Organon Reports Results for the Second Quarter Ended June 30, 2022

Save Print

August 4, 2022 7:30 am EDT

  • Second quarter 2022 revenues of $1,585 million
  • Second quarter diluted earnings per share from continuing operations of $0.92 and non-GAAP adjusted diluted earnings per share from continuing operations of $1.25
  • Both reported and non-GAAP adjusted diluted earnings per share include a negative impact of $0.30 for acquired in-process research and development (IPR&D) and milestones
  • Adjusted EBITDA of $512 million, inclusive of $97 million of acquired IPR&D and milestones
  • Board of Directors declares quarterly dividend of $0.28 per share
  • Full year 2022 financial guidance ranges updated:
    • Revenues range narrowed to $6.1 billion to $6.3 billion, and reflects persisting foreign currency headwinds
    • Adjusted EBITDA margin range now 32%-34% to incorporate acquired IPR&D and milestone expenses from recent business development

Organon (NYSE: OGN) (the “company”), today announced its results for the second quarter ended June 30, 2022.

"During the second quarter, Organon delivered constant currency growth across all our reported geographies and in all three franchises. Our Established Brands franchise grew in almost every therapy area, demonstrating the sustainability and untapped potential of these brands," said Kevin Ali, Organon's Chief Executive Officer. "Additionally, we continued to invest for growth during the quarter adding Shanghai Henlius Biotech as another R&D and manufacturing collaborator for biosimilars, underscoring our commitment to this business. And importantly, we further expanded our offerings in Women's Health recently signing a research collaboration with Cirqle Biomedical for a novel investigational non-hormonal, on-demand contraceptive candidate."

Second quarter 2022 revenues

in $ millions

Q2 2022

Q2 2021

VPY

VPY ex-FX

Women’s Health

$

408

$

417

(2)%

 

1%

Biosimilars

 

119

 

86

39%

 

42%

Established Brands

 

1,018

 

1,045

(2)%

 

4%

Other (1)

 

40

 

47

(17)%

 

(18)%

Revenues

$

1,585

$

1,595

(1)%

 

5%

(1)

Other includes manufacturing sales to Merck & Co., Inc., Rahway, NJ, USA and other third parties, and allocated amounts from pre-spin revenue hedging activities.

Total net revenues were $1,585 million for the second quarter of 2022, a decrease of 1% as-reported and an increase of 5% excluding the impact of foreign currency (ex-FX), compared with the second quarter of 2021.

Women’s Health declined 2% as-reported, but increased 1% ex-FX in the second quarter of 2022 compared with the second quarter of 2021. During the second quarter of 2022, Nexplanon® (etonogestrel implant) grew 8% ex-FX, primarily driven by favorable pricing and demand uptake in the United States and volume growth outside the United States. Nuvaring® (etonogestrel/ethinyl estradiol vaginal ring) continues to be impacted by generic competition and declined 18% ex-FX in the second quarter of 2022 compared with the prior year period. Follistim AQ® (follitropin beta injection), declined 9% ex-FX in the second quarter of 2022, primarily due to COVID-related disruptions in China and an unfavorable channel mix in the United States, that offset solid demand.

Biosimilars revenue grew 39% as-reported and 42% ex-FX in the second quarter 2022 compared with the second quarter of 2021. Organon's current portfolio includes certain immunology and oncology treatments. All five of the biosimilars in Organon’s portfolio have launched in certain countries globally, including two biosimilars, Renflexis® (infliximab-abda) and Ontruzant® (trastuzumab-dttb), in the United States. Renflexis grew 39% ex-FX in the second quarter of 2022 compared with the prior year period, primarily due to continued demand growth in the United States since its launch in 2017. Ontruzant grew 61% ex-FX driven by timing of an order in Brazil, as well as continued uptake in the United States since its launch in July 2020, partially offset by increased competition in Europe.

