Attached files

file filename
8-K - FORM 8-K - China Biologic Products Holdings, Inc.d8k.htm

Exhibit 99.1


FOR RELEASE November 8, 2012

China Biologic Reports Financial Results for the

Third Quarter and First Nine Months of 2012

3Q12 Total Sales Up 28.6% to $53.1 Million
3Q12 Operating Margin Reaching 38.4%
3Q12 Non-GAAP Net Income Up 33.2% to $14.7 Million

BEIJING, China – November 8, 2012 – China Biologic Products, Inc. (NASDAQ: CBPO, "China Biologic" or the "Company"), a leading fully integrated plasma-based biopharmaceutical company in China, today announced its unaudited financial results for the third quarter of 2012.

Third Quarter 2012 Financial Highlights

  • Total sales in the third quarter of 2012 increased by 28.6% to $53.1 million from $41.3 million in the same quarter of 2011.

  • Gross profit increased by 31.5% to $36.2 million from $27.5 million in the same quarter of 2011. Gross margin increased to 68.1% in the third quarter of 2012 from 66.7% in the third quarter of 2011.

  • Income from operations was $20.4 million as compared to a loss of $9.4 million in the third quarter of 2011. The operating margin was 38.4% in the third quarter of 2012.

  • Net income attributable to the Company increased to $13.6 million from a loss of $9.4 million in the same quarter of 2011.

  • Non-GAAP adjusted net income attributable to the Company was $14.7 million or $0.54 per diluted share in the third quarter of 2012, representing a 33.2% increase from $11.0 million or $0.42 per diluted share in the same quarter of last year.

Mr. David (Xiaoying) Gao, Chairman and Chief Executive Officer of China Biologic, commented, “We’re pleased to see continued strong demand for our plasma products in the third quarter, which allowed us to enjoy robust top-line growth. Our efforts to optimize our sales strategy by focusing more on direct sales to hospitals and inoculation centers and to improve profitability have been effective, evidenced by our operating margin increasing to a sizable 38.4% in the third quarter. Thanks to enhanced corporate management initiatives, accounts receivable and inventory levels also noticeably improved with a 10.7% year-over-year decrease in accounts receivable and a 4.3% decrease in inventories.

Page 1


“Due to better-than-expected market success combined with efficient selling expense controls, as of the end of the third quarter of 2012, we have surpassed our full-year non-GAAP adjusted net income target. Looking to the fourth quarter, despite some uncertainty following the recent government announcement on price ceilings for some of our products, we believe China Biologic nevertheless will continue benefitting from strong market demand and expand our market penetration. For the full year of 2012, we are confident that total sales will reach or surpass the high end of our previous guidance of $176 million, representing mid-to-high-teens annual growth. We expect non-GAAP adjusted net income to be in the range of $46 million to $48 million, compared to previous guidance of $38 million to $40 million.”

Mr. Gao continued, “We are also proud to announce that we received Good Manufacturing Practice certification for our Human Coagulation Factor FVIII (“FVIII”) production facility from the Chinese State Food and Drug Administration in October and have since started commercial production of FVIII. This development rounds out our plasma product portfolio and further strengthens our competitive position as a leading plasma-based biopharmaceutical company in China. Going forward, we intend to continue to develop and manufacture leading life-enhancing, quality-assured products.”

Third Quarter 2012 Financial Performances

Total sales in the third quarter of 2012 were $53.1 million, representing an increase of 28.6% from $41.3 million in the same quarter of 2011. Excluding foreign exchange influence, the increase in sales was primarily attributable to a mix of price and volume increases in certain plasma-based products, as well as a substantial increase in sales of placenta polypeptide products. During the three months ended September 30, 2012, most of the Company’s approved products recorded price increases. The general price increases for the human albumin products and immunoglobulin product group were primarily attributable to strong market demand and a shortage of supply following the closure of certain plasma stations in Guizhou.

During the three months ended September 30, 2012, human albumin products and human immunoglobulin for intravenous injection (“IVIG”) products remained the largest two sales contributors.

  • As a percentage of total sales, human albumin product revenue was 43.3% in the third quarter of 2012 as compared to 54.4% in the same quarter of 2011. During the three months ended September 30, 2012, sales volume of human albumin products declined by 4.8%.

Page 2


  • As a percentage of total sales, IVIG revenue was 44.1% in the third quarter of 2012 as compared to 31.0% in the same quarter of 2011. Sales volume of IVIG products increased by 68.4% in the reporting quarter, mainly due to the increased market demand and increased inventory level built up in the later part of 2011 in anticipation of the demand increase.

Cost of sales increased by 22.8% to $16.9 million in the third quarter of 2012, from $13.8 million in the same quarter of 2011. The increase was mainly due to the increase in sales volumes and the increase in cost of plasma. Cost of sales as a percentage of total sales was 31.9%, slightly down from 33.3% in the same quarter of 2011. The decrease in cost of sales as a percentage of sales was mainly due to the change of product mix to include higher margin products.

Gross profit increased by 31.5% to $36.2 million in the third quarter of 2012, from $27.5 million in the same quarter of 2011. Gross margin increased to 68.1% from 66.7% in the third quarter of 2011.

