"We executed effectively in 2022, delivering strong volume growth, advancing numerous first-in-class medicines in our pipeline, and staying on track to achieve our long-term growth objectives," said
Key results include:
Non-GAAP EPS has been recast due to an update to our non-GAAP policy effective
$Millions, except EPS, dividends paid per share and percentages |
Q4 '22 |
Q4 '21 |
YOY Δ |
FY '22 |
FY '21 |
YOY Δ |
||||||
Total Revenues |
$ 6,839 |
$ 6,846 |
— % |
|
|
1 % |
||||||
GAAP Operating Income |
$ 2,230 |
$ 2,304 |
(3 %) |
$ 9,566 |
$ 7,639 |
25 % |
||||||
GAAP Net Income |
$ 1,616 |
$ 1,899 |
(15 %) |
$ 6,552 |
$ 5,893 |
11 % |
||||||
GAAP EPS |
$ 3.00 |
$ 3.36 |
(11 %) |
$ 12.11 |
$ 10.28 |
18 % |
||||||
Non-GAAP Operating Income |
$ 3,009 |
$ 2,997 |
— % |
|
|
21 % |
||||||
Non-GAAP Net Income |
$ 2,202 |
$ 2,487 |
(11 %) |
$ 9,570 |
$ 7,978 |
20 % |
||||||
Non-GAAP EPS |
$ 4.09 |
$ 4.40 |
(7 %) |
$ 17.69 |
$ 13.92 |
27 % |
||||||
Dividends Paid Per Share |
$ 1.94 |
$ 1.76 |
10 % |
$ 7.76 |
$ 7.04 |
10 % |
References in this release to "non-GAAP" measures, measures presented "on a non-GAAP basis," "free cash flow" (computed by subtracting capital expenditures from operating cash flow), "total revenues and product sales adjusted for foreign currency exchange rate impact" (computed by converting our current period local currency product sales using the prior period foreign currency exchange rates and comparing that to our current period product sales), "EBITDA, or earnings before interest, taxes, depreciation and amortization" (computed by adding interest expense, provision for income taxes, and depreciation and amortization expense to GAAP net income) and "debt leverage ratio" (calculated as the ratio of GAAP total debt to EBITDA) refer to non-GAAP financial measures. Beginning
Product Sales Performance
Total product sales increased 4% for the fourth quarter of 2022 versus the fourth quarter of 2021. Unit volumes grew 10%, partially offset by 3% lower net selling price and 2% negative impact from foreign exchange. Product sales for the full year increased 2% versus 2021, driven by 9% volume growth, partially offset by 5% lower net selling price and 2% negative impact from foreign exchange.
General Medicine
Inflammation
Hematology-Oncology
Product Sales Detail by Product and
$Millions, except percentages |
Q4 '22 |
Q4 '21 |
YOY Δ |
|||||||
US |
ROW |
TOTAL |
TOTAL |
TOTAL |
||||||
Prolia® |
682 |
310 |
992 |
873 |
14 % |
|||||
EVENITY® |
157 |
68 |
225 |
143 |
57 % |
|||||
Repatha® |
147 |
186 |
333 |
273 |
22 % |
|||||
Aimovig® |
109 |
5 |
114 |
90 |
27 % |
|||||
EPOGEN® |
114 |
— |
114 |
128 |
(11 %) |
|||||
Aranesp® |
124 |
224 |
348 |
362 |
(4 %) |
|||||
Parsabiv® |
64 |
29 |
93 |
69 |
35 % |
|||||
Sensipar®/Mimpara™ |
(3) |
10 |
7 |
18 |
(61 %) |
|||||
TEZSPIRE® |
79 |
— |
79 |
— |
NM |
|||||
TAVNEOS® |
16 |
5 |
21 |
— |
NM |
|||||
Otezla® |
520 |
96 |
616 |
630 |
(2 %) |
|||||
Enbrel® |
1,079 |
19 |
1,098 |
1,108 |
(1 %) |
|||||
AMGEVITA™ |
— |
119 |
119 |
115 |
3 % |
|||||
LUMAKRAS®/LUMYKRAS™ |
62 |
9 |
71 |
45 |
58 % |
|||||
KYPROLIS® |
