“We have continued our positive momentum through the first half of the year based on the strengths of our diverse portfolio and
dedicated Zoetis colleagues,” said Zoetis Chief Executive Officer Juan Ramón Alaix. “In the second quarter, we delivered 6%
operational revenue growth, driven by strong sales of our companion animal products and the positive performance of the U.S. cattle
business. We also grew adjusted net income significantly faster than revenue – 22% operationally – as cost controls and efficiency
improvements are progressing.
“We also continue to reap the benefits of a productive, world-class R&D organization focused on new discoveries like APOQUEL
and SIMPARICA, as well as lifecycle innovations across our approximately 300 product lines,” said Alaix. “Our investments in
internal R&D and external business development opportunities have us well-positioned as the world leader in animal health today
and into the future.”
“We’ve made a number of operational efficiency changes over the last year that have and will negatively impact our reported
revenue growth in 2016. However, our go-forward product portfolio and revised international footprint delivered strong revenue
growth in the second quarter and over the first half of 2016,” said Paul Herendeen, Executive Vice President and Chief Financial
Officer of Zoetis. “These efficiency improvements and our execution of new product launches have us on track to achieve our updated
financial guidance for 2016 and improve our profitability for the long term.”
QUARTERLY HIGHLIGHTS
Zoetis organizes and manages its business across two regional operating segments: the United States (U.S.) and International.
Within these segments, the company delivers a diverse portfolio of products for livestock and companion animals tailored to local
trends and customer needs. In the second quarter of 2016:
- Revenue in the U.S. segment was $594 million, an increase of 10% compared with the second
quarter of 2015. Sales of companion animal products grew 17%, due primarily to increased sales of APOQUEL® and several
new product launches, including SIMPARICA™. Livestock revenue grew 2%, driven by increased sales of our cattle products as a
result of improving market conditions and expanding herd sizes. Livestock revenue growth was partially offset by product
rationalizations as part of the company’s operational efficiency initiative that impacted poultry and swine; swine also declined
due to increased competition.
- Revenue in the International segment was $602 million, a decrease of 3% on a reported basis
and an increase of 2% operationally compared with the second quarter of 2015. Sales of companion animal products grew 2% on a
reported basis and 6% operationally, driven primarily by sales of APOQUEL across a variety of markets and growth in China,
primarily from the company’s vaccines portfolio. Growth in companion animal products was partially offset by product
rationalizations as a result of the company’s operational efficiency initiative and business reductions in Venezuela. Sales of
livestock products decreased 5% on a reported basis and grew 1% operationally, primarily from the addition of revenue from
PHARMAQ and growth in China due to favorable market conditions in the swine market. Poultry and cattle products declined
primarily due to business reductions in Venezuela and India, in addition to product rationalizations as a result of the company’s
operational efficiency initiative.
Zoetis continues to drive demand and strengthen its diverse portfolio of products through lifecycle innovations, strong customer
relationships and access to new markets and technologies. The company is focused on improving the performance and delivery of its
current product lines; expanding product indications across species; pursuing approvals in new geographies; and developing and
marketing innovative medicines, treatments and solutions for emerging diseases and unmet customer needs. Some recent highlights
include:
- On the companion animal side, Zoetis strengthened its vaccine portfolio, expanding its
VERSICAN® Plus and VANGUARD® vaccine franchises with new
approvals in Europe and Canada.
- VERSICAN Plus, a combination vaccine for dogs containing nine vaccine antigens that help
protect against ten canine diseases, was first approved in the European Union in 2014, and this quarter received additional
approvals in the United Kingdom, Denmark, Sweden and the Netherlands for smaller combinations of the vaccine. These smaller
combinations provide veterinarians with further flexibility to tailor their vaccination programs to meet the needs of their
patients. Additionally, VERSICAN Plus Rabies gained approval for a new claim – three years duration of immunity – in
the European Union.
- VANGUARD® B Oral and VANGUARD®
crLyme vaccines were approved in Canada. These vaccines, which were granted United States Department of Agriculture
(USDA) licensure in December 2015, help protect against Bordetella bronchiseptica, a common pathogen in canine
infectious respiratory disease, and Borrelia burgdorferi, the causative agent of Lyme disease in dogs.
- Zoetis also gained approval in Spain for a livestock variation of its WITNESS® diagnostic test kits. This product delivers accurate, fast and clear point-of-care results facilitating timely and
informed diagnoses of intestinal disease in cattle, without disrupting clinical consultation.
- On the livestock side, the company received approval of a new label claim in Europe for
DRAXXIN® (tulathromycin) and DRAXXIN® 25 (tulathromycin
injection), one of the company’s largest global product lines, which was first introduced in 2005. This injectable anti-infective
is an effective tool for treating swine respiratory disease, and can now also be used to treat respiratory diseases caused by
Bordetella bronchiseptica infections in swine.
- Zoetis also continues to pursue partnerships that can help broaden and strengthen its product
portfolio. In May, Zoetis launched SILEO® (dexmedetomidine oromucosal gel), the first and only
medication approved by the U.S. Food and Drug Administration (FDA) for treatment of noise aversion in dogs. SILEO is available
from veterinarians by prescription and can be safely administered at home by pet owners to help calm dogs without sedating them.
Zoetis markets and distributes SILEO in the U.S. under an exclusive agreement with Orion Corporation, Orion Pharma Finland, which
developed and manufactures SILEO.
FINANCIAL GUIDANCE
Zoetis' guidance for the full year 2016 has been increased to reflect the company’s strong performance in the first half of the
year, the continued strength of its business model, and its confidence in the outlook for the remainder of the year. The company’s
guidance for the full year 2016 is the following:
- Revenue of between $4.800 billion to $4.900 billion
- Reported diluted EPS for the full year of between $1.52 to $1.63 per share
- Adjusted diluted EPS for the full year between $1.86 to $1.93 per share
Additional guidance on other items such as expenses and tax rate is included in the financial tables and will be discussed on
the company's conference call this morning. This guidance reflects foreign exchange rates as of late July.
WEBCAST & CONFERENCE CALL DETAILS
Zoetis will host a webcast and conference call at 8:30 a.m. (EDT) today, during which company executives will review second
quarter 2016 results, discuss financial guidance and respond to questions from financial analysts. Investors and the public may
access the live webcast by visiting the Zoetis website at http://investor.zoetis.com/events-presentations. A replay of the webcast will be archived and made available on
Aug. 3, 2016.
About Zoetis
Zoetis (zô-EH-tis) is the leading animal health company, dedicated to supporting its customers and their
businesses. Building on more than 60 years of experience in animal health, Zoetis discovers, develops, manufactures and markets
veterinary vaccines and medicines, complemented by diagnostic products and genetic tests and supported by a range of services.
Zoetis serves veterinarians, livestock producers and people who raise and care for farm and companion animals with sales of its
products in more than 100 countries. In 2015, the company generated annual revenue of $4.8 billion with approximately 9,000
employees. For more information, visit www.zoetis.com.
1 Adjusted net income and its components and adjusted diluted earnings per share (non-GAAP financial
measures) are defined as reported net income attributable to Zoetis and reported diluted earnings per share, excluding purchase
accounting adjustments, acquisition-related costs and certain significant items.
2 Operational revenue growth (a non-GAAP financial measure) is defined as revenue growth excluding the
impact of foreign exchange.
DISCLOSURE NOTICES
Forward-Looking Statements: This press release contains forward-looking statements,
which reflect the current views of Zoetis with respect to business plans or prospects, future operating or financial performance,
future guidance, future operating models, expectations regarding products, future use of cash and dividend payments, tax rate and
tax regimes, changes in the tax regimes and laws in other jurisdictions, and other future events. These statements
are not guarantees of future performance or actions. Forward-looking statements are subject to risks and uncertainties. If one or
more of these risks or uncertainties materialize, or if management's underlying assumptions prove to be incorrect, actual results
may differ materially from those contemplated by a forward-looking statement. Forward-looking statements speak only as of the date
on which they are made. Zoetis expressly disclaims any obligation to update or revise any forward-looking statement, whether as a
result of new information, future events or otherwise. A further list and description of risks, uncertainties and other
matters can be found in our Annual Report on Form 10-K for the fiscal year ended December 31, 2015, including in the sections
thereof captioned “Forward-Looking Information and Factors That May Affect Future Results” and “Item 1A. Risk Factors,” in our
Quarterly Reports on Form 10-Q and in our Current Reports on Form 8-K. These filings and subsequent filings are available online
at www.sec.gov, www.zoetis.com, or on request from Zoetis.
