EX-99.1 2 a06-7125_1ex99d1.htm EXHIBIT 99

Exhibit 99.1

 

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 RECALLS AND WITHDRAWS MORUPAR® MMR VACCINE FROM ITALIAN AND DEVELOPING WORLD MARKETS

—Chiron also revises 2005 adjusted EPS from $1.34 to $1.31 per share and
GAAP EPS from $0.97 to $0.94 per share—

 

EMERYVILLE, Calif., March 16, 2006 Chiron Corporation (NASDAQ: CHIR) today announced that it is recalling and withdrawing its measles, mumps and rubella (MMR) vaccine, MORUPAR®. Chiron supplied approximately 5 million doses of MORUPAR vaccine in 2005, providing most of its production to a limited number of developing countries, largely via the United Nations Children’s Fund (UNICEF) and the Pan American Health Organization (PAHO), and approximately 450,000 doses to Italy.

 

The results of routine pharmacovigilance surveillance in Italy suggest that MORUPAR vaccine may be associated with a higher reported rate of adverse events following immunization than other MMR vaccine products. While recent and historical surveillance data indicate that adverse events remain rare, Chiron is recalling and withdrawing the vaccine as a precautionary measure. Pharmacovigilance results suggest that these adverse events occurred post-immunization and do not indicate any long-term risk for patients who have previously received the vaccine. The adverse events on which the recall and withdrawal are based are within a range of those commonly associated with vaccines, such as fever, allergic reactions and swelling of the glands.

 

Chiron has been in communication with the relevant health authorities and informed them of its actions in order to enable them to find replacement supplies of MMR vaccine. Chiron will work closely with the World Health Organization (WHO) to assist it in conducting a thorough risk-benefit analysis of MORUPAR vaccine to determine whether it is appropriate for a limited quantity of the existing inventory to remain available for current public health programs such as those conducted by UNICEF and PAHO.

 

In 2005, Chiron’s sales of MORUPAR vaccine totaled approximately $10 million. As a result of this recall and withdrawal, as well as other adjustments identified by Chiron and recorded subsequent to the company’s January 31, 2006, announcement of fourth-quarter and year-end 2005 financial results, Chiron has revised its 2005 earnings per share to $1.31 on an adjusted basis and $0.94 on a GAAP basis. Chiron has written-off approximately $6.0 million of MORUPAR inventory in 2005 as a result of the withdrawal and has recorded approximately $1.7 million of product returns reserves in 2005 in

 

1



 

connection with expected returns of 2005 product sales from the recall. The recall and withdrawal of MORUPAR, which Chiron produces in Italy, does not affect any of Chiron’s other vaccines.

 

Revised Year-End December 31, 2005, Financial Results

 

For the year ended December 31, 2005, on an adjusted basis, Chiron reported revised income from continuing operations of $253 million, or $1.31 per share, a decrease of $0.03 per share from financial results as reported on January 31, 2006. On a GAAP basis, Chiron reported revised income from continuing operations of $180 million, or $0.94 per share, a decrease of $0.03 per share from financial results as reported on January 31, 2006.

 

Revised Fourth-Quarter 2005 Financial Results

 

For the fourth quarter of 2005, on an adjusted basis, Chiron reported revised income from continuing operations of $158 million, or $0.78 per share, a decrease of $0.03 per share from financial results as reported on January 31, 2006. On a GAAP basis, Chiron reported revised income from continuing operations of $138 million, or $0.68 per share, a decrease of $0.03 per share from financial results as reported on January 31, 2006.

 

Chiron uses adjusted financial information to gain an understanding of the company’s operating performance on a comparative basis. Adjusted amounts exclude special items relating to certain acquisitions and impairment losses on acquired intangible assets, which may not be indicative of the company’s trends or potential future performance. Please refer to the tables at the end of this press release for more detail on these items and a reconciliation of the adjusted financial information to GAAP financial information; this information is also located at www.chiron.com in the Investors section under Financial Reports. All references to per-share amounts are per diluted share.