Established Brands represents a broad portfolio of well-known medicines, which are generally beyond market exclusivity, including leading brands in cardiovascular, respiratory, dermatology and non-opioid pain management, and for which generic competition varies by market. The portfolio's exposure to loss of exclusivity (LOE) risk peaked in 2021 and no longer represents a significant impediment to stable performance in the Established Brands franchise. Revenues for Established Brands decreased 2% as-reported and increased 4% ex-FX in the second quarter of 2022 compared with the second quarter of 2021. During the second quarter of 2022, the cardiovascular portfolio grew 3% ex-FX primarily driven by strong Atozet™ (ezetimibe and atorvastatin calcium) sales in Europe and Cozaar® (losartan potassium) /Hyzaar® (losartan potassium and hydrochlorothiazide) sales in China. The Established Brands franchise also benefited from a continuation of a temporary supply disruption affecting several competitors in the Japanese market, most notably in the respiratory portfolio. Year to date, the franchise has not experienced significant impacts from the implementation of Volume Based Procurement (VBP) in China, which the company expects will be more pronounced in the second half of 2022. Still, based on the strong year to date performance, the company expects the Established Brands franchise to deliver relatively flat constant currency revenue growth for the full year 2022.

Second quarter 2022 profitability
Organon was spun-off from Merck & Co., Inc., Rahway, NJ, USA on June 2, 2021. Financial results during the pre-spin period were presented on the carve-out basis of accounting and do not purport to reflect what Organon’s financial results would have been had Organon operated as a standalone public company. Therefore, with the exception of revenue, financial results for the periods ending June 30, 2022 and June 30, 2021 are not meaningfully comparable.

in $ millions, except per share amounts

 

Q2 2022

 

Q2 2021
mid-year spin

 

VPY

Revenues

 

$

1,585

 

$

1,595

 

(1)%

Gross profit

 

 

997

 

 

1,012

 

(1)%

Non-GAAP Adjusted Gross Profit (1)

 

 

1,047

 

 

1,047

 

—%

Adjusted EBITDA (1,2)

 

 

512

 

 

627

 

(18)%

Net Income, continuing operations

 

 

234

 

 

431

 

(46)%

Non-GAAP adjusted net income, continuing operations (1)

 

 

319

 

 

437

 

(27)%

Diluted Earnings per Share (EPS), continuing operations

 

 

0.92

 

 

1.70

 

(46)%

Non-GAAP adjusted diluted EPS, continuing operations (1)

 

 

1.25

 

 

1.72

 

(27)%

Acquired IPR&D and milestones

 

 

97

 

 

 

NM

Per share impact to diluted EPS from acquired IPR&D and milestones

 

 

(0.30)

 

 

 

NM

 

Q2 2022

 

Q2 2021
mid-year spin

Gross margin

 

62.9%

 

63.4 %

Non-GAAP Adjusted Gross Margin (1)

 

66.1%

 

65.6 %

Adjusted EBITDA margin (1,2)

 

32.3%

 

39.3 %

(1)

See Tables 4,5 and 6 for reconciliations of GAAP to non-GAAP financial measures

(2)

Adjusted EBITDA and Adjusted EBITDA margin include $97 million in the second quarter of 2022 related to acquired IPR&D and milestones

Gross margin in the second quarter of 2022 was 62.9% as-reported, and comparable to 63.4% in the prior year period. Adjusted Gross Margin was 66.1% in the second quarter of 2022 compared with 65.6% on an adjusted basis in the second quarter of 2021.

Adjusted EBITDA margin was 32.3% in the second quarter of 2022 compared with 39.3% in the second quarter of 2021. Adjusted EBITDA margin in the second quarter of 2022 is inclusive of $97 million of acquired IPR&D and milestones. Higher R&D spend associated with the company's recent acquisitions of clinical stage assets as well as higher employee related costs contributed to the decline in Adjusted EBITDA margin year over year.

Net income from continuing operations for the second quarter of 2022 was $234 million, or $0.92 per diluted share, compared with $431 million, or $1.70 per diluted share, in the second quarter of 2021. Non-GAAP Adjusted net income from continuing operations was $319 million, or $1.25 per diluted share, compared with $437 million, or $1.72 per diluted share, in 2021.