Use of Non-GAAP Financial Measures: We use non-GAAP financial measures, such as adjusted net
income, adjusted diluted earnings per share and operational results (which exclude the impact of foreign exchange), to assess and
analyze our results and trends and to make financial and operational decisions. We believe these non-GAAP financial measures are
also useful to investors because they provide greater transparency regarding our operating performance. The non-GAAP financial
measures included in this press release should not be considered alternatives to measurements required by GAAP, such as net income,
operating income, and earnings per share, and should not be considered measures of liquidity. These non-GAAP financial measures are
unlikely to be comparable with non-GAAP information provided by other companies. Reconciliation of non-GAAP financial measures and
GAAP financial measures are included in the tables accompanying this press release and are posted on our website at www.zoetis.com.
Internet Posting of Information: We routinely post information that may be important to
investors in the 'Investors' section of our website at www.zoetis.com, on our Facebook page at http://www.facebook.com/zoetis and on Twitter @zoetis. We encourage investors and potential investors to
consult our website regularly and to follow us on Facebook and Twitter for important information about us.
|
ZOETIS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(a)
(UNAUDITED)
(millions of dollars, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter |
|
|
Six Months |
|
|
|
2016 |
|
|
2015 |
|
|
% Change |
|
2016 |
|
|
2015 |
|
|
% Change |
| Revenue |
|
|
$ |
1,208 |
|
|
$ |
1,175 |
|
|
3 |
|
$ |
2,370 |
|
|
$ |
2,277 |
|
|
4 |
| Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of sales(b) |
|
|
399 |
|
|
427 |
|
|
(7) |
|
788 |
|
|
821 |
|
|
(4) |
| Selling, general and administrative expenses(b) |
|
|
343 |
|
|
379 |
|
|
(9) |
|
658 |
|
|
733 |
|
|
(10) |
| Research and development expenses(b) |
|
|
88 |
|
|
84 |
|
|
5 |
|
178 |
|
|
164 |
|
|
9 |
| Amortization of intangible assets(c) |
|
|
22 |
|
|
15 |
|
|
47 |
|
43 |
|
|
30 |
|
|
43 |
| Restructuring (benefits)/charges and certain acquisition-related costs |
|
|
(21 |
) |
|
266 |
|
|
* |
|
(19 |
) |
|
267 |
|
|
* |
| Interest expense |
|
|
41 |
|
|
29 |
|
|
41 |
|
84 |
|
|
57 |
|
|
47 |
| Other (income)/deductions–net |
|
|
4 |
|
|
2 |
|
|
100 |
|
(26 |
) |
|
2 |
|
|
* |
| Income/(Loss) before provision for taxes on income |
|
|
332 |
|
|
(27 |
) |
|
* |
|
664 |
|
|
203 |
|
|
* |
| Provision for taxes on income |
|
|
108 |
|
|
9 |
|
|
* |
|
236 |
|
|
74 |
|
|
* |
| Net income/(loss) before allocation to noncontrolling interests |
|
|
224 |
|
|
(36 |
) |
|
* |
|
428 |
|
|
129 |
|
|
* |
| Less: Net income attributable to noncontrolling interests |
|
|
— |
|
|
1 |
|
|
(100) |
|
— |
|
|
1 |
|
|
(100) |
| Net income/(loss) attributable to Zoetis |
|
|
$ |
224 |
|
|
$ |
(37 |
) |
|
* |
|
$ |
428 |
|
|
$ |
128 |
|
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings/(Loss) per share—basic |
|
|
$ |
0.45 |
|
|
$ |
(0.07 |
) |
|
* |
|
$ |
0.86 |
|
|
$ |
0.26 |
|
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings/(Loss) per share—diluted |
|
|
$ |
0.45 |
|
|
$ |
(0.07 |
) |
|
* |
|
$ |
0.86 |
|
|
$ |
0.25 |
|
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted-average shares used to calculate earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
|
496.3 |
|
|
500.2 |
|
|
|
|
496.9 |
|
|
500.7 |
|
|
|
| Diluted |
|
|
498.8 |
|
|
500.2 |
|
|
|
|
499.2 |
|
|
502.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| * Calculation not meaningful. |
| |
| (a) |
|
The condensed consolidated statements of income present the three and six months
ended July 3, 2016, and June 28, 2015. Subsidiaries operating outside the United States are included for the three and six
months ended May 29, 2016 and May 24, 2015. |
|
|
|
| (b) |
|
Exclusive of amortization of intangible assets, except as discussed in footnote (c)
below. |
|
|
|
| (c) |
|
Amortization expense related to finite-lived acquired intangible assets that contribute to our
ability to sell, manufacture, research, market and distribute products, compounds and intellectual property is included in
Amortization of intangible assets as these intangible assets benefit multiple business functions. Amortization expense
related to finite-lived acquired intangible assets that are associated with a single function is included in Cost of
sales, Selling, general and administrative expenses or Research and development expenses, as appropriate.
|
|
|
|
| Certain amounts and percentages may reflect rounding adjustments. |
| |
| |
| |
|
ZOETIS INC.
RECONCILIATION OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION
CERTAIN LINE ITEMS
(UNAUDITED)
(millions of dollars, except per share data)
|
| |
|
|
|
Quarter ended July 3, 2016 |
|
|
|
GAAP
Reported(a)
|
|
Purchase
Accounting
Adjustments
|
|
Acquisition
- Related
Costs(1)
|
|
Certain
Significant
Items(2)
|
|
Non-GAAP
Adjusted(b)
|
| Revenue |
|
|
$ |
1,208 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,208 |
|
| Cost of sales(c) |
|
|
399 |
|
|
(8 |
) |
|
— |
|
|
(3 |
) |
|
388 |
|
| Gross profit |
|
|
809 |
|
|
8 |
|
|
— |
|
|
3 |
|
|
820 |
|
| Selling, general and administrative expenses(c) |
|
|
343 |
|
|
(2 |
) |
|
— |
|
|
(10 |
) |
|
331 |
|
| Research and development expenses(c) |
|
|
88 |
|
|
— |
|
|
— |
|
|
— |
|
|
88 |
|
| Amortization of intangible assets(d) |
|
|
22 |
|
|
(18 |
) |
|
— |
|
|
— |
|
|
4 |
|
| Restructuring (benefits)/charges and certain acquisition-related costs |
|
|
(21 |
) |
|
— |
|
|
(2 |
) |
|
|
23 |
|
|
— |
|
| Interest expense |
|
|
41 |
|
|
— |
|
|
— |
|
|
— |
|
|
41 |
|
| Other (income)/deductions–net |
|
|
4 |
|
|
— |
|
|
— |
|
|
(6 |
) |
|
(2 |
) |
| Income before provision for taxes on income |
|
|
332 |
|
|
28 |
|
|
2 |
|
|
(4 |
) |
|
358 |
|
| Provision for taxes on income |
|
|
108 |
|
|
10 |
|
|
1 |
|
|
(7 |
) |
|
112 |
|
| Net income attributable to Zoetis |
|
|
224 |
|
|
18 |
|
|
1 |
|
|
3 |
|
|
246 |
|
| Earnings per common share attributable to Zoetis–diluted(e) |
|
|
0.45 |
|
|
0.04 |
|
|
— |
|
|
— |
|
|
0.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended June 28, 2015 |
|
|
|
GAAP
Reported(a)
|
|
Purchase
Accounting
Adjustments
|
|
Acquisition
- Related
Costs(1)
|
|
Certain
Significant
Items(2)
|
|
Non-GAAP
Adjusted(b)
|
| Revenue |
|
|
$ |
1,175 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,175 |
|
| Cost of sales(c) |
|
|
427 |
|
|
(3 |
) |
|
— |
|
|
(18 |
) |
|
406 |
|
| Gross profit |
|
|
748 |
|
|
3 |
|
|
— |
|
|
18 |
|
|
769 |
|
| Selling, general and administrative expenses(c) |
|
|
379 |
|
|
— |
|
|
— |
|
|
(36 |
) |
|
343 |
|
| Research and development expenses(c) |
|
|
84 |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
83 |
|
| Amortization of intangible assets(d) |
|
|
15 |
|
|
(11 |
) |
|
— |
|
|
— |
|
|
4 |
|
| Restructuring charges and certain acquisition-related costs |
|
|
266 |
|
|
— |
|
|
(3 |
) |
|
(263 |
) |
|
— |
|
| Interest expense |
|
|
29 |
|
|
— |
|
|
— |
|
|
— |
|
|
29 |
|
| Other (income)/deductions–net |
|
|
2 |
|
|
— |
|
|
(1 |
) |
|
(2 |
) |
|
(1 |
) |
| Income before provision for taxes on income |
|
|
(27 |
) |
|
15 |
|
|
4 |
|
|
319 |
|
|
311 |
|
| Provision for taxes on income |
|
|
9 |
|
|
3 |
|
|
— |
|
|
82 |
|
|
94 |
|
| Income/(Loss) from continuing operations |
|
|
(36 |
) |
|
12 |
|
|
4 |
|
|
237 |
|
|
217 |
|
| Net income attributable to noncontrolling interests |
|
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
| Net income/(loss) attributable to Zoetis |
|
|
(37 |
) |
|
12 |
|
|
4 |
|
|
237 |
|
|
216 |
|
| Earnings/(Loss) per common share attributable to Zoetis–diluted(e) |
|
|
(0.07 |
) |
|
0.02 |
|
|
0.01 |
|
|
0.47 |
|
|
0.43 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
ZOETIS INC.