 

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 Financial Information

2005 financial information in PDF format

http://www.chiron.com/investors/2389/chiron_financial.pdf

 

2005 financial information online

http://www.chiron.com/investors/finreports/index.html

 

This news release contains forward-looking statements, including statements regarding expected financial results for 2005 and the impact of the recall and withdrawal of MORUPAR MMR vaccine on Chiron’s business, which involve risks and uncertainties and are subject to change. A discussion of the

 

2



 

 company’s operations and financial condition, including factors that may affect its business and future prospects that could cause actual results and developments to differ materially from those expressed or implied by these forward-looking statements, is contained in documents the company has filed with the SEC, including the Form 10-K for the year ended December 31, 2004, and the Form 10-Q for the quarter ended September 30, 2005, and will be contained in all subsequent periodic filings made with the SEC. These documents identify important factors that could cause the company’s actual performance to differ from current expectations, including, among others, litigation and investigations relating to influenza vaccines, the outcome of clinical trials, regulatory review and approvals, manufacturing capabilities, intellectual property protections and defenses, litigation, product liability claims, stock-price and interest-rate volatility, and marketing effectiveness. In particular, there can be no assurance that financial results for 2005 will be the same as preliminary results we have announced today or that Chiron will be able to successfully develop and receive approval to market new products. In addition, the company may engage in business opportunities, the successful completion of which is subject to certain risks, including approval by Novartis AG, regulatory approvals and the integration of operations.

 

Chiron does not undertake an obligation to update the forward-looking information the company is giving today. Financial results for 2005 included in this press release are preliminary.

 

###

 

3



 

CHIRON CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(In thousands, except per share data)

 

 

 

Three Months Ended

 

 

 

December 31,

 

 

 

2005

 

2004

 

 

 

Adjusted (1)

 

Adjustments

 

Actual

 

Adjusted (2)

 

Adjustments

 

Actual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Product sales, net

 

$

473,581

 

$

 

$

473,581

 

$

330,467

 

$

 

$

330,467

 

Revenues from joint business arrangement

 

33,547

 

 

33,547

 

25,336

 

 

25,336

 

Collaborative agreement revenues

 

1,955

 

 

1,955

 

3,577

 

 

3,577

 

Royalty and license fee revenues

 

89,697

 

 

89,697

 

68,177

 

 

68,177

 

Other revenues

 

15,173

 

 

15,173

 

6,838

 

 

6,838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

613,953

 

 

613,953

 

434,395

 

 

434,395

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

221,095

 

 

221,095

 

177,136

 

 

177,136

 

Research and development

 

109,271

 

 

109,271

 

129,392

 

 

129,392

 

Selling, general and administrative

 

125,391

 

 

125,391

 

137,727

 

 

137,727

 

Amortization expense

 

 

(11,969

)

11,969

 

 

(21,426

)

21,426

 

Impairment loss on acquired intangible assets

 

 

(1,136

)

1,136

 

 

 

 

Other operating expenses

 

7,692

 

 

7,692

 

4,804

 

 

4,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

463,449

 

(13,105

)

476,554

 

449,059

 

(21,426

)

470,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

150,504

 

13,105

 

137,399

 

(14,664

)

21,426

 

(36,090

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on disposal of assets

 

(319

)

 

(319

)

(2,092

)

 

(2,092

)

Interest expense

 

(7,683

)

 

(7,683

)

(6,653

)

 

(6,653

)

Interest and other income, net

 

19,644

 

 

19,644

 

14,390

 

 

14,390

 

Minority interest

 

(498

)

 

(498

)

(385

)

 

(385

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

161,648

 

13,105

 

148,543

 

(9,404

)

21,426

 

(30,830

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for (benefit of) income taxes

 

3,806

 

(6,685

)

10,491

 

(2,351

)

5,356

 

(7,707

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

157,842

 

19,790

 

138,052

 

(7,053

)

16,070

 

(23,123

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

157,842

 

$

19,790

 

$

138,052

 

$

(7,053

)

$

16,070

 

$

(23,123

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

0.83

 

 

 

$

0.72

 

$

(0.04

)

 

 

$

(0.12

)

Net income (loss)

 

$

0.83

 

 

 

$

0.72

 