224 |
101 |
325 |
284 |
14 % |
|||||
XGEVA® |
358 |
126 |
484 |
545 |
(11 %) |
|||||
Vectibix® |
109 |
129 |
238 |
243 |
(2 %) |
|||||
Nplate® |
374 |
95 |
469 |
282 |
66 % |
|||||
BLINCYTO® |
96 |
68 |
164 |
132 |
24 % |
|||||
MVASI® |
134 |
71 |
205 |
304 |
(33 %) |
|||||
KANJINTI® |
50 |
13 |
63 |
139 |
(55 %) |
|||||
Neulasta® |
187 |
34 |
221 |
351 |
(37 %) |
|||||
NEUPOGEN® |
22 |
12 |
34 |
31 |
10 % |
|||||
Other products* |
90 |
29 |
119 |
106 |
12 % |
|||||
Total product sales |
$ 4,794 |
$ 1,758 |
$ 6,552 |
$ 6,271 |
4 % |
|||||
* Other products include Corlanor®, AVSOLA®, IMLYGIC® and RIABNI®, as well as sales by GENSENTA and |
||||||||||
NM = not meaningful |
||||||||||
$Millions, except percentages |
FY '22 |
FY '21 |
YOY Δ |
|||||||
US |
ROW |
TOTAL |
TOTAL |
TOTAL |
||||||
Prolia® |
2,465 |
1,163 |
3,628 |
$ 3,248 |
12 % |
|||||
EVENITY® |
533 |
254 |
787 |
530 |
48 % |
|||||
Repatha® |
608 |
688 |
1,296 |
1,117 |
16 % |
|||||
Aimovig® |
398 |
16 |
414 |
317 |
31 % |
|||||
EPOGEN® |
506 |
— |
506 |
521 |
(3 %) |
|||||
Aranesp® |
521 |
900 |
1,421 |
1,480 |
(4 %) |
|||||
Parsabiv® |
253 |
129 |
382 |
280 |
36 % |
|||||
Sensipar®/Mimpara™ |
10 |
54 |
64 |
84 |
(24 %) |
|||||
TEZSPIRE® |
170 |
— |
170 |
— |
NM |
|||||
TAVNEOS® |
16 |
5 |
21 |
— |
NM |
|||||
Otezla® |
1,886 |
402 |
2,288 |
2,249 |
2 % |
|||||
Enbrel® |
4,044 |
73 |
4,117 |
4,465 |
(8 %) |
|||||
AMGEVITA™ |
— |
460 |
460 |
439 |
5 % |
|||||
LUMAKRAS®/LUMYKRAS™ |
222 |
63 |
285 |
90 |
* |
|||||
KYPROLIS® |
850 |
397 |
1,247 |
1,108 |
13 % |
|||||
XGEVA® |
1,480 |
534 |
2,014 |
2,018 |
— % |
|||||
Vectibix® |
396 |
497 |
893 |
873 |
2 % |
|||||
Nplate® |
848 |
459 |
1,307 |
1,027 |
27 % |
|||||
BLINCYTO® |
336 |
247 |
583 |
472 |
24 % |
|||||
MVASI® |
602 |
299 |
901 |
1,166 |
(23 %) |
|||||
KANJINTI® |
257 |
59 |
316 |
572 |
(45 %) |
|||||
Neulasta® |
959 |
167 |
1,126 |
1,734 |
(35 %) |
|||||
NEUPOGEN® |
87 |
57 |
144 |
168 |
(14 %) |
|||||
Other products** |
296 |
135 |
431 |
339 |
27 % |
|||||
Total product sales |
$ 17,743 |
$ 7,058 |
$ 24,801 |
$ 24,297 |
2 % |
|||||
* Change in excess of 100% |
||||||||||
** Other products include Corlanor®, AVSOLA®, IMLYGIC® and RIABNI®, as well as sales by GENSENTA and |
||||||||||
NM = not meaningful |
Operating Expense, Operating Margin and Tax Rate Analysis
On a GAAP basis:
On a non-GAAP basis:
$Millions, except percentages |
GAAP |
Non-GAAP |
||||||||||
Q4 '22 |
Q4 '21 |
YOY Δ |
Q4 '22 |
Q4 '21 |
YOY Δ |
|||||||
Cost of Sales |
$ 1,747 |
$ 1,718 |
2 % |
$ 1,071 |
$ 1,096 |
(2 %) |
||||||
% of product sales |
26.7 % |
27.4 % |
(0.7) pts |
16.3 % |
17.5 % |
(1.2) pts |
||||||
Research & Development |
$ 1,324 |
$ 1,348 |
(2 %) |
$ 1,291 |
$ 1,319 |
(2 %) |
||||||
% of product sales |
20.2 % |
21.5 % |
(1.3) pts |
19.7 % |
21.0 % |
(1.3) pts |
||||||
Selling, General & Administrative |
$ 1,572 |
$ 1,425 |
10 % |
$ 1,468 |
$ 1,434 |
2 % |
||||||
% of product sales |
24.0 % |
22.7 % |
1.3 pts |
22.4 % |
22.9 % |
(0.5) pts |
||||||
Other |
$ (34) |
$ 51 |
* |
$ — |
$ — |
NM |
||||||
Total Operating Expenses |
$ 4,609 |
$ 4,542 |
