Amgen’s Second Quarter 2012 Revenues Increased 13 Percent To $4.5 Billion And Adjusted Earnings Per Share (EPS) Increased 34 Percent To $1.83

Amgen’s Second Quarter 2012 Revenues Increased 13 Percent To $4.5 Billion And Adjusted Earnings Per Share (EPS) Increased 34 Percent To $1.83

2012 Total Revenues and Adjusted EPS Guidance Ranges Increased to $16.9-$17.2 Billion and $6.20-$6.35

Second Quarter 2012 GAAP EPS Increased 29 Percent to $1.61

PR Newswire

THOUSAND OAKS, Calif., July 26, 2012 /PRNewswire/ — Amgen (NASDAQ:AMGN) today announced financial results for the second quarter of 2012. Key results for the quarter include:

  • Total revenues increased 13 percent to $4,477 million, with 8 percent product sales growth driven by strong performance across the portfolio.
  • Amgen modified its agreement with Takeda to grant exclusive worldwide development rights for motesanib, recognizing income of $206 million in other revenues.
  • Adjusted EPS grew 34 percent to $1.83 due to 23 percent adjusted operating income growth and lower shares outstanding. Adjusted net income increased 12 percent to $1,433 million.
  • GAAP EPS increased 29 percent to $1.61 and GAAP net income increased 8 percent to $1,266 million.
  • Amgen generated approximately $2.2 billion of free cash flow.
  • Four AMG 145 Phase 2 studies have successfully completed and the Company plans to initiate Phase 3 development in early 2013.

“I am very pleased with the performance of the business in the first half,” said Bob Bradway, CEO at Amgen. “I am excited about the growth opportunities in our research and development pipeline, particularly our biologic AMG 145 for hypercholesterolemia.”

Year-Over-Year (YOY)

$Millions, except EPS and percentages

Q2 ’12

Q2 ’11

YOY Δ

Total Revenue

$4,477

$3,959

13%

Adjusted Net Income

1,433

1,281

12%

Adjusted EPS

1.83

1.37

34%

GAAP Net Income

1,266

1,170

8%

GAAP EPS

$1.61

$1.25

29%

Adjusted EPS, adjusted operating income, adjusted net income, and free cash flow are non-GAAP financial measures. These adjustments and other items are presented on the attached reconciliations.

Product Sales Performance

  • Total product sales increased 8 percent driven by strong commercial execution across the portfolio.
  • Combined Neulasta (pegfilgrastim) and NEUPOGEN (Filgrastim) sales grew 2 percent driven mainly by an increase in the U.S. average net sales price.
    • Combined U.S. Neulasta and NEUPOGEN sales increased 6 percent driven by increases in the average net sales price and unit demand, offset partially by a decrease in wholesaler inventories.
    • Combined Neulasta and NEUPOGEN sales in the rest of the world (ROW) declined 13 percent due to a decrease in NEUPOGEN unit demand from loss of share to biosimilars and a decrease in the average net sales price of Neulasta and NEUPOGEN.
  • Enbrel (etanercept) sales increased 11 percent driven primarily by an increase in the average net sales price, as well as increases in unit demand and wholesaler inventories.
  • Aranesp (darbepoetin alfa) sales decreased 8 percent driven primarily by a decline in unit demand.
    • U.S. sales decreased 11 percent driven primarily by a decline in unit demand, offset partially by a change in accounting estimates and an increase in the average net sales price.
    • ROW sales decreased 7 percent driven primarily by a decrease in the average net sales price.
  • EPOGEN (epoetin alfa) sales decreased 3 percent driven by a reduction in dose utilization, offset largely by reductions in customer discounts and a change in accounting estimates.
    • On a sequential basis, EPOGEN sales increased 18 percent driven by customer and wholesaler buying patterns. There was a low single-digit percentage point growth in underlying unit demand.
  • Growth-phase products: Sensipar/Mimpara (cinacalcet), Vectibix (panitumumab), and Nplate (romiplostim) increased 15 percent driven by higher unit demand.
  • Momentum for both XGEVA (denosumab) and Prolia (denosumab) continued in the second quarter with solid sequential growth.
    • XGEVA sales increased 17 percent on a sequential basis, reflecting increased segment share as well as growth in the overall skeletal-related events segment.
    • Prolia sales increased 36 percent on a sequential basis, reflecting continued unit growth globally.

