Exhibit 99.1
CHIRON | Chiron Corporation |
4560 Horton Street |
Emeryville, California 94608-2916 |
510.655.8730 Fax 510.655.9910 |
| |
| News Release |
For Immediate Release
Contacts:
Chiron Corporate Communications &
Investor Relations
Media: | (510) 923-6500 |
Investors: | (510) 923-2300 |
CHIRON REVISES FULL-YEAR 2004 PRO-FORMA EARNINGS FROM 70
CENTS TO 67 CENTS PER SHARE, GAAP EARNINGS FROM 32 CENTS TO 28
CENTS PER SHARE
—Chiron will restate second-quarter and third-quarter 2004 financial statements—
EMERYVILLE, Calif., Tuesday, March 8, 2005 — Chiron Corporation (NASDAQ: CHIR) today announced that it has revised its fourth-quarter and year-end December 31, 2004, financial results, previously released on January 26, 2005. The company also announced that it will restate its second-quarter and third-quarter 2004 financial statements in connection with a revenue recognition adjustment for certain travel vaccine sales. Specifically, the company has determined that certain sales of the travel vaccine recorded as revenues in the second quarter of 2004 should not have been recorded as revenue at that time, and that portions of those sales should have been recorded as revenues in the third and fourth quarters of 2004 and possibly in later quarters. The revisions and restatements, which include adjustments to revenues and expenses, and reclassifications of certain balance sheet accounts, were identified during the company’s ongoing year-end financial statement review and Section 404 Sarbanes-Oxley review.
Chiron also today announced that it has identified three material weaknesses in internal controls over financial reporting as of December 31, 2004, one related to the revenue recognition for certain travel vaccine sales described above, one related to booking of entries to tax accounts, including computational errors, and one related to the reporting of legal expense accruals. Chiron will report on its final assessment of its internal controls over financial reporting in its Annual Report on Form 10-K for the year ended December 31, 2004. Chiron’s year-end financial statement review and Section 404 Sarbanes-Oxley review are continuing, and there can be no assurance that the company and its external auditors will not identify further material weaknesses. In addition, there can be no assurance that the company will not identify further adjustments to its previously announced financial information.
- more -
Year-End December 31, 2004, Financial Results
For the year ended December 31, 2004, Chiron reported revised pro-forma income from continuing operations of $127 million, or $0.67 per share, a decrease of $0.03 per share from financial results as reported on January 26, 2005. On a GAAP basis, Chiron reported revised income from continuing operations of $54 million, or $0.28 per share, a decrease of $0.04 per share from financial results as reported on January 26, 2005.
Revised revenues for 2004 reflect a decrease of $2.5 million from financial results as reported on January 26, 2005 but remain at $1.7 billion after rounding. Chiron has also identified an additional $5 million in expenses incurred in the year ended December 31, 2004 and not included in the results of operations previously announced on January 26, 2005.
Fourth-Quarter 2004 Financial Results
For the fourth quarter of 2004, Chiron reported a revised pro-forma loss from continuing operations of $7 million, or a loss of $0.04 per share, consistent with the loss of $0.04 per share reported on January 26, 2005. On a GAAP basis, Chiron reported a revised loss from continuing operations of $23 million, or a loss of $0.12 per share, consistent with the loss of $0.12 per share reported on January 26, 2005.
Chiron reported revised revenues for the fourth quarter of 2004 of $434 million, an increase of $6 million from financial results as reported on January 26, 2005. Chiron has also identified an additional $6 million in expenses incurred in the fourth quarter of 2004 and not included in the results of operations previously announced on January 26, 2005.
Second-Quarter and Third-Quarter 2004 Financial Results; Unavailability of Registration Statements
Chiron will restate the financial statements included in its Quarterly Reports on Form 10-Q for each of the second quarter of 2004 and third quarter of 2004. Chiron’s previously issued financial statements included in those reports should no longer be relied upon. In addition, the availability of Chiron’s registration statements relating to its 1 5/8% convertible debentures due 2033 and 2 ¾% convertible debentures due 2034 is suspended until such time as Chiron provides the holders with notice that such registration statements are again available.
Chiron management uses pro-forma financial statements to gain an understanding of the company’s operating performance on a comparative basis. Pro-forma amounts exclude certain revenue items and special items relating to certain acquisitions, which may not be indicative of the company’s trends or potential future performance. Please refer to the tables at the end of this document for more detail on these items and a reconciliation of
2
the pro-forma information to GAAP financial statements. All references to per-share amounts are per diluted share.