1 % |
$ 3,830 |
$ 3,849 |
— % |
||||||
Operating Margin |
||||||||||||
operating income as % of product sales |
34.0 % |
36.7 % |
(2.7) pts |
45.9 % |
47.8 % |
(1.9) pts |
||||||
Tax Rate |
7.6 % |
10.9 % |
(3.3) pts |
13.4 % |
10.6 % |
2.8 pts |
||||||
pts: percentage points |
||||||||||||
* change in excess of 100% |
||||||||||||
NM = not meaningful |
||||||||||||
$Millions, except percentages |
GAAP |
Non-GAAP |
||||||||||
FY '22 |
FY '21 |
YOY Δ |
FY '22 |
FY '21 |
YOY Δ |
|||||||
Cost of Sales |
$ 6,406 |
$ 6,454 |
(1 %) |
$ 3,951 |
$ 3,994 |
(1 %) |
||||||
% of product sales |
25.8 % |
26.6 % |
(0.8) pts |
15.9 % |
16.4 % |
(0.5) pts |
||||||
Research & Development |
$ 4,434 |
$ 4,819 |
(8 %) |
$ 4,341 |
$ 4,696 |
(8 %) |
||||||
% of product sales |
17.9 % |
19.8 % |
(1.9) pts |
17.5 % |
19.3 % |
(1.8) pts |
||||||
Acquired IPR&D |
$ — |
$ 1,505 |
NM |
$ — |
$ 1,505 |
NM |
||||||
% of product sales |
— % |
6.2 % |
NM |
— % |
6.2 % |
NM |
||||||
Selling, General & Administrative |
$ 5,414 |
$ 5,368 |
1 % |
$ 5,270 |
$ 5,265 |
— % |
||||||
% of product sales |
21.8 % |
22.1 % |
(0.3) pts |
21.2 % |
21.7 % |
(0.5) pts |
||||||
Other |
$ 503 |
$ 194 |
* |
$ — |
$ — |
NM |
||||||
Total Operating Expenses |
|
|
(9 %) |
|
|
(12 %) |
||||||
Operating Margin |
||||||||||||
operating income as % of product sales |
38.6 % |
31.4 % |
7.2 pts |
51.5 % |
43.3 % |
8.2 pts |
||||||
Tax Rate |
10.8 % |
12.1 % |
(1.3) pts |
13.8 % |
14.5 % |
(0.7) pts |
||||||
pts: percentage points |
||||||||||||
* change in excess of 100% |
||||||||||||
NM = not meaningful |
||||||||||||
Cash Flow and Balance Sheet
$Billions, except shares |
Q4 '22 |
Q4 '21 |
YOY Δ |
FY '22 |
FY '21 |
YOY Δ |
||||||
Operating Cash Flow |
$ 2.6 |
$ 2.8 |
$ (0.2) |
$ 9.7 |
$ 9.3 |
$ 0.5 |
||||||
Capital Expenditures |
$ 0.3 |
$ 0.3 |
$ 0.1 |
$ 0.9 |
$ 0.9 |
$ 0.1 |
||||||
Free Cash Flow |
$ 2.3 |
$ 2.5 |
$ (0.2) |
$ 8.8 |
$ 8.4 |
$ 0.4 |
||||||
Dividends Paid |
$ 1.0 |
$ 1.0 |
$ 0.1 |
$ 4.2 |
$ 4.0 |
$ 0.2 |
||||||
Share Repurchases |
$ — |
$ 1.5 |
$ (1.5) |
$ 6.3 |
$ 5.0 |
$ 1.3 |
||||||
Average Diluted Shares (millions) |
539 |
565 |
(26) |
541 |
573 |
(32) |
||||||
Note: Numbers may not add due to rounding |
$Billions |
|
|
YTD Δ |
|||
Cash and Investments |
$ 9.3 |
$ 8.0 |
$ 1.3 |
|||
Debt Outstanding |
$ 38.9 |
$ 33.3 |
$ 5.6 |
|||
Note: Numbers may not add due to rounding |
2023 Guidance (Excludes any contribution from the announced acquisition of Horizon Therapeutics)
For the full year 2023, excluding any contribution from the announced acquisition of Horizon Therapeutics, the Company expects:
Fourth Quarter Product and Pipeline Update
The Company provided the following updates on selected product and pipeline programs:
General Medicine
Repatha
Olpasiran (AMG 890)
AMG 133
AMG 786
Inflammation
TEZSPIRE
Rocatinlimab (AMG 451 / KHK4083)
Rozibafusp alfa (AMG 570)
Efavaleukin alfa (AMG 592)
Ordesekimab (AMG 714 / PRV-015)
Oncology
BLINCYTO
LUMAKRAS/LUMYKRAS
Bemarituzumab
Tarlatamab (AMG 757)
AMG 509
AMG 340
AMG 193
Biosimilars
TEZSPIRE is being developed in collaboration with AstraZeneca.
