Earnings Release • Nov 7, 2023
Earnings Release
Open in ViewerOpens in native device viewer

Milano, November 7th 2023


1) Pro-forma growth calculated adding Q1 2022 revenue of EUSA Pharma (RRD) and excluding Q3 2023 revenue of Avodart® and Combodart®/ Duodart®(SPC)
2) Net income before income taxes, financial income and expenses, depreciation, amortization and write-downs of property, plant and equipment, intangible assets and goodwill, non-recurring items and non-cash charges arising from the allocation of the purchase price of EUSA Pharma to the gross margin of acquired inventory according to IFRS 3.
2 3) Net income excluding amortization and write-downs of intangible assets (except software) and goodwill, non-recurring items, non-cash charges arising from the allocation of the purchase price of EUSA Pharma to the gross margin of acquired inventory (IFRS 3) and monetary net gains/losses from hyperinflation (IAS 29), net of tax effects
4) Operating cash flow excluding financing items, milestones, dividends, purchases of treasury shares net of proceeds from exercise of stock options
5) Pro-forma considering the contribution of Avodart® and Combodart®/Duodart® for the last twelve months

1) Excluding Chemicals € 40.0 million in 9M 2023 and € 35.9 million 9M 2022
3 2) Pro-forma growth calculated excluding Q3 2023 revenue of Avodart® and Combodart®/ Duodart®(SPC)
Note: details on corporate products in Appendix



Revenue 9M 2023 vs 9M 2022

5 1) Of which Signifor® and Signifor® LAR of € 76.7 million and Isturisa® of € 99.4 million
2) Pro-forma growth calculated adding Q1 2022 revenue of EUSA Pharma (RRD)
| (million Euro) | 9M 2023 | 9M 2022 | Change % |
|---|---|---|---|
| Italy | 229.0 | 206.8 | 10.7 |
| U.S.A. | 234.1 | 190.7 | 22.7 |
| France | 135.6 | 126.2 | 7.5 |
| Germany | 113.8 | 123.9 | (8.2) |
| Spain | 113.3 | 104.5 | 8.3 |
| Portugal | 43.7 | 40.7 | 7.4 |
| Türkiye | 79.1 | 59.9 | 32.0 |
| Russia, other CIS countries and Ukraine | 103.9 | 88.7 | 17.1 |
| Other CEE countries | 111.0 | 94.8 | 17.1 |
| Other W. Europe countries | 108.3 | 99.8 | 8.6 |
| North Africa | 30.2 | 28.7 | 5.3 |
| Other international sales | 214.2 | 176.9 | 21.1 |
| TOTAL PHARMACEUTICALS | 1,516.2 | 1,341.7 | 13.0 |
| CHEMICALS | 40.0 | 35.9 | 11.5 |
| 9M 2023 | 9M 2022 | Change % | |
| (In local currency, million) | |||
| U.S.A. (USD) | 253.6 | 202.9 | 25.0 |
| Türkiye (TRY) | 2,246.9 | 906.7 | 147.8 |
| Russia (RUB)(1) | 6,399.1 | 5,210.0 | 22.8 |

