- Record quarterly revenue of $47.7 million represents 47% year-over-year growth
- Revenue guidance raised to $185-$190 million for full year 2018
WALTHAM, Mass., Aug. 02, 2018 (GLOBE NEWSWIRE) -- Repligen Corporation (NASDAQ:RGEN), a life sciences company
focused on bioprocessing technology leadership, today reported financial results for its second quarter and first half of 2018.
Provided in this press release are financial highlights for the three- and six-month periods ended June 30, 2018, updates to our
2018 financial guidance and access information for today's webcast and conference call.
Tony J. Hunt, President and Chief Executive Officer said, “Our second quarter financial performance was led by record direct
sales of our filtration and chromatography products, which nearly doubled year-over-year and delivered greater than 25% organic
growth. Our Spectrum products continue to perform well, with 29% pro forma growth over the second quarter of 2017. In our Proteins
franchise, we entered into strategic collaborations designed to establish a new growth trajectory in the years ahead. Our outlook
for the remainder of the current year remains positive, and based on order demand we are raising our revenue guidance for
2018.”
Second Quarter 2018 Highlights
- Total revenue increased by 47% year-over-year, to a new quarterly record of $47.7 million
- Spectrum product sales contributed $12.3 million, a pro forma increase of 29% year-over-year
- Organic growth for direct-to-customer Filtration and Chromatography products exceeded 25%
- We delivered nearly 10% sequential growth in our Proteins franchise and entered into strategic partnerships with Navigo
Proteins GmbH and Purolite Life Sciences
- GAAP gross margin was 55.8% and adjusted gross margin was 56.3%
- GAAP fully-diluted EPS was $0.06 compared to $0.24 for the second quarter of 2017
-
Adjusted (non-GAAP) fully-diluted EPS was $0.16 compared to $0.20 for the second quarter of 2017
- An upfront payment of $2.3 million to Navigo Proteins GmbH was recognized as an R&D expense during the second
quarter of 2018. This investment in our Proteins franchise is reflected in both the GAAP and non-GAAP fully-diluted EPS
figures above as a tax-effected impact of ($0.04).
First Half 2018 Highlights
- Total revenue increased by 47% year-over-year to $92.6 million
- Spectrum product sales contributed $24.0 million, a pro forma increase of 28% year-over-year
- Organic growth for direct-to-customer Filtration and Chromatography products exceeded 25%
- GAAP gross margin was 56.0% and adjusted gross margin was 56.4%
- GAAP fully-diluted EPS was $0.14 compared to $0.33 for the first half of 2017
- Adjusted (non-GAAP) fully-diluted EPS was $0.33 compared to $0.35 for the first half of 2017
Financial Details for the Second Quarter and First Half of 2018
REVENUE
- Total revenue for the second quarter of 2018 increased to $47.7 million compared to $32.5 million for the second quarter of
2017, a year-over-year gain of 47% as reported, or 46% at constant currency.
- Total revenue for the first half of 2018 increased to $92.6 million compared to $63.0 million for the first half of 2017, a
year-over-year gain of 47% as reported and 45% at constant currency.
GROSS PROFIT and GROSS MARGIN
- Gross profit (GAAP) for the second quarter of 2018 was $26.6 million, a year-over-year increase of $8.1 million or 44%, and
representing 55.8% gross margin. Adjusted gross profit (non-GAAP) for the second quarter of 2018 was $26.8 million, a
year-over-year increase of $8.2 million, or 44%.
- Gross profit (GAAP) for the first half of 2018 was $51.8 million, a year-over-year increase of $16.7 million or 48%, and
representing 56.0% gross margin. Adjusted gross profit for the first half of 2018 was $52.2 million, a year-over-year increase of
$16.6 million, or 47%.
The below EPS, operating income, net income, EBITDA and adjusted EBITDA figures for the second quarter and first half of 2018
include the impact of our $2.3 million upfront payment to Navigo Proteins GmbH, which was recognized during the second quarter of
2018 as an R&D expense and had a ($0.04) tax-effected impact on EPS.
OPERATING INCOME
- Operating income (GAAP) for the second quarter of 2018 was $4.3 million, compared to $5.5 million for the second quarter of
2017. Adjusted operating income (non-GAAP) for the second quarter of 2018 was $7.8 million, compared to $8.6 million for the
second quarter of 2017.