$

(0.04

)

 

 

$

(0.12

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

0.78

 

 

 

$

0.68

 

$

(0.04

)

 

 

$

(0.12

)

Net income (loss)

 

$

0.78

 

 

 

$

0.68

 

$

(0.04

)

 

 

$

(0.12

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in calculating basic earnings (loss) per share

 

190,679

 

 

 

190,679

 

186,813

 

 

 

186,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in calculating diluted earnings (loss) per share

 

205,008

 

 

 

205,008

 

186,813

 

 

 

186,813

 

 


(1) 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) an impairment loss of $1.1 million on acquired intangible assets from our acquisition of PowderJect Pharmaceuticals related to a contract manufacturing agreement.

 

(2) Adjusted amounts exclude the amortization expense on acquired intangible assets related to the acquisitions of PathoGenesis, Chiron Behring, Pulmopharm and PowderJect Pharmaceuticals.

 



 

 

 

Year Ended

 

 

 

December 31,

 

 

 

2005

 

2004

 

 

 

Adjusted (3)

 

Adjustments

 

Actual

 

Adjusted (4)

 

Adjustments

 

Actual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Product sales, net

 

$

1,421,494

 

$

 

$

1,421,494

 

$

1,268,303

 

$

 

$

1,268,303

 

Revenues from joint business arrangement

 

136,701

 

 

136,701

 

118,246

 

 

118,246

 

Collaborative agreement revenues

 

13,084

 

 

13,084

 

18,044

 

 

18,044

 

Royalty and license fee revenues

 

317,006

 

 

317,006

 

289,561

 

 

289,561

 

Other revenues

 

31,394

 

 

31,394

 

29,201

 

 

29,201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

1,919,679

 

 

1,919,679

 

1,723,355

 

 

1,723,355

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

732,100

 

 

732,100

 

675,944

 

 

675,944

 

Research and development

 

433,891

 

 

433,891

 

431,128

 

 

431,128

 

Selling, general and administrative

 

501,193

 

 

501,193

 

459,502

 

 

459,502

 

Purchased in-process research and development

 

 

 

 

 

(9,629

)

9,629

 

Amortization expense

 

 

(66,206

)

66,206

 

 

(84,503

)

84,503

 

Impairment loss on acquired intangible assets

 

 

(15,658

)

15,658

 

 

 

 

Other operating expenses

 

20,515

 

 

20,515

 

12,844

 

 

12,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

1,687,699

 

(81,864

)

1,769,563

 

1,579,418

 

(94,132

)

1,673,550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

231,980

 

81,864

 

150,116

 

143,937

 

94,132

 

49,805

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on disposal of assets

 

(1,108

)

 

(1,108

)

(3,247

)

 

(3,247

)

Interest expense

 

(30,615

)

 

(30,615

)

(26,093

)

 

(26,093

)

Interest and other income, net

 

86,692

 

 

86,692

 

56,797

 

 

56,797

 

Minority interest

 

(2,221

)

 

(2,221

)

(1,968

)

 

(1,968

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

284,728

 

81,864

 

202,864

 

169,426

 

94,132

 

75,294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

31,431

 

9,037

 

22,394

 

42,357

 

21,126

 

21,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

253,297

 

72,827

 

180,470

 

127,069

 

73,006

 

54,063

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from discontinued operations, net of taxes

 

 

 

 

24,854

 

 

24,854

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

253,297

 

$

72,827

 

$

180,470

 

$

151,923

 

$

73,006

 

$

78,917

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.34

 

 

 

$

0.96

 

$

0.68

 

 

 

$

0.29

 

Net income

 

$

1.34

 

 

 

$

0.96

 

$

0.81

 

 

 

$

0.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.31

 

 

 

$

0.94

 

$

0.67

 

 

 

$

0.28

 

Net income

 

$

1.31

 

 

 

$

0.94

 

$

0.80

 

 

 

$

0.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in calculating basic earnings per share

 

188,448

 

 

 

188,448

 

187,545

 

 

 

187,545

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in calculating diluted earnings per share

 

199,280

 

 

 

198,704

 

190,202

 

 

 

190,202

 

 


(3) Adjusted amounts exclude (a) the amortization expense on acquired intangible assets related to the acquisitions of PathoGenesis, Chiron Behring, Pulmopharm and PowderJect Pharmaceuticals, (b) an impairment loss of $14.5 million on acquired intangible assets from our acquisition of PowderJect Pharmaceuticals related to a yellow fever vaccine and (c) an impairment loss of $1.1 million on acquired intangible assets from our acquisition of PowderJect Pharmaceuticals related to a contract manufacturing agreement.