RECONCILIATION OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION
CERTAIN LINE ITEMS
(UNAUDITED)
(millions of dollars, except per share data)
|
| |
|
|
|
Six months ended July 3, 2016 |
|
|
|
GAAP
Reported(a)
|
|
Purchase
Accounting
Adjustments
|
|
Acquisition -
Related
Costs(1)
|
|
Certain
Significant
Items(2)
|
|
Non-GAAP
Adjusted(b)
|
| Revenue |
|
|
$ |
2,370 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,370 |
|
| Cost of sales(c) |
|
|
788 |
|
|
(15 |
) |
|
— |
|
|
(7 |
) |
|
766 |
|
| Gross profit |
|
|
1,582 |
|
|
15 |
|
|
— |
|
|
7 |
|
|
1,604 |
|
| Selling, general and administrative expenses(c) |
|
|
658 |
|
|
(3 |
) |
|
— |
|
|
(24 |
) |
|
631 |
|
| Research and development expenses(c) |
|
|
178 |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
177 |
|
| Amortization of intangible assets(d) |
|
|
43 |
|
|
(35 |
) |
|
— |
|
|
— |
|
|
8 |
|
| Restructuring (benefits)/charges and certain acquisition-related costs |
|
|
(19 |
) |
|
— |
|
|
(2 |
) |
|
|
21 |
|
|
— |
|
| Interest expense |
|
|
84 |
|
|
— |
|
|
— |
|
|
— |
|
|
84 |
|
| Other (income)/deductions–net |
|
|
(26 |
) |
|
— |
|
|
(1 |
) |
|
27 |
|
|
— |
|
| Income before provision for taxes on income |
|
|
664 |
|
|
54 |
|
|
3 |
|
|
(17 |
) |
|
704 |
|
| Provision for taxes on income |
|
|
236 |
|
|
27 |
|
|
(1 |
) |
|
(43 |
) |
|
219 |
|
| Net income attributable to Zoetis |
|
|
428 |
|
|
27 |
|
|
4 |
|
|
26 |
|
|
485 |
|
| Earnings per common share attributable to Zoetis–diluted(e) |
|
|
0.86 |
|
|
0.05 |
|
|
0.01 |
|
|
0.05 |
|
|
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 28, 2015 |
|
|
|
GAAP
Reported(a)
|
|
Purchase
Accounting
Adjustments
|
|
Acquisition -
Related
Costs(1)
|
|
Certain
Significant
Items(2)
|
|
Non-GAAP
Adjusted(b)
|
| Revenue |
|
|
$ |
2,277 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,277 |
|
| Cost of sales(c) |
|
|
821 |
|
|
(5 |
) |
|
— |
|
|
(25 |
) |
|
791 |
|
| Gross profit |
|
|
1,456 |
|
|
5 |
|
|
— |
|
|
25 |
|
|
1,486 |
|
| Selling, general and administrative expenses(c) |
|
|
733 |
|
|
— |
|
|
— |
|
|
(70 |
) |
|
663 |
|
| Research and development expenses(c) |
|
|
164 |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
163 |
|
| Amortization of intangible assets(d) |
|
|
30 |
|
|
(22 |
) |
|
— |
|
|
— |
|
|
8 |
|
| Restructuring charges and certain acquisition-related costs |
|
|
267 |
|
|
— |
|
|
(4 |
) |
|
(263 |
) |
|
— |
|
| Interest expense |
|
|
57 |
|
|
— |
|
|
— |
|
|
— |
|
|
57 |
|
| Other (income)/deductions–net |
|
|
2 |
|
|
— |
|
|
(1 |
) |
|
(2 |
) |
|
(1 |
) |
| Income before provision for taxes on income |
|
|
203 |
|
|
28 |
|
|
5 |
|
|
360 |
|
|
596 |
|
| Provision for taxes on income |
|
|
74 |
|
|
10 |
|
|
(2 |
) |
|
90 |
|
|
172 |
|
| Income from continuing operations |
|
|
129 |
|
|
18 |
|
|
7 |
|
|
270 |
|
|
424 |
|
| Net income attributable to noncontrolling interests |
|
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
| Net income attributable to Zoetis |
|
|
128 |
|
|
18 |
|
|
7 |
|
|
270 |
|
|
423 |
|
| Earnings per common share attributable to Zoetis–diluted(e) |
|
|
0.25 |
|
|
0.04 |
|
|
0.01 |
|
|
0.54 |
|
|
0.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (a) |
|
The condensed consolidated statements of income present the three and six months
ended July 3, 2016, and June 28, 2015. Subsidiaries operating outside the United States are included for the three and six
months ended May 29, 2016 and May 24, 2015. |
|
|
|
| (b) |
|
Non-GAAP adjusted net income and its components and non-GAAP adjusted diluted EPS are
not, and should not be viewed as, substitutes for U.S. GAAP net income and its components and diluted EPS. Despite the
importance of these measures to management in goal setting and performance measurement, non-GAAP adjusted net income and its
components and non-GAAP adjusted diluted EPS are non-GAAP financial measures that have no standardized meaning prescribed by
U.S. GAAP and, therefore, have limits in their usefulness to investors. Because of the non-standardized definitions, non-GAAP
adjusted net income and its components and non-GAAP adjusted diluted EPS (unlike U.S. GAAP net income and its components and
diluted EPS) may not be comparable to the calculation of similar measures of other companies. Non-GAAP adjusted net income and
its components, and non-GAAP adjusted diluted EPS are presented solely to permit investors to more fully understand how
management assesses performance. |
|
|
|
| (c) |
|
Exclusive of amortization of intangible assets, except as discussed in footnote (d)
below. |
|
|
|
| (d) |
|
Amortization expense related to finite-lived acquired intangible assets that contribute to our
ability to sell, manufacture, research, market and distribute products, compounds and intellectual property is included in
Amortization of intangible assets as these intangible assets benefit multiple business functions. Amortization expense
related to finite-lived acquired intangible assets that are associated with a single function is included in Cost of
sales, Selling, general and administrative expenses or Research and development expenses, as appropriate.
|
|
|
|
| (e) |
|
EPS amounts may not add due to rounding. |
|
|
|
|
See Notes to Reconciliation of GAAP Reported to Non-GAAP Adjusted Information for notes (1) and
(2).
|
| |
| Certain amounts may reflect rounding adjustments. |
| |
| |
| |
|
ZOETIS INC.
