Zoetis Reports Third Quarter 2016 Results
- For Third Quarter 2016, Zoetis Reports Revenue of $1.2 Billion, Growing 2%, and Net Income of $239
Million, or $0.48 per Diluted Share, Growing 26% on a Reported Basis
- Reports Adjusted Net Income of $258 Million, or Adjusted Diluted EPS of $0.52, for Third Quarter
2016
- Delivers 4% Operational Growth in Revenue and 6% Operational Growth in Adjusted Net Income,
Excluding Foreign Exchange, for Third Quarter 2016
- Updates Full Year 2016 Revenue Guidance to $4.850 - $4.900 Billion and Increases Diluted EPS to
$1.66 - $1.75 on a Reported Basis, or $1.91 - $1.96 on an Adjusted Basis
- Updates Full Year 2017 Revenue Guidance to $5.150 - $5.275 Billion, with Diluted EPS of $2.10 -
$2.22 on a Reported Basis, or $2.28 - $2.38 on an Adjusted Basis
Zoetis Inc. (NYSE:ZTS) today reported its financial results for the third quarter of 2016 and updated its
guidance for full year 2016 and 2017.
The company reported revenue of $1.2 billion for the third quarter of 2016, an increase of 2% compared with the third quarter of
2015. Net income for the third quarter of 2016 was $239 million, or $0.48 per diluted share, an increase of 26% to both on a
reported basis.
Adjusted net income1 for the third quarter of 2016 was $258 million, or $0.52 per diluted share, an increase of 2%
and 4%, respectively. Adjusted net income for the third quarter of 2016 excludes the net impact of $19 million for purchase
accounting adjustments, acquisition-related costs and certain significant items.
On an operational2 basis, revenue for the third quarter of 2016 increased 4%, excluding the impact of foreign
currency. Adjusted net income for the third quarter of 2016 increased 6% operationally, excluding the impact of foreign
currency.
EXECUTIVE COMMENTARY
“In the third quarter, we grew revenue 4% operationally, with particular strength in our companion animal portfolio due to
increased global sales of APOQUEL and other new products,” said Zoetis Chief Executive Officer Juan Ramón Alaix. “The
livestock portfolio also showed positive operational growth in the quarter, excluding the impact of product rationalizations -- a
testament to the value of our diversification.”
“Our operational efficiency initiative as well as recent product launches are having clear benefits on our profitability, while
we continue to invest in our business to sustain and grow our market leadership over the long term,” said Alaix.
“We continue to deliver solid operational revenue growth, while reducing our costs and improving margins. We are
effectively implementing our operational efficiency initiative and are on target to exceed $300 million in savings in 2017,” said
Glenn David, Executive Vice President and Chief Financial Officer of Zoetis. “We remain committed to allocating resources to
the most promising opportunities and returning excess capital to our shareholders. Based on our strong performance through the
first nine months, we are raising our earnings guidance for 2016 and improving our earnings guidance for 2017 despite the impact of
foreign currency.”
QUARTERLY HIGHLIGHTS
Zoetis organizes and manages its commercial operations across two regional 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 third quarter of 2016:
- Revenue in the U.S. segment was $640 million, an increase of 1% compared with the third
quarter of 2015. Sales of companion animal products grew 5%, driven by increased sales of APOQUEL® and several other
new product launches, which were partially offset by declines in the company’s surgical fluid products. Sales of livestock
products declined 2%, primarily due to product rationalizations as part of the company’s operational efficiency initiative, which
impacted both poultry and swine. Swine also declined due to increased competition. The declines were partially offset by
increased sales of cattle products due to promotional activities.
- Revenue in the International segment was $585 million, an increase of 3% on a reported basis
and an increase of 6% operationally, compared with the third quarter of 2015. Growth was partially offset by product
rationalizations as a result of the company’s operational efficiency initiative and business changes in Venezuela and India.
Sales of companion animal products grew 14% on a reported basis and 15% operationally, driven primarily from increased sales of
APOQUEL, due in part to initial customer purchases in Japan, and other new product launches. In addition, sales grew in China,
primarily in the vaccine portfolio, due to increased field force expansions and positive medicalization trends. Sales of
livestock products declined 2% on a reported basis and grew 2% operationally, driven primarily by the acquisition of PHARMAQ,
with sales primarily in Chile and Norway. Growth also resulted from an increase in sales of cattle products in Brazil and swine
products in China.
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.
As part of the company’s focus on lifecycle innovation, Zoetis received approvals for new indications and formulations of key
livestock products.
- For swine, the company obtained approvals in the U.S. for new combinations of its FLUSURE
XP® vaccine, which now helps guard against additional flu strains threatening swine herd health. Zoetis
also expanded the breadth of its FOSTERA® swine vaccine franchise. In Mexico, the FOSTERA porcine
reproductive and respiratory (PRRS) vaccine received an additional approval for reproductive protection, helping to prevent loss
of piglets in utero due to PRRS infection. The company continued to bring its FOSTERA PCV MH vaccine to key markets with
approvals in Brazil and Korea. This combination vaccine helps protect swine from porcine circovirus-associated disease and
enzootic pneumonia caused by Mycoplasma hyopneumoniae.
- DRAXXIN®, an injectable anti-infective to control and treat bovine
respiratory disease, was approved for use in cattle in Japan, and it received an additional approval in Canada for use in
pre-ruminating calves and veal cattle. Zoetis also obtained approval in Japan for BOPRIVA®, a unique vaccine
that temporarily reduces testosterone in bulls, providing farmers with a highly effective therapy to manage aggressive behavior
in cattle herds.
Zoetis continued to grow its diagnostics business through both an acquisition and the expansion of products into new
markets.
- In August, Zoetis acquired Scandinavian Micro Biodevices, a pioneer in developing and
manufacturing microfluidic “lab on a chip” diagnostic analyzers and tests for veterinary point-of-care services. The acquisition
gives the company an expanded and promising pipeline in this fast-growing segment of the animal health industry.