- Operating income (GAAP) for the first half of 2018 was $10.2 million, compared to operating income of $11.2 million for the
first half of 2017. Adjusted operating income for the first half of 2018 was $17.1 million, an increase from $15.6 million for
the first half of 2017.
NET INCOME
- Net income (GAAP) for the second quarter of 2018 was $2.7 million, compared to $8.4 million for the second quarter of 2017.
Adjusted net income (non-GAAP) for the second quarter of 2018 was $7.0 million, an increase from $6.9 million for the second
quarter of 2017.
- Net income (GAAP) for the first half of 2018 was $6.2 million, compared to $11.5 million for the first half of 2017. Adjusted
net income for the first half of 2018 was $14.5 million, an increase from $12.1 million for the first half of 2017.
EARNINGS PER SHARE
- Earnings per share (GAAP) for the second quarter of 2018 were $0.06 on a fully diluted basis compared to $0.24 for the second
quarter of 2017. Adjusted EPS (non-GAAP) for the second quarter of 2018 was $0.16 per fully diluted share, compared to $0.20 for
the 2017 period.
- Earnings per share (GAAP) for the first half of 2018 were $0.14 on a fully diluted basis compared to $0.33 for the first half
of 2017. Adjusted earnings per share were $0.33 on a fully-diluted basis for the first half of 2018 compared with $0.35 for the
first half of 2017.
EBITDA
- EBITDA, a non-GAAP financial measure, for the second quarter of 2018 was $8.5 million, a 24% increase from $6.8 million for
the second quarter of 2017. Adjusted EBITDA for the second quarter of 2018 was $9.3 million, compared to $9.2 million for the
second quarter of 2017.
- EBITDA for the first half of 2018 was $18.5 million, an increase from $14.0 million for the first half of 2017. Adjusted
EBITDA for the first half of 2018 was $20.0 million, an increase from $17.1 million for the first half of 2017.
CASH
- Our cash, cash equivalents and marketable securities at June 30, 2018 were $175.6 million compared to $173.8 million at
December 31, 2017.
All reconciliations of GAAP to adjusted (non-GAAP) figures above, as well as EBITDA to adjusted EBITDA, are
detailed in the reconciliation tables included later in this press release.
Financial Guidance for 2018
Our financial guidance for the year 2018 is based on expectations for our existing business and does not include the financial
impact of potential new acquisitions or future fluctuations in foreign currency exchange rates. This guidance includes the
first full year of sales from our acquisition of Spectrum Inc. on August 1, 2017, as well as the impact of our upfront payment of
$2.3 million to Navigo Proteins GmbH in June 2018. The updated guidance below includes revisions to the full year 2018 guidance
that we provided on May 8, 2018.
YEAR 2018 GUIDANCE UPDATES:
- Total revenue is projected to be $185-$190 million, an increase from our previous guidance of $182-$188 million. Our updated
revenue guidance reflects growth of 31%-35%, or 30%-34% at constant currency. We are anticipating organic growth in the range of
11%-15%, an increase from our previous guidance of 10%-14%.
- Gross margin is expected to be 55.5%-56.5% on a GAAP basis, consistent with our previous guidance. Adjusted gross
margin is expected to be 56%-57%, consistent with our previous guidance.
- Income from operations is expected to be $25.5-$27.5 million on a GAAP basis, compared with our previous guidance of
$26.5-$28.5 million. Adjusted (non-GAAP) income from operations is expected to be $39-$41 million, compared with our
previous guidance of $40-$42 million.
- Net income is expected to be $14.5-$16.5 million on a GAAP basis, an increase from our previous guidance of $14-$16
million. Adjusted (non-GAAP) net income is expected to be $31-$33 million, an increase from our previous guidance of
$30.5-$32.5 million.
- Fully diluted GAAP EPS for the year 2018 is expected to be in the range of $0.32-$0.36, consistent with our previous
guidance. Adjusted (non-GAAP) fully diluted EPS is expected to be in the range of $0.69-$0.73, consistent with our previous
guidance.