For revised financial results for the year ended December 31, 2004, and for the fourth quarter of 2004, please refer to the tables at the end of this document or visit our website at www.chiron.com. Chiron intends to file amendments to its Quarterly Reports on Form 10-Q for the quarters ended June 30, 2004 and September 30, 2004, to include the restated financial statements mentioned above.
About Chiron
Chiron delivers innovative and valuable products to protect human health by advancing pioneering science across the landscape of biotechnology. The company works to deliver on the limitless promise of science and make a positive difference in people’s lives. For more information, please visit www.chiron.com.
— Revised Unaudited Condensed Consolidated Balance Sheets and Statements of Operations and Pro-forma-to-GAAP Reconciliation, Revised Revenue Summary Sheets, Revised Earnings Per Share Table, and Revised Non-FLUVIRIN® Influenza Virus Vaccine–Related Reconciliation follow —
# # #
3
CHIRON CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (REVISED)
(Unaudited)
(In thousands, except per share data)
| | Three Months Ended December 31, | |
| | 2004 | | 2003 | |
| | Pro Forma Adjusted (1) | | Pro Forma Adjustments | | Actual | | Pro Forma Adjusted (2) | | Pro Forma Adjustments | | Actual | |
| | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | |
Product sales, net | | $ | 330,467 | | $ | — | | $ | 330,467 | | $ | 448,611 | | $ | — | | $ | 448,611 | |
Revenues from joint business arrangement | | 25,336 | | — | | 25,336 | | 28,313 | | — | | 28,313 | |
Collaborative agreement revenues | | 3,577 | | — | | 3,577 | | 3,008 | | — | | 3,008 | |
Royalty and license fee revenues | | 68,177 | | — | | 68,177 | | 63,605 | | — | | 63,605 | |
Other revenues | | 6,838 | | — | | 6,838 | | 11,044 | | — | | 11,044 | |
| | | | | | | | | | | | | |
Total revenues | | 434,395 | | — | | 434,395 | | 554,581 | | — | | 554,581 | |
| | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of sales | | 175,212 | | — | | 175,212 | | 214,508 | | — | | 214,508 | |
Research and development | | 129,392 | | — | | 129,392 | | 140,242 | | — | | 140,242 | |
Selling, general and administrative | | 139,651 | | — | | 139,651 | | 121,302 | | — | | 121,302 | |
Purchased in-process research and development | | — | | — | | — | | — | | 77,400 | | (77,400 | ) |
Amortization expense | | — | | (21,426 | ) | 21,426 | | — | | (21,230 | ) | 21,230 | |
Other operating expenses | | 4,804 | | — | | 4,804 | | 3,803 | | — | | 3,803 | |
| | | | | | | | | | | | | |
Total operating expenses | | 449,059 | | (21,426 | ) | 470,485 | | 479,855 | | 56,170 | | 423,685 | |
| | | | | | | | | | | | | |
(Loss) income from operations | | (14,664 | ) | 21,426 | | (36,090 | ) | 74,726 | | (56,170 | ) | 130,896 | |
| | | | | | | | | | | | | |
Loss on disposal of assets | | (2,092 | ) | — | | (2,092 | ) | (25 | ) | — | | (25 | ) |
Interest expense | | (6,653 | ) | — | | (6,653 | ) | (6,581 | ) | — | | (6,581 | ) |
Interest and other income, net | | 14,390 | | — | | 14,390 | | 7,523 | | — | | 7,523 | |
Minority interest | | (385 | ) | — | | (385 | ) | (329 | ) | — | | (329 | ) |
| | | | | | | | | | | | | |
(Loss) income from continuing operations before income taxes | | (9,404 | ) | 21,426 | | (30,830 | ) | 75,314 | | (56,170 | ) | 131,484 | |
Provision for (benefit of) income taxes | | (2,351 | ) | 5,356 | | (7,707 | ) | 18,828 | | 5,307 | | 13,521 | |
| | | | | | | | | | | | | |
(Loss) income from continuing operations | | (7,053 | ) | 16,070 | | (23,123 | ) | 56,486 | | (61,477 | ) | 117,963 | |
| | | | | | | | | | | | | |
Gain from discontinued operations | | — | | — | | — | | 3,837 | | — | | 3,837 | |
| | | | | | | | | | | | | |
Net (loss) income | | $ | (7,053 | ) | $ | 16,070 | | $ | (23,123 | ) | $ | 60,323 | | $ | (61,477 | ) | $ | 121,800 | |
| | | | | | | | | | | | | |
Basic (loss) earnings per share: | | | | | | | | | | | | | |
(Loss) income from continuing operations | | $ | (0.04 | ) | | | $ | (0.12 | ) | $ | 0.30 | | | | $ | 0.63 | |
Net (loss) income | | $ | (0.04 | ) | | | $ | (0.12 | ) | $ | 0.32 | | | | $ | 0.65 | |
| | | | | | | | | | | | | |
Diluted (loss) earnings per share: | | | | | | | | | | | | | |
(Loss) income from continuing operations | | $ | (0.04 | ) | | | $ | (0.12 | ) | $ | 0.29 | | | | $ | 0.59 | |
Net (loss) income | | $ | (0.04 | ) | | | $ | (0.12 | ) | $ | 0.31 | | | | $ | 0.61 | |
| | | | | | | | | | | | | |
Shares used in calculating basic (loss) earnings per share | | 186,813 | | | | 186,813 | | 187,393 | | | | 187,393 | |
| | | | | | | | | | | | | |
Shares used in calculating diluted (loss) earnings per share | | 186,813 | | | | 186,813 | | 200,567 | | | | 205,795 | |
(1) Pro Forma Adjusted amounts exclude (a) the amortization expense on acquired intangible assets related to the acquisitions of PathoGenesis, Chiron Behring, Pulmopharm and PowderJect Pharmaceuticals.