Rocatinlimab, formerly AMG 451 / KHK4083 is being developed in collaboration with KKC.
Ordesekimab formerly AMG 714 and also known as PRV-015 is being developed in collaboration with Provention Bio.
AMG 509 is being developed in collaboration with Xencor.
STELARA is a registered trademark of
EYLEA is a registered trademark of Regeneron Pharmaceuticals, Inc.
SOLIRIS is a registered trademark of Alexion Pharmaceuticals, Inc.
Non-GAAP Financial Measures
In this news release, management has presented its operating results for the fourth quarters and full years of 2022 and 2021, in accordance with
The Company believes that its presentation of non-GAAP financial measures provides useful supplementary information to and facilitates additional analysis by investors. The Company uses certain non-GAAP financial measures to enhance an investor's overall understanding of the financial performance and prospects for the future of the Company's ongoing business activities by facilitating comparisons of results of ongoing business operations among current, past and future periods. The Company believes that FCF provides a further measure of the Company's liquidity. The Company believes Total Revenues and Product Sales Adjusted for Foreign Currency Exchange Rate Impact provides supplementary information on the Company's product sales performance by excluding changes in foreign currency exchange rates between comparative periods. The Company believes its debt leverage ratio provides an important ongoing operating metric as it compares the amount of cash generated by our operations during a given period relative to our debt obligations outstanding for the same period.
The Company uses the non-GAAP financial measures set forth in the news release in connection with its own budgeting and financial planning internally to evaluate the performance of the business, including to allocate resources and to evaluate results relative to incentive compensation targets. The non-GAAP financial measures are in addition to, not a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP.
About
For more information, visit www.amgen.com and follow us on www.twitter.com/amgen.
Forward-Looking Statements
This news release contains forward-looking statements that are based on the current expectations and beliefs of
No forward-looking statement can be guaranteed and actual results may differ materially from those we project. Our results may be affected by our ability to successfully market both new and existing products domestically and internationally, clinical and regulatory developments involving current and future products, sales growth of recently launched products, competition from other products including biosimilars, difficulties or delays in manufacturing our products and global economic conditions. In addition, sales of our products are affected by pricing pressure, political and public scrutiny and reimbursement policies imposed by third-party payers, including governments, private insurance plans and managed care providers and may be affected by regulatory, clinical and guideline developments and domestic and international trends toward managed care and healthcare cost containment. Furthermore, our research, testing, pricing, marketing and other operations are subject to extensive regulation by domestic and foreign government regulatory authorities. We or others could identify safety, side effects or manufacturing problems with our products, including our devices, after they are on the market. Our business may be impacted by government investigations, litigation and product liability claims. In addition, our business may be impacted by the adoption of new tax legislation or exposure to additional tax liabilities. If we fail to meet the compliance obligations in the corporate integrity agreement between us and the