Beginning in 2022, Organon will no longer exclude expenses for upfront and milestone payments related to collaborations and licensing agreements, or charges related to pre-approval assets obtained in transactions accounted for as asset acquisitions from its non-GAAP results. The change to include all acquired IPR&D and milestone expenses negatively impacted Adjusted diluted EPS by $0.30 in the second quarter of 2022. There was no similar impact in the second quarter of 2021. In connection with this change, acquired IPR&D expenses are now reported as a separate income statement line item. These costs were previously recorded within the R&D expenses line. Prior period amounts have been revised to conform to the current period presentation.

Capital allocation
Today, Organon’s Board of Directors declared a quarterly dividend of $0.28 for each issued and outstanding share of the company's common stock. The dividend is payable on September 15, 2022 to stockholders of record at the close of business on August 15, 2022.

As of June 30, 2022, cash and cash equivalents were $545 million, and debt was $8.9 billion. Total debt as of June 30, 2022 reflects a discretionary second quarter prepayment of $100 million on the company’s U.S. dollar denominated term loan.

Full year guidance
Organon does not provide GAAP financial measures on a forward-looking basis because the company cannot predict with reasonable certainty and without unreasonable effort, the ultimate outcome of legal proceedings, unusual gains and losses, the occurrence of matters creating GAAP tax impacts, and acquisition-related expenses. These items are uncertain, depend on various factors, and could be material to Organon’s results computed in accordance with GAAP.

The company is updating its full year 2022 guidance ranges previously provided on May 5, 2022. The range for full year 2022 revenue is narrowed to $6.1 billion to $6.3 billion, which reflects persisting foreign exchange headwinds. The range for full year Adjusted EBITDA margin is now 32% to 34% to incorporate approximately $110 million of IPR&D and milestone expenses from business development through August 4, 2022. Organon's financial guidance does not assume an estimate for future IPR&D and milestone payments for business development transactions not yet executed.

 

Previous guidance

FX impact

IPR&D

Current guidance

Revenues

$6.1B - $6.4B

From 300-475 bps to 550-650 bps

 

$6.1B - $6.3B

Adjusted Gross margin

Mid 60%

 

 

Unchanged

SG&A (as % of revenue)

Mid 20%

 

 

Unchanged

R&D (as % of revenue)

Mid-upper single digit

 

 

Upper single-digit

Adjusted EBITDA margin

34%-36%

 

~($110)M

32% - 34%

Interest

~$400 million

 

 

Unchanged

Depreciation

$100-$115 million

 

 

Unchanged

Effective Non-GAAP tax rate

17.5%-19.5%

 

 

Unchanged

Fully diluted weighted avg. shares outstanding

~255 million

 

 

Unchanged

Webcast Information
Organon will host a conference call at 8:30 a.m. Eastern Time today to discuss its second quarter 2022 financial results. To listen to the event and view the presentation slides via webcast, join from the Organon Investor Relations website at https://www.organon.com/investor-relations/. A replay of the webcast will be available approximately two hours after the conclusion of the live event on the company’s website. Institutional investors and analysts interested in participating in the call must register in advance using conference ID# 58511-993 and by clicking on this link: https://conferencingportals.com/event/ZGyfDfjk. Following registration, participants will receive a confirmation email containing details on how to join the conference call, including dial-in information and a unique passcode and registrant ID. Pre-registration will allow participants to bypass an operator and be placed directly into the call.

About Organon
Organon is a global healthcare company formed to focus on improving the health of women throughout their lives. Organon has a portfolio of more than 60 medicines and products across a range of therapeutic areas. Led by the women’s health portfolio coupled with an expanding biosimilars business and stable franchise of established medicines, Organon’s products produce strong cash flows that will support investments in innovation and future growth opportunities in women’s health. In addition, Organon is pursuing opportunities to collaborate with biopharmaceutical innovators looking to commercialize their products by leveraging its scale and presence in fast growing international markets.

Organon has a global footprint with significant scale and geographic reach, world-class commercial capabilities, and approximately 9,300 employees with headquarters located in Jersey City, New Jersey. For more information, visit http://www.organon.com and connect with us on LinkedIn and Instagram.