(2) Pro Forma Adjusted amounts exclude (a) the amortization expense on acquired intangible assets related to the acquisitions of PathoGenesis, Chiron Behring, Pulmopharm and PowderJect Pharmaceuticals and (b) purchased in-process research and development related to the PowderJect Pharmaceuticals acquisition. Note that in Q4’03, there was a purchase price allocation adjustment to the purchased in-process research and development related to the PowderJect Pharmaceuticals acquisition, upon completion of strategic assessments of the value of certain research and development projects. The adjustment reduced purchased in-process research and development by $77.4 million.
CHIRON CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (REVISED)
(Unaudited)
(In thousands, except per share data)
| | Year to Date December 31, | |
| | 2004 | | 2003 | |
| | Pro Forma Adjusted (3) | | Pro Forma Adjustments | | Actual | | Pro Forma Adjusted (4) | | Pro Forma Adjustments | | Actual | |
| | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | |
Product sales, net | | $ | 1,268,303 | | $ | — | | $ | 1,268,303 | | $ | 1,345,833 | | $ | — | | $ | 1,345,833 | |
Revenues from joint business arrangement | | 118,246 | | — | | 118,246 | | 108,298 | | — | | 108,298 | |
Collaborative agreement revenues | | 18,044 | | — | | 18,044 | | 18,562 | | — | | 18,562 | |
Royalty and license fee revenues | | 289,561 | | — | | 289,561 | | 250,142 | | — | | 250,142 | |
Other revenues | | 29,201 | | — | | 29,201 | | 29,113 | | (14,413 | ) | 43,526 | |
| | | | | | | | | | | | | |
Total revenues | | 1,723,355 | | — | | 1,723,355 | | 1,751,948 | | (14,413 | ) | 1,766,361 | |
| | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of sales | | 669,667 | | — | | 669,667 | | 571,897 | | — | | 571,897 | |
Research and development | | 431,128 | | — | | 431,128 | | 409,806 | | — | | 409,806 | |
Selling, general and administrative | | 465,779 | | — | | 465,779 | | 380,388 | | — | | 380,388 | |
Purchased in-process research and development | | — | | (9,629 | ) | 9,629 | | — | | (45,300 | ) | 45,300 | |
Amortization expense | | — | | (84,503 | ) | 84,503 | | — | | (56,365 | ) | 56,365 | |
Other operating expenses | | 12,844 | | — | | 12,844 | | 11,532 | | — | | 11,532 | |
| | | | | | | | | | | | | |
Total operating expenses | | 1,579,418 | | (94,132 | ) | 1,673,550 | | 1,373,623 | | (101,665 | ) | 1,475,288 | |
| | | | | | | | | | | | | |
Income from operations | | 143,937 | | 94,132 | | 49,805 | | 378,325 | | 87,252 | | 291,073 | |
| | | | | | | | | | | | | |
Loss on disposal of assets | | (3,247 | ) | — | | (3,247 | ) | (224 | ) | — | | (224 | ) |
Interest expense | | (26,093 | ) | — | | (26,093 | ) | (19,104 | ) | — | | (19,104 | ) |
Interest and other income, net | | 56,797 | | — | | 56,797 | | 38,892 | | — | | 38,892 | |
Minority interest | | (1,968 | ) | — | | (1,968 | ) | (1,753 | ) | — | | (1,753 | ) |
| | | | | | | | | | | | | |
Income from continuing operations before income taxes | | 169,426 | | 94,132 | | 75,294 | | 396,136 | | 87,252 | | 308,884 | |
Provision for income taxes | | 42,357 | | 21,126 | | 21,231 | | 99,034 | | 10,488 | | 88,546 | |
| | | | | | | | | | | | | |
Income from continuing operations | | 127,069 | | 73,006 | | 54,063 | | 297,102 | | 76,764 | | 220,338 | |