 

(4) 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 Sagres acquisition.

 



 

CHIRON CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands)

 

 

 

December 31,

 

December 31,

 

 

 

2005

 

2004

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash, cash equivalents and short-term investments

 

$

686,074

 

$

603,621

 

Accounts receivable, net of allowances

 

475,718

 

402,094

 

Inventories, net of reserves

 

231,666

 

221,154

 

Other current assets

 

198,394

 

167,154

 

Total current assets

 

1,591,852

 

1,394,023

 

Non-current investments in marketable debt securities

 

722,717

 

409,421

 

Property, plant, equipment and leasehold improvements, net

 

888,803

 

799,415

 

Other non-current assets

 

1,544,107

 

1,702,644

 

Total assets

 

$

4,747,479

 

$

4,305,503

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities

 

$

564,764

 

$

434,444

 

Long-term debt

 

890,945

 

936,652

 

Long-term portion of capital lease

 

156,661

 

156,952

 

Non-current unearned revenue

 

27,359

 

26,175

 

Other non-current liabilities

 

112,828

 

140,226

 

Minority interest

 

10,779

 

9,350

 

Stockholders’ equity

 

2,984,143

 

2,601,704

 

Total liabilities and stockholders’ equity

 

$

4,747,479

 

$

4,305,503

 

 



 

CHIRON CORPORATION

SUPPLEMENTAL SCHEDULE OF COMPUTATION OF EARNINGS (LOSS) PER SHARE

(Unaudited)

(In thousands, except per share data)

 

 

 

Three Months Ended

 

 

 

December 31,

 

 

 

2005

 

2004

 

 

 

Adjusted

 

Actual

 

Adjusted

 

Actual

 

 

 

 

 

 

 

 

 

 

 

Computation for earnings (loss) per share - continuing operations

 

 

 

 

 

 

 

 

 

Income (loss) (Numerator):

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

157,842

 

$

138,052

 

$

(7,053

)

$

(23,123

)

Plus: Interest on 1.625% convertible debentures, net of taxes

 

1,586

 

1,586

 

 

 

Plus: Interest on Liquid Yield Option Notes, net of taxes

 

147

 

147

 

 

 

Income (loss) from continuing operations, plus impact from assumed conversions

 

$

159,575

 

$

139,785

 

$

(7,053

)

$

(23,123

)

 

 

 

 

 

 

 

 

 

 

Shares (Denominator):

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

190,679

 

190,679

 

186,813

 

186,813

 

Additional shares from exercise of right under an agreement with Novartis (5)

 

3,448

 

3,448

 

 

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

Stock options and equivalents

 

3,001

 

3,001

 

 

 

1.625% convertible debentures

 

7,306

 

7,306

 

 

 

Liquid Yield Option Notes

 

574

 

574

 

 

 

Weighted-average common shares outstanding, plus impact from assumed conversions

 

205,008

 

205,008

 

186,813

 

186,813

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share from continuing operations

 

$

0.83

 

$

0.72

 

$

(0.04

)

$

(0.12

)

Diluted earnings (loss) per share from continuing operations

 

$

0.78

 

$

0.68

 

$

(0.04

)

$

(0.12

)

 

 

 

 

 

 

 

 

 

 

Computation for earnings (loss) per share - net income (loss)

 

 

 

 

 

 

 

 

 

Income (loss) (Numerator):

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

157,842

 

$

138,052

 

$

(7,053

)

$

(23,123

)

Plus: Interest on 1.625% convertible debentures, net of taxes

 

1,586

 

1,586

 

 

 