NOTES TO RECONCILIATION OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION
CERTAIN LINE ITEMS
(UNAUDITED)
(millions of dollars)
|
| |
|
(1) Acquisition-related costs include the following:
|
| |
|
|
|
|
Second Quarter |
|
Six Months |
|
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
| Integration costs(a) |
|
|
|
$ |
2 |
|
|
$ |
3 |
|
|
$ |
2 |
|
|
$ |
4 |
|
| Other(b) |
|
|
|
— |
|
|
1 |
|
|
1 |
|
|
1 |
|
| Total acquisition-related costs—pre-tax |
|
|
|
2 |
|
|
4 |
|
|
3 |
|
|
5 |
|
| Income taxes(c) |
|
|
|
1 |
|
|
— |
|
|
(1 |
) |
|
(2 |
) |
| Total acquisition-related costs—net of tax |
|
|
|
$ |
1 |
|
|
$ |
4 |
|
|
$ |
4 |
|
|
$ |
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (a) |
|
Integration costs represent external, incremental costs directly related to integrating acquired
businesses and primarily include expenditures for consulting and the integration of systems and processes. Included in
Restructuring (benefits)/charges and certain acquisition-related costs.
|
|
|
|
| (b) |
|
Included in Other (income)/deductions—net.
|
|
|
|
| (c) |
|
Included in Provision for taxes on income. Income taxes include the tax effect of the
associated pre-tax amounts, calculated by determining the jurisdictional location of the pre-tax amounts and applying that
jurisdiction's applicable tax rate, as well as a tax charge related to the acquisition of certain assets of Abbott Animal
Health.
|
|
|
|
| Certain amounts may reflect rounding adjustments. |
| |
| |
| |
|
(2) Certain significant items include the following:
|
| |
|
|
|
Second Quarter |
|
Six Months |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
| Operational efficiency initiative(a) |
|
|
$ |
(17 |
) |
|
$ |
263 |
|
|
$ |
(45 |
) |
|
$ |
273 |
| Supply network strategy(b) |
|
|
8 |
|
|
15 |
|
|
11 |
|
|
20 |
| Other restructuring charges and cost-reduction/productivity
initiatives(c) |
|
|
(1 |
) |
|
— |
|
|
(1 |
) |
|
— |
| Stand-up costs(d) |
|
|
5 |
|
|
39 |
|
|
17 |
|
|
62 |
| Other(e) |
|
|
1 |
|
|
2 |
|
|
1 |
|
|
5 |
| Total certain significant items—pre-tax |
|
|
(4 |
) |
|
319 |
|
|
(17 |
) |
|
360 |
| Income taxes(f) |
|
|
(7 |
) |
|
82 |
|
|
(43 |
) |
|
90 |
| Total certain significant items—net of tax |
|
|
$ |
3 |
|
|
$ |
237 |
|
|
$ |
26 |
|
|
$ |
270 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (a) |
|
For the three months ended July 3, 2016, represents a reduction in employee termination accruals
($30 million benefit) and an increase in exit costs ($2 million), included in Restructuring (benefits)/charges and certain
acquisition-related costs, accelerated depreciation of $1 million and consulting fees of $4 million, included in
Selling, general and administrative expenses, and a $6 million net loss related to divestitures, included in Other
(income)/deductions—net. For the six months ended July 3, 2016, represents a reduction in employee termination accruals
($29 million benefit) and an increase in exit costs ($3 million), included in Restructuring (benefits)/charges and certain
acquisition-related costs, accelerated depreciation of $1 million and consulting fees of $7 million, included in
Selling, general and administrative expenses, and a $27 million net gain related to divestitures, included in Other
(income)/deductions—net. The three and six months ended June 28, 2015, represents restructuring charges of $253 million
related to employee termination costs ($228 million) and asset impairments ($25 million), included in Restructuring
(benefits)/charges and certain acquisition-related costs. Additionally, the three and six months ended June 28, 2015
include consulting fees of $10 million and $20 million, respectively, included in Selling, general and administrative
expenses.
|
|
|
|
| (b) |
|
For the three and six months ended July 3, 2016, represents restructuring charges of $6 million
related to employee termination costs, included in Restructuring (benefits)/charges and certain acquisition-related
costs, and accelerated depreciation charges of $1 million and $2 million, respectively, and consulting fees of $1 million
and $3 million, respectively, included in Cost of sales. For the three and six months ended June 28, 2015, represents
restructuring charges of $10 million related to employee termination costs ($9 million) and asset impairments ($1 million),
included in Restructuring (benefits)/charges and certain acquisition-related costs. Additionally, the three and six
months ended June 28, 2015, include consulting fees of $5 million and $10 million, respectively, included in Cost of
sales.
|
|
|
|
| (c) |
|
Included in Restructuring (benefits)/charges and certain acquisition-related costs.
|
|
|
|
| (d) |
|
Represents certain nonrecurring costs related to becoming an independent public company, such as the
creation of standalone systems and infrastructure, site separation, new branding (including changes to the manufacturing
process for required new packaging), and certain legal registration and patent assignment costs. For the three and six months
ended July 3, 2016, included in Cost of sales ($1 million and $2 million, respectively) and Selling, general and
administrative expenses ($4 million and $15 million, respectively). For the three and six months ended June 28, 2015,
included in Cost of sales ($12 million and $14 million, respectively) and Selling, general and administrative
expenses ($27 million and $48 million, respectively).
|
|
|
|
| (e) |
|
The three and six months ended July 3, 2016, represents costs associated with changes to our
operating model in Selling, general and administrative expenses. The three and six months ended June 28, 2015,
includes an impairment of IPR&D assets related to a discontinued canine oncology project ($2 million) in Other
(income)/deductions—net. The six months ended June 28, 2015, also includes charges due to unusual investor-related
activities ($3 million) in Selling, general and administrative expenses.
|
|
|
|
| (f) |
|
Included in Provision for taxes on income. Income taxes include the tax effect of the
associated pre-tax amounts, calculated by determining the jurisdictional location of the pre-tax amounts and applying that
jurisdiction's applicable tax rate. The three and six months ended July 3, 2016, also includes a net tax charge of
approximately $3 million and $38 million, respectively, related to the impact of the European Commission’s negative decision
on the excess profits rulings in Belgium. These net charges relate to the Belgium government's recovery of prior tax benefits
for the periods 2013 through 2015 offset by the revaluation of the company’s deferred tax assets and liabilities using the
rates expected to be in place at the time of the reversal. These net charges do not include any benefits associated with a
successful appeal of the decision.
|
|
|
|
| Certain amounts may reflect rounding adjustments. |
| |
| |
|
|
|
|
|
ZOETIS INC.