| | | | | | | | | | | | | |
Gain from discontinued operations | | 24,854 | | — | | 24,854 | | 6,975 | | — | | 6,975 | |
| | | | | | | | | | | | | |
Net income | | $ | 151,923 | | $ | 73,006 | | $ | 78,917 | | $ | 304,077 | | $ | 76,764 | | $ | 227,313 | |
| | | | | | | | | | | | | |
Basic earnings per share: | | | | | | | | | | | | | |
Income from continuing operations | | $ | 0.68 | | | | $ | 0.29 | | $ | 1.59 | | | | $ | 1.18 | |
Net income | | $ | 0.81 | | | | $ | 0.42 | | $ | 1.63 | | | | $ | 1.22 | |
| | | | | | | | | | | | | |
Diluted earnings per share: | | | | | | | | | | | | | |
Income from continuing operations | | $ | 0.67 | | | | $ | 0.28 | | $ | 1.54 | | | | $ | 1.15 | |
Net income | | $ | 0.80 | | | | $ | 0.41 | | $ | 1.58 | | | | $ | 1.19 | |
| | | | | | | | | | | | | |
Shares used in calculating basic earnings per share | | 187,545 | | | | 187,545 | | 186,835 | | | | 186,835 | |
| | | | | | | | | | | | | |
Shares used in calculating diluted earnings per share | | 190,202 | | | | 190,202 | | 199,143 | | | | 193,915 | |
(3) Pro Forma Adjusted amounts exclude (a) the amortization expense on acquired intangible assets related to the acquisitions of PathoGenesis, Chiron Behring, Pulmopharm and PowderJect Pharmaceuticals and (b) the purchased in-process research and development related to the Sagres acquisition.
(4) Pro Forma Adjusted amounts exclude: (a) the Biogen and Serono settlements in connection with the McCormick patents owned by Schering’s U.S. subsidiary, Berlex Laboratories, (b) purchased in-process research and development related to the PowderJect Pharmaceuticals acquisition and (c) the amortization expense on acquired intangible assets related to the acquisitions of PathoGenesis, Chiron Behring, Pulmopharm and PowderJect Pharmaceuticals.
Note: Due to rounding, quarterly earnings (loss) per share amounts may not sum fully to yearly earnings per share amounts.
CHIRON CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS (REVISED)
(Unaudited)
(In thousands)
| | December 31, 2004 | | December 31, 2003 | |
| | | | | |
Assets | | | | | |
Current assets: | | | | | |
Cash and short-term investments | | $ | 603,621 | | $ | 538,482 | |
Accounts receivable, net | | 392,788 | | 382,933 | |
Current portion of notes receivable | | — | | 1,479 | |
Inventories, net | | 221,154 | | 199,625 | |
Other current assets | | 167,154 | | 135,130 | |
Total current assets | | 1,384,717 | | 1,257,649 | |
Noncurrent investments in marketable debt securities | | 409,421 | | 560,292 | |
Property, plant, equipment and leasehold improvements, net | | 799,415 | | 689,750 | |
Other noncurrent assets | | 1,702,644 | | 1,687,478 | |
Total assets | | $ | 4,296,197 | | $ | 4,195,169 | |
| | | | | |
Liabilities and stockholders’ equity | | | | | |
Current liabilities | | $ | 425,138 | | $ | 436,913 | |
Long-term debt | | 936,652 | | 926,709 | |
Capital lease | | 156,952 | | 157,677 | |
Noncurrent unearned revenue | | 26,175 | | 45,564 | |
Other noncurrent liabilities | | 140,226 | | 176,944 | |
Minority interest | | 9,350 | | 7,002 | |
Stockholders’ equity | | 2,601,704 | | 2,444,360 | |
Total liabilities and stockholders’ equity | | $ | 4,296,197 | | $ | 4,195,169 | |