- Zoetis also obtained new approvals for its WITNESS™,
SERELISA® and PROFLOK® lines of diagnostic test kits in new markets
such as Mexico, Japan and Korea. WITNESS diagnostic test kits help detect parvovirus in dogs. SERELISA PRV and PROFLOK diagnostic
test kits help detect Aujeszky’s disease in swine and various diseases in poultry, respectively.
FINANCIAL GUIDANCE
Zoetis' guidance for the full year 2016 has been updated to reflect the company’s strong performance throughout 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 $4.850 billion to $4.900 billion
- Reported diluted EPS for the full year of between $1.66 to $1.75 per share
- Adjusted diluted EPS for the full year between $1.91 to $1.96 per share
Zoetis is improving its adjusted earnings guidance for 2017 despite the negative impact of foreign currency. The company’s
guidance for the full year 2017 is as follows:
- Revenue of between $5.150 billion to $5.275 billion
- Reported diluted EPS for the full year of between $2.10 to $2.22 per share
- Adjusted diluted EPS for the full year between $2.28 to $2.38 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 October.
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 third
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
Nov. 2, 2016.
About Zoetis
Zoetis 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 INCOME(a)
(UNAUDITED)
(millions of dollars, except per share data)
|
|
|
|
|
|
|
|
|
|
|
Third Quarter |
|
|
Nine Months |
|
|
2016 |
|
|
2015 |
|
|
% Change |
|
2016 |
|
|
2015 |
|
|
% Change |
| Revenue |
|
$ |
1,241 |
|
|
$ |
1,214 |
|
|
2 |
|
$ |
3,611 |
|
|
$ |
3,491 |
|
|
3 |
| Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of sales(b) |
|
410 |
|
|
421 |
|
|
(3) |
|
1,198 |
|
|
1,242 |
|
|
(4) |
| Selling, general and administrative expenses(b) |
|
345 |
|
|
374 |
|
|
(8) |
|
1,003 |
|
|
1,107 |
|
|
(9) |
| Research and development expenses(b) |
|
90 |
|
|
91 |
|
|
(1) |
|
268 |
|
|
255 |
|
|
5 |
| Amortization of intangible assets(c) |
|
21 |
|
|
15 |
|
|
40 |
|
64 |
|
|
45 |
|
|
42 |
| Restructuring charges/(benefits) and certain acquisition-related costs |
|
4 |
|
|
13 |
|
|
(69) |
|
(15 |
) |
|
280 |
|
|
* |
| Interest expense |
|
41 |
|
|
29 |
|
|
41 |
|
125 |
|
|
86 |
|
|
45 |
| Other (income)/deductions–net |
|
(3 |
) |
|
(2 |
) |
|
50 |
|
(29 |
) |
|
— |
|
|
* |
| Income before provision for taxes on income |
|
333 |
|
|
273 |
|
|
22 |
|
997 |
|
|
476 |
|
|
* |
| Provision for taxes on income |
|
96 |
|
|
83 |
|
|
16 |
|
332 |
|
|
157 |
|
|
* |
| Net income before allocation to noncontrolling interests |
|
237 |
|
|
190 |
|
|
25 |
|
665 |
|
|
319 |
|
|
* |
| Less: Net (loss)/income attributable to noncontrolling interests |
|
(2 |
) |
|
1 |
|
|
* |
|
(2 |
) |
|
2 |
|
|
* |
| Net income attributable to Zoetis |
|
$ |
239 |
|
|
$ |
189 |
|
|
26 |
|
$ |
667 |
|
|
$ |
317 |
|
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings per share—basic |
|
$ |
0.48 |
|
|
$ |
0.38 |
|
|
26 |
|
$ |
1.34 |
|
|
$ |
0.63 |
|
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings per share—diluted |
|
$ |
0.48 |
|
|
$ |
0.38 |
|
|
26 |
|
$ |
1.34 |
|
|
$ |
0.63 |
|
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted-average shares used to calculate earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
495.2 |
|
|
499.2 |
|
|
|
|
496.3 |
|
|
500.2 |
|
|
|
| Diluted |
|
497.9 |
|
|
501.7 |
|
|
|
|
498.8 |
|
|
502.5 |
|
|
|
| |
| * Calculation not meaningful. |
| |
| (a) |
|
The condensed consolidated statements of income present the three and nine months
ended October 2, 2016, and September 27, 2015. Subsidiaries operating outside the United States are included for the three and
nine months ended August 28, 2016 and August 23, 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 October 2, 2016 |
|
|
|
GAAP
Reported(a)
|
|
Purchase
Accounting
Adjustments
|
|
Acquisition-
Related
Costs(1)
|
|
Certain
Significant
Items(2)
|
|
Non-GAAP
Adjusted(b)
|
| Cost of sales(c) |
|
|
$ |
410 |
|
|
$ |
(7 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
403 |
|
| Gross profit |
|
|
831 |
|
|
7 |
|
|
— |
|
|
— |
|
|
838 |
|
| Selling, general and administrative expenses(c) |
|
|
345 |
|
|
(1 |
) |
|
— |
|
|
(11 |
) |
|
333 |
|
| Research and development expenses(c) |
|
|
90 |
|
|
— |
|
|
— |
|
|
— |
|
|
90 |
|
| Amortization of intangible assets(d) |
|
|
21 |
|
|
(17 |
) |
|
— |
|
|
— |
|
|
4 |
|
| Restructuring charges/(benefits) and certain acquisition-related costs |
|
|
4 |
|
|
— |
|
|
— |
|
|
|
(4 |
) |
|
— |
|
| Other (income)/deductions–net |
|
|
(3 |
) |
|
— |
|
|
— |
|
|
(1 |
) |
|
(4 |
) |
| Income before provision for taxes on income |