Plus: Interest on Liquid Yield Option Notes, net of taxes

 

147

 

147

 

 

 

Net income (loss), plus impact from assumed conversions

 

$

159,575

 

$

139,785

 

$

(7,053

)

$

(23,123

)

 

 

 

 

 

 

 

 

 

 

Shares (Denominator):

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

190,679

 

190,679

 

186,813

 

186,813

 

Additional shares from exercise of right under an agreement with Novartis (5)

 

3,448

 

3,448

 

 

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

Stock options and equivalents

 

3,001

 

3,001

 

 

 

1.625% convertible debentures

 

7,306

 

7,306

 

 

 

Liquid Yield Option Notes

 

574

 

574

 

 

 

Weighted-average common shares outstanding, plus impact from assumed conversions

 

205,008

 

205,008

 

186,813

 

186,813

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share from net income

 

$

0.83

 

$

0.72

 

$

(0.04

)

$

(0.12

)

Diluted earnings (loss) per share from net income

 

$

0.78

 

$

0.68

 

$

(0.04

)

$

(0.12

)

 


(5) On October 30, 2005 we exercised our right under an agreement with Novartis (as successor to Ciba-Geigy), dated as of November 20, 1994, as amended, to require Novartis or its affiliate to purchase shares of our common stock for an aggregate purchase price of $300.0 million at a per share purchase price of $43.50.   On December 8, 2005, we closed on a sale of $300.0 million in newly issued shares of our common stock at a price of $43.50 per share to a subsidiary of Novartis.  For purposes of calculating diluted earnings per share, the issued shares of this transaction are considered outstanding from October 30, 2005.  As a result, the calculation of diluted earnings per share for the fourth quarter of 2005 included an additional 3.4 million shares.

 



 

CHIRON CORPORATION

SUPPLEMENTAL SCHEDULE OF COMPUTATION OF EARNINGS PER SHARE

(Unaudited)

(In thousands, except per share data)

 

 

 

Year Ended

 

 

 

December 31,

 

 

 

2005

 

2004

 

 

 

Adjusted

 

Actual

 

Adjusted

 

Actual

 

 

 

 

 

 

 

 

 

 

 

Computation for earnings per share - continuing operations

 

 

 

 

 

 

 

 

 

Income (Numerator):

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

253,297

 

$

180,470

 

$

127,069

 

$

54,063

 

Plus: Interest on 1.625% convertible debentures, net of taxes

 

6,357

 

6,357

 

 

 

Plus: Interest on Liquid Yield Option Notes, net of taxes

 

586

 

 

 

 

Income from continuing operations, plus impact from assumed conversions

 

$

260,240

 

$

186,827

 

$

127,069

 

$

54,063

 

 

 

 

 

 

 

 

 

 

 

Shares (Denominator):

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

188,448

 

188,448

 

187,545

 

187,545

 

Additional shares from exercise of right under an agreement with Novartis (6)

 

1,061

 

1,061

 

 

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

Stock options and equivalents

 

1,887

 

1,887

 

2,657

 

2,657

 

1.625% convertible debentures

 

7,308

 

7,308

 

 

 

Liquid Yield Option Notes

 

576

 

 

 

 

Weighted-average common shares outstanding, plus impact from assumed conversions

 

199,280

 

198,704

 

190,202

 

190,202

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share from continuing operations

 

$

1.34

 

$

0.96

 

$

0.68

 

$

0.29

 

Diluted earnings per share from continuing operations

 

$

1.31

 

$

0.94

 

$

0.67

 

$

0.28

 

 

 

 

 

 

 

 

 

 

 

Computation for earnings per share - net income

 

 

 

 

 

 

 

 

 

Income (Numerator):

 

 

 

 

 

 

 

 

 

Net income

 

$

253,297

 

$

180,470

 

$

151,923

 

$

78,917

 

Plus: Interest on 1.625% convertible debentures, net of taxes

 

6,357

 

6,357

 

 

 

Plus: Interest on Liquid Yield Option Notes, net of taxes

 

586

 

 

 

 

Net income, plus impact from assumed conversions

 

$

260,240

 

$

186,827

 