CONTACT:
|
|||||||
Three months ended |
Twelve months ended |
||||||
2022 |
2021 |
2022 |
2021 |
||||
Revenues: |
|||||||
Product sales |
$ 6,552 |
$ 6,271 |
$ 24,801 |
$ 24,297 |
|||
Other revenues |
287 |
575 |
1,522 |
1,682 |
|||
Total revenues |
6,839 |
6,846 |
26,323 |
25,979 |
|||
Operating expenses: |
|||||||
Cost of sales |
1,747 |
1,718 |
6,406 |
6,454 |
|||
Research and development |
1,324 |
1,348 |
4,434 |
4,819 |
|||
Acquired in-process research and development |
— |
— |
— |
1,505 |
|||
Selling, general and administrative |
1,572 |
1,425 |
5,414 |
5,368 |
|||
Other |
(34) |
51 |
503 |
194 |
|||
Total operating expenses |
4,609 |
4,542 |
16,757 |
18,340 |
|||
Operating income |
2,230 |
2,304 |
9,566 |
7,639 |
|||
Other income (expense): |
|||||||
Interest expense, net |
(415) |
(335) |
(1,406) |
(1,197) |
|||
Other (expense) income, net |
(67) |
162 |
(814) |
259 |
|||
Income before income taxes |
1,748 |
2,131 |
7,346 |
6,701 |
|||
Provision for income taxes |
132 |
232 |
794 |
808 |
|||
Net income |
$ 1,616 |
$ 1,899 |
$ 6,552 |
$ 5,893 |
|||
Earnings per share: |
|||||||
Basic |
$ 3.02 |
$ 3.38 |
$ 12.18 |
$ 10.34 |
|||
Diluted |
$ 3.00 |
$ 3.36 |
$ 12.11 |
$ 10.28 |
|||
Weighted-average shares used in calculation of earnings per share: |
|||||||
Basic |
535 |
562 |
538 |
570 |
|||
Diluted |
539 |
565 |
541 |
573 |
|
|||
|
|
||
2022 |
2021 |
||
(Unaudited) |
|||
Assets |
|||
Current assets: |
|||
Cash, cash equivalents and marketable securities |
$ 9,305 |
$ 8,037 |
|
Trade receivables, net |
5,563 |
4,895 |
|
Inventories |
4,930 |
4,086 |
|
Other current assets |
2,388 |
2,367 |
|
Total current assets |
22,186 |
19,385 |
|
Property, plant and equipment, net |
5,427 |
5,184 |
|
Intangible assets, net |
16,080 |
15,182 |
|
|
15,529 |
14,890 |
|
Other noncurrent assets |
5,899 |
6,524 |
|
Total assets |
$ 65,121 |
$ 61,165 |
|
Liabilities and Stockholders' Equity |
|||
Current liabilities: |
|||
Accounts payable and accrued liabilities |
$ 14,096 |
$ 12,097 |
|
Current portion of long-term debt |
1,591 |
87 |
|
Total current liabilities |
15,687 |
12,184 |
|
Long-term debt |
37,354 |
33,222 |
|
Long-term tax liabilities |
5,757 |
6,594 |
|
Other noncurrent liabilities |
2,662 |
2,465 |
|
Total stockholders' equity |
3,661 |
6,700 |
|
Total liabilities and stockholders' equity |
$ 65,121 |
$ 61,165 |
|
Shares outstanding |
534 |
558 |
|
|||||||
Three months ended |
Twelve months ended |
||||||
2022 |
2021 |
2022 |
2021 |
||||
GAAP cost of sales |
$ 1,747 |
$ 1,718 |
$ 6,406 |
$ 6,454 |
|||
Adjustments to cost of sales: |
|||||||
Acquisition-related expenses (a) |
(676) |
(616) |
(2,455) |
(2,443) |
|||
Other |
— |
(6) |
— |
(17) |
|||
Total adjustments to cost of sales |
(676) |
(622) |
(2,455) |
(2,460) |
|||
Non-GAAP cost of sales |
$ 1,071 |
$ 1,096 |
$ 3,951 |
$ 3,994 |
|||
GAAP cost of sales as a percentage of product sales |
26.7 % |
27.4 % |
25.8 % |
26.6 % |
|||
Acquisition-related expenses (a) |