Non-GAAP financial measures
This press release contains “non-GAAP financial measures,” which are financial measures that either exclude or include amounts that are not excluded or included in the most directly comparable measures calculated and presented in accordance with U.S. generally accepted accounting principles (“GAAP”). Specifically, the company makes use of the non-GAAP financial measures Adjusted EBITDA, Adjusted Net Income, and Adjusted diluted EPS, which are not recognized terms under GAAP and are presented only as a supplement to the company’s GAAP financial statements. The company believes that these non-GAAP financial measures help to enhance an understanding of the company’s financial performance. However, the presentation of these measures has limitations as an analytical tool and should not be considered in isolation, or as a substitute for the company’s results as reported under GAAP. Because not all companies use identical calculations, the presentations of these non-GAAP measures may not be comparable to other similarly titled measures of other companies. You should refer to the appendix of this press release for relevant definitions and reconciliations of non-GAAP financial measures contained herein to the most directly comparable GAAP measures.

In addition, the company’s full-year 2022 guidance measures (other than revenue) are provided on a non-GAAP basis because the company is unable to reasonably predict certain items contained in the GAAP measures. Such items include, but are not limited to, acquisition related expenses, restructuring and related expenses, stock-based compensation and other items not reflective of the company's ongoing operations.

The company uses non-GAAP financial measures in its operational and financial decision making, and believes that it is useful to exclude certain items in order to focus on what it regards to be a more meaningful representation of the underlying operating performance of the business.

Forward-Looking Statement
Except for historical information herein, this press release includes “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995, including, but not limited to, statements about management’s expectations about Organon’s future financial performance and prospects. Forward-looking statements may be identified by words such as “expects,” “intends,” “anticipates,” “plans,” “believes,” “seeks,” “estimates,” “will” or words of similar meaning. These statements are based upon the current beliefs and expectations of the company’s management and are subject to significant risks and uncertainties. If underlying assumptions prove inaccurate or risks or uncertainties materialize, actual results may differ materially from those set forth in the forward-looking statements.

Risks and uncertainties include, but are not limited to, an inability to execute on our business development strategy or realize the benefits of our planned acquisitions; general economic factors, including interest rate and currency exchange rate fluctuations; general industry conditions and competition; the impact of the ongoing COVID-19 pandemic and emergence of variant strains; the impact of pharmaceutical industry regulation and health care legislation in the United States and internationally; global trends toward health care cost containment; technological advances; new products and patents attained by competitors; challenges inherent in new product development, including obtaining regulatory approval; the company’s ability to accurately predict its future financial results and performance; manufacturing difficulties or delays; financial instability of international economies and sovereign risk; difficulties developing and sustaining relationships with commercial counterparties; dependence on the effectiveness of the company’s patents and other protections for innovative products; and the exposure to litigation, including patent litigation, and/or regulatory actions.

The company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future events or otherwise. Additional factors that could cause results to differ materially from those described in the forward-looking statements can be found in the company’s filings with the Securities and Exchange Commission ("SEC"), including the company’s Annual Report on Form 10-K for the year ended December 31, 2021 and subsequent SEC filings, available at the SEC’s Internet site (www.sec.gov).

TABLE 1

Organon & Co.

Condensed Consolidated Statement of Income

(Unaudited, $ in millions except shares in thousands and per share amounts)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Revenues

$

1,585

 

 

$

1,595

 

 

$

3,152

 

 

$

3,101

 

Costs, Expenses and Other

 

 

 

 

 

 

 

Cost of sales

 

588

 

 

 

583

 

 

 

1,149

 

 

 

1,174

 

Selling, general and administrative

 

423

 

 

 

416

 

 

 

794

 

 

 

798

 

Research and development

 

106

 

 

 

76

 

 

 

202

 

 

 

143

 

Acquired in-process research and development and milestones

 

97

 

 

 

 

 

 

97

 

 

 

 

Restructuring costs

 

 

 

 

1

 

 

 

 

 

 

2

Interest expense

 

98

 

 

 

62

 

 

 

195

 

 

 

62

 

Other (income) expense, net

 

(14

)

 

 

20

 

 

 

(14

)

 

 

18

 

 

 

1,298

 

 

 

1,158

 

 

 

2,423

 

 

 

2,197

 

Income From Continuing Operations Before Income Taxes

 

287

 

 

 

437

 

 

 

729

 

 

 

904

 

Taxes on Income

 