$

151,923

 

$

78,917

 

 

 

 

 

 

 

 

 

 

 

Shares (Denominator):

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding

 

188,448

 

188,448

 

187,545

 

187,545

 

Additional shares from exercise of right under an agreement with Novartis (6)

 

1,061

 

1,061

 

 

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

Stock options and equivalents

 

1,887

 

1,887

 

2,657

 

2,657

 

1.625% convertible debentures

 

7,308

 

7,308

 

 

 

Liquid Yield Option Notes

 

576

 

 

 

 

Weighted-average common shares outstanding, plus impact from assumed conversions

 

199,280

 

198,704

 

190,202

 

190,202

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share from net income

 

$

1.34

 

$

0.96

 

$

0.81

 

$

0.42

 

Diluted earnings per share from net income

 

$

1.31

 

$

0.94

 

$

0.80

 

$

0.41

 

 


(6) On October 30, 2005, we exercised our right under an agreement with Novartis (as successor to Ciba-Geigy), dated as of November 20, 1994, as amended, to require Novartis or its affiliate to purchase shares of our common stock for an aggregate purchase price of $300.0 million at a per share purchase price of $43.50.   On December 8, 2005, we closed on a sale of $300.0 million in newly issued shares of our common stock at a price of $43.50 per share to a subsidiary of Novartis.  For purposes of calculating diluted earnings per share, the issued shares of this transaction are considered outstanding from October 30, 2005.  As a result, the calculation of diluted earnings per share for the year included an additional 1.1 million shares.

 



 

CHIRON CORPORATION

SUPPLEMENTAL REVENUE SUMMARY

(Unaudited)

(In thousands, except percentages)

 

 

 

Current

 

Prior

 

Change

 

 

 

Prior

 

Change

 

 

 

 

 

Quarter

 

Quarter

 

from

 

Change

 

Year

 

from

 

Change

 

 

 

Q4 2005

 

Q3 2005

 

Prior QTR

 

%

 

Q4 2004

 

Prior Year

 

%

 

Product Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blood Testing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ortho

 

$

9,825

 

$

7,023

 

$

2,802

 

40

%

$

7,904

 

$

1,921

 

24

%

NAT

 

72,195

 

70,677

 

1,518

 

2

%

63,705

 

8,490

 

13

%

Total Blood Testing

 

82,020

 

77,700

 

4,320

 

6

%

71,609

 

10,411

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vaccines

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Influenza vaccines

 

161,955

 

60,321

 

101,634

 

168

%

44,015

 

117,940

 

268

%

Meningococcal vaccines

 

8,968

 

11,635

 

(2,667

)

(23

)%

9,309

 

(341

)

(4

)%

Travel vaccines (TBE, Rabies, Arilvax and Dukoral)

 

23,722

 

35,012

 

(11,290

)

(32

)%

21,159

 

2,563

 

12

%

Pediatric/Other vaccines

 

48,888

 

45,800

 

3,088

 

7

%

57,656

 

(8,768

)

(15

)%

Total Vaccines

 

243,533

 

152,768

 

90,765

 

59

%

132,139

 

111,394

 

84

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Biopharmaceuticals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proleukin

 

31,259

 

31,028

 

231

 

1

%

30,713

 

546

 

2

%

TOBI

 

65,199

 

57,890

 

7,309

 

13

%

53,276

 

11,923

 

22

%

Betaseron*

 

40,545

 

36,927

 

3,618

 

10

%

33,639

 

6,906

 

21

%

Other

 

11,025

 

10,862

 

163

 

2

%

9,091

 

1,934

 

21

%

Total Biopharmaceuticals

 

148,028

 

136,707

 

11,321

 

8

%

126,719

 

21,309

 

17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL PRODUCT SALES, NET

 

$

473,581

 

$

367,175

 

$

106,406

 

29

%

$

330,467

 

$

143,114

 

43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues from joint business arrangement

 

$

33,547

 

$

36,093

 

$

(2,546

)

(7

)%

$

25,336

 

$

8,211

 

32

%

Collaborative agreement revenues

 

1,955

 

3,149

 