(10.4) |
(9.8) |
(9.9) |
(10.1) |
|||
Other |
0.0 |
(0.1) |
0.0 |
(0.1) |
|||
Non-GAAP cost of sales as a percentage of product sales |
16.3 % |
17.5 % |
15.9 % |
16.4 % |
|||
GAAP research and development expenses |
$ 1,324 |
$ 1,348 |
$ 4,434 |
$ 4,819 |
|||
Adjustments to research and development expenses: |
|||||||
Acquisition-related expenses (a) |
(33) |
(29) |
(93) |
(123) |
|||
Non-GAAP research and development expenses |
$ 1,291 |
$ 1,319 |
$ 4,341 |
$ 4,696 |
|||
GAAP research and development expenses as a percentage of product sales |
20.2 % |
21.5 % |
17.9 % |
19.8 % |
|||
Acquisition-related expenses (a) |
(0.5) |
(0.5) |
(0.4) |
(0.5) |
|||
Non-GAAP research and development expenses as a percentage of product sales |
19.7 % |
21.0 % |
17.5 % |
19.3 % |
|||
GAAP selling, general and administrative expenses |
$ 1,572 |
$ 1,425 |
$ 5,414 |
$ 5,368 |
|||
Adjustments to selling, general and administrative expenses: |
|||||||
Acquisition-related expenses (a) |
(104) |
(20) |
(144) |
(87) |
|||
Other |
— |
29 |
— |
(16) |
|||
Total adjustments to selling, general and administrative expenses |
(104) |
9 |
(144) |
(103) |
|||
Non-GAAP selling, general and administrative expenses |
$ 1,468 |
$ 1,434 |
$ 5,270 |
$ 5,265 |
|||
GAAP selling, general and administrative expenses as a percentage of product sales |
24.0 % |
22.7 % |
21.8 % |
22.1 % |
|||
Acquisition-related expenses (a) |
(1.6) |
(0.3) |
(0.6) |
(0.4) |
|||
Other |
0.0 |
0.5 |
0.0 |
0.0 |
|||
Non-GAAP selling, general and administrative expenses as a percentage of product sales |
22.4 % |
22.9 % |
21.2 % |
21.7 % |
|||
GAAP operating expenses |
$ 4,609 |
$ 4,542 |
$ 16,757 |
$ 18,340 |
|||
Adjustments to operating expenses: |
|||||||
Adjustments to cost of sales |
(676) |
(622) |
(2,455) |
(2,460) |
|||
Adjustments to research and development expenses |
(33) |
(29) |
(93) |
(123) |
|||
Adjustments to selling, general and administrative expenses |
(104) |
9 |
(144) |
(103) |
|||
Certain charges pursuant to our cost savings initiatives |
1 |
(1) |
8 |
(130) |
|||
Certain other expenses (b) |
33 |
(50) |
(511) |
(64) |
|||
Total adjustments to operating expenses |
(779) |
(693) |
(3,195) |
(2,880) |
|||
Non-GAAP operating expenses |
$ 3,830 |
$ 3,849 |
$ 13,562 |
$ 15,460 |
|||
Three months ended |
Twelve months ended |
||||||
2022 |
2021 |
2022 |
2021 |
||||
GAAP operating income |
$ 2,230 |
$ 2,304 |
$ 9,566 |
$ 7,639 |
|||
Adjustments to operating expenses |
779 |
693 |
3,195 |
2,880 |
|||
Non-GAAP operating income |
$ 3,009 |
$ 2,997 |
$ 12,761 |
$ 10,519 |
|||
GAAP operating income as a percentage of product sales |
34.0 % |
36.7 % |
38.6 % |
31.4 % |
|||
Adjustments to cost of sales |
10.4 |
9.9 |
9.9 |
10.2 |
|||
Adjustments to research and development expenses |
0.5 |
0.5 |
0.4 |
0.5 |
|||
Adjustments to selling, general and administrative expenses |
1.6 |
(0.2) |
0.6 |
0.4 |
|||
Certain charges pursuant to our cost savings initiatives |
0.0 |
0.0 |
0.0 |
0.5 |
|||
Certain other expenses (b) |
(0.6) |
0.9 |
2.0 |
0.3 |
|||
Non-GAAP operating income as a percentage of product sales |
45.9 % |
47.8 % |
51.5 % |
43.3 % |
|||
GAAP interest expense, net |
$ (415) |
$ (335) |
$ (1,406) |
$ (1,197) |
|||
Adjustments to interest expense, net: |
|||||||
Acquisition-related interest expense (c) |
5 |
— |
5 |
— |
|||
Non-GAAP interest expense, net |
$ (410) |
$ (335) |