ADJUSTED SELECTED COSTS, EXPENSES AND INCOME (a)
(UNAUDITED)
(millions of dollars)
|
|
|
|
|
|
|
|
Second Quarter |
|
% Change |
|
|
|
2016 |
|
2015 |
|
Total |
|
|
Foreign
Exchange
|
|
Operational(b) |
| Adjusted cost of sales |
|
|
$ |
388 |
|
|
$ |
406 |
|
|
(4 |
)% |
|
|
— |
% |
|
(4 |
)% |
| as a percent of revenue |
|
|
32.1 |
% |
|
34.6 |
% |
|
NA
|
|
|
NA
|
|
NA
|
| Adjusted SG&A expenses |
|
|
331 |
|
|
343 |
|
|
(3 |
)% |
|
|
(2 |
)% |
|
(1 |
)% |
| Adjusted R&D expenses |
|
|
88 |
|
|
83 |
|
|
6 |
% |
|
|
(1 |
)% |
|
7 |
% |
| Adjusted net income attributable to Zoetis |
|
|
246 |
|
|
216 |
|
|
14 |
% |
|
|
(8 |
)% |
|
22 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months |
|
% Change |
|
|
|
2016 |
|
2015 |
|
Total |
|
|
Foreign
Exchange
|
|
Operational(b) |
| Adjusted cost of sales |
|
|
$ |
766 |
|
|
$ |
791 |
|
|
(3 |
)% |
|
|
(2 |
)% |
|
(1 |
)% |
| as a percent of revenue |
|
|
32.3 |
% |
|
34.7 |
% |
|
NA
|
|
|
NA
|
|
NA
|
| Adjusted SG&A expenses |
|
|
631 |
|
|
663 |
|
|
(5 |
)% |
|
|
(4 |
)% |
|
(1 |
)% |
| Adjusted R&D expenses |
|
|
177 |
|
|
163 |
|
|
9 |
% |
|
|
(2 |
)% |
|
11 |
%
|
| Adjusted net income attributable to Zoetis |
|
|
485 |
|
|
423 |
|
|
15 |
% |
|
|
(10 |
)% |
|
25 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (a) |
|
Adjusted cost of sales, adjusted selling, general, and administrative (SG&A)
expenses, adjusted research and development (R&D) expenses, and adjusted net income attributable to Zoetis (non-GAAP
financial measures) are defined as the corresponding reported U.S. generally accepted accounting principles (GAAP) income
statement line items excluding purchase accounting adjustments, acquisition-related costs, and certain significant items.
Reconciliations of certain reported to adjusted information for the three and six months ended July 3, 2016, and June 28, 2015,
are provided in the materials accompanying this report. These adjusted income statement line item measures are not, and should
not be viewed as, substitutes for the corresponding U.S. GAAP line items. |
|
|
|
| (b) |
|
Operational growth (a non-GAAP financial measure) is defined as growth excluding the
impact of foreign exchange. |
| |
|
|
|
|
|
| |
|
ZOETIS INC.
2016 GUIDANCE
|
| |
|
Selected Line Items
(millions of dollars, except per share amounts)
|
|
|
Full Year 2016 |
| Revenue |
|
|
$4,800 to $4,900 |
| Operational growth(a) |
|
|
3% to 5% |
| Adjusted cost of sales as a percentage of revenue(b) |
|
|
Approximately 33% |
| Adjusted SG&A expenses(b) |
|
|
$1,290 to $1,330 |
| Adjusted R&D expenses(b) |
|
|
$360 to $380 |
| Adjusted interest expense and other
(income)/deductions(b) |
|
|
Approximately $170 |
| Adjusted EBIT margin(b) |
|
|
31% to 32% |
| Effective tax rate on adjusted income(b) |
|
|
Approximately 32% |
| Adjusted diluted EPS(b) |
|
|
$1.86 to $1.93 |
| Adjusted net income(b) |
|
|
$930 to $965 |
| Operational growth(a) |
|
|
10% to 14% |
| Certain significant items(c) and acquisition-related
costs |
|
|
$40 to $70 |
| Reported diluted EPS |
|
|
$1.52 to $1.63 |
|
|
|
|
A reconciliation of 2016 adjusted net income and adjusted diluted EPS guidance to 2016 reported net income attributable to
Zoetis and reported diluted EPS attributable to Zoetis common shareholders guidance follows:
| |
|
|
|
|
Full-Year 2016 Guidance |
| (millions of dollars, except per share amounts) |
|
Net Income |
|
Diluted EPS |
| Adjusted net income/diluted EPS(b) guidance |
|
~$930 - $965 |
|
~$1.86 - $1.93 |
| Purchase accounting adjustments |
|
~(60) |
|
~(0.12) |
| Certain significant items(c) and acquisition-related
costs |
|
~(90 - 110) |
|
~(0.18 - 0.22) |
| Reported net income attributable to Zoetis/diluted EPS guidance |
|
~$760 - $815 |
|
~$1.52 - $1.63 |
|
|
|
|
|
|
|
|
| (a) |
|
Operational growth (a non-GAAP financial measure) excludes the impact of foreign
exchange. |
|
|
|
| (b) |
|
Adjusted net income and its components and adjusted diluted EPS are defined as
reported U.S. generally accepted accounting principles (GAAP) net income and its components and reported diluted EPS excluding
purchase accounting adjustments, acquisition-related costs and certain significant items. Adjusted cost of sales, adjusted
selling, general and administrative (SG&A) expenses, adjusted research and development (R&D) expenses, adjusted
interest expense and adjusted other (income)/deductions are income statement line items prepared on the same basis, and,
therefore, components of the overall adjusted income measure. Adjusted earnings before interest and taxes (EBIT) is defined as
reported EBIT excluding purchase accounting adjustments, acquisition-related costs and certain significant items. Despite the
importance of these measures to management in goal setting and performance measurement, adjusted net income and its components
and adjusted diluted EPS are non-GAAP financial measures that have no standardized meaning prescribed by U.S. GAAP and,
therefore, have limits in their usefulness to investors. Because of the non-standardized definitions, adjusted net income and
its components and adjusted diluted EPS (unlike U.S. GAAP net income and its components and diluted EPS) may not be comparable
to the calculation of similar measures of other companies. Adjusted net income and its components and adjusted diluted EPS are
presented solely to permit investors to more fully understand how management assesses performance. Adjusted net income and its
components and adjusted diluted EPS are not, and should not be viewed as, substitutes for U.S. GAAP net income and its
components and diluted EPS. |
|
|
|
| (c) |
|
Primarily includes certain nonrecurring costs related to restructuring, net
gains/losses on sales of assets, and other charges for the operational efficiency initiative and supply network strategy,
becoming an independent public company, such as the creation of standalone systems and infrastructure, site separation, new
branding (including changes to the manufacturing process for required new packaging), and certain legal registration and patent
assignment costs. |
| |
|
|
|
|
|
| |
|
ZOETIS INC.