Product Sales Detail by Product and Geographic Region

$Millions, except percentages

Q2 ’12

Q2 ’11

YOY Δ

US

ROW

TOTAL

TOTAL

TOTAL

Neulasta/ NEUPOGEN

$1,062

$285

$1,347

$1,326

2%

Neulasta

794

221

1,015

1,015

0%

NEUPOGEN

268

64

332

311

7%

Enbrel

991

67

1,058

956

11%

Aranesp

215

321

536

585

(8%)

EPOGEN

525

0

525

543

(3%)

Sensipar / Mimpara

150

82

232

199

17%

Vectibix

31

59

90

81

11%

Nplate

50

36

86

75

15%

XGEVA

156

23

179

73

*

Prolia

75

45

120

44

*

Other

0

27

27

11

*

Total product sales

$3,255

$945

$4,200

$3,893

8%

* Not meaningful

Other Revenues

  • Other revenues increased to $277 million in the second quarter of 2012 versus $66 million in the second quarter of 2011, driven by changes to the Company’s motesanib collaboration with Takeda Pharmaceutical Company Limited. As part of efforts to focus its research and development (R&D) activities, in the second quarter, the Company replaced the global co-development and profit share agreement with an exclusive license for Takeda to develop, manufacture and commercialize motesanib. This resulted in revenue recognition of $206 million from an upfront payment received from Takeda when the collaboration was originally formed in 2008.

Operating Expense and Tax Rate Analysis, on an Adjusted Basis

  • Cost of Sales, excluding the impact of the Puerto Rico excise tax, increased 0.4 points to 13.9 percent of sales driven primarily by product mix, offset partially by higher average net sales prices and lower royalties.
  • R&D expenses were flat. Expenses in support of our later-stage clinical programs increased, driven by AMG 145 and AMG 785. This increase was offset by reduced expenses associated with marketed product support and Discovery Research and Translational Sciences.
  • Selling, General & Administrative (SG&A) expenses increased 8 percent driven primarily by international expansion as well as higher ENBREL profit share expenses.
    • ENBREL profit share expenses increased 11 percent to $371 million in the second quarter.

$Millions, except percentages

On an Adjusted Basis

Q2 ’12

Q2 ’11

YOY Δ

Cost of Sales

$668

$569

17%

% of sales

15.9%

14.6%

1.3 pts

% of sales (Excluding PR excise tax)

13.9%

13.5%

0.4 pts

Research & Development (R&D)

$807

$808

0%

% of sales

19.2%

20.8%

(1.6) pts

Selling, General & Administrative (SG&A)

$1,199

$1,111

8%

% of sales

28.5%

28.5%

0 pts

TOTAL Operating Expenses

$2,674

$2,488

7%

pts: percentage points

  • Tax Rate increased by 0.8 points to 16.0 percent due primarily to the expiry of the U.S. federal R&D tax credit at the end of 2011. As of June 30, 2012, the R&D tax credit had not been extended.

On an Adjusted Basis

Q2 ’12

Q2 ’11

YOY Δ

Tax Rate

16.0%

15.2%

0.8 pts

Tax Rate (Excluding PR excise tax)

20.6%

20.3%

0.3 pts

pts: percentage points

Cash Flow and Balance Sheet Discussion

  • The Company generated $2.2 billion of free cash flow in the quarter versus $1.4 billion in the second quarter of 2011. The increase was primarily driven by the termination of fixed to floating interest rate swap agreements that resulted in receipt of $0.4 billion in cash, and by the collection of $0.2 billion of outstanding trade receivables in Spain. The termination of the swap agreements will be recognized as a reduction of interest expense over the remaining term of the underlying contracts and did not materially impact income in the quarter.
  • During the quarter, Amgen repurchased approximately 17 million shares of common stock at a total cost of $1.2 billion at an average price of $69.31. This brings the total shares repurchased under its $10 billion authorized stock repurchase program to 122 million at a total cost of $7.6 billion at an average price of $62.75.
  • During the quarter, the Company raised an additional $3 billion in U.S. bonds with an average maturity of 15 years and an average pre-tax coupon of 3.6 percent, and now has adequate funding to complete its $10 billion share repurchase program.
  • The Company previously announced that its Board of Directors declared a $0.36 per share dividend for the third quarter of 2012. The dividend will be paid on Sept. 7, 2012, to all stockholders of record as of the close of business on Aug. 16, 2012.