$ (1,401) |
(1,197) |
|||
GAAP other (expense) income, net |
$ (67) |
$ 162 |
$ (814) |
$ 259 |
|||
Adjustments to other (expense) income, net: |
|||||||
Equity method investment basis difference amortization |
49 |
45 |
192 |
173 |
|||
Net (gains)/losses from equity investments |
(39) |
(86) |
362 |
(421) |
|||
Total adjustments to other (expense) income, net |
10 |
(41) |
554 |
(248) |
|||
Non-GAAP other (expense) income, net |
$ (57) |
$ 121 |
$ (260) |
11 |
|||
GAAP income before income taxes |
$ 1,748 |
$ 2,131 |
$ 7,346 |
$ 6,701 |
|||
Adjustments to income before income taxes: |
|||||||
Adjustments to operating expenses |
779 |
693 |
3,195 |
2,880 |
|||
Adjustments to interest expense, net |
5 |
— |
5 |
— |
|||
Adjustments to other (expense) income, net |
10 |
(41) |
554 |
(248) |
|||
Total adjustments to income before income taxes |
794 |
652 |
3,754 |
2,632 |
|||
Non-GAAP income before income taxes |
$ 2,542 |
$ 2,783 |
$ 11,100 |
$ 9,333 |
|||
GAAP provision for income taxes |
$ 132 |
$ 232 |
$ 794 |
$ 808 |
|||
Adjustments to provision for income taxes: |
|||||||
Income tax effect of the above adjustments (d) |
163 |
78 |
690 |
544 |
|||
Other income tax adjustments (c) |
45 |
(14) |
46 |
3 |
|||
Total adjustments to provision for income taxes |
208 |
64 |
736 |
547 |
|||
Non-GAAP provision for income taxes |
$ 340 |
$ 296 |
$ 1,530 |
$ 1,355 |
|||
GAAP tax as a percentage of income before taxes |
7.6 % |
10.9 % |
10.8 % |
12.1 % |
|||
Adjustments to provision for income taxes: |
|||||||
Income tax effect of the above adjustments (d) |
4.0 |
0.2 |
2.6 |
2.4 |
|||
Other income tax adjustments (c) |
1.8 |
(0.5) |
0.4 |
0.0 |
|||
Total adjustments to provision for income taxes |
5.8 |
(0.3) |
3.0 |
2.4 |
|||
Non-GAAP tax as a percentage of income before taxes |
13.4 % |
10.6 % |
13.8 % |
14.5 % |
|||
GAAP net income |
$ 1,616 |
$ 1,899 |
$ 6,552 |
$ 5,893 |
|||
Adjustments to net income: |
|||||||
Adjustments to income before income taxes, net of the income tax effect |
631 |
574 |
3,064 |
2,088 |
|||
Other income tax adjustments (c) |
(45) |
14 |
(46) |
(3) |
|||
Total adjustments to net income |
586 |
588 |
3,018 |
2,085 |
|||
Non-GAAP net income |
$ 2,202 |
$ 2,487 |
$ 9,570 |
$ 7,978 |
|||
Note: Numbers may not add due to rounding |
|
|||||||
The following table presents the computations for GAAP and non-GAAP diluted earnings per share: |
|||||||
Three months ended |
Three months ended |
||||||
GAAP |
Non-GAAP |
GAAP |
Non-GAAP |
||||
Net income |
$ 1,616 |
$ 2,202 |
$ 1,899 |
$ 2,487 |
|||
Weighted-average shares for diluted EPS |
539 |
539 |
565 |
565 |
|||
Diluted EPS |
$ 3.00 |
$ 4.09 |
$ 3.36 |
$ 4.40 |
|||
Twelve months ended |
Twelve months ended |
||||||
GAAP |
Non-GAAP |
GAAP |
Non-GAAP |
||||
Net income |
$ 6,552 |
$ 9,570 |
$ 5,893 |
$ 7,978 |
|||
Weighted-average shares for diluted EPS |
541 |
541 |
573 |
573 |
|||
Diluted EPS |
$ 12.11 |
$ 17.69 |
$ 10.28 |
$ 13.92 |
(a) |
The adjustments related primarily to noncash amortization of intangible assets from business acquisitions. |
|
(b) |
For the three months ended |
|
(c) |
The adjustments related to certain acquisition items, prior period and other items excluded from GAAP earnings. |
|
(d) |
The tax effect of the adjustments between our GAAP and non-GAAP results takes into account the tax treatment and related tax rate(s) that apply to each adjustment in the applicable tax jurisdiction(s). Generally, this results in a tax impact at the |