Our non-GAAP guidance for the year 2018 excludes the following items:
- $10.6 million estimated intangible amortization expense; $0.6 million in cost of product revenue and $10.0 million in
G&A.
- $2.6 million estimated acquisition and integration expenses associated with the Spectrum acquisition.
- $4.2 million of non-cash interest expense (Other income (expense)) related to our debt financing.
Our non-GAAP guidance for the year 2018 includes:
- An income tax increase of $1.0 million, representing the tax impact of acquisition costs and intangible amortization.
All reconciliations of GAAP to adjusted (non-GAAP) guidance are detailed in the tables included later in
this press release.
Conference Call
Repligen will host a conference call and webcast today, August 2, 2018, at 8:30 a.m. EST, to discuss second quarter of 2018
financial results and corporate developments. The conference call will be accessible by dialing toll-free (866) 777-2509 for
domestic callers or (412) 317-5413 for international callers. No passcode is required for the live call. In addition, a webcast
will be accessible via the Investor Relations section of the Company’s website. Both the conference call and webcast will
be archived for a period of time following the live event. The replay dial-in numbers are (877) 344-7529 from the U.S., (855)
669-9658 from Canada and (412) 317-0088 for international callers. Replay listeners must provide the passcode 10122565.
Non-GAAP Measures of Financial Performance
To supplement our financial statements, which are presented on the basis of U.S. generally accepted accounting principles (GAAP),
the following non-GAAP measures of financial performance are included in this release: revenue growth rate at constant currency,
adjusted gross profit and adjusted gross margin, adjusted income from operations and adjusted operating margin, earnings before
interest, taxes, depreciation and amortization (EBITDA), adjusted EBITDA, adjusted net income and adjusted earnings per diluted
share (EPS). The Company provides revenue growth rates in constant currency to exclude the impact of foreign currency translation
in order to facilitate a comparison of its current revenue performance to its past revenue performance. To calculate revenue growth
rates in constant currency, the Company converts actual net sales from local currency to U.S. dollars using constant foreign
currency exchange rates in the current and prior period.
The Company’s non-GAAP financial results and/or non-GAAP guidance exclude the impact of: acquisition costs related to the
Company’s acquisitions of Atoll GmbH, TangenX Technology Corporation, and Spectrum Lifesciences, LLC (formerly known as Spectrum,
Inc.), inventory step-up charges related to the acquisition of Spectrum Inc., intangible amortization costs, non-cash interest
expense, and in the case of EBITDA, cash interest expense related to the Company’s May 2016 convertible debt issuance. Also
excluded are tax benefits associated with valuation allowances on deferred tax assets, the impact on tax of intangible
amortization, tax benefits associated with variable integration expenses and tax benefits associated with tax reform. These costs
are excluded because management believes that such expenses do not have a direct correlation to future business operations, nor do
the resulting charges recorded accurately reflect the performance of our ongoing operations for the period in which such charges
are recorded.
A reconciliation of GAAP to adjusted non-GAAP financial measures is included as an attachment to this press release. When
analyzing the Company’s operating performance and guidance investors should not consider non-GAAP measures as substitutable for the
comparable financial measures prepared in accordance with GAAP.
About Repligen Corporation
Repligen Corporation (NASDAQ:RGEN) is a global bioprocessing company that develops and commercializes highly innovative products
that deliver cost and process efficiencies to biological drug manufacturers worldwide. Our portfolio includes protein products
(Protein A affinity ligands, cell culture growth factors), chromatography products (OPUS® pre-packed columns, chromatography
resins, ELISA kits) and filtration products (including XCell™ ATF systems, TangenX™ Sius™ flat sheet TFF cassettes, and Spectrum
KrosFlo™ hollow fiber TFF cartridges and systems). The Protein A ligands and growth factor products that we produce are essential
components of Protein A affinity resins and cell culture media, respectively. Protein A affinity resins are the industry standard
for downstream separation and purification of monoclonal antibody-based therapeutics. Our growth factors are used in upstream
processes to accelerate cell growth and productivity in a bioreactor. Our innovative line of OPUS® chromatography columns, used in
downstream processes for bench-scale through commercial-scale purification needs, are delivered pre-packed to our customers with
their choice of resin. Our XCell™ ATF Systems, available in stainless steel and single-use configurations, are used upstream to
continuously eliminate waste from a bioreactor, to concentrate cells and increase product yield. Single-use Sius™ TFF cassettes and
hardware are used for biologic drug concentration in downstream filtration processes. Spectrum KrosFlo™ TFF cartridges and systems
are used in both upstream and downstream filtration processes. Repligen’s corporate headquarters are in Waltham, MA (USA), with
additional administrative and manufacturing operations in Shrewsbury, MA, Rancho Dominguez, CA, Lund, Sweden and Ravensburg,
Germany.