$Billions, except shares

Q2 ’12

Q2 ’11

YOY Δ

Operating Cash Flow

$2.4

$1.5

$0.9

Capital Expenditures

0.2

0.1

0.1

Free Cash Flow

2.2

1.4

0.8

Dividend Paid

0.3

0.0

0.3

Cost of Shares Repurchased

1.2

0.7

0.5

Adjusted Avg. Diluted Shares (millions)

784

934

(150)

Cash Balance

22.5

19.2

3.3

Adjusted Debt Outstanding

24.5

14.2

10.3

Stockholders’ Equity

19.2

25.6

(6.4)

2012 Guidance

For the full year 2012, the Company now expects:

  • Total revenues to be in the range of $16.9 billion to $17.2 billion and adjusted EPS to be in the range of $6.20 to $6.35.

The Company continues to expect:

  • Adjusted tax rate to be in the range of 14 percent to 15 percent. Excluding the Puerto Rico excise tax, Amgen still expects the adjusted tax rate for 2012 to be in the range of 19 percent to 20 percent.
  • Capital expenditures to be approximately $700 million.

Second Quarter Pipeline Update

The Company provided the following information on selected clinical programs:

  • AMG 145: The Company announced that in four Phase 2 studies (evaluating AMG 145 as monotherapy, in combination with statin therapy, in heterozygous familial hypercholesterolemia, and in statin-intolerant subjects), treatment with AMG 145 resulted in a statistically significant reduction in low-density lipoprotein (LDL) cholesterol. Based on the Phase 2 efficacy and safety data, the Company plans to initiate Phase 3 development in early 2013.
  • Rilotumumab (AMG 102): The Company discussed Phase 2 data showing that the addition of rilotumumab to chemotherapy improved median overall survival in subjects with gastric tumors with high expression of the hepatocyte growth factor receptor, MET. Phase 3 planning is underway.
  • AMG 785: The Company stated that it was enrolling a second Phase 3 study (alendronate-controlled) to evaluate safety and efficacy of AMG 785 in women with postmenopausal osteoporosis.
  • KAI Pharmaceuticals: The Company discussed the completion of the acquisition of KAI Pharmaceuticals on July 5, 2012. Phase 3 planning is underway for the lead molecule, KAI-4169.

Non-GAAP Financial Measures

The Adjusted non-GAAP (U.S. Generally Accepted Accounting Principles) financial measures included above for the second quarters of 2012 and 2011 exclude, for the applicable periods, certain expenses related to acquisitions and cost-savings initiatives, non-cash interest expense associated with our convertible notes and certain other adjustments, as applicable. These adjustments and other items are presented on the attached reconciliations.

Management has presented its operating results in accordance with GAAP and on an “adjusted” (or non-GAAP) basis for the second quarters of 2012 and 2011. In addition, management has presented its outstanding debt in accordance with GAAP and on an “adjusted” (or non-GAAP) basis as of June 30, 2012 and 2011. The Company believes that the presentation of non-GAAP financial measures provides useful supplementary information to and facilitates additional analysis by investors. The Company uses these non-GAAP financial measures in connection with its own budgeting and financial planning. These non-GAAP financial measures are in addition to, not a substitute for, or superior to, measures of financial performance prepared in conformity with GAAP.