| (million Euro) | 9M 2023 | 9M 2022 | Change % |
|---|---|---|---|
| Revenue | 1,556.2 | 1,377.5 | 13.0 |
| Gross Profit | 1,065.7 | 954.7 | 11.6 |
| as % of revenue | 68.5 | 69.3 | |
| Adjusted Gross Profit(1) | 1,113.2 | 990.4 | 12.4 |
| as % of revenue | 71.5 | 71.9 | |
| SG&A Expenses | 439.1 | 411.8 | 6.6 |
| as % of revenue | 28.2 | 29.9 | |
| R&D Expenses | 182.2 | 155.7 | 17.0 |
| as % of revenue | 11.7 | 11.3 | |
| Other Income (Expense), net | (5.6) | (31.4) | (82.3) |
| as % of revenue | (0.4) | (2.3) | |
| Operating Income | 438.8 | 355.9 | 23.3 |
| as % of revenue | 28.2 | 25.8 | |
| Adjusted Operating Income(2) | 491.6 | 423.7 | 16.0 |
| as % of revenue | 31.6 | 30.8 | |
| Financial income/(Expenses), net | (49.1) | (46.2) | 6.3 |
| as % of revenue | (3.2) | (3.4) | |
| Net Income | 304.5 | 241.5 | 26.1 |
| as % of revenue | 19.6 | 17.5 | |
| Adjusted Net Income(3) | 406.6 | 355.9 | 14.2 |
| as % of revenue | 26.1 | 25.8 | |
| EBITDA(4) | 595.6 | 516.2 | 15.4 |
| as % of revenue | 38.3 | 37.5 |
1) Gross profit adjusted from impact of non-cash charges arising from the allocation of the purchase price of EUSA Pharma to the gross margin of acquired inventory (IFRS 3)
2) Net income before income taxes, financial income and expenses, non-recurring items, and non-cash charges arising from the allocation of the purchase price of EUSA Pharma to the gross margin of acquired inventory (IFRS 3) 7
3) Net income excluding amortization and write-downs of intangible assets (except software) and goodwill, non-recurring items, non-cash charges arising from the allocation of the purchase price of EUSA Pharma to the gross margin of acquired inventory (IFRS 3) and monetary net gains/losses from hyperinflation (IAS 29), net of tax effects
4) Net income before income taxes, financial income and expenses, depreciation, amortization and write-downs of property, plant and equipment, intangible assets and goodwill, non-recurring items and non-cash charges arising from the allocation of the purchase price of EUSA Pharma to the gross margin of acquired inventory (IFRS 3)
| (million Euro) | 9M 2023 | 9M 2022 | Change |
|---|---|---|---|
| EBITDA(1) | 595.6 | 516.2 | 79.4 |
| Movements in working capital | (75.4) | (40.2) | (35.2) |
| Changes in other assets & liabilities | (20.5) | (5.8) | (14.7) |
| Interest received/(paid) | (46.4) | (13.3) | (33.1) |
| Income Tax Paid | (53.3) | (56.0) | 2.7 |
| Other | 9.5 | (39.2) | 48.7 |
| Cash flow from Operating activities | 409.5 | 361.7 | 47.8 |
| Capex (net of disposals) | (17.7) | (15.4) | (2.3) |
| Free cash flow(2) | 391.8 | 346.3 | 45.5 |
| Acquisition of subsidiaries | - | (653.8) | 653.8 |
| Increase in intangible assets (net of disposals) |
(345.3) | (67.2) | (278.1) |
| Disposals of assets | 3.0 | - | 3.0 |
| Dividends paid | (129.1) | (120.0) | (9.1) |
| Purchase of treasury shares (net of proceeds) | 13.2 | (30.0) | 43.2 |
| Other financing cash flows(3) | 83.9 | 626.7 | (542.8) |
| Change in cash and cash equivalents | 17.5 | 102.0 | (84.5) |
1) Net income before income taxes, financial income and expenses, depreciation, amortization and write-downs of property, plant and equipment, intangible assets and goodwill, non-recurring items and non-cash charges arising from the allocation of the purchase price of EUSA Pharma to the gross margin of acquired inventory (IFRS 3)
2) Operating cash flow excluding financing items, milestones, dividends, purchases of treasury shares net of proceeds from exercise of stock options
8
3) Opening of financial debts net of repayments and currency translation effect on cash and cash equivalents. 2022 amount also includes values from EUSA Pharma: cash and cash equivalents for € 53.2 million and loan repaid for (€ 78.2 million)

| (million Euro) | 30 SEPT 2023 | 31 DEC 2022 | Change |
|---|---|---|---|
| Cash and cash equivalents | 302.3 | 284.7 | 17.5 |
| Short-term debts to banks and other lenders | (41.7) | (83.4) | 41.8 |
| due within one year(1) Loans and leases – |
(394.2) | (289.0) | (105.1) |
| Loans and leases – due after one year(1) |
(1,370.8) | (1,332.2) | (38.6) |
| NET FINANCIAL POSITION (2) | (1,504.3) | (1,419.9) | 84.4 |
9 1) Includes the fair value measurement of the relative currency risk hedging instruments (cash flow hedge)
2) Cash and cash equivalents, less bank debts and loans, which include the measurement at fair value of hedging derivatives 3) Pro-forma considering the contribution of Avodart® and Combodart®/Duodart® for the last twelve months


10 1) 2023 upgraded guidance: Revenue € 2,050 – 2,090 million; EBITDA € 750 – 770 million and +/- 37% margin; Adjusted net income € 490 – 500 million and +/- 24% margin 2) Current portfolio including sales of Avodart® and Combodart®/Duodart®



| (million Euro) | 9M 2023 | 9M 2022 | Change % |
|---|---|---|---|
| (1) Zanidip® and Zanipress® (lercanidipine+enalapril) |
148.3 | 131.9 | 12.4 |
| Seloken®/Seloken® ZOK/Logimax® (metoprolol/metoprolol+felodipine) |
72.1 | 72.5 | (0.6) |
| Urorec® (silodosin) | 53.1 | 46.2 | 15.1 |
| Livazo® (pitavastatin) | 35.3 | 35.7 | (1.3) |
| Eligard® | 82.3 | 78.6 | 4.6 |
| Avodart® and Combodart®/Duodart® | 3.8 | - | - |
| Other corporate products(2) | 259.4 | 230.7 | 12.5 |
| Rare Diseases | 530.7 | 429.8 | 23.5 |
1) of which Zanidip® € 120.4 million in 9M 2023 and € 28.0 million in 9M 2022
13 2) Includes the OTC corporate products for an amount of € 105.3 million in 9M 2023 and € 94.3 million in 9M 2022; Total OTC € 253.0 million in 9M 2023 and € 227.7 million in 9M 2022