53

 

 

 

6

 

 

 

147

 

 

 

78

 

Net Income From Continuing Operations

 

234

 

 

 

431

 

 

 

582

 

 

 

826

 

Loss From Discontinued Operations - Net of Tax

 

 

 

 

(4

)

 

 

 

 

 

 

Net Income

 

234

 

 

 

427

 

 

 

582

 

 

 

826

 

Earnings (Loss) per Share Attributable to Organon & Co. Stockholders - Basic:

 

 

 

 

 

 

 

Continuing operations

$

0.92

 

 

$

1.70

 

 

$

2.29

 

 

$

3.26

 

Discontinued operations

 

 

 

 

(0.02

)

 

 

 

 

 

 

Net Earnings per Share Attributable to Organon & Co. Stockholders

$

0.92

 

 

$

1.68

 

 

$

2.29

 

 

$

3.26

 

Earnings (Loss) per Share Attributable to Organon & Co. Stockholders - Diluted:

 

 

 

 

 

 

 

Continuing operations

$

0.92

 

 

$

1.70

 

 

$

2.28

 

 

$

3.25

 

Discontinued operations

 

 

 

 

(0.02

)

 

 

 

 

 

 

Net Earnings per Share Attributable to Organon & Co. Stockholders

$

0.92

 

 

$

1.68

 

 

$

2.28

 

 

$

3.25

 

Weighted Average Shares Outstanding:

 

 

 

 

 

 

 

Basic

 

254,018

 

 

 

253,516

 

 

 

253,802

 

 

 

253,516

 

Diluted

 

255,156

 

 

 

253,828

 

 

 

255,105

 

 

 

253,828

 

 

TABLE 2

Organon & Co.

Sales by top products

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2022

 

2021

 

2022

 

2021

($ in millions)

U.S.

 

Int’l

 

Total

 

U.S.

 

Int’l

 

Total

 

U.S.

 

Int’l

 

Total

 

U.S.

 

Int’l

 

Total

Women’s Health

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nexplanon/Implanon NXT

$

134

 

$

61

 

$

195

 

$

129

 

$

56

 

$

184

 

$

250

 

$

116

 

$

366

 

$

269

 

$

98

 

$

368

Follistim AQ

 

23

 

 

35

 

 

58

 

 

27

 

 

38

 

 

65

 

 

52

 

 

66

 

 

119

 

 

52

 

 

65

 

 

117

NuvaRing

 

22

 

 

20

 

 

42

 

 

26

 

 

28

 

 

53

 

 

38

 

 

45

 

 

83

 

 

47

 

 

52

 

 

98

Ganirelix Acetate Injection

 

6

 

 

25

 

 

32

 

 

5

 

 

25

 

 

31

 

 

14

 

 

47

 

 

61

 

 

14

 

 

46

 

 

60

Cerazette

 

 

 

15

 

 

15

 

 

 

 

18

 

 

18

 

 

 

 

32

 

 

32

 

 

 

 

34

 

 

34

Other Women's Health(1)

 

29

 

 

38

 

 

67

 

 

23

 

 

43

 

 

66

 

 

56

 

 

69

 

 

125

 

 

63

 

 

76

 

 

139

Biosimilars

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renflexis

 

51

 

 

8

 

 

59

 

 

36

 

 

7

 

 

43

 

 

93

 

 

12

 

 

105

 

 

70

 

 

11

 

 

81

Ontruzant

 

12

 

 

23

 

 

35

 

 

7

 

 

15

 

 

22

 

 

19

 

 

38

 

 

57

 

 

11

 

 

34

 

 

45

Brenzys

 

 

 

14

 

 

14

 

 

 

 

11

 

 

11

 

 

 

 

28

 

 

28

 

 

 

 

21

 

 

21

Aybintio

 

 

 

9

 

 

9

 

 

 

 

8

 

 

8

 

 

 

 

19

 

 

19

 

 

 

 

16

 

 

16

Hadlima

 

 

 

2

 

 

2

 

 

 

 

2

 

 

2

 

 

 

 

8

 

 

8

 

 

 

 

4

 

 

4

Established Brands

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cardiovascular

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Zetia

 

2

 