The following constitutes a “Safe Harbor” statement under the Private Securities Litigation Reform Act of 1995:
This press release contains forward-looking statements, which are made pursuant to the safe harbor provisions of Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Investors are cautioned
that statements in this press release which are not strictly historical statements, including, without limitation, express or
implied statements or guidance regarding current or future financial performance and position, including cash and investment
position, demand in the markets in which we operate, the expected performance of the Spectrum business or our integration of
Spectrum, the expected performance and success of our strategic partnerships with Navigo GmbH and Purolite Life Sciences,
management’s strategy, plans and objectives for future operations or acquisitions, product development and sales, selling, general
and administrative expenditures, intellectual property, development and manufacturing plans, availability of materials and product
and adequacy of capital resources and financing plans constitute forward-looking statements identified by words like “believe,”
“expect,” “may,” “will,” “should,” “seek,” “anticipate,” or “could” and similar expressions. Such forward-looking statements are
subject to a number of risks and uncertainties that could cause actual results to differ materially from those anticipated,
including, without limitation, risks associated with: our ability to successfully grow our bioprocessing business, including as a
result of acquisition, commercialization or partnership opportunities; our ability to successfully integrate any acquisitions, our
ability to develop and commercialize products and the market acceptance of our products; reduced demand for our products that
adversely impacts our future revenues, cash flows, results of operations and financial condition; our ability to compete with
larger, better financed bioprocessing, pharmaceutical and biotechnology companies; our compliance with all Food and Drug
Administration and EMEA regulations; our volatile stock price; and other risks detailed in Repligen’s most recent Annual Report on
Form 10-K on file with the Securities and Exchange Commission and the other reports that Repligen periodically files with the
Securities and Exchange Commission. Actual results may differ materially from those Repligen contemplated by these forward-looking
statements. These forward looking statements reflect management’s current views and Repligen does not undertake to update any of
these forward-looking statements to reflect a change in its views or events or circumstances that occur after the date hereof
except as required by law.
Repligen Contact:
Sondra S. Newman
Senior Director Investor Relations
(781) 419-1881
REPLIGEN
CORPORATION |
CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS |
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except share and per share
data) |
Three months ended June 30, |
|
Six months ended June 30, |
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
Revenue: |
|
|
|
|
|
|
|
Product revenue |
$ |
47,743 |
|
|
$ |
32,434 |
|
|
$ |
92,542 |
|
|
$ |
63,003 |
|
Royalty and other revenue |