CHIRON CORPORATION
SUPPLEMENTAL SCHEDULE OF COMPUTATION OF EARNINGS (LOSS) PER SHARE (REVISED)
(Unaudited)
(In thousands, except per share data)
| | Three Months Ended December 31, | |
| | |
| | 2004 | | 2003 | |
| | Pro Forma Adjusted | | Actual | | Pro Forma Adjusted | | Actual | |
| | | | | | | | | |
Computation for earnings (loss) per share - continuing operations | | | | | | | | | |
Income (loss) (Numerator): | | | | | | | | | |
Income (loss) from continuing operations | | $ | (7,053 | ) | $ | (23,123 | ) | $ | 56,486 | | $ | 117,963 | |
Plus: Interest on 1.625% convertible debentures, net of taxes | | — | | — | | 1,574 | | 1,574 | |
Plus: Interest on Liquid Yield Option Notes, net of taxes | | — | | — | | — | | 1,767 | |
Income (loss) from continuing operations, plus impact from assumed conversions | | $ | (7,053 | ) | $ | (23,123 | ) | $ | 58,060 | | $ | 121,304 | |
| | | | | | | | | |
Shares (Denominator): | | | | | | | | | |
Weighted-average common shares outstanding | | 186,813 | | 186,813 | | 187,393 | | 187,393 | |
Effect of dilutive securities: | | | | | | | | | |
Stock options and equivalents | | — | | — | | 5,868 | | 5,868 | |
1.625% convertible debentures | | — | | — | | 7,306 | | 7,306 | |
Liquid Yield Option Notes | | — | | — | | — | | 5,228 | |
Weighted-average common shares outstanding, plus impact from assumed conversions | | 186,813 | | 186,813 | | 200,567 | | 205,795 | |
| | | | | | | | | |
Basic earnings (loss) per share from continuing operations | | $ | (0.04 | ) | $ | (0.12 | ) | $ | 0.30 | | $ | 0.63 | |
Diluted earnings (loss) per share from continuing operations | | $ | (0.04 | ) | $ | (0.12 | ) | $ | 0.29 | | $ | 0.59 | |
| | | | | | | | | |
Computation for earnings (loss) per share -net income (loss) | | | | | | | | | |
Income (loss) (Numerator): | | | | | | | | | |
Net income (loss) | | $ | (7,053 | ) | $ | (23,123 | ) | $ | 60,323 | | $ | 121,800 | |
Plus: Interest on 1.625% convertible debentures, net of taxes | | — | | — | | 1,574 | | 1,574 | |
Plus: Interest on Liquid Yield Option Notes, net of taxes | | — | | — | | — | | 1,767 | |
Net income (loss), plus impact from assumed conversions | | $ | (7,053 | ) | $ | (23,123 | ) | $ | 61,897 | | $ | 125,141 | |
| | | | | | | | | |
Shares (Denominator): | | | | | | | | | |
Weighted-average common shares outstanding | | 186,813 | | 186,813 | | 187,393 | | 187,393 | |
Effect of dilutive securities: | | | | | | | | | |
Stock options and equivalents | | — | | — | | 5,868 | | 5,868 | |
1.625% convertible debentures | | — | | — | | 7,306 | | 7,306 | |
Liquid Yield Option Notes | | — | | — | | — | | 5,228 | |
Weighted-average common shares outstanding, plus impact from assumed conversions | | 186,813 | | 186,813 | | 200,567 | | 205,795 | |
| | | | | | | | | |
Basic earnings (loss) per share | | $ | (0.04 | ) | $ | (0.12 | ) | $ | 0.32 | | $ | 0.65 | |
Diluted earnings (loss) per share | | $ | (0.04 | ) | $ | (0.12 | ) | $ | 0.31 | | $ | 0.61 | |
CHIRON CORPORATION
SUPPLEMENTAL SCHEDULE OF COMPUTATION OF EARNINGS PER SHARE (REVISED)
(Unaudited)
(In thousands, except per share data)
| | Year to Date December 31, | |
| | |
| | 2004 | | 2003 | |
| | Pro Forma Adjusted | | Actual | | Pro Forma Adjusted | | Actual | |