2017 GUIDANCE
|
| |
|
Selected Line Items
(millions of dollars, except per share amounts)
|
|
|
Full Year 2017 |
| Revenue |
|
|
$5,075 to $5,275 |
| Operational growth(a) |
|
|
5% to 9% |
| Adjusted cost of sales as a percentage of revenue(b) |
|
|
32% to 33% |
| Adjusted SG&A expenses(b) |
|
|
$1,250 to $1,340 |
| Adjusted R&D expenses(b) |
|
|
$360 to $380 |
| Adjusted interest expense and other
(income)/deductions(b) |
|
|
Approximately $150 |
| Adjusted EBIT margin(b) |
|
|
Approximately 34% |
| Effective tax rate on adjusted income(b) |
|
|
Approximately 30% |
| Adjusted diluted EPS(b) |
|
|
$2.24 to $2.38 |
| Adjusted net income(b) |
|
|
$1,120 to $1,190 |
| Operational growth(a) |
|
|
18% to 26% |
| Certain significant items(c) and acquisition-related
costs |
|
|
$50 to $80 |
| Reported diluted EPS |
|
|
$2.01 to $2.19 |
|
|
|
|
A reconciliation of 2017 adjusted net income and adjusted diluted EPS guidance to 2017 reported net income attributable to
Zoetis and reported diluted EPS attributable to Zoetis common shareholders guidance follows:
| |
|
|
|
|
Full-Year 2017 Guidance |
| (millions of dollars, except per share amounts) |
|
Net Income |
|
Diluted EPS |
| Adjusted net income/diluted EPS(b) guidance |
|
~$1,120 - $1,190 |
|
~$2.24 - $2.38 |
| Purchase accounting adjustments |
|
~(60) |
|
~(0.12) |
| Certain significant items(c) and acquisition-related
costs |
|
~(35 - 55) |
|
~(0.07 - 0.11) |
| Reported net income attributable to Zoetis/diluted EPS guidance |
|
~$1,005 - $1,095 |
|
~$2.01 - $2.19 |
|
|
|
|
|
|
|
|
| (a) |
|
Operational growth (a non-GAAP financial measure) excludes the impact of foreign
exchange. |
|
|
|
| (b) |
|
Adjusted net income and its components and adjusted diluted EPS are defined as
reported U.S. generally accepted accounting principles (GAAP) net income and its components and reported diluted EPS excluding
purchase accounting adjustments, acquisition-related costs and certain significant items. Adjusted cost of sales, adjusted
selling, general and administrative (SG&A) expenses, adjusted research and development (R&D) expenses, adjusted
interest expense, adjusted other (income)/deductions are income statement line items prepared on the same basis, and,
therefore, components of the overall adjusted income measure. Adjusted earnings before interest and taxes (EBIT) is defined as
reported EBIT excluding purchase accounting adjustments, acquisition-related costs and certain significant items. Despite the
importance of these measures to management in goal setting and performance measurement, adjusted net income and its components
and adjusted diluted EPS are non-GAAP financial measures that have no standardized meaning prescribed by U.S. GAAP and,
therefore, have limits in their usefulness to investors. Because of the non-standardized definitions, adjusted net income and
its components and adjusted diluted EPS (unlike U.S. GAAP net income and its components and diluted EPS) may not be comparable
to the calculation of similar measures of other companies. Adjusted net income and its components and adjusted diluted EPS are
presented solely to permit investors to more fully understand how management assesses performance. Adjusted net income and its
components and adjusted diluted EPS are not, and should not be viewed as, substitutes for U.S. GAAP net income and its
components and diluted EPS. |
|
|
|
| (c) |
|
Primarily includes certain nonrecurring costs related to restructuring, net
gains/losses on sales of assets, and other charges for the operational efficiency initiative and supply network strategy,
becoming an independent public company, such as the creation of standalone systems and infrastructure, site separation, new
branding (including changes to the manufacturing process for required new packaging), and certain legal registration and patent
assignment costs. |
| |
|
|
|
|
|
| |
|
ZOETIS INC.
CONSOLIDATED REVENUE BY SEGMENT(a) AND SPECIES
(UNAUDITED)
(millions of dollars)
|
| |
|
|
Second Quarter |
|
% Change |
|
|
2016 |
|
|
2015 |
|
|
Total |
|
|
Foreign
Exchange
|
|
Operational(b) |
| Revenue: |
|
|
|
|
|
|
|
|
|
|
|
| Livestock |
|
$ |
673 |
|
|
$ |
690 |
|
|
(2)% |
|
|
(3)% |
|
1% |
| Companion Animal |
|
523 |
|
|
471 |
|
|
11% |
|
|
(2)% |
|
13% |
| Contract Manufacturing |
|
12 |
|
|
14 |
|
|
(14)% |
|
|
2% |
|
(16)% |
| Total Revenue |
|
$ |
1,208 |
|
|
$ |
1,175 |
|
|
3% |
|
|
(3)% |
|
6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| U.S. |
|
|
|
|
|
|
|
|
|
|
|
| Livestock |
|
$ |
262 |
|
|
$ |
256 |
|
|
2% |
|
|
—% |
|
2% |
| Companion Animal |
|
332 |
|
|
283 |
|
|
17% |
|
|
—% |
|
17% |
| Total U.S. Revenue |
|
$ |
594 |
|
|
$ |
539 |
|
|
10% |
|
|
—% |
|
10% |
|
|
|
|
|
|
|
|
|
|
|
|
| International |
|
|
|
|
|
|
|
|
|
|
|
| Livestock |
|
$ |
411 |
|
|
$ |
434 |
|
|
(5)% |
|
|
(6)% |
|
1% |
| Companion Animal |
|
191 |
|
|
188 |
|
|
2% |
|
|
(4)% |
|
6% |
| Total International Revenue |
|
$ |
602 |
|
|
$ |
622 |
|
|
(3)% |
|
|
(5)% |
|
2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Livestock: |
|
|
|
|
|
|
|
|
|
|
|
| Cattle |
|
$ |
366 |
|
|
$ |
372 |
|
|
(2)% |
|
|
(5)% |
|
3% |
| Swine |
|
150 |
|
|
162 |
|
|
(7)% |
|
|
(2)% |
|
(5)% |
| Poultry |
|
118 |
|
|
138 |
|
|
(14)% |
|
|
(3)% |
|
(11)% |
| Fish |
|
22 |
|
|
— |
|
|
— |
|
|
— |
|
— |
| Other |
|
17 |
|
|
18 |
|
|
(6)% |
|
|
1% |
|
(7)% |
| Total Livestock Revenue |
|
$ |
673 |
|
|
$ |
690 |
|
|
(2)% |
|
|
(3)% |
|
1% |
|
|
|
|
|
|
|
|
|
|
|
|
| Companion Animal: |
|
|
|
|
|
|
|
|
|
|
|
| Horses |
|
$ |
36 |
|
|
$ |
42 |
|
|
(14)% |
|
|
(2)% |
|
(12)% |
| Dogs and Cats |
|
487 |
|
|
429 |
|
|
14% |
|
|
(1)% |
|
15% |
| Total Companion Animal Revenue |
|
$ |
523 |
|
|
$ |
471 |
|
|
11% |
|
|
(2)% |
|
13% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| * Calculation not meaningful. |
| |
| (a) |
|
For a description of each segment, see Note 19A to Zoetis' consolidated financial
statements included in Zoetis' Form 10-K for the year ended December 31, 2015. |
|
|
|
| (b) |
|
Operational revenue growth (a non-GAAP financial measure) is defined as revenue
growth excluding the impact of foreign exchange. |
|
|
|
| Certain amounts and percentages may reflect rounding adjustments. |
| |
| |
| |
|
ZOETIS INC.
CONSOLIDATED REVENUE BY SEGMENT(a) AND SPECIES
(UNAUDITED)
(millions of dollars)
|
| |
|
|
Six Months |
|
% Change |
|
|
2016 |
|
|
2015 |
|
|
Total |
|
|
Foreign
Exchange
|
|
Operational(b) |
| Revenue: |
|
|
|
|
|
|
|
|
|
|
|
| Livestock |
|
$ |
1,356 |
|
|
$ |
1,405 |
|
|
(3)% |
|
|
(5)% |
|
2% |
| Companion Animal |
|
989 |
|
|
848 |
|
|
17% |
|
|
(3)% |
|
20% |
| Contract Manufacturing |
|
25 |
|
|
24 |
|
|
4% |
|
|
(3)% |
|
7% |
| Total Revenue |
|
$ |
2,370 |
|
|
$ |
2,277 |
|
|
4% |
|
|
(5)% |
|
9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| U.S. |
|
|
|
|
|
|
|
|
|
|
|
| Livestock |
|
$ |
550 |
|
|
$ |
555 |
|
|
(1)% |
|
|
—% |
|
(1)% |
| Companion Animal |
|
626 |
|
|
505 |
|
|
24% |
|
|
—% |
|
24% |
| Total U.S. Revenue |
|
$ |
1,176 |
|
|
$ |
1,060 |
|
|
11% |
|
|
—% |
|
11% |
|
|
|
|
|
|
|
|
|
|
|
|
| International |
|
|
|
|
|
|
|
|
|
|
|
| Livestock |
|
$ |
806 |
|
|
$ |
850 |
|
|
(5)% |
|
|
(10)% |
|
5% |
| Companion Animal |
|
363 |
|
|
343 |
|
|
6% |
|
|
(7)% |
|
13% |
| Total International Revenue |
|
$ |
1,169 |
|
|
$ |
1,193 |
|
|
(2)% |
|
|
(9)% |
|
7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Livestock: |
|
|
|
|
|
|
|
|
|
|
|
| Cattle |
|
$ |
743 |
|
|
$ |
769 |
|
|
(3)% |
|
|
(6)% |
|
3% |
| Swine |
|
296 |
|
|
332 |
|
|
(11)% |
|
|
(5)% |
|
(6)% |
| Poultry |
|
240 |
|
|
267 |
|
|
(10)% |
|
|
(5)% |
|
(5)% |
| Fish |
|
39 |
|
|
— |
|
|
— |
|
|
— |
|
— |
| Other |
|
38 |
|
|
37 |
|
|
3% |
|
|
(3)% |
|
6% |
| Total Livestock Revenue |
|
$ |
1,356 |
|
|
$ |
1,405 |
|
|
(3)% |
|
|
(5)% |
|
2% |
|
|
|
|
|
|
|
|
|
|
|
|
| Companion Animal: |
|
|
|
|
|
|
|
|
|
|
|
| Horses |
|
$ |
75 |
|
|
$ |
82 |
|
|
(9)% |
|
|
(4)% |
|
(5)% |
| Dogs and Cats |
|
914 |
|
|
766 |
|
|
19% |
|
|
(3)% |
|
22% |
| Total Companion Animal Revenue |
|
$ |
989 |
|
|
$ |
848 |
|
|
17% |
|
|
(3)% |
|
20% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| * Calculation not meaningful. |
| |
| (a) |
|
For a description of each segment, see Note 19A to Zoetis' consolidated financial
statements included in Zoetis' Form 10-K for the year ended December 31, 2015. |
|
|
|
| (b) |
|
Operational revenue growth (a non-GAAP financial measure) is defined as revenue
growth excluding the impact of foreign exchange. |
|
|
|
| Certain amounts and percentages may reflect rounding adjustments. |
| |
| |
| |
|
ZOETIS INC.