2.6%
9.7%
Rare Disease 34.1%
Endocrinology
Metabolic
Oncology
18.3%
v
Note: Total OTC of € 253.0 million in 9M 2023 and € 227.7 million in 9M 2022 Subsidiaries' local product portfolios of € 178.5 million in 9M 2023 and € 177.8 million in 9M 2022
15.2%
12.4%
Cough and Cold
Chemicals
Other pharmaceuticals


Margin on Sales: Rare Diseases: EBITDA (1) 44.7% Specialty and Primary care: EBITDA (1) 34.9%

| (million Euro) | 9M 2023 | 9M 2022 | Change % |
|---|---|---|---|
| Net income | 304.5 | 241.5 | 26.1 |
| Income taxes | 85.2 | 68.3 | |
| Financial (income)/expenses, net | 49.1 | 46.2 | |
| (2) o/w net FX (gains)/losses |
0.3 | 18.2 | |
| o/w net monetary (gains)/losses from application of IAS 29 (Türkiye) |
(1.8) | 5.6 | |
| Non-recurring expenses | 5.4 | 32.2 | |
| Non-cash charges from PPA inventory uplift | 47.5 | 35.6 | |
| Adjusted Operating Income(3) | 491.6 | 423.7 | 16.0 |
| Depreciation, amortization and write downs | 104.0 | 92.4 | |
| o/w EUSA Pharma o/w write downs of assets |
19.1 0.1 |
13.1 2.2 |
|
| EBITDA(1) | 595.6 | 516.2 | 15.4 |
| (million Euro) | 9M 2023 | 9M 2022 | Change % |
|---|---|---|---|
| Net income | 304.5 | 241.5 | 26.1 |
| Net monetary (gains)/losses (IAS 29 Türkiye) | (1.8) | 5.6 | |
| Non-recurring expenses | 5.4 | 32.2 | |
| Non-cash charges from PPA inventory uplift | 47.5 | 35.6 | |
| Amortization and write-downs of intangible assets (exc. software) |
81.2 | 71.5 | |
| o/w EUSA Pharma | 18.5 | 12.3 | |
| Tax effects | (30.2) | (30.6) | |
| Adjusted Net income(4) | 406.6 | 355.9 | 14.2 |
16 1) Net income before income taxes, financial income and expenses, depreciation, amortization and write-downs of property, plant and equipment, intangible assets and goodwill, non-recurring items and non-cash charges arising from the allocation of the purchase price of EUSA Pharma to the gross margin of acquired inventory (IFRS 3) 2) FX losses and FX driven consolidation adjustments
3) Net income before income taxes, financial income and expenses, non-recurring items, and non-cash charges arising from the allocation of the purchase price of EUSA Pharma to the gross margin of acquired inventory (IFRS 3)
4) Net income excluding amortization and write-downs of intangible assets (except software) and goodwill, non-recurring items, non-cash charges arising from the allocation of the purchase price of EUSA Pharma to the gross margin of acquired inventory (IFRS 3) and monetary net gains/losses from hyperinflation (IAS 29), net of tax effects
DECLARATION BY THE MANAGER RESPONSIBLE FOR PREPARING THE COMPANY'S FINANCIAL REPORTS The manager responsible for preparing the company's financial reports Luigi La Corte declares, pursuant to paragraph 2 of Article 154-bis of the Consolidated Law on Finance, that the accounting information contained in this presentation corresponds to the document results, books and accounting records.
Statements contained in this presentation, other than historical facts, are "forward-looking statements" (as such term is defined in the Private Securities Litigation Reform Act of 1995). These statements are based on currently available information, on current best estimates, and on assumptions believed to be reasonable. This information, these estimates and assumptions may prove to be incomplete or erroneous, and involve numerous risks and uncertainties, beyond the Company's control. Hence, actual results may differ materially from those expressed or implied by such forward-looking statements.
All mentions and descriptions of Recordati products are intended solely as information on the general nature of the company's activities and are not intended to indicate the advisability of administering any product in any particular instance.
Recordati (Reuters RECI.MI, Bloomberg REC IM) is an international pharmaceutical group listed on the Italian Stock Exchange (ISIN IT 0003828271) uniquely structured to bring treatment across specialty and primary care, consumer healthcare, and rare diseases. We believe that health, and the opportunity to live life to the fullest, is a right, not a privilege. We want to support people in unlocking the full potential of their life. We have fully integrated operations across research & development, chemical and finished product manufacturing through to commercialisation and licensing. Established in 1926, Recordati operates in approximately 150 countries across EMEA, Americas and APAC regions. At the end of 2022, Recordati employed more than 4,300 people and consolidated revenue of € 1,853.3 million. For more information, please visit www.recordati.com.
Recordati S.p.A. Via M. Civitali 1 20148 Milano, Italy
Lucia Abbatantuoni +39 02 48787213 [email protected]


Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.