|
|
333 |
|
|
25 |
|
|
— |
|
|
16 |
|
|
374 |
|
| Provision for taxes on income |
|
|
96 |
|
|
7 |
|
|
— |
|
|
15 |
|
|
118 |
|
| Net income attributable to Zoetis |
|
|
239 |
|
|
18 |
|
|
— |
|
|
1 |
|
|
258 |
|
| Earnings per common share attributable to Zoetis–diluted |
|
|
0.48 |
|
|
0.04 |
|
|
— |
|
|
— |
|
|
0.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended September 27, 2015 |
|
|
|
GAAP
Reported(a)
|
|
Purchase
Accounting
Adjustments
|
|
Acquisition-
Related
Costs(1)
|
|
Certain
Significant
Items(2)
|
|
Non-GAAP
Adjusted(b)
|
| Cost of sales(c) |
|
|
$ |
421 |
|
|
$ |
(2 |
) |
|
$ |
— |
|
|
$ |
(10 |
) |
|
$ |
409 |
|
| Gross profit |
|
|
793 |
|
|
2 |
|
|
— |
|
|
10 |
|
|
805 |
|
| Selling, general and administrative expenses(c) |
|
|
374 |
|
|
— |
|
|
— |
|
|
(28 |
) |
|
346 |
|
| Research and development expenses(c) |
|
|
91 |
|
|
— |
|
|
— |
|
|
— |
|
|
91 |
|
| Amortization of intangible assets(d) |
|
|
15 |
|
|
(11 |
) |
|
— |
|
|
— |
|
|
4 |
|
| Restructuring charges and certain acquisition-related costs |
|
|
13 |
|
|
— |
|
|
(5 |
) |
|
(8 |
) |
|
— |
|
| Other (income)/deductions–net |
|
|
(2 |
) |
|
— |
|
|
(1 |
) |
|
— |
|
|
(3 |
) |
| Income before provision for taxes on income |
|
|
273 |
|
|
13 |
|
|
6 |
|
|
46 |
|
|
338 |
|
| Provision for taxes on income |
|
|
83 |
|
|
4 |
|
|
— |
|
|
(2 |
) |
|
85 |
|
| Net income attributable to Zoetis |
|
|
189 |
|
|
9 |
|
|
6 |
|
|
48 |
|
|
252 |
|
| Earnings per common share attributable to Zoetis–diluted |
|
|
0.38 |
|
|
0.02 |
|
|
0.01 |
|
|
0.09 |
|
|
0.50 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
ZOETIS INC.
RECONCILIATION OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION
CERTAIN LINE ITEMS
(UNAUDITED)
(millions of dollars, except per share data)
|
| |
|
|
|
Nine months ended October 2, 2016 |
|
|
|
GAAP
Reported(a)
|
|
Purchase
Accounting
Adjustments
|
|
Acquisition-
Related
Costs(1)
|
|
Certain
Significant
Items(2)
|
|
Non-GAAP
Adjusted(b)
|
| Cost of sales(c) |
|
|
$ |
1,198 |
|
|
$ |
(22 |
) |
|
$ |
— |
|
|
$ |
(7 |
) |
|
$ |
1,169 |
|
| Gross profit |
|
|
2,413 |
|
|
22 |
|
|
— |
|
|
7 |
|
|
2,442 |
|
| Selling, general and administrative expenses(c) |
|
|
1,003 |
|
|
(4 |
) |
|
— |
|
|
(35 |
) |
|
964 |
|
| Research and development expenses(c) |
|
|
268 |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
267 |
|
| Amortization of intangible assets(d) |
|
|
64 |
|
|
(52 |
) |
|
— |
|
|
— |
|
|
12 |
|
| Restructuring charges/(benefits) and certain acquisition-related costs |
|
|
(15 |
) |
|
— |
|
|
(2 |
) |
|
|
17 |
|
|
— |
|
| Other (income)/deductions–net |
|
|
(29 |
) |
|
— |
|
|
(1 |
) |
|
26 |
|
|
(4 |
) |
| Income before provision for taxes on income |
|
|
997 |
|
|
79 |
|
|
3 |
|
|
(1 |
) |
|
1,078 |
|
| Provision for taxes on income |
|
|
332 |
|
|
34 |
|
|
(1 |
) |
|
(28 |
) |
|
337 |
|
| Net income attributable to Zoetis |
|
|
667 |
|
|
45 |
|
|
4 |
|
|
27 |
|
|
743 |
|
| Earnings per common share attributable to Zoetis–diluted |
|
|
1.34 |
|
|
0.09 |
|
|
0.01 |
|
|
0.05 |
|
|
1.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 27, 2015 |
|
|
|
GAAP
Reported(a)
|
|
Purchase
Accounting
Adjustments
|
|
Acquisition-
Related
Costs(1)
|
|
Certain
Significant
Items(2)
|
|
Non-GAAP
Adjusted(b)
|
| Cost of sales(c) |
|
|
$ |
1,242 |
|
|
$ |
(7 |
) |
|
$ |
— |
|
|
$ |
(35 |
) |
|
$ |
1,200 |
|
| Gross profit |
|
|
2,249 |
|
|
7 |
|
|
— |
|
|
35 |
|
|
2,291 |
|
| Selling, general and administrative expenses(c) |
|
|
1,107 |
|
|
— |
|
|
— |
|
|
(98 |
) |
|
1,009 |
|
| Research and development expenses(c) |
|
|
255 |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
254 |
|
| Amortization of intangible assets(d) |
|
|
45 |
|
|
(33 |
) |
|
— |
|
|
— |
|
|
12 |
|
| Restructuring charges and certain acquisition-related costs |
|
|
280 |
|
|
— |
|
|
(9 |
) |
|
(271 |
) |
|
— |
|
| Other (income)/deductions–net |
|
|
— |
|
|
— |
|
|
(2 |
) |
|
(2 |
) |
|
(4 |
) |
| Income before provision for taxes on income |
|
|
476 |
|
|
41 |
|
|
11 |
|
|
406 |
|
|
934 |
|
| Provision for taxes on income |
|
|
157 |
|
|
14 |
|
|
(2 |
) |
|
88 |
|
|
257 |
|
| Net income attributable to Zoetis |
|
|
317 |
|
|
27 |
|
|
13 |
|
|
318 |
|
|
675 |
|
| Earnings per common share attributable to Zoetis–diluted |
|
|
0.63 |
|
|
0.05 |
|
|
0.03 |
|
|
0.63 |
|
|
1.34 |
|
| (a) |
|
The condensed consolidated statements of income present the three and nine months
ended October 2, 2016, and September 27, 2015. Subsidiaries operating outside the United States are included for the three and
nine months ended August 28, 2016 and August 23, 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.