About Amgen

Amgen discovers, develops, manufactures and delivers innovative human therapeutics. A biotechnology pioneer since 1980, Amgen was one of the first companies to realize the new science’s promise by bringing safe, effective medicines from lab to manufacturing plant to patient. Amgen therapeutics have changed the practice of medicine, helping millions of people around the world in the fight against cancer, kidney disease, rheumatoid arthritis, bone disease and other serious illnesses. With a deep and broad pipeline of potential new medicines, Amgen remains committed to advancing science to dramatically improve people’s lives. To learn more about our pioneering science and vital medicines, visit www.amgen.com. Follow us on www.twitter.com/amgen.

Forward-Looking Statements

This news release contains forward-looking statements that involve significant risks and uncertainties, including those discussed below and others that can be found in our Form 10-K for the year ended Dec. 31, 2011, and in our periodic reports on Form 10-Q and Form 8-K. Amgen is providing this information as of the date of this news release and does not undertake any obligation to update any forward-looking statements contained in this document as a result of new information, future events or otherwise.

No forward-looking statement can be guaranteed and actual results may differ materially from those we project. The Company’s results may be affected by our ability to successfully market both new and existing products domestically and internationally, clinical and regulatory developments (domestic or foreign) involving current and future products, sales growth of recently launched products, competition from other products (domestic or foreign) and difficulties or delays in manufacturing our products. In addition, sales of our products are affected by reimbursement policies imposed by third-party payers, including governments, private insurance plans and managed care providers and may be affected by regulatory, clinical and guideline developments and domestic and international trends toward managed care and health care cost containment as well as U.S. legislation affecting pharmaceutical pricing and reimbursement. Government and others’ regulations and reimbursement policies may affect the development, usage and pricing of our products. Furthermore, our research, testing, pricing, marketing and other operations are subject to extensive regulation by domestic and foreign government regulatory authorities. We, or others, could identify safety, side effects or manufacturing problems with our products after they are on the market. Our business may be impacted by government investigations, litigation and product liability claims. Further, while we routinely obtain patents for our products and technology, the protection offered by our patents and patent applications may be challenged, invalidated or circumvented by our competitors. We depend on third parties for a significant portion of our manufacturing capacity for the supply of certain of our current and future products and limits on supply may constrain sales of certain of our current products and product candidate development. In addition, we compete with other companies with respect to some of our marketed products as well as for the discovery and development of new products. Discovery or identification of new product candidates cannot be guaranteed and movement from concept to product is uncertain; consequently, there can be no guarantee that any particular product candidate will be successful and become a commercial product. Further, some raw materials, medical devices and component parts for our products are supplied by sole third-party suppliers. Our business performance could affect or limit the ability of our Board of Directors to declare a dividend or our ability to pay a dividend or repurchase our common stock.

Amgen Inc.

Condensed Consolidated Statements of Income – GAAP

(In millions, except per share data)

(Unaudited)

Three months ended

Six months ended

June 30,

June 30,

2012

2011

2012

2011

Revenues:

Product sales

$ 4,200

$ 3,893

$ 8,101

$ 7,511

Other revenues

277

66

424

154

Total revenues

4,477

3,959

8,525

7,665

Operating expenses:

Cost of sales (excludes amortization of certain

acquired intangible assets presented below)

682

602

1,361

1,166

Research and development

826

819

1,562

1,555

Selling, general and administrative

1,228

1,130

2,304

2,153

Amortization of certain acquired intangible assets

73

73

147

147

Other

79

3

85

19

Total operating expenses

2,888

2,627

5,459

5,040

Operating income

1,589

1,332

3,066

2,625

Interest expense, net

256

122

491

257

Interest and other income, net

124

129

248

277

Income before income taxes

1,457

1,339

2,823

2,645

Provision for income taxes

191

169

373

350

Net income

$ 1,266

$ 1,170

$ 2,450

$ 2,295

Earnings per share:

Basic

$ 1.63

$ 1.26

$ 3.13

$ 2.47

Diluted

$ 1.61

$ 1.25

$ 3.09

$ 2.45

Average shares used in calculation

of earnings per share:

Basic

776

927

783

930

Diluted

785

935

792

938

Amgen Inc.

Product Sales Detail by Product and Geographic Region

(In millions)

(Unaudited)

Three months ended

Six months ended

June 30,

June 30,

2012

2011

2012

2011

Neulasta– U.S.