| | | | | | | | | |
Computation for earnings per share - continuing operations | | | | | | | | | |
Income (Numerator): | | | | | | | | | |
Income from continuing operations | | $ | 127,069 | | $ | 54,063 | | $ | 297,102 | | $ | 220,338 | |
Plus: Interest on 1.625% convertible debentures, net of taxes | | — | | — | | 2,638 | | 2,638 | |
Plus: Interest on Liquid Yield Option Notes, net of taxes | | — | | — | | 7,027 | | — | |
Income from continuing operations, plus impact from assumed conversions | | $ | 127,069 | | $ | 54,063 | | $ | 306,767 | | $ | 222,976 | |
| | | | | | | | | |
Shares (Denominator): | | | | | | | | | |
Weighted-average common shares outstanding | | 187,545 | | 187,545 | | 186,835 | | 186,835 | |
Effect of dilutive securities: | | | | | | | | | |
Stock options and equivalents | | 2,657 | | 2,657 | | 4,339 | | 4,339 | |
1.625% convertible debentures | | — | | — | | 2,740 | | 2,740 | |
Liquid Yield Option Notes | | — | | — | | 5,228 | | — | |
Put options | | — | | — | | 1 | | 1 | |
Weighted-average common shares outstanding, plus impact from assumed conversions | | 190,202 | | 190,202 | | 199,143 | | 193,915 | |
| | | | | | | | | |
Basic earnings per share from continuing operations | | $ | 0.68 | | $ | 0.29 | | $ | 1.59 | | $ | 1.18 | |
Diluted earnings per share from continuing operations | | $ | 0.67 | | $ | 0.28 | | $ | 1.54 | | $ | 1.15 | |
| | | | | | | | | |
Computation for earnings per share -net income | | | | | | | | | |
Income (Numerator): | | | | | | | | | |
Net income | | $ | 151,923 | | $ | 78,917 | | $ | 304,077 | | $ | 227,313 | |
Plus: Interest on 1.625% convertible debentures, net of taxes | | — | | — | | 2,638 | | 2,638 | |
Plus: Interest on Liquid Yield Option Notes, net of taxes | | — | | — | | 7,027 | | — | |
Net income | | $ | 151,923 | | $ | 78,917 | | $ | 313,742 | | $ | 229,951 | |
| | | | | | | | | |
Shares (Denominator): | | | | | | | | | |
Weighted-average common shares outstanding | | 187,545 | | 187,545 | | 186,835 | | 186,835 | |
Effect of dilutive securities: | | | | | | | | | |
Stock options and equivalents | | 2,657 | | 2,657 | | 4,339 | | 4,339 | |
1.625% convertible debentures | | — | | — | | 2,740 | | 2,740 | |
Liquid Yield Option Notes | | — | | — | | 5,228 | | — | |
Put options | | — | | — | | 1 | | 1 | |
Weighted-average common shares outstanding, plus impact from assumed conversions | | 190,202 | | 190,202 | | 199,143 | | 193,915 | |
| | | | | | | | | |
Basic earnings per share | | $ | 0.81 | | $ | 0.42 | | $ | 1.63 | | $ | 1.22 | |
Diluted earnings per share | | $ | 0.80 | | $ | 0.41 | | $ | 1.58 | | $ | 1.19 | |
CHIRON CORPORATION
Supplemental Revenue Summary (Pro Forma) (Revised)
USD $ (in thousands)
| | Current | | Prior | | Change | | | | Year Ago | | Change | | | |
| | Quarter | | Quarter | | from | | Change | | Quarter | | from | | Change | |
| | Q4 2004 | | Q3 2004 | | Prior QTR | | % | | Q4 2003 | | Prior Year | | % | |
Product Sales | | | | | | | | | | | | | | | |
Blood Testing | | | | | | | | | | | | | | | |
Ortho | | $ | 7,904 | | $ | 7,098 | | $ | 806 | | 11.4 | % | $ | 8,625 | | $ | (721 | ) | (8.4 | )% |
NAT | | 63,705 | | 63,629 | | 76 | | 0.1 | % | 58,299 | | 5,406 | | 9.3 | % |
Total Blood Testing | | 71,609 | | 70,727 | | 882 | | 1.2 | % | 66,924 | | 4,685 | | 7.0 | % |