|
(12 |
) |
|
|
21 |
|
|
|
19 |
|
|
|
42 |
|
Total revenue |
|
47,731 |
|
|
|
32,455 |
|
|
|
92,561 |
|
|
|
63,045 |
|
Costs and expenses: |
|
|
|
|
|
|
|
Cost of product revenue |
|
21,088 |
|
|
|
13,937 |
|
|
|
40,756 |
|
|
|
27,926 |
|
Research and development |
|
5,780 |
|
|
|
1,860 |
|
|
|
9,068 |
|
|
|
3,602 |
|
Selling, general and administrative |
|
16,590 |
|
|
|
11,185 |
|
|
|
32,488 |
|
|
|
20,367 |
|
|
|
43,458 |
|
|
|
26,982 |
|
|
|
82,312 |
|
|
|
51,895 |
|
Income from operations |
|
4,273 |
|
|
|
5,473 |
|
|
|
10,249 |
|
|
|
11,150 |
|
Investment income |
|
512 |
|
|
|
110 |
|
|
|
693 |
|
|
|
206 |
|
Interest expense |
|
(1,669 |
) |
|
|
(1,601 |
) |
|
|
(3,321 |
) |
|
|
(3,187 |
) |
Other income (expense) |
|
251 |
|
|
|
(328 |
) |
|
|
321 |
|
|
|
(448 |
) |
Income before income taxes |
|
3,367 |
|
|
|
3,654 |
|
|
|
7,942 |
|
|
|
7,721 |
|
Income tax provision (benefit) |
|
629 |
|
|
|
(4,784 |
) |
|
|
1,757 |
|
|
|
(3,785 |
) |
Net income |
$ |
2,738 |
|
|
$ |
8,438 |
|
|
$ |
6,185 |
|
|
$ |
11,506 |
|
Earnings per share: |
|
|
|
|
|
|
|
Basic |
$ |
0.06 |
|
|
$ |
0.25 |
|
|
$ |
0.14 |
|
|
$ |
0.34 |
|
Diluted |
$ |
0.06 |
|
|
$ |
0.24 |
|
|
$ |
0.14 |
|
|
$ |
0.33 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
Basic |
|
43,743,356 |
|
|
|
34,097,805 |
|
|
|
43,682,650 |
|
|
|
33,995,323 |
|
Diluted |
|
45,015,720 |
|
|
|
35,094,814 |
|
|
|
44,694,745 |
|
|
|
34,715,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet Data: |
June 30,
2018 |
|
December 31,
2017 |
|
|
|
|
Cash, cash equivalents and marketable securities |
$ |
175,611 |
|
|
$ |
173,759 |
|
|
|
|
|
Working capital |
|
131,790 |
|
|
|
217,571 |
|
|
|
|
|
Total assets |
|
745,081 |
|
|
|
743,464 |
|
|
|
|
|
Long-term obligations |
|
25,303 |
|
|
|
126,760 |
|
|
|
|
|
Accumulated deficit |
|
(26,000 |
) |
|
|
(31,508 |
) |
|
|
|
|
Stockholders' equity |
|
598,659 |
|
|
|
591,548 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REPLIGEN
CORPORATION |
RECONCILIATION OF GAAP INCOME
FROM OPERATIONS TO NON-GAAP (ADJUSTED) INCOME FROM OPERATIONS |
(Unaudited) |
|
|
|
|
|
|
|
|
|
(in thousands) |
Three months ended June
30, |
|
Six months ended June 30, |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
GAAP INCOME FROM OPERATIONS |
$ |
4,273 |
|
|
$ |
5,473 |
|
|
$ |
10,249 |
|
|
$ |
11,150 |
|
|
|
|
|
|
|
|
|
|
ADJUSTMENTS TO INCOME FROM OPERATIONS: |
|
|
|
|
|
|
|
|
Acquisition and integration costs |
|
853 |
|
|
|
2,385 |
|
|
|
1,508 |
|
|
|
2,787 |
|
|
Inventory step-up charges |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
224 |
|
|
Intangible amortization |
|
2,634 |
|
|
|
769 |
|
|
|
5,298 |
|
|
|
1,484 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED INCOME FROM OPERATIONS |
$ |
7,760 |
|
|
$ |
8,627 |
|
|
$ |
17,055 |
|
|
$ |
15,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REPLIGEN CORPORATION |
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP
(ADJUSTED) NET INCOME |
(Unaudited) |
|
|
|
|
|
|
|
|
|
(in thousands) |
Three months ended June
30, |
|
Six months ended June 30, |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
GAAP NET INCOME |
$ |
2,738 |
|
|
$ |
8,438 |
|
|
$ |
6,185 |
|
|
|
11,506 |
|
|
|
|
|
|
|
|
|
|
ADJUSTMENTS TO NET INCOME: |
|
|
|
|