$ 794

$ 769

$ 1,608

$ 1,479

NEUPOGEN– U.S.

268

230

507

450

Neulasta– ROW

221

246

446

472

NEUPOGEN– ROW

64

81

130

157

Enbrel– U.S.

991

894

1,869

1,715

Enbrel– Canada

67

62

127

116

Aranesp– U.S.

215

241

417

491

Aranesp– ROW

321

344

637

674

EPOGEN– U.S.

525

543

971

1,078

Sensipar– U.S.

150

124

290

240

Mimpara– ROW

82

75

161

146

Vectibix– U.S.

31

31

62

61

Vectibix– ROW

59

50

118

95

Nplate– U.S.

50

40

104

77

Nplate– ROW

36

35

72

63

XGEVA– U.S.

156

73

295

115

XGEVA– ROW

23

37

Prolia– U.S.

75

30

129

47

Prolia– ROW

45

14

79

24

Other – ROW

27

11

42

11

Total product sales

$ 4,200

$ 3,893

$ 8,101

$ 7,511

U.S.

$ 3,255

$ 2,975

$ 6,252

$ 5,753

ROW

945

918

1,849

1,758

Total product sales

$ 4,200

$ 3,893

$ 8,101

$ 7,511

Amgen Inc.

Condensed Consolidated Balance Sheets – GAAP

(In millions)

(Unaudited)

June 30,

December 31,

2012

2011

Assets

Current assets:

Cash, cash equivalents and marketable securities

$ 22,475

$ 20,641

Trade receivables, net

2,708

2,896

Inventories

2,592

2,484

Other current assets

1,787

1,572

Total current assets

29,562

27,593

Property, plant and equipment, net

5,437

5,420

Intangible assets, net

3,470

2,584

Goodwill

12,428

11,750

Other assets

1,329

1,524

Total assets

$ 52,226

$ 48,871

Liabilities and Stockholders’ Equity

Current liabilities:

Accounts payable and accrued liabilities

$ 5,616

$ 5,670

Current portion of long-term debt

2,416

84

Total current liabilities

8,032

5,754

Long-term debt

21,962

21,344

Other non-current liabilities

2,993

2,744

Stockholders’ equity

19,239

19,029

Total liabilities and stockholders’ equity

$ 52,226

$ 48,871

Shares outstanding

769

796

Amgen Inc.

GAAP to “Adjusted” Reconciliations

(In millions)

(Unaudited)

Three months ended

Six months ended

June 30,

June 30,

2012

2011

2012

2011

GAAP cost of sales

$ 682

$ 602

$ 1,361

$ 1,166

Adjustments to cost of sales:

Incremental expense resulting from accelerating depreciation and/or accruing losses for facility operating
leases as a result of our transaction with Boehringer Ingelheim involving our Fremont, California
manufacturing facility

(11)

(23)

(21)

(44)

Acquisition-related expenses

(7)

(7)

Stock option expense (a)

(3)

(3)

(6)

(6)

Total adjustments to cost of sales

(14)

(33)

(27)

(57)

Adjusted cost of sales

$ 668

$ 569

$ 1,334

$ 1,109

GAAP research and development expenses

$ 826

$ 819

$ 1,562

$ 1,555

Adjustments to research and development expenses:

Acquisition-related expenses

(13)

(1)

(20)

(25)

Stock option expense (a)

(6)

(10)

(12)

(19)

Total adjustments to research and development expenses

(19)

(11)

(32)

(44)

Adjusted research and development expenses

$ 807

$ 808

$ 1,530

$ 1,511

GAAP selling, general and administrative expenses

$ 1,228

$ 1,130

$ 2,304

$ 2,153

Adjustments to selling, general and administrative expenses:

Acquisition-related expenses

(22)

(6)

(34)

(8)

Stock option expense (a)

(7)

(13)

(14)

(23)

Total adjustments to selling, general and administrative expenses

(29)

(19)

(48)

(31)

Adjusted selling, general and administrative expenses

$ 1,199

$ 1,111

$ 2,256

$ 2,122

GAAP operating expenses

$ 2,888

$ 2,627

$ 5,459

$ 5,040

Adjustments to operating expenses:

Adjustments to cost of sales

(14)

(33)

(27)

(57)

Adjustments to research and development expenses

(19)

(11)

(32)

(44)

Adjustments to selling, general and administrative expenses

(29)

(19)

(48)

(31)

Non-cash amortization of product technology rights acquired in a prior year business combination

(73)

(73)

(147)

(147)

Certain charges (or the reversal of certain previously over-accrued charges) pursuant to our continuing
efforts to improve cost efficiencies in our operations

(69)

5

(70)

(11)

Expense resulting from changes in the estimated fair values of the contingent consideration
obligations related to a prior year business combination

(1)

(3)

(3)

(3)

Expense related to certain legal proceedings

(9)

(5)

(12)

(5)

Total adjustments to operating expenses

(214)

(139)

(339)

(298)

Adjusted operating expenses

$ 2,674

$ 2,488

$ 5,120

$ 4,742

GAAP operating income

$ 1,589

$ 1,332

$ 3,066

$ 2,625

Adjustments to operating expenses

214

139

339

298

Adjusted operating income

$ 1,803

$ 1,471

$ 3,405

$ 2,923

GAAP income before income taxes

$ 1,457

$ 1,339

$ 2,823

$ 2,645

Adjustments to income before income taxes:

Adjustments to operating expenses

214

139

339

298

Non-cash interest expense associated with our convertible notes

35

32

69

76

Total adjustments to income before income taxes

249

171

408

374

Adjusted income before income taxes

$ 1,706

$ 1,510

$ 3,231

$ 3,019

GAAP provision for income taxes

$ 191

$ 169

$ 373

$ 350

Adjustments to provision for income taxes:

Income tax effect of the above adjustments (b)

82

60

138

125

Income tax benefit related to certain prior period charges excluded from “Adjusted” earnings

5

Total adjustments to provision for income taxes

82

60

138

130

Adjusted provision for income taxes

$ 273

$ 229

$ 511

$ 480

GAAP net income

$ 1,266

$ 1,170

$ 2,450

$ 2,295

Adjustments to income before income taxes, net of the tax effect of the above adjustments

167

111

270

249

Income tax benefit related to certain prior period charges excluded from “Adjusted” earnings

(5)

Adjusted net income

$ 1,433

$ 1,281

$ 2,720

$ 2,539

Amgen Inc.

GAAP to “Adjusted” Reconciliations

(In millions, except per share data)

(Unaudited)

The following table presents the computations for GAAP and “Adjusted” diluted EPS, computed under the treasury stock method.

“Adjusted” EPS presented below excludes stock option expense:

Three months ended

Three months ended

June 30, 2012

June 30, 2011

GAAP

“Adjusted”

GAAP

“Adjusted”

Income (Numerator):

Net income for basic and diluted EPS

$ 1,266

$ 1,433

$ 1,170

$ 1,281

Shares (Denominator):

Weighted-average shares for basic EPS

776

776

927

927

Effect of dilutive securities

9

8

(*)

8

7

(*)

Weighted-average shares for diluted EPS

785

784

935

934

Diluted EPS

$ 1.61

$ 1.83

$ 1.25

$ 1.37

Six months ended

Six months ended

June 30, 2012

June 30, 2011

GAAP

“Adjusted”

GAAP

“Adjusted”

Income (Numerator):

Net income for basic and diluted EPS

$ 2,450

$ 2,720

$ 2,295

$ 2,539

Shares (Denominator):

Weighted-average shares for basic EPS

783

783

930

930

Effect of dilutive securities

9

8

(*)

8

7

(*)

Weighted-average shares for diluted EPS

792

791

938

937

Diluted earnings per share

$ 3.09

$ 3.44

$ 2.45

$ 2.71

(*) Dilutive securities used to compute “Adjusted” diluted EPS for the three and six months ended June 30, 2012 and 2011 were computed under the treasury stock method assuming that we do not expense stock options.

(a)

For the three and six months ended June 30, 2012 and 2011, the total pre-tax expense for employee stock options was $16 million and $32 million, respectively and $26 million and $48 million, respectively.