 

99

 

 

101

 

 

2

 

 

97

 

 

99

 

 

5

 

 

195

 

 

200

 

 

4

 

 

186

 

 

190

Vytorin

 

3

 

 

32

 

 

35

 

 

2

 

 

42

 

 

45

 

 

5

 

 

68

 

 

73

 

 

5

 

 

81

 

 

86

Atozet

 

 

 

122

 

 

122

 

 

 

 

121

 

 

121

 

 

 

 

240

 

 

240

 

 

 

 

233

 

 

233

Rosuzet

 

 

 

16

 

 

16

 

 

 

 

18

 

 

18

 

 

 

 

38

 

 

38

 

 

 

 

33

 

 

33

Cozaar/Hyzaar

 

2

 

 

91

 

 

92

 

 

2

 

 

84

 

 

86

 

 

10

 

 

176

 

 

186

 

 

6

 

 

171

 

 

177

Other Cardiovascular(1)

 

1

 

 

45

 

 

46

 

 

1

 

 

60

 

 

61

 

 

2

 

 

83

 

 

85

 

 

2

 

 

98

 

 

100

Respiratory

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Singulair

 

3

 

 

89

 

 

92

 

 

3

 

 

89

 

 

92

 

 

5

 

 

216

 

 

222

 

 

8

 

 

191

 

 

199

Nasonex

 

 

 

58

 

 

58

 

 

1

 

 

51

 

 

52

 

 

9

 

 

123

 

 

133

 

 

3

 

 

92

 

 

95

Dulera

 

36

 

 

12

 

 

47

 

 

42

 

 

10

 

 

52

 

 

67

 

 

21

 

 

88

 

 

73

 

 

18

 

 

91

Clarinex

 

1

 

 

34

 

 

35

 

 

2

 

 

29

 

 

30

 

 

2

 

 

70

 

 

73

 

 

3

 

 

52

 

 

55

Other Respiratory(1)

 

11

 

 

11

 

 

22

 

 

13

 

 

9

 

 

22

 

 

23

 

 

22

 

 

45

 

 

29

 

 

15

 

 

44

Non-Opioid Pain, Bone and Dermatology

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arcoxia

 

 

 

61

 

 

61

 

 

 

 

62

 

 

62

 

 

 

 

121

 

 

121

 

 

 

 

119

 

 

119

Fosamax

 

1

 

 

39

 

 

40

 

 

1

 

 

48

 

 

49

 

 

2

 

 

79

 

 

81

 

 

2

 

 

85

 

 

86

Diprospan

 

 

 

31

 

 

31

 

 

 

 

32

 

 

32

 

 

 

 

63

 

 

63

 

 

 

 

57

 

 

57

Other Non-Opioid Pain, Bone and Dermatology(1)

 

5

 

 

71

 

 

76

 

 

4

 

 

72

 

 

75

 

 

8

 

 

137

 

 

145

 

 

3

 

 

133

 

 

136

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proscar

 

 

 

26

 

 

26

 

 

 

 

31

 

 

32

 

 

1

 

 

50

 

 

50

 

 

1

 

 

63

 

 

64

Propecia

 

2

 

 

33

 

 

35

 

 

2

 

 

34

 

 

36

 

 

3

 

 

63

 

 

66

 

 

4

 

 

63

 

 

67

Other(1)

 

7

 

 

74

 

 

82

 

 

13

 

 

68

 

 

81

 

 

15

 

 

149

 

 

164

 

 

24

 

 

146

 

 

169

Other (2)

 

 

 

40

 

 

40

 

 

(2)

 

 

49

 

 

47

 

 

1

 

 

78

 

 

76

 

 

(3)

 

 

119

 

 

117

Revenues

$

351

 

$

1,234

 

$

1,585

 

$

339

 

$

1,257

 

$

1,595

 

$

680

 

$

2,472

 

$

3,152

 

$

690

 

$

2,412

 

$

3,101

Totals may not foot due to rounding. Trademarks appearing above in italics are trademarks of, or are used under license by, the Organon group of companies.

(1)

Includes sales of products not listed separately. Revenue from an arrangement for the sale of generic etonogestrel/ethinyl estradiol vaginal ring is included in Other Women's Health.