|
|
|
|
|
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:
|
| |
|
|
|
|
Third Quarter |
|
|
Nine Months |
|
|
|
|
2016 |
|
|
2015 |
|
|
|
2016 |
|
|
2015 |
|
| Integration costs(a) |
|
|
|
$ |
— |
|
|
$ |
5 |
|
|
|
$ |
2 |
|
|
$ |
9 |
|
| Other(b) |
|
|
|
— |
|
|
1 |
|
|
|
1 |
|
|
2 |
|
| Total acquisition-related costs—pre-tax |
|
|
|
— |
|
|
6 |
|
|
|
3 |
|
|
11 |
|
| Income taxes(c) |
|
|
|
— |
|
|
— |
|
|
|
(1 |
) |
|
(2 |
) |
| Total acquisition-related costs—net of tax |
|
|
|
$ |
— |
|
|
$ |
6 |
|
|
|
$ |
4 |
|
|
$ |
13 |
|
|
|
|
| (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 charges/(benefits) 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:
|
| |
|
|
|
Third Quarter |
|
|
Nine Months |
|
|
|
2016 |
|
|
2015 |
|
|
|
2016 |
|
|
2015 |
| Operational efficiency initiative(a) |
|
|
$ |
9 |
|
|
$ |
21 |
|
|
|
$ |
(36 |
) |
|
$ |
294 |
| Supply network strategy(b) |
|
|
2 |
|
|
3 |
|
|
|
13 |
|
|
23 |
| Other restructuring charges and cost-reduction/productivity
initiatives(c) |
|
|
— |
|
|
— |
|
|
|
(1 |
) |
|
— |
| Certain asset impairment charges(d) |
|
|
1 |
|
|
— |
|
|
|
1 |
|
|
2 |
| Stand-up costs(e) |
|
|
1 |
|
|
22 |
|
|
|
18 |
|
|
84 |
| Other(f) |
|
|
3 |
|
|
— |
|
|
|
4 |
|
|
3 |
| Total certain significant items—pre-tax |
|
|
16 |
|
|
46 |
|
|
|
(1 |
) |
|
406 |
| Income taxes(g) |
|
|
15 |
|
|
(2 |
) |
|
|
(28 |
) |
|
88 |
| Total certain significant items—net of tax |
|
|
$ |
1 |
|
|
$ |
48 |
|
|
|
$ |
27 |
|
|
$ |
318 |
| (a) |
|
For the three months ended October 2, 2016, represents an increase in employee termination accruals
($3 million) and exit costs ($1 million), included in Restructuring charges/(benefits) and certain acquisition-related
costs, inventory write-offs of $1 million, included in Cost of sales, and consulting fees of $4 million, included
in Selling, general and administrative expenses. For the nine months ended October 2, 2016, represents a reduction in
employee termination accruals ($26 million benefit) and an increase in exit costs ($4 million), included in Restructuring
charges/(benefits) and certain acquisition-related costs, inventory write-offs of $1 million, included in Cost of
sales, accelerated depreciation of $1 million and consulting fees of $11 million, included in Selling, general and
administrative expenses, and a $27 million net gain related to divestitures, included in Other
(income)/deductions—net.
|
|
|
|
|
|
For the three months ended September 27, 2015, includes restructuring charges of $8 million related
to asset impairments, included in Restructuring charges/(benefits) and certain acquisition-related costs. For the nine
months ended September 27, 2015, includes restructuring charges of $261 million related to employee termination costs ($228
million) and asset impairments ($33 million), included in Restructuring charges/(benefits) and certain acquisition-related
costs. Additionally, the three and nine months ended September 27, 2015 include inventory write-offs of $5 million
included in Cost of sales, and consulting fees of $8 million and $28 million, respectively, included in Selling,
general and administrative expenses.
|
|
|
|
| (b) |
|
For the three months ended October 2, 2016, represents accelerated depreciation charges of $2
million, included in Cost of sales. For the nine months ended October 2, 2016, represents restructuring charges of $6
million related to employee termination costs, included in Restructuring charges/(benefits) and certain
acquisition-related costs, and accelerated depreciation charges of $4 million and consulting fees of $3 million, included
in Cost of sales.
|
|
|
|
|
|
For the nine months ended September 27, 2015, represents restructuring charges of $10 million
related to employee termination costs ($9 million) and asset impairments ($1 million), included in Restructuring
charges/(benefits) and certain acquisition-related costs. Additionally, the three and nine months ended September 27,
2015, includes consulting fees of $3 million and $13 million, respectively, included in Cost of sales.
|
|
|
|
| (c) |
|
Included in Restructuring charges/(benefits) and certain acquisition-related costs.
|
|
|
|
| (d) |
|
For the three and nine months ended October 2, 2016, represents an impairment of finite-lived
trademarks related to a canine pain management product. For the nine months ended September 27, 2015, represents an
impairment of IPR&D assets related to the termination of a canine oncology project. Included in Other
(income)/deductions—net.
|
|
|
|
| (e) |
|
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 nine
months ended October 2, 2016, included in Cost of sales ($3 million benefit and $1 million benefit, respectively) and
Selling, general and administrative expenses ($4 million and $19 million, respectively).
|
|
|
|
|
|
For the three and nine months ended September 27, 2015, included in Cost of sales ($2 million
and $16 million, respectively) and Selling, general and administrative expenses ($20 million and $68 million,
respectively).
|
|
|
|
| (f) |
|
The three and nine months ended October 2, 2016, represents costs associated with changes to our
operating model in Selling, general and administrative expenses.
|
|
|
|
|
|
The nine months ended September 27, 2015, represents charges due to unusual investor-related
activities in Selling, general and administrative expenses.
|
|
|
|
| (g) |
|
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 nine months ended October 2, 2016, includes (i) a net tax benefit of approximately $7
million related to a revaluation of the company’s deferred tax assets and liabilities using the tax rates expected to be in
place going forward as a result of the implementation of certain operational changes and (ii) a net tax charge of
approximately $38 million related to the impact of the European Commission’s negative decision on the excess profits rulings
in Belgium. This net charge represents the 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, and does not include any benefits associated with a successful appeal of the decision.
|
|
|
|
|
|
The nine months ended September 27, 2015, includes a net tax benefit related to the
revaluation of deferred taxes and other deferred tax adjustments. |
|
|
|
| Certain amounts may reflect rounding adjustments. |
| |
| |
|
ZOETIS INC.