“Adjusted” diluted EPS including the impact of stock option expense for the three and six months ended June 30, 2012 and 2011 was as follows:

Three months ended

Six months ended

June 30,

June 30,

2012

2011

2012

2011

“Adjusted” diluted EPS, excluding stock option expense

$ 1.83

$ 1.37

$ 3.44

$ 2.71

Impact of stock option expense (net of tax)

(0.01)

(0.02)

(0.03)

(0.04)

“Adjusted” diluted EPS, including stock option expense

$ 1.82

$ 1.35

$ 3.41

$ 2.67

(b)

The tax effect of the adjustments between our GAAP and “Adjusted” results takes into account the tax treatment and related tax rate(s) that apply to each adjustment in the applicable tax jurisdiction(s). Generally, this results in a tax impact at the U.S. marginal tax rate for certain adjustments, including amortization of intangible assets and non-cash interest expense associated with our convertible notes, whereas the tax impact of other adjustments, including stock option expense, depends on whether the amounts are deductible in the tax jurisdictions where the expenses are incurred or the asset is located and the applicable tax rate(s) in those jurisdictions. Due to these factors, the effective tax rates for the adjustments to our GAAP income before income taxes, for the three and six months ended June 30, 2012 and 2011 were 32.9% and 33.8% and 35.1% and 33.4%, respectively.

Amgen Inc.

Reconciliation of GAAP Debt Outstanding to “Adjusted” Debt Outstanding

(In millions)

(Unaudited)

GAAP

Adjustments for

accounting

standard (a)

“Adjusted”

June 30, 2011

$ 13,930

$ 221

$ 14,151

June 30, 2012

$ 24,378

$ 84

$ 24,462

(a)

To exclude the impact of bifurcating the debt and equity components of our convertible notes as required by U.S. accounting standards for these securities commencing in 2009.

Reconciliation of Free Cash Flow

(In millions)

(Unaudited)

Three months ended

June 30,

2012

2011

Cash Flows from Operations

$ 2,375

$ 1,536

Capital Expenditures

(172)

(123)

Free Cash Flow

$ 2,203

$ 1,413

Amgen Inc.
Reconciliation of GAAP EPS Guidance to “Adjusted”
EPS Guidance for the Year Ending December 31, 2012
(Unaudited)

2012

GAAP EPS (diluted) guidance

a.

$ 5.60

$ 5.76

Known adjustments to arrive at “Adjusted” earnings*:

Amortization of certain acquired intangible assets

(a)

0.24

Non-cash interest expense associated with our convertible notes

(b)

0.11

Charges associated with cost savings initiatives

(c)

0.10

Acquisition-related expenses

(d)

0.08

Stock option expense

(e)

0.06

0.05

Legal settlements

(f)

0.01

“Adjusted” EPS (diluted) guidance

a.

$ 6.20

$ 6.35

*

The known adjustments are presented net of their related aggregate tax impact of approximately $0.31 to $0.32 per share.

(a)

To exclude the non-cash amortization of product technology rights acquired in a prior year business combination.

(b)

To exclude the non-cash interest expense associated with our convertible notes.

(c)

To exclude certain charges pursuant to our continuing efforts to improve cost efficiencies in our operations.

(d)

To exclude acquisition-related expenses.

(e)

To exclude stock option expense.

(f)

To exclude the expenses related to certain legal proceedings.

Reconciliation of GAAP Tax Rate Guidance to “Adjusted”

Tax Rate Guidance for the Year Ending December 31, 2012

(Unaudited)

2012 with PR excise tax

2012 without PR excise tax

GAAP tax rate guidance

11.2%

12.3%

17.0%

18.1%

Tax rate effect of known adjustments discussed above

2.8%

2.7%

2.0%

1.9%

“Adjusted” tax rate guidance

14.0%

15.0%

19.0%

20.0%

CONTACT: Amgen, Thousand Oaks
Christine Regan, 805-447-5476 (media)
Arvind Sood, 805-447-1060 (investors)

SOURCE Amgen

Be the first to comment

Leave a Reply