(1,194

)

(38

)%

3,577

 

(1,622

)

(45

)%

Royalty and license fee revenues

 

89,697

 

70,726

 

18,971

 

27

%

68,177

 

21,520

 

32

%

Other revenues

 

15,173

 

2,470

 

12,703

 

514

%

6,838

 

8,335

 

122

%

TOTAL REVENUES

 

$

613,953

 

$

479,613

 

$

134,340

 

28

%

$

434,395

 

$

179,558

 

41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Blood Testing

 

38

%

42

%

(4

)%

 

 

40

%

(2

)%

 

 

Vaccines

 

45

%

45

%

0

%

 

 

28

%

17

%

 

 

Biopharmaceuticals

 

76

%

71

%

5

%

 

 

70

%

6

%

 

 

TOTAL GROSS MARGINS

 

53

%

54

%

(1

)%

 

 

46

%

7

%

 

 

 


* Excludes Betaferon Royalty

 

$

14,122

 

$

13,413

 

$

709

 

5

%

$

12,798

 

$

1,324

 

10

%

 



 

CHIRON CORPORATION

SUPPLEMENTAL YTD REVENUE SUMMARY

(Unaudited)

(In thousands, except percentages)

 

 

 

Twelve Months Ended December 31,

 

Change from

 

Change

 

 

 

2005

 

2004

 

Prior Year

 

%

 

Product Sales

 

 

 

 

 

 

 

 

 

Blood Testing

 

 

 

 

 

 

 

 

 

 Ortho

 

$

31,298

 

$

27,844

 

$

3,454

 

12

%

 NAT

 

273,407

 

249,809

 

23,598

 

9

%

Total Blood Testing

 

304,705

 

277,653

 

27,052

 

10

%

 

 

 

 

 

 

 

 

 

 

Vaccines

 

 

 

 

 

 

 

 

 

Influenza vaccines

 

225,355

 

153,413

 

71,942

 

47

%

Meningococcal vaccines

 

43,361

 

27,739

 

15,622

 

56

%

 Travel vaccines (TBE, Rabies, Arilvax and Dukoral)

 

147,507

 

96,864

 

50,643

 

52

%

 Pediatric/Other vaccines

 

164,308

 

200,948

 

(36,640

)

(18

)%

Total Vaccines

 

580,531

 

478,964

 

101,567

 

21

%

 

 

 

 

 

 

 

 

 

 

Biopharmaceuticals

 

 

 

 

 

 

 

 

 

Proleukin

 

123,549

 

129,377

 

(5,828

)

(5

)%

TOBI

 

232,624

 

212,876

 

19,748

 

9

%

Betaseron*

 

142,238

 

130,572

 

11,666

 

9

%

Other

 

37,847

 

38,861

 

(1,014

)

(3

)%

Total Biopharmaceuticals

 

536,258

 

511,686

 

24,572

 

5

%

 

 

 

 

 

 

 

 

 

 

TOTAL PRODUCT SALES, NET

 

$

1,421,494

 

$

1,268,303

 

$

153,191

 

12

%

 

 

 

 

 

 

 

 

 

 

Revenues from joint business arrangement

 

$

136,701

 

$

118,246

 

$

18,455

 

16

%

Collaborative agreement revenues

 

13,084

 

18,044

 

(4,960

)

(27

)%

Royalty and license fee revenues

 

317,006

 

289,561

 

27,445

 

9

%

Other revenues

 

31,394

 

29,201

 

2,193

 

8

%

 TOTAL REVENUES

 

$

1,919,679

 

$

1,723,355

 

$

196,324

 

11

%

 

 

 

 

 

 

 

 

 

 

Gross Margins

 

 

 

 

 

 

 

 

 

Blood Testing

 

41

%

42

%

(1

)%

 

 

Vaccines

 

31

%

23

%

8

%

 

 

Biopharmaceuticals

 

72

%

72

%

0

%

 

 

 TOTAL GROSS MARGINS

 

48

%

47

%

1

%

 

 

 


* Excludes Betaferon Royalty

 

$

59,955

 

$

51,564

 

$

8,391

 

16

%