ADJUSTED SELECTED COSTS, EXPENSES AND INCOME (a)
(UNAUDITED)
(millions of dollars)
|
| |
|
|
|
|
Third Quarter |
|
% Change |
|
|
|
|
2016 |
|
|
2015 |
|
|
Total |
|
|
Foreign
Exchange
|
|
Operational(b) |
| Adjusted cost of sales |
|
|
|
$ |
403 |
|
|
$ |
409 |
|
|
(1)% |
|
|
1% |
|
(2)% |
| as a percent of revenue |
|
|
|
32.5 |
% |
|
33.7 |
% |
|
NA |
|
|
NA |
|
NA |
| Adjusted SG&A expenses |
|
|
|
333 |
|
|
346 |
|
|
(4)% |
|
|
(1)% |
|
(3)% |
| Adjusted R&D expenses |
|
|
|
90 |
|
|
91 |
|
|
(1)% |
|
|
1% |
|
(2)% |
| Adjusted net income attributable to Zoetis |
|
|
|
258 |
|
|
252 |
|
|
2% |
|
|
(4)% |
|
6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months |
|
% Change |
|
|
|
|
2016 |
|
|
2015 |
|
|
Total |
|
|
Foreign
Exchange
|
|
Operational(b) |
| Adjusted cost of sales |
|
|
|
$ |
1,169 |
|
|
$ |
1,200 |
|
|
(3)% |
|
|
(2)% |
|
(1)% |
| as a percent of revenue |
|
|
|
32.4 |
% |
|
34.4 |
% |
|
NA |
|
|
NA |
|
NA |
| Adjusted SG&A expenses |
|
|
|
964 |
|
|
1,009 |
|
|
(4)% |
|
|
(2)% |
|
(2)% |
| Adjusted R&D expenses |
|
|
|
267 |
|
|
254 |
|
|
5% |
|
|
(1)% |
|
6% |
| Adjusted net income attributable to Zoetis |
|
|
|
743 |
|
|
675 |
|
|
10% |
|
|
(8)% |
|
18% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (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 nine months ended October 2, 2016, and September
27, 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. For the corresponding GAAP line items, see
Condensed Consolidated Statements of Operations and Reconciliation of GAAP Reported to Non-GAAP Adjusted Information. |
|
|
|
| (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 |
|
|
$4,850 to $4,900 |
| Operational growth(a) |
|
|
4% to 5% |
| Adjusted cost of sales as a percentage of revenue(b) |
|
|
Approximately 32.5% to 33% |
| Adjusted SG&A expenses(b) |
|
|
$1,305 to $1,330 |
| Adjusted R&D expenses(b) |
|
|
$365 to $375 |
| Adjusted interest expense and other
(income)/deductions(b) |
|
|
Approximately $165 |
| Adjusted EBIT margin(b) |
|
|
Approximately 32% |
| Effective tax rate on adjusted income(b) |
|
|
Approximately 32% |
| Adjusted diluted EPS(b) |
|
|
$1.91 to $1.96 |
| Adjusted net income(b) |
|
|
$955 to $980 |
| Operational growth(a)(c) |
|
|
12% to 15% |
| Certain significant items(d) and acquisition-related
costs |
|
|
$30 to $50 |
|
|
|
|
The guidance reflects foreign exchange rates as of late October 2016.
Reconciliations of 2016 reported guidance to 2016 adjusted guidance follows:
| |
|
|
|
|
|
|
|
|
|
(millions of dollars, except per share amounts)
|
|
Reported |
|
Certain significant
items(d) and
acquisition-related
costs
|
|
Purchase accounting |
|
Adjusted(b) |
| |
|
|
|
| Cost of sales as a percentage of revenue |
|
~ 33.5% |
|
(0.25%) |
|
(0.5%) |
|
~ 32.5% to 33% |
| SG&A expenses |
|
$1,350 to $1,375 |
|
($40) |
|
($5) |
|
$1,305 to $1,330 |
| R&D expenses |
|
$365 to $375 |
|
|
|
|
|
$365 to $375 |
| Interest expense and other (income)/deductions |
|
~ $135 |
|
$30 |
|
|
|
~ $165 |
| EBIT margin |
|
~ 29% to 29.5% |
|
0.5% to 1% |
|
2% |
|
~ 32% |
| Effective tax rate |
|
~ 34% |
|
(2.5%) |
|
0.5% |
|
~ 32% |
| Diluted EPS |
|
$1.66 to $1.75 |
|
$0.09 to $0.13 |
|
$0.12 |
|
$1.91 to $1.96 |
| Net income attributable to Zoetis |
|
$830 to $875 |
|
$45 to $65 |
|
$60 |
|
$955 to $980 |
| (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) |
|
We do not provide a reconciliation of forward-looking non-GAAP adjusted net income
operational growth to the most directly comparable GAAP Reported financial measure because we are unable to calculate with
reasonable certainty the foreign exchange impact of unusual gains and losses, acquisition-related expenses, potential future
asset impairments and other certain significant items, without unreasonable effort. The foreign exchange impacts of these items
are uncertain, depend on various factors, and could have a material impact on GAAP Reported results for the guidance
period. |
|
|
|
| (d) |
|
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 |
|
|
$5,150 to $5,275 |
| Operational growth(a) |
|
|
6% to 8% |
| Adjusted cost of sales as a percentage of revenue(b) |
|
|
32% to 33% |
| Adjusted SG&A expenses(b) |
|
|
$1,280 to $1,340 |
| Adjusted R&D expenses(b) |
|
|
$360 to $380 |
| Adjusted interest expense and other
(income)/deductions(b) |
|
|
Approximately $160 |
| Adjusted EBIT margin(b) |
|
|
34% to 35% |
| Effective tax rate on adjusted income(b) |
|
|
Approximately 30% |
| Adjusted diluted EPS(b) |
|
|
$2.28 to $2.38 |
| Adjusted net income(b) |
|
|
$1,135 to $1,190 |
| Operational growth(a)(c) |
|
|
17% to 23% |
| Certain significant items(d) and acquisition-related
costs |
|
|
$30 to $50 |
|
|
|
|
The guidance reflects foreign exchange rates as of late October 2016.