|
|
|
|
Acquisition and integration costs |
|
853 |
|
|
|
2,385 |
|
|
|
1,508 |
|
|
|
2,787 |
|
|
Inventory step-up charges |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
224 |
|
|
Intangible amortization |
|
2,634 |
|
|
|
769 |
|
|
|
5,298 |
|
|
|
1,484 |
|
|
Non-cash interest expense |
|
1,053 |
|
|
|
986 |
|
|
|
2,089 |
|
|
|
1,956 |
|
|
Tax effect of intangible amortization and acquisition costs |
|
(260 |
) |
|
|
(103 |
) |
|
|
(531 |
) |
|
|
(204 |
) |
|
Release of valuation allowance on deferred tax assets |
|
- |
|
|
|
(5,625 |
) |
|
|
- |
|
|
|
(5,625 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED NET INCOME |
$ |
7,018 |
|
|
$ |
6,850 |
|
|
$ |
14,549 |
|
|
$ |
12,128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REPLIGEN CORPORATION |
RECONCILIATION OF GAAP NET INCOME
PER SHARE TO NON-GAAP (ADJUSTED) NET INCOME PER SHARE |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Three months ended June
30, |
|
Six months ended June 30, |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
GAAP NET INCOME PER SHARE - DILUTED |
$ |
0.06 |
|
|
$ |
0.24 |
|
|
$ |
0.14 |
|
|
$ |
0.33 |
|
|
|
|
|
|
|
|
|
|
ADJUSTMENTS TO NET INCOME PER SHARE - DILUTED: |
|
|
|
|
|
|
|
|
Acquisition and integration costs |
|
0.02 |
|
|
|
0.07 |
|
|
|
0.03 |
|
|
|
0.08 |
|
|
Inventory step-up charges |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.01 |
|
|
Intangible amortization |
|
0.06 |
|
|
|
0.02 |
|
|
|
0.12 |
|
|
|
0.04 |
|
|
Non-cash interest expense |
|
0.02 |
|
|
|
0.03 |
|
|
|
0.05 |
|
|
|
0.06 |
|
|
Tax effect of intangible amortization and acquisition costs |
|
(0.01 |
) |
|
|
(0.00 |
) |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
Release of valuation allowance on deferred tax assets |
|
- |
|
|
|
(0.16 |
) |
|
|
- |
|
|
|
(0.16 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED NET INCOME PER SHARE - DILUTED |
$ |
0.16 |
|
|
$ |
0.20 |
|
|
$ |
0.33 |
|
|
$ |
0.35 |
|
|
|
|
|
|
|
|
|
|
Totals may not add due to rounding. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REPLIGEN CORPORATION |
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED
EBITDA |
(Unaudited) |
|
|
|
|
|
|
|
|
|
(in thousands) |
Three months ended June
30, |
|
Six months ended June 30, |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
GAAP NET INCOME |
$ |
2,738 |
|
|
$ |
8,438 |
|
|
$ |
6,185 |
|
|
$ |
11,506 |
|
|
|
|
|
|
|
|
|
|
ADJUSTMENTS: |
|
|
|
|
|
|
|
|
Investment Income |
|
(512 |
) |
|
|
(110 |
) |
|
|
(693 |
) |
|
|
(206 |
) |
|
Interest Expense |
|
1,669 |
|
|
|
1,601 |
|
|
|
3,321 |
|
|
|
3,187 |
|
|
Tax Provision |
|
629 |
|
|
|
(4,784 |
) |
|
|
1,757 |
|
|
|
(3,785 |
) |
|
Depreciation |
|
1,314 |
|
|
|
929 |
|
|
|
2,598 |
|
|
|
1,858 |
|
|
Amortization |
|
2,634 |
|
|
|
769 |
|
|
|
5,298 |
|
|
|
1,484 |
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
8,472 |
|
|
|
6,843 |
|
|
|
18,466 |
|
|
|
14,044 |
|
|
|
|
|
|
|
|
|
|
OTHER ADJUSTMENTS: |
|
|
|
|
|
|
|
|
Acquisition and integration costs |
|
853 |
|
|
|
2,385 |
|
|
|
1,508 |
|
|
|
2,787 |
|
|
Inventory step-up charges |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED EBITDA |
$ |
9,325 |
|
|
$ |
9,228 |
|
|
$ |
19,974 |
|
|
$ |
17,055 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REPLIGEN CORPORATION |