(2)

Other includes manufacturing sales to Merck & Co., Inc., Rahway, NJ, USA and other third parties, and allocated amounts from pre-spin revenue hedging activities.

 

TABLE 3

Organon & Co.

Sales by geographic area

(Unaudited, $ in millions)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

($ in millions)

2022

 

2021

 

2022

 

2021

Europe and Canada

$

443

 

$

470

 

$

880

 

$

904

United States

 

351

 

 

339

 

 

680

 

 

690

Asia Pacific and Japan

 

291

 

 

309

 

 

604

 

 

587

China

 

244

 

 

236

 

 

480

 

 

442

Latin America, Middle East, Russia and Africa

 

216

 

 

190

 

 

425

 

 

357

Other (1)

 

40

 

 

51

 

 

83

 

 

121

Revenues

$

1,585

 

$

1,595

 

$

3,152

 

$

3,101

(1)

Other includes manufacturing sales to Merck & Co., Inc., Rahway, NJ, USA and other third parties, and allocated amounts from pre-spin revenue hedging activities.

 

TABLE 4

Reconciliation of GAAP Gross Margin to Non-GAAP Adjusted Gross Profit and Adjusted Gross Margin

($ in millions)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Revenues

$

1,585

 

 

$

1,595

 

 

$

3,152

 

 

$

3,101

 

Cost of sales

 

588

 

 

 

583

 

 

 

1,149

 

 

 

1,174

 

Gross Profit

 

997

 

 

 

1,012

 

 

 

2,003

 

 

 

1,927

 

Gross Margin

 

62.9

%

 

 

63.4

%

 

 

63.5

%

 

 

62.1

%

Amortization

 

28

 

 

 

22

 

 

 

56

 

 

 

42

 

One-time costs (1)

 

19

 

 

 

10

 

 

 

24

 

 

 

10

 

Stock-based compensation

 

3

 

 

 

3

 

 

 

6

 

 

 

5

 

Non-GAAP Adjusted Gross Profit (2)

$

1,047

 

 

$

1,047

 

 

 

2,089

 

 

 

1,984

 

Non-GAAP Adjusted Gross Margin

 

66.1

%

 

 

65.6

%

 

 

66.3

%

 

 

64.0

%

(1)

One-time costs for the three and six months ended June 30, 2022 primarily include costs to stand up the Company and inventory step-up adjustments as well as a $9 million impairment charge related to a licensed intangible asset.

(2)

Non-GAAP Adjusted Gross Profit is calculated by excluding amortization, one-time costs, and the portion of stock-based compensation expense allocated to Cost of sales.

 

TABLE 5

Organon & Co.

Reconciliation of GAAP Income from Continuing Operations Before Income Taxes to Adjusted EBITDA

($ in millions)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Income from continuing operations before income taxes

$

287

 

 

$

437

 

 

$

729

 

 

$

904

 

Depreciation

 

22

 

 

 

21

 

 

 

47

 

 

 

39

 

Amortization (1)

 

28

 

 

 

22

 

 

 

56

 

 

 

42

 

Interest expense

 

98

 

 

 

62

 

 

 

195

 

 

 

62

 

EBITDA

$

435

 

 

$

542

 

 

$

1,027

 

 

$

1,047

 

Restructuring costs

 

 

 

 

1

 

 

 

 

 

 

2

 

One-time costs (2)

 

58

 

 

 

66

 

 

 

98

 

 

 

115

 

Stock-based compensation

 

19

 

 

 

18

 

 

 

34

 

 

 

29

 

Adjusted EBITDA

$

512

 

 

$

627

 

 

$

1,159

 

 

$

1,193

 

Adjusted EBITDA margin

 

32.3

%

 

 

39.3

%

 

 

36.8

%

 

 

38.5

%

(1)

Amortization in all periods is included in Cost of sales.

(2)

One-time costs primarily include costs incurred in connection with the spin-off of Organon, an impairment of a licensed intangible asset, and inventory step up adjustments. For the three months ended June 30, 2022, approximately $28 million of the one-time costs are recorded in Selling, general and administrative expenses, $19 million are recorded in Cost of sales, $8 million are recorded in Other (income) expense, and $3 million are recorded in Research and development. For the three months ended June 30, 2021, approximately $55 million of the one-time costs are recorded in Selling, general and administrative expenses, and approximately $10 million are recorded in Cost of sales.