Reconciliations of 2017 reported guidance to 2017 adjusted guidance follows:
| |
|
|
|
|
|
|
|
|
| (millions of dollars. except per share amounts) |
|
Reported |
|
Certain significant
items(d) and
acquisition-related
costs
|
|
Purchase accounting |
|
Adjusted(b) |
| |
|
|
|
| Cost of sales as a percentage of revenue |
|
33% to 34% |
|
(1%) |
|
|
|
32% to 33% |
| SG&A expenses |
|
$1,290 to $1,350 |
|
($5) |
|
($5) |
|
$1,280 to $1,340 |
| R&D expenses |
|
$360 to $380 |
|
|
|
|
|
$360 to $380 |
| Interest expense and other (income)/deductions |
|
~ $160 |
|
|
|
|
|
~ $160 |
| EBIT margin |
|
~ 32% to 33% |
|
0.5% to 1% |
|
1.5% |
|
34% to 35% |
| Effective tax rate |
|
~ 30% |
|
|
|
|
|
~ 30% |
| Diluted EPS |
|
$2.10 to $2.22 |
|
$0.05 to $0.07 |
|
$0.11 |
|
$2.28 to $2.38 |
| Net income attributable to Zoetis |
|
$1,045 to $1,110 |
|
$25 to $35 |
|
$55 |
|
$1,135 to $1,190 |
|
|
|
|
|
|
|
|
|
| (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) |
|
We do not provide a reconciliation of forward-looking non-GAAP adjusted net income
operational growth to the most directly comparable GAAP Reported financial measure because we are unable to calculate with
reasonable certainty the foreign exchange impact of unusual gains and losses, acquisition-related expenses, potential future
asset impairments and other certain significant items, without unreasonable effort. The foreign exchange impacts of these items
are uncertain, depend on various factors, and could have a material impact on GAAP Reported results for the guidance
period. |
|
|
|
| (d) |
|
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)
|
| |
|
|
|
Third Quarter |
|
% Change |
|
|
|
2016 |
|
|
2015 |
|
|
Total |
|
|
Foreign
Exchange
|
|
Operational(b) |
| Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
| Livestock |
|
|
$ |
735 |
|
|
$ |
750 |
|
|
(2)% |
|
|
(2)% |
|
—% |
| Companion Animal |
|
|
490 |
|
|
451 |
|
|
9% |
|
|
—% |
|
9% |
| Contract Manufacturing |
|
|
16 |
|
|
13 |
|
|
23% |
|
|
(3)% |
|
26% |
| Total Revenue |
|
|
$ |
1,241 |
|
|
$ |
1,214 |
|
|
2% |
|
|
(2)% |
|
4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| U.S. |
|
|
|
|
|
|
|
|
|
|
|
|
| Livestock |
|
|
$ |
341 |
|
|
$ |
348 |
|
|
(2)% |
|
|
—% |
|
(2)% |
| Companion Animal |
|
|
299 |
|
|
284 |
|
|
5% |
|
|
—% |
|
5% |
| Total U.S. Revenue |
|
|
$ |
640 |
|
|
$ |
632 |
|
|
1% |
|
|
—% |
|
1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| International |
|
|
|
|
|
|
|
|
|
|
|
|
| Livestock |
|
|
$ |
394 |
|
|
$ |
402 |
|
|
(2)% |
|
|
(4)% |
|
2% |
| Companion Animal |
|
|
191 |
|
|
167 |
|
|
14% |
|
|
(1)% |
|
15% |
| Total International Revenue |
|
|
$ |
585 |
|
|
$ |
569 |
|
|
3% |
|
|
(3)% |
|
6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Livestock: |
|
|
|
|
|
|
|
|
|
|
|
|
| Cattle |
|
|
$ |
432 |
|
|
$ |
432 |
|
|
—% |
|
|
(1)% |
|
1% |
| Swine |
|
|
145 |
|
|
163 |
|
|
(11)% |
|
|
(2)% |
|
(9)% |
| Poultry |
|
|
111 |
|
|
132 |
|
|
(16)% |
|
|
(2)% |
|
(14)% |
| Fish |
|
|
25 |
|
|
— |
|
|
—% |
|
|
—% |
|
—% |
| Other |
|
|
22 |
|
|
23 |
|
|
(4)% |
|
|
(3)% |
|
(1)% |
| Total Livestock Revenue |
|
|
$ |
735 |
|
|
$ |
750 |
|
|
(2)% |
|
|
(2)% |
|
—% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Companion Animal: |
|
|
|
|
|
|
|
|
|
|
|
|
| Horses |
|
|
$ |
33 |
|
|
$ |
35 |
|
|
(6)% |
|
|
(1)% |
|
(5)% |
| Dogs and Cats |
|
|
457 |
|
|
416 |
|
|
10% |
|
|
—% |
|
10% |
| Total Companion Animal Revenue |
|
|
$ |
490 |
|
|
$ |
451 |
|
|
9% |
|
|
—% |
|
9% |
|
|
|
| (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)
|
| |
|
|
|
Nine Months |
|
% Change |
|
|
|
2016 |
|
|
2015 |
|
|
Total |
|
|
Foreign
Exchange
|
|
Operational(b) |
| Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
| Livestock |
|
|
$ |
2,091 |
|
|
$ |
2,155 |
|
|
(3)% |
|
|
(5)% |
|
2% |
| Companion Animal |
|
|
1,479 |
|
|
1,299 |
|
|
14% |
|
|
(2)% |
|
16% |
| Contract Manufacturing |
|
|
41 |