| | | | | | | | | | | | | | | |
Vaccines | | | | | | | | | | | | | | | |
Flu Vaccines | | 44,015 | | 93,486 | | (49,471 | ) | (52.9 | )% | 141,142 | | (97,127 | ) | (68.8 | )% |
Meningococcus Vaccines | | 9,309 | | 8,865 | | 444 | | 5.0 | % | 33,672 | | (24,363 | ) | (72.4 | )% |
Travel Vaccines (TBE, Rabies, Arilvax and Dukoral) | | 21,159 | | 26,434 | | (5,275 | ) | (20.0 | )% | 27,850 | | (6,691 | ) | (24.0 | )% |
Pediatric/Other Vaccines | | 57,656 | | 44,491 | | 13,165 | | 29.6 | % | 58,974 | | (1,318 | ) | (2.2 | )% |
Total Vaccines | | 132,139 | | 173,276 | | (41,137 | ) | (23.7 | )% | 261,638 | | (129,499 | ) | (49.5 | )% |
| | | | | | | | | | | | | | | |
Biopharmaceuticals: | | | | | | | | | | | | | | | |
Proleukin | | 30,713 | | 31,739 | | (1,026 | ) | (3.2 | )% | 29,852 | | 861 | | 2.9 | % |
TOBI | | 53,276 | | 55,734 | | (2,458 | ) | (4.4 | )% | 49,307 | | 3,969 | | 8.0 | % |
Betaseron* | | 33,639 | | 35,171 | | (1,532 | ) | (4.4 | )% | 36,148 | | (2,509 | ) | (6.9 | )% |
Other | | 9,091 | | 8,902 | | 189 | | 2.1 | % | 4,742 | | 4,349 | | 91.7 | % |
Total Biopharmaceuticals | | 126,719 | | 131,546 | | (4,827 | ) | (3.7 | )% | 120,049 | | 6,670 | | 5.6 | % |
| | | | | | | | | | | | | | | |
TOTAL PRODUCT SALES | | $ | 330,467 | | $ | 375,549 | | $ | (45,082 | ) | (12.0 | )% | $ | 448,611 | | $ | (118,144 | ) | (26.3 | )% |
| | | | | | | | | | | | | | | |
Revenues From Joint Business Arrangement | | $ | 25,336 | | $ | 34,017 | | $ | (8,681 | ) | (25.5 | )% | $ | 28,313 | | $ | (2,977 | ) | (10.5 | )% |
Collaborative Agreement Revenues | | 3,577 | | 4,124 | | (547 | ) | (13.3 | )% | 3,008 | | 569 | | 18.9 | % |
Royalty and License Fees | | 68,177 | | 111,396 | | (43,219 | ) | (38.8 | )% | 63,605 | | 4,572 | | 7.2 | % |
Other Revenues | | 6,838 | | 4,450 | | 2,388 | | 53.7 | % | 11,044 | | (4,206 | ) | (38.1 | )% |
TOTAL REVENUES | | $ | 434,395 | | $ | 529,536 | | $ | (95,141 | ) | (18.0 | )% | $ | 554,581 | | $ | (120,186 | ) | (21.7 | )% |
| | | | | | | | | | | | | | | |
Gross Margins | | | | | | | | | | | | | | | |
Blood Testing | | 40 | % | 43 | % | (3 | )% | | | 38 | % | 2 | % | | |
Vaccines | | 29 | % | 11 | % | 18 | % | | | 49 | % | (20 | )% | | |
Biopharmaceuticals | | 70 | % | 67 | % | 3 | % | | | 66 | % | 4 | % | | |
TOTAL GROSS MARGINS | | 47 | % | 36 | % | 11 | % | | | 52 | % | (5 | )% | | |
* Excludes Betaferon Royalty | | $ | 12,798 | | $ | 13,374 | | $ | (576 | ) | (4.3 | )% | $ | 16,658 | | $ | (3,860 | ) | (23.2 | )% |
CHIRON CORPORATION
Supplemental YTD Revenue Summary (Pro Forma) (Revised)
USD $ (in thousands)
| | Twelve Months Ended December 31, | | Change from | | Change | |
| | 2004 | | 2003 | | Prior Year | | % | |
Product Sales | | | | | | | | | |
Blood Testing | | | | | | | | | |
Ortho | | $ | 27,844 | | $ | 28,391 | | $ | (547 | ) | (1.9 | )% |
NAT | | 249,809 | | 200,066 | | 49,743 | | 24.9 | % |
Total Blood Testing | | 277,653 | | 228,457 | | 49,196 | | 21.5 | % |
| | | | | | | | | |
Vaccines | | | | | | | | | |
Flu Vaccines | | 153,413 | | 332,428 | | (179,015 | ) | (53.9 | )% |
Meningococcus Vaccines | | 27,739 | | 65,548 | | (37,809 | ) | (57.7 | )% |
Travel Vaccines (TBE, Rabies, Arilvax and Dukoral) | | 96,864 | | 87,831 | | 9,033 | | 10.3 | % |