CONSOLIDATED REVENUE BY KEY INTERNATIONAL MARKETS
(UNAUDITED)
(millions of dollars)
|
| |
|
|
Second Quarter |
|
% Change |
|
|
2016 |
|
|
2015 |
|
|
Total |
|
|
Foreign
Exchange
|
|
Operational(a) |
| Total International |
|
$ |
602 |
|
|
$ |
622 |
|
|
(3)% |
|
|
(5)% |
|
2% |
| Australia |
|
42 |
|
|
41 |
|
|
2% |
|
|
(8)% |
|
10% |
| Brazil |
|
60 |
|
|
67 |
|
|
(10)% |
|
|
(16)% |
|
6% |
| Canada |
|
48 |
|
|
49 |
|
|
(2)% |
|
|
(7)% |
|
5% |
| China |
|
42 |
|
|
29 |
|
|
45% |
|
|
(4)% |
|
49% |
| France |
|
25 |
|
|
27 |
|
|
(7)% |
|
|
2% |
|
(9)% |
| Germany |
|
32 |
|
|
31 |
|
|
3% |
|
|
3% |
|
—% |
| Italy |
|
22 |
|
|
20 |
|
|
10% |
|
|
5% |
|
5% |
| Japan |
|
31 |
|
|
26 |
|
|
19% |
|
|
11% |
|
8% |
| Mexico |
|
20 |
|
|
18 |
|
|
11% |
|
|
(9)% |
|
20% |
| Spain |
|
23 |
|
|
20 |
|
|
15% |
|
|
4% |
|
11% |
| United Kingdom |
|
27 |
|
|
37 |
|
|
(27)% |
|
|
(6)% |
|
(21)% |
| Other Developed |
|
75 |
|
|
78 |
|
|
(4)% |
|
|
(3)% |
|
(1)% |
| Other Emerging |
|
155 |
|
|
179 |
|
|
(13)% |
|
|
(8)% |
|
(5)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months |
|
% Change |
|
|
2016 |
|
|
2015 |
|
|
Total |
|
|
Foreign
Exchange
|
|
Operational(a) |
| Total International |
|
$ |
1,169 |
|
|
$ |
1,193 |
|
|
(2)% |
|
|
(9)% |
|
7% |
| Australia |
|
77 |
|
|
69 |
|
|
12% |
|
|
(10)% |
|
22% |
| Brazil |
|
106 |
|
|
131 |
|
|
(19)% |
|
|
(26)% |
|
7% |
| Canada |
|
81 |
|
|
82 |
|
|
(1)% |
|
|
(10)% |
|
9% |
| China |
|
80 |
|
|
64 |
|
|
25% |
|
|
(5)% |
|
30% |
| France |
|
61 |
|
|
53 |
|
|
15% |
|
|
(3)% |
|
18% |
| Germany |
|
61 |
|
|
59 |
|
|
3% |
|
|
(3)% |
|
6% |
| Italy |
|
42 |
|
|
45 |
|
|
(7)% |
|
|
(3)% |
|
(4)% |
| Japan |
|
62 |
|
|
52 |
|
|
19% |
|
|
6% |
|
13% |
| Mexico |
|
39 |
|
|
36 |
|
|
8% |
|
|
(17)% |
|
25% |
| Spain |
|
42 |
|
|
39 |
|
|
8% |
|
|
(1)% |
|
9% |
| United Kingdom |
|
77 |
|
|
79 |
|
|
(3)% |
|
|
(6)% |
|
3% |
| Other Developed |
|
143 |
|
|
143 |
|
|
—% |
|
|
(5)% |
|
5% |
| Other Emerging |
|
298 |
|
|
341 |
|
|
(13)% |
|
|
(11)% |
|
(2)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (a) |
|
Operational revenue growth (a non-GAAP financial measure) is defined as revenue
growth excluding the impact of foreign exchange. |
|
|
|
| Certain amounts and percentages may reflect rounding adjustments. |
| |
| |
| |
|
ZOETIS INC.
SEGMENT(a) EARNINGS
(UNAUDITED)
(millions of dollars)
|
| |
|
|
Second Quarter |
|
% Change |
|
|
2016 |
|
2015 |
|
Total |
|
|
Foreign
Exchange
|
|
Operational(b) |
|
U.S.:
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue |
|
$ |
594 |
|
|
$ |
539 |
|
|
10% |
|
|
—% |
|
10% |
| Cost of Sales |
|
134 |
|
|
127 |
|
|
6% |
|
|
—% |
|
6% |
| Gross Profit |
|
460 |
|
|
412 |
|
|
12% |
|
|
—% |
|
12% |
| Gross Margin |
|
77.4 |
% |
|
76.4 |
% |
|
|
|
|
|
|
|
| Operating Expenses |
|
100 |
|
|
93 |
|
|
8% |
|
|
—% |
|
8% |
| Other (income)/deductions |
|
— |
|
|
— |
|
|
—% |
|
|
—% |
|
—% |
| U.S. Earnings |
|
$ |
360 |
|
|
$ |
319 |
|
|
13% |
|
|
—% |
|
13% |
|
|
|
|
|
|
|
|
|
|
|
|
|
International:
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue |
|
$ |
602 |
|
|
$ |
622 |
|
|
(3)% |
|
|
(5)% |
|
2% |
| Cost of Sales |
|
201 |
|
|
225 |
|
|
(11)% |
|
|
(7)% |
|
(4)% |
| Gross Profit |
|
401 |
|
|
397 |
|
|
1% |
|
|
(4)% |
|
5% |
| Gross Margin |
|
66.6 |
% |
|
63.8 |
% |
|
|
|
|
|
|
|
| Operating Expenses |
|
124 |
|
|
151 |
|
|
(18)% |
|
|
(5)% |
|
(13)% |
| Other (income)/deductions |
|
1 |
|
|
4 |
|
|
(75)% |
|
|
(13)% |
|
(62)% |
| International Earnings |
|
$ |
276 |
|
|
$ |
242 |
|
|
14% |
|
|
(4)% |
|
18% |
|
|
|
|
|
|
|
|
|
|
|
|
| Total Reportable Segments |
|
$ |
636 |
|
|
$ |
561 |
|
|
13% |
|
|
(2)% |
|
15% |
|
|
|
|
|
|
|
|
|
|
|
|
| Other business activities(c) |
|
(74 |
) |
|
(67 |
) |
|
10% |
|
|
|
|
|
| Reconciling Items: |
|
|
|
|
|
|
|
|
|
|
|
| Corporate(d) |
|
(171 |
) |
|
(123 |
) |
|
39% |
|
|
|
|
|
| Purchase accounting adjustments(e) |
|
(28 |
) |
|
(15 |
) |
|
87% |
|
|
|
|
|
| Acquisition-related costs(f) |
|
(2 |
) |
|
(4 |
) |
|
(50)% |
|
|
|
|
|
| Certain significant items(g) |
|
4 |
|
|
(319 |
) |
|
* |
|
|
|
|
|
| Other unallocated(h) |
|
(33 |
) |
|
(60 |
) |
|
(45)% |
|
|
|
|
|
| Total Earnings(i) |
|
$ |
332 |
|
|
$ |
(27 |
) |
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| * Calculation not meaningful. |
| |
| (a) |
|
For a description of each segment, see Note 19A to Zoetis' consolidated financial
statements included in Zoetis' Form 10-K for the year ended December 31, 2015. |
|
|
|
| (b) |
|
Operational growth (a non-GAAP financial measure) is defined as growth excluding the
impact of foreign exchange. |
|
|
|
| (c) |
|
Other business activities reflect the research and development costs managed by our
Research and Development organization as well as our contract manufacturing business. |
|
|
|
| (d) |
|
Corporate includes, among other things, administration expenses, interest expense,
certain compensation and other costs not charged to our operating segments. |
|
|
|
| (e) |
|
Purchase accounting adjustments include certain charges related to the amortization
of fair value adjustments to inventory, intangible assets and property, plant and equipment not charged to our operating
segments. |
|
|
|
| (f) |
|
Acquisition-related costs can include costs associated with acquiring and integrating
newly acquired businesses, such as transaction costs and integration costs. |