|
|
37 |
|
|
11% |
|
|
(2)% |
|
13% |
| Total Revenue |
|
|
$ |
3,611 |
|
|
$ |
3,491 |
|
|
3% |
|
|
(4)% |
|
7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| U.S. |
|
|
|
|
|
|
|
|
|
|
|
|
| Livestock |
|
|
$ |
891 |
|
|
$ |
903 |
|
|
(1)% |
|
|
—% |
|
(1)% |
| Companion Animal |
|
|
925 |
|
|
789 |
|
|
17% |
|
|
—% |
|
17% |
| Total U.S. Revenue |
|
|
$ |
1,816 |
|
|
$ |
1,692 |
|
|
7% |
|
|
—% |
|
7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| International |
|
|
|
|
|
|
|
|
|
|
|
|
| Livestock |
|
|
$ |
1,200 |
|
|
$ |
1,252 |
|
|
(4)% |
|
|
(8)% |
|
4% |
| Companion Animal |
|
|
554 |
|
|
510 |
|
|
9% |
|
|
(5)% |
|
14% |
| Total International Revenue |
|
|
$ |
1,754 |
|
|
$ |
1,762 |
|
|
—% |
|
|
(7)% |
|
7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Livestock: |
|
|
|
|
|
|
|
|
|
|
|
|
| Cattle |
|
|
$ |
1,175 |
|
|
$ |
1,201 |
|
|
(2)% |
|
|
(4)% |
|
2% |
| Swine |
|
|
441 |
|
|
495 |
|
|
(11)% |
|
|
(4)% |
|
(7)% |
| Poultry |
|
|
351 |
|
|
399 |
|
|
(12)% |
|
|
(4)% |
|
(8)% |
| Fish |
|
|
64 |
|
|
— |
|
|
—% |
|
|
—% |
|
—% |
| Other |
|
|
60 |
|
|
60 |
|
|
—% |
|
|
(4)% |
|
4% |
| Total Livestock Revenue |
|
|
$ |
2,091 |
|
|
$ |
2,155 |
|
|
(3)% |
|
|
(5)% |
|
2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Companion Animal: |
|
|
|
|
|
|
|
|
|
|
|
|
| Horses |
|
|
$ |
108 |
|
|
$ |
117 |
|
|
(8)% |
|
|
(3)% |
|
(5)% |
| Dogs and Cats |
|
|
1,371 |
|
|
1,182 |
|
|
16% |
|
|
(2)% |
|
18% |
| Total Companion Animal Revenue |
|
|
$ |
1,479 |
|
|
$ |
1,299 |
|
|
14% |
|
|
(2)% |
|
16% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (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)
|
| |
|
|
Third Quarter |
|
% Change |
|
|
2016 |
|
|
2015 |
|
|
Total |
|
|
Foreign
Exchange
|
|
Operational(a) |
| Total International |
|
$ |
585 |
|
|
$ |
569 |
|
|
3% |
|
|
(3)% |
|
6% |
| Australia |
|
42 |
|
|
40 |
|
|
5% |
|
|
—% |
|
5% |
| Brazil |
|
56 |
|
|
54 |
|
|
4% |
|
|
(1)% |
|
5% |
| Canada |
|
39 |
|
|
35 |
|
|
11% |
|
|
(1)% |
|
12% |
| China |
|
33 |
|
|
30 |
|
|
10% |
|
|
(8)% |
|
18% |
| France |
|
28 |
|
|
24 |
|
|
17% |
|
|
(1)% |
|
18% |
| Germany |
|
29 |
|
|
27 |
|
|
7% |
|
|
(1)% |
|
8% |
| Italy |
|
21 |
|
|
21 |
|
|
—% |
|
|
1% |
|
(1)% |
| Japan |
|
34 |
|
|
23 |
|
|
48% |
|
|
18% |
|
30% |
| Mexico |
|
17 |
|
|
19 |
|
|
(11)% |
|
|
(24)% |
|
13% |
| Spain |
|
20 |
|
|
21 |
|
|
(5)% |
|
|
—% |
|
(5)% |
| United Kingdom |
|
35 |
|
|
43 |
|
|
(19)% |
|
|
(11)% |
|
(8)% |
| Other Developed |
|
80 |
|
|
68 |
|
|
18% |
|
|
2% |
|
16% |
| Other Emerging |
|
151 |
|
|
164 |
|
|
(8)% |
|
|
(5)% |
|
(3)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months |
|
% Change |
|
|
2016 |
|
|
2015 |
|
|
Total |
|
|
Foreign
Exchange
|
|
Operational(a) |
| Total International |
|
$ |
1,754 |
|
|
$ |
1,762 |
|
|
—% |
|
|
(7)% |
|
7% |
| Australia |
|
119 |
|
|
109 |
|
|
9% |
|
|
(6)% |
|
15% |
| Brazil |
|
162 |
|
|
185 |
|
|
(12)% |
|
|
(18)% |
|
6% |
| Canada |
|
120 |
|
|
117 |
|
|
3% |
|
|
(7)% |
|
10% |
| China |
|
113 |
|
|
94 |
|
|
20% |
|
|
(7)% |
|
27% |
| France |
|
89 |
|
|
77 |
|
|
16% |
|
|
(2)% |
|
18% |
| Germany |
|
90 |
|
|
86 |
|
|
5% |
|
|
(2)% |
|
7% |
| Italy |
|
63 |
|
|
66 |
|
|
(5)% |
|
|
(2)% |
|
(3)% |
| Japan |
|
96 |
|
|
75 |
|
|
28% |
|
|
10% |
|
18% |
| Mexico |
|
56 |
|
|
55 |
|
|
2% |
|
|
(19)% |
|
21% |
| Spain |
|
62 |
|
|
60 |
|
|
3% |
|
|
(1)% |
|
4% |
| United Kingdom |
|
112 |
|
|
122 |
|
|
(8)% |
|
|
(8)% |
|
—% |
| Other Developed |
|
223 |
|
|
211 |
|
|
6% |
|
|
(3)% |
|
9% |
| Other Emerging |
|
449 |
|
|
505 |
|
|
(11)% |
|
|
(9)% |
|
(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)
|
| |
|
|
|
Third Quarter |
|
% Change |
|
|
|
2016 |
|
|
2015 |
|
|
Total |
|
|
Foreign
Exchange
|
|
Operational(b) |
|
U.S.:
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue |
|
|
$ |
640 |
|
|
$ |
632 |
|
|
1% |
|
|
—% |
|
1% |
| Cost of Sales |
|
|
137 |
|
|