|
|||||||
Three months ended |
Twelve months ended |
||||||
2022 |
2021 |
2022 |
2021 |
||||
Net cash provided by operating activities |
$ 2,649 |
$ 2,808 |
$ 9,721 |
$ 9,261 |
|||
Net cash (used in) provided by investing activities |
(3,473) |
(230) |
(6,044) |
733 |
|||
Net cash used in financing activities |
(1,049) |
(6,558) |
(4,037) |
(8,271) |
|||
(Decrease) increase in cash and cash equivalents |
(1,873) |
(3,980) |
(360) |
1,723 |
|||
Cash and cash equivalents at beginning of period |
9,502 |
11,969 |
7,989 |
6,266 |
|||
Cash and cash equivalents at end of period |
$ 7,629 |
$ 7,989 |
$ 7,629 |
$ 7,989 |
|||
Three months ended |
Twelve months ended |
||||||
2022 |
2021 |
2022 |
2021 |
||||
Net cash provided by operating activities |
$ 2,649 |
$ 2,808 |
$ 9,721 |
$ 9,261 |
|||
Capital expenditures |
(340) |
(287) |
(936) |
(880) |
|||
Free cash flow |
$ 2,309 |
$ 2,521 |
$ 8,785 |
$ 8,381 |
|
|||||||||||||
Three months ended |
|||||||||||||
2022 |
2021 |
Change |
FX impact $ |
Three months |
FX impact % |
Change |
|||||||
Product Sales |
$ 6,552 |
$ 6,271 |
4 % |
$ (155) |
$ 6,707 |
(2 %) |
7 % |
||||||
Total Revenues |
$ 6,839 |
$ 6,846 |
— % |
$ (155) |
$ 6,994 |
(2 %) |
2 % |
||||||
Twelve months ended |
|||||||||||||
2022 |
2021 |
Change |
FX impact $ |
Twelve |
FX impact % |
Change |
|||||||
Product Sales |
$ 24,801 |
$ 24,297 |
2 % |
$ (548) |
$ 25,349 |
(2 %) |
4 % |
||||||
Total Revenues |
$ 26,323 |
$ 25,979 |
1 % |
$ (548) |
$ 26,871 |
(2 %) |
3 % |
||||||
(a) |
Foreign currency impact was calculated by converting our current period local currency Product sales using the prior period foreign currency exchange rates and comparing that to our current period Product sales. |
|
Twelve months ended |
|
GAAP Net Income |
$ 6,552 |
Depreciation and amortization |
3,417 |
Interest expense, net |
1,406 |
Provision for income taxes |
794 |
EBITDA |
$ 12,169 |
As of |
|
Current portion of long-term debt |
$ 1,591 |
Long-term debt |
37,354 |
Total Debt |
$ 38,945 |
As of |
|
Total Debt |
$ 38,945 |
EBITDA |
$ 12,169 |
Debt leverage ratio |
3.2 |
|
||||
GAAP diluted EPS guidance |
$ 13.16 |
— |
|
|
Known adjustments to arrive at non-GAAP*: |
||||
Acquisition-related expenses (a) |
4.19 |
— |
4.24 |
|
Non-GAAP diluted EPS guidance |
$ 17.40 |
— |
|
* The known adjustments are presented net of their related tax impact, which amount to approximately |
(a) The adjustments relate primarily to noncash amortization of intangible assets acquired in business acquisitions. |
Our GAAP diluted EPS guidance does not include the effect of GAAP adjustments triggered by events that may occur subsequent to this press release such as acquisitions, including any impact of the proposed Horizon Therapeutics plc acquisition, divestitures, asset impairments, litigation, changes in fair value of our contingent consideration obligations and changes in fair value of our equity investments.
Reconciliation of GAAP Tax Rate Guidance to Non-GAAP |
||||
GAAP tax rate guidance |
17.0 % |
— |
18.5 % |
|
Tax rate of known adjustments discussed above |
0.5 % |
— |
1.0 % |
|
Non-GAAP tax rate guidance |
18.0 % |
— |
19.0 % |
View original content to download multimedia:https://www.prnewswire.com/news-releases/amgen-reports-fourth-quarter-and-full-year-2022-financial-results-301735074.html
SOURCE