(2)

One-time costs primarily include costs incurred in connection with the spin-off of Organon, an impairment of a licensed intangible asset, and inventory step-up adjustments. For the six months ended June 30, 2022, approximately $53 million of the one-time costs are recorded in Selling, general and administrative expenses, approximately $24 million are recorded in Cost of sales, $14 million are recorded in Other (income) expense, and $7 million are recorded in Research and development. For the six months ended June 30, 2021, approximately $104 million of the GAAP one-time costs are recorded in Selling, general and administrative expenses, and approximately $10 million are recorded in Cost of sales.

 

TABLE 6

Organon & Co.

Reconciliation of GAAP Income from Continuing Operations Before Income Taxes to Non-GAAP Adjusted Net Income

($ in millions, except per share amounts)

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

2021

 

Income from continuing operations before income taxes

$

287

 

 

$

437

 

 

$

729

 

$

904

 

Adjustments:

 

 

 

 

 

 

Amortization (1)

 

28

 

 

22

 

 

56

 

 

42

Restructuring costs

 

 

 

 

1

 

 

 

 

 

2

 

One-time costs (2)

 

58

 

 

 

66

 

 

 

98

 

 

115

 

Stock-based compensation

 

19

 

 

 

18

 

 

 

34

 

 

29

 

Total Adjustments

 

105

 

 

 

107

 

 

 

188

 

 

188

 

Non-GAAP pre-tax income, continuing operations

$

392

 

 

$

544

 

 

$

917

 

$

1,092

 

Taxes on income as reported in accordance with GAAP

 

53

 

 

 

6

 

 

 

147

 

 

78

 

Tax benefit on adjustments

 

20

 

 

 

20

 

 

 

34

 

 

35

 

Tax benefit (deduction) on GAAP-only discrete items (3)

 

 

 

 

81

 

 

 

(3

)

 

91

 

Non-GAAP adjusted taxes on income

 

73

 

 

 

107

 

 

 

178

 

 

204

 

Non-GAAP adjusted net income, continuing operations

$

319

 

 

$

437

 

 

$

739

 

$

888

 

Non-GAAP adjusted net income, continuing operations per diluted share

$

1.25

 

 

$

1.72

 

 

$

2.90

 

$

3.50

 

(1)

Amortization in all periods is included in Cost of sales.

(2)

One-time costs primarily include costs incurred in connection with the spin-off of Organon, an impairment of a licensed intangible asset, and inventory step-up adjustments. For the three months ended June 30, 2022, approximately $28 million of the one-time costs are recorded in Selling, general and administrative expenses, $19 million are recorded in Cost of sales, $8 million are recorded in Other (income) expense, and $3 million are recorded in Research and development. For the three months ended June 30, 2021, approximately $55 million of the one-time costs are recorded in Selling, general and administrative expenses, and approximately $10 million are recorded in Cost of sales.

(2)

One-time costs primarily include costs incurred in connection with the spin-off of Organon, an impairment of a licensed intangible asset, and inventory step-up adjustments. For the six months ended June 30, 2022, approximately $53 million of the one-time costs are recorded in Selling, general and administrative expenses, approximately $24 million are recorded in Cost of sales, $14 million are recorded in Other (income) expense, and $7 million are recorded in Research and development. For the six months ended June 30, 2021, approximately $104 million of the GAAP one-time costs are recorded in Selling, general and administrative expenses, and approximately $10 million are recorded in Cost of sales.

(3)

For the three months ended June 30, 2021, the company recorded a tax benefit of approximately $70 million related to a portion of Non-U.S. step-up in tax basis as a result of its separation from Merck & Co., Inc., Rahway, NJ, USA.

 

Media Contacts:
Karissa Peer
(614) 314-8094

Kate Vossen
(732) 675-8448

Investor Contacts:
Jennifer Halchak
(201) 275-2711

Edward Barger
(267) 614-4669

Source: Organon & Co.