147 |
|
|
(7)% |
|
|
—% |
|
(7)% |
| Gross Profit |
|
|
503 |
|
|
485 |
|
|
4% |
|
|
—% |
|
4% |
| Gross Margin |
|
|
78.6 |
% |
|
76.7 |
% |
|
|
|
|
|
|
|
| Operating Expenses |
|
|
101 |
|
|
100 |
|
|
1% |
|
|
—% |
|
1% |
| Other (income)/deductions |
|
|
— |
|
|
(1 |
) |
|
(100)% |
|
|
—% |
|
(100)% |
| U.S. Earnings |
|
|
$ |
402 |
|
|
$ |
386 |
|
|
4% |
|
|
—% |
|
4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
International:
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue |
|
|
$ |
585 |
|
|
$ |
569 |
|
|
3% |
|
|
(3)% |
|
6% |
| Cost of Sales |
|
|
201 |
|
|
209 |
|
|
(4)% |
|
|
(5)% |
|
1% |
| Gross Profit |
|
|
384 |
|
|
360 |
|
|
7% |
|
|
(2)% |
|
9% |
| Gross Margin |
|
|
65.6 |
% |
|
63.3 |
% |
|
|
|
|
|
|
|
| Operating Expenses |
|
|
128 |
|
|
137 |
|
|
(7)% |
|
|
(2)% |
|
(5)% |
| Other (income)/deductions |
|
|
— |
|
|
4 |
|
|
(100)% |
|
|
(122)% |
|
22% |
| International Earnings |
|
|
$ |
256 |
|
|
$ |
219 |
|
|
17% |
|
|
—% |
|
17% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Reportable Segments |
|
|
$ |
658 |
|
|
$ |
605 |
|
|
9% |
|
|
—% |
|
9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other business activities(c) |
|
|
(71 |
) |
|
(73 |
) |
|
(3)% |
|
|
|
|
|
| Reconciling Items: |
|
|
|
|
|
|
|
|
|
|
|
|
| Corporate(d) |
|
|
(159 |
) |
|
(138 |
) |
|
15% |
|
|
|
|
|
| Purchase accounting adjustments(e) |
|
|
(25 |
) |
|
(13 |
) |
|
92% |
|
|
|
|
|
| Acquisition-related costs(f) |
|
|
— |
|
|
(6 |
) |
|
(100)% |
|
|
|
|
|
| Certain significant items(g) |
|
|
(16 |
) |
|
(46 |
) |
|
(65)% |
|
|
|
|
|
| Other unallocated(h) |
|
|
(54 |
) |
|
(56 |
) |
|
(4)% |
|
|
|
|
|
| Total Earnings(i) |
|
|
$ |
333 |
|
|
$ |
273 |
|
|
22% |
|
|
|
|
|
|
|
|
| (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)
|
| |
|
|
|
Nine Months |
|
% Change |
|
|
|
2016 |
|
|
2015 |
|
|
Total |
|
|
Foreign
Exchange
|
|
Operational(b) |
|
U.S.:
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue |
|
|
$ |
1,816 |
|
|
$ |
1,692 |
|
|
7% |
|
|
—% |
|
7% |
| Cost of Sales |
|
|
402 |
|
|
399 |
|
|
1% |
|
|
—% |
|
1% |
| Gross Profit |
|
|
1,414 |
|
|
1,293 |
|
|
9% |
|
|
—% |
|
9% |
| Gross Margin |
|
|
77.9 |
% |
|
76.4 |
% |
|
|
|
|
|
|
|
| Operating Expenses |
|
|
293 |
|
|
274 |
|
|
7% |
|
|
—% |
|
7% |
| Other (income)/deductions |
|
|
— |
|
|
(1 |
) |
|
(100)% |
|
|
—% |
|
(100)% |
| U.S. Earnings |
|
|
$ |
1,121 |
|
|
$ |
1,020 |
|
|
10% |
|
|
—% |
|
10% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
International:
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue |
|
|
$ |
1,754 |
|
|
$ |
1,762 |
|
|
—% |
|
|
(7)% |
|
7% |
| Cost of Sales |
|
|
598 |
|
|
638 |
|
|
(6)% |
|
|
(8)% |
|
2% |
| Gross Profit |
|
|
1,156 |
|
|
1,124 |
|
|
3% |
|
|
(6)% |
|
9% |
| Gross Margin |
|
|
65.9 |
% |
|
63.8 |
% |
|
|
|
|
|
|
|
| Operating Expenses |
|
|
361 |
|
|
423 |
|
|
(15)% |
|
|
(6)% |
|
(9)% |
| Other (income)/deductions |
|
|
3 |
|
|
10 |
|
|
(70)% |
|
|
(65)% |
|
(5)% |
| International Earnings |
|
|
$ |
792 |
|
|
$ |
691 |
|
|
15% |
|
|
(6)% |
|
21% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Reportable Segments |
|
|
$ |
1,913 |
|
|
$ |
1,711 |
|
|
12% |
|
|
(2)% |
|
14% |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other business activities(c) |
|
|
(219 |
) |
|
(208 |
) |
|
5% |
|
|
|
|
|
| Reconciling Items: |
|
|
|
|
|
|
|
|
|
|
|
|
| Corporate(d) |
|
|
(499 |
) |
|
(392 |
) |
|
27% |
|
|
|
|
|
| Purchase accounting adjustments(e) |
|
|
(79 |
) |
|
(41 |
) |
|
93% |
|
|
|
|
|
| Acquisition-related costs(f) |
|
|
(3 |
) |
|
(11 |
) |
|
(73)% |
|
|
|
|
|
| Certain significant items(g) |
|
|
1 |
|
|
(406 |
) |
|
* |
|
|
|
|
|
| Other unallocated(h) |
|
|
(117 |
) |
|
(177 |
) |
|
(34)% |
|
|
|
|
|
| Total Earnings(i) |
|
|
$ |
997 |
|
|
$ |
476 |
|
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| * 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/20161102005758/en/