|
|
|
| (g) |
|
Certain significant items includes substantive, unusual items that, either as a
result of their nature or size, would not be expected to occur as part of our normal business on a regular basis. Such items
primarily include certain costs related to becoming an independent public company, restructuring charges and implementation
costs associated with our cost-reduction/productivity initiatives that are not associated with an acquisition, costs associated
with the operational efficiency initiative and supply network strategy, certain legal and commercial settlements, and the
impact of divestiture-related gains and losses. |
|
|
|
| (h) |
|
Includes overhead expenses associated with our manufacturing and supply operations
not directly attributable to an operating segment, as well as procurement costs. |
|
|
|
| (i) |
|
Defined as income before provision for taxes on income. |
|
|
|
| Certain amounts and percentages may reflect rounding adjustments. |
| |
| |
| |
|
ZOETIS INC.
SEGMENT(a) EARNINGS
(UNAUDITED)
(millions of dollars)
|
| |
|
|
Six Months |
|
% Change |
|
|
2016 |
|
|
2015 |
|
|
Total |
|
|
Foreign
Exchange
|
|
Operational(b) |
|
U.S.:
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue |
|
$ |
1,176 |
|
|
$ |
1,060 |
|
|
11% |
|
|
—% |
|
11% |
| Cost of Sales |
|
265 |
|
|
252 |
|
|
5% |
|
|
—% |
|
5% |
| Gross Profit |
|
911 |
|
|
808 |
|
|
13% |
|
|
—% |
|
13% |
| Gross Margin |
|
77.5 |
% |
|
76.2 |
% |
|
|
|
|
|
|
|
| Operating Expenses |
|
192 |
|
|
174 |
|
|
10% |
|
|
—% |
|
10% |
| Other (income)/deductions |
|
— |
|
|
— |
|
|
—% |
|
|
—% |
|
—% |
| U.S. Earnings |
|
$ |
719 |
|
|
$ |
634 |
|
|
13% |
|
|
—% |
|
13% |
|
|
|
|
|
|
|
|
|
|
|
|
|
International:
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue |
|
$ |
1,169 |
|
|
$ |
1,193 |
|
|
(2)% |
|
|
(9)% |
|
7% |
| Cost of Sales |
|
397 |
|
|
429 |
|
|
(7)% |
|
|
(10)% |
|
3% |
| Gross Profit |
|
772 |
|
|
764 |
|
|
1% |
|
|
(9)% |
|
10% |
| Gross Margin |
|
66.0 |
% |
|
64.0 |
% |
|
|
|
|
|
|
|
| Operating Expenses |
|
233 |
|
|
286 |
|
|
(19)% |
|
|
(8)% |
|
(11)% |
| Other (income)/deductions |
|
3 |
|
|
6 |
|
|
(50)% |
|
|
(31)% |
|
(19)% |
| International Earnings |
|
$ |
536 |
|
|
$ |
472 |
|
|
14% |
|
|
(9)% |
|
23% |
|
|
|
|
|
|
|
|
|
|
|
|
| Total Reportable Segments |
|
$ |
1,255 |
|
|
$ |
1,106 |
|
|
13% |
|
|
(5)% |
|
18% |
|
|
|
|
|
|
|
|
|
|
|
|
| Other business activities(c) |
|
(148 |
) |
|
(135 |
) |
|
10% |
|
|
|
|
|
| Reconciling Items: |
|
|
|
|
|
|
|
|
|
|
|
| Corporate(d) |
|
(340 |
) |
|
(254 |
) |
|
34% |
|
|
|
|
|
| Purchase accounting adjustments(e) |
|
(54 |
) |
|
(28 |
) |
|
93% |
|
|
|
|
|
| Acquisition-related costs(f) |
|
(3 |
) |
|
(5 |
) |
|
(40)% |
|
|
|
|
|
| Certain significant items(g) |
|
17 |
|
|
(360 |
) |
|
* |
|
|
|
|
|
| Other unallocated(h) |
|
(63 |
) |
|
(121 |
) |
|
(48)% |
|
|
|
|
|
| Total Earnings(i) |
|
$ |
664 |
|
|
$ |
203 |
|
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| * Calculation not meaningful. |
| (a) |
|
For a description of each segment, see Note 19A to Zoetis' consolidated financial
statements included in Zoetis' Form 10-K for the year ended December 31, 2015. |
|
|
|
| (b) |
|
Operational growth (a non-GAAP financial measure) is defined as growth excluding the
impact of foreign exchange. |
|
|
|
| (c) |
|
Other business activities reflect the research and development costs managed by our
Research and Development organization as well as our contract manufacturing business. |
|
|
|
| (d) |
|
Corporate includes, among other things, administration expenses, interest expense,
certain compensation and other costs not charged to our operating segments. |
|
|
|
| (e) |
|
Purchase accounting adjustments include certain charges related to the amortization
of fair value adjustments to inventory, intangible assets and property, plant and equipment not charged to our operating
segments. |
|
|
|
| (f) |
|
Acquisition-related costs can include costs associated with acquiring and integrating
newly acquired businesses, such as transaction costs and integration costs. |
|
|
|
| (g) |
|
Certain significant items includes substantive, unusual items that, either as a
result of their nature or size, would not be expected to occur as part of our normal business on a regular basis. Such items
primarily include certain costs related to becoming an independent public company, restructuring charges and implementation
costs associated with our cost-reduction/productivity initiatives that are not associated with an acquisition, costs associated
with the operational efficiency initiative and supply network strategy, certain legal and commercial settlements, and the
impact of divestiture-related gains and losses. |
|
|
|
| (h) |
|
Includes overhead expenses associated with our manufacturing and supply operations
not directly attributable to an operating segment, as well as procurement costs. |
|
|
|
| (i) |
|
Defined as income before provision for taxes on income. |
|
|
|
| Certain amounts and percentages may reflect rounding adjustments. |
| |
| |
Zoetis Inc.
Media:
Bill Price, 1-973-443-2742 (o)
william.price@zoetis.com
or
Elinore White, 1-973-443-2835 (o)
elinore.y.white@zoetis.com
or
Investors:
Steve Frank, 1-973-822-7141 (o)
steve.frank@zoetis.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20160803005793/en/