RECONCILIATION OF GAAP COST OF SALES TO
NON-GAAP (ADJUSTED) COST OF SALES |
(Unaudited) |
|
|
|
|
|
|
|
|
|
(in thousands) |
Three months ended June
30, |
|
Six months ended June 30, |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
GAAP COST OF SALES |
$ |
21,088 |
|
|
$ |
13,937 |
|
|
$ |
40,756 |
|
|
$ |
27,926 |
|
|
|
|
|
|
|
|
|
|
ADJUSTMENT TO COST OF SALES: |
|
|
|
|
|
|
|
|
Acquisition and integration costs |
|
(64 |
) |
|
|
- |
|
|
|
(110 |
) |
|
|
- |
|
|
Inventory step-up charges |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(224 |
) |
|
Intangible amortization |
|
(142 |
) |
|
|
(139 |
) |
|
|
(293 |
) |
|
|
(277 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED COST OF SALES |
$ |
20,882 |
|
|
$ |
13,798 |
|
|
$ |
40,353 |
|
|
$ |
27,425 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REPLIGEN CORPORATION |
RECONCILIATION OF GAAP SG&A EXPENSE TO
NON-GAAP (ADJUSTED) SG&A EXPENSE |
(Unaudited) |
|
|
|
|
|
|
|
|
|
(in thousands) |
Three months ended June
30, |
|
Six months ended June 30, |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
2018 |
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
GAAP SG&A EXPENSE |
$ |
16,590 |
|
|
$ |
11,185 |
|
|
$ |
32,488 |
|
|
$ |
20,367 |
|
|
|
|
|
|
|
|
|
|
ADJUSTMENTS TO SG&A EXPENSE: |
|
|
|
|
|
|
|
|
Acquisition and integration costs |
|
(734 |
) |
|
|
(2,385 |
) |
|
|
(1,325 |
) |
|
|
(2,787 |
) |
|
Intangible amortization |
|
(2,492 |
) |
|
|
(630 |
) |
|
|
(5,005 |
) |
|
|
(1,207 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED SG&A EXPENSE |
$ |
13,364 |
|
|
$ |
8,170 |
|
|
$ |
26,158 |
|
|
$ |
16,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REPLIGEN CORPORATION |
RECONCILIATION OF GAAP NET INCOME GUIDANCE TO
NON-GAAP (ADJUSTED) NET INCOME GUIDANCE |
|
|
|
|
|
(in thousands) |
Twelve months ending December
31, 2018 |
|
|
Low End |
|
High End |
GUIDANCE ON NET INCOME |
$ |
14,500 |
|
|
$ |
16,450 |
|
ADJUSTMENTS TO GUIDANCE ON NET INCOME: |
|
|
|
|
Acquisition and integration costs |
|
2,648 |
|
|
|
2,648 |
|
|
Anticipated pre-tax amortization of |
|
|
|
|
acquisition-related intangible assets |
|
10,604 |
|
|
|
10,604 |
|
|
Non-cash interest expense |
|
4,249 |
|
|
|
4,249 |
|
|
Tax effect of intangible amortization and integration |
|
(973 |
) |
|
|
(973 |
) |
|
Guidance rounding adjustment |
|
(28 |
) |
|
|
22 |
|
GUIDANCE ON ADJUSTED NET INCOME |
$ |
31,000 |
|
|
$ |
33,000 |
|
|
|
|
|
|
REPLIGEN CORPORATION |
RECONCILIATION OF GAAP NET INCOME PER SHARE
GUIDANCE TO |
NON-GAAP (ADJUSTED) NET INCOME PER SHARE
GUIDANCE |
|
|
|
|
|
|
|
Twelve months ending December
31, 2018 |
|
|
Low End |
|
High End |
GUIDANCE ON NET INCOME |
$0.32 |
|
|
$0.36 |
|
ADJUSTMENTS TO GUIDANCE ON NET INCOME: |
|
|
|
|
Acquisition and integration costs |
$0.06 |
|
|
$0.06 |
|
|
Anticipated pre-tax amortization of |
|
|
|
|
acquisition-related intangible assets |
$0.24 |
|
|
$0.24 |
|
|
Non-cash interest expense |
$0.09 |
|
|
$0.09 |
|
|
Tax effect of intangible amortization and integration |
($0.02 |
) |
|
($0.02 |
) |
|
Guidance rounding adjustment |
($0.00 |
) |
|
($0.01 |
) |
GUIDANCE ON ADJUSTED NET INCOME |
$0.69 |
|
|
$0.73 |
|
|
|
|
|
|
Totals may not add due to rounding. |
|
|
|