Pediatric/Other Vaccines | | 200,948 | | 192,511 | | 8,437 | | 4.4 | % |
Total Vaccines | | 478,964 | | 678,318 | | (199,354 | ) | (29.4 | )% |
| | | | | | | | | |
Biopharmaceuticals: | | | | | | | | | |
Proleukin | | 129,377 | | 115,075 | | 14,302 | | 12.4 | % |
TOBI | | 212,876 | | 172,047 | | 40,829 | | 23.7 | % |
Betaseron* | | 130,572 | | 124,936 | | 5,636 | | 4.5 | % |
Other | | 38,861 | | 27,000 | | 11,861 | | 43.9 | % |
Total Biopharmaceuticals | | 511,686 | | 439,058 | | 72,628 | | 16.5 | % |
| | | | | | | | | |
TOTAL PRODUCT SALES | | $ | 1,268,303 | | $ | 1,345,833 | | $ | (77,530 | ) | (5.8 | )% |
| | | | | | | | | |
Revenues From Joint Business Arrangement | | $ | 118,246 | | $ | 108,298 | | $ | 9,948 | | 9.2 | % |
Collaborative Agreement Revenues | | 18,044 | | 18,562 | | (518 | ) | (2.8 | )% |
Royalty and License Fees | | 289,561 | | 250,142 | | 39,419 | | 15.8 | % |
Other Revenues | | 29,201 | | 29,113 | | 88 | | 0.3 | % |
TOTAL REVENUES | | $ | 1,723,355 | | $ | 1,751,948 | | $ | (28,593 | ) | (1.6 | )% |
| | | | | | | | | |
Gross Margins | | | | | | | | | |
Blood Testing | | 42 | % | 41 | % | 1 | % | | |
Vaccines | | 24 | % | 53 | % | (29 | )% | | |
Biopharmaceuticals | | 72 | % | 72 | % | 0 | % | | |
TOTAL GROSS MARGINS | | 47 | % | 58 | % | (11 | )% | | |
* Excludes Betaferon Royalty | | $ | 51,564 | | $ | 63,768 | | $ | (12,204 | ) | (19.1 | )% |
CHIRON CORPORATION
Non-FLUVIRIN(R) Influenza Virus Vaccine-Related Reconciliation for 2004 press release (Revised)
USD $ (in thousands, except percentages)
| | Current | | Year | | Change | | | |
| | Year | | Ago | | from | | Change | |
| | 2004 | | 2003 | | Prior Year | | % | |
| | | | | | | | | |
TOTAL PRODUCT SALES | | $ | 1,268,303 | | $ | 1,345,833 | | $ | (77,530 | ) | (6 | )% |
Fluvirin vaccine sales | | 2,255 | | 219,240 | | (216,985 | ) | (99 | )% |
TOTAL PRODUCT SALES, Excluding Fluvirin vaccine sales | | $ | 1,266,048 | | $ | 1,126,593 | | $ | 139,455 | | 12 | % |
| | | | | | | | | |
TOTAL VACCINES PRODUCT SALES | | $ | 478,964 | | $ | 678,318 | | $ | (199,354 | ) | (29 | )% |
Fluvirin vaccine sales | | 2,255 | | 219,240 | | (216,985 | ) | (99 | )% |
TOTAL VACCINES PRODUCT SALES, Excluding Fluvirin vaccine sales | | $ | 476,709 | | $ | 459,078 | | $ | 17,631 | | 4 | % |
| | | | | | | | | |
FLU VACCINES PRODUCT SALES | | $ | 153,413 | | $ | 332,428 | | $ | (179,015 | ) | (54 | )% |
Fluvirin vaccine sales | | 2,255 | | 219,240 | | (216,985 | ) | (99 | )% |
FLU VACCINES PRODUCT SALES, Excluding Fluvirin vaccine sales | | $ | 151,158 | | $ | 113,188 | | $ | 37,970 | | 34 | % |
| | | | | | | | | |
Vaccines Gross Margin | | | | | | | | | |
Vaccines product sales | | $ | 478,964 | | | | | | | |
Cost of sales | | 363,243 | | | | | | | |
Gross Margin | | $ | 115,721 | | | | | | | |
Gross Margin % | | 24 | % | | | | | | |
| | | | | | | | | |
Vaccines Gross Margin, excluding Fluvirin charge of $91,300 and remediation costs of $2,600 | | | | | | | | | |
Vaccines product sales | | $ | 478,964 | | | | | | | |
Cost of sales, excluding Fluvirin charge of $91,300 and remediation costs of $2,600 | | 269,343 | | | | | | | |
Gross Margin | | $ | 209,621 | | | | | | | |
Gross Margin % | | 44 | % | | | | | | |