Total operating expenses in the third quarter of 2012 decreased by 57.3% to $15.8 million from $36.9 million in the same quarter of 2011, primarily due to decreased impairment loss. The Company incurred an impairment loss of $24.6 million, including both goodwill and abandonment of long-lived assets as a result of the closure of several plasma collection stations in Guizhou in August 2011. No impairment loss was recorded in the third quarter of 2012. As a percentage of total sales, total operating expenses decreased to 29.7% for the three months ended September 30, 2012, from 89.4% in the same quarter of 2011.

Selling expenses in the third quarter of 2012 decreased to $3.5 million from $3.7 million in the same quarter of 2011. As a percentage of total sales, selling expenses was 6.7% in the third quarter of 2012, down from 9.0% in the third quarter of 2011. The decrease in selling expenses as a percentage of sales was primarily due to the decrease in commission expenses paid to distributors as a result of the Company’s sales strategy change to focus more on direct sales to hospitals and inoculation centers.

General and administrative expenses in the third quarter of 2012 rose to $11.6 million from $8.1 million in the same quarter of 2011, representing an increase of 43.0% . The increase was mainly due to new business development cost in connection with exploring additional growth opportunity during the three months ended September 30, 2012, as well as higher payroll expenses. As a percentage of total sales, general and administrative expenses was 21.8% in the third quarter of 2012, up from 19.6% in the third quarter of 2011.

Page 3


Research and development expenses in the third quarter of 2012 increased to $0.6 million from $0.5 million in the same quarter of 2011, representing an increase of 25.2% . The increase in such expenses was primarily due to the expenditure paid to an external research and development institute in relation to a research and development project for the three month ended September 30, 2012. As a percentage of total sales, research and development expenses for the three months ended September 30, 2012 and 2011 were 1.2% and 1.2%, respectively.

Income from operations in the third quarter of 2012 was $20.4 million, compared to a loss of $9.4 million in the same quarter of 2011.

Gain from change in fair value of derivative liabilities for the three months ended September 30, 2012 and 2011 were nil and $2.9 million, respectively. The recognized gain from the change in the fair value of derivative liabilities in the third quarter of 2011 was mainly due to a decrease in the price of the Company’s common stock from $10.20 as of June 30, 2011 to $6.81 as of September 30, 2011. The warrants have been fully exercised by the end of June 2012 and there was no warrant outstanding as of September 30, 2012.

Provision for income taxes in the third quarter of 2012 was $3.5 million, as compared to $1.0 million in the same quarter of 2011. The effective income tax rates were 15.9% and negative 17.6% for the three months ended September 30, 2012 and 2011, respectively.

Net income increased to $18.5 million for the three months ended September 30, 2012 from a loss of $6.8 million in the same period of 2011. Net margins were 34.8% and negative 16.6% for the three months ended September 30, 2012 and 2011, respectively.

Net income attributable to the Company was $13.6 million, compared to a loss of $9.4 million in the same quarter of 2011.

Non-GAAP adjusted net income attributable to the Company was $14.7 million or $0.54 per diluted share in the third quarter of 2012 compared with $11.0 million or $0.42 per diluted share in the same quarter of 2011.

Non-GAAP adjusted net income and diluted earnings per share in the third quarter of 2012 excluded $1.1 million of non-cash employee share-based compensation expenses.

First Nine Months 2012 Financial Performances

Total sales in the first nine months of 2012 were $150.8 million, an increase of 28.4% from $117.4 million in the same period of 2011. The increase in sales was primarily attributable to a mix of price and volume increases in plasma-based products, as well as a substantial increase in sales of placenta polypeptide products.

Page 4


As a percentage of total sales, sales from human albumin products and IVIG products were 45.3% and 39.7%, respectively, for the nine months ended September 30, 2012.

Cost of sales increased to $48.8 million in the first nine months of 2012, from $35.6 million in the same period of 2011. Cost of sales as a percentage of total sales was 32.3%, as compared to 30.3% in the same period of 2011. Volume and percentage increases in cost of sales were mainly due to increased sales activities and higher compensation paid to plasma donors.

Gross profit increased by 24.7% to $102.0 million in the first nine months of 2012 from $81.8 million in the same period of 2011. Gross margin decreased to 67.7% in the first nine months of 2012 from 69.7% in the same period of 2011.

Total operating expenses in the first nine months of 2012 decreased by 30.2% to $41.5 million from $59.5 million in the same period of 2011, primarily due to decreased impairment loss. The Company incurred an impairment loss of $24.6 million in August 2011 related to the closure of several plasma collection stations in Guizhou. There was no impairment loss recorded during the first nine months of 2012. This decrease in impairment loss was partly offset by a 36.4% increase in selling expenses and a 14.8% increase in general and administrative expenses. As a percentage of total sales, total operating expenses decreased to 27.5% for the nine months ended September 30, 2012, from 50.6% in the same period of 2011.

Income from operations for the nine months ended September 30, 2012 was $60.6 million, an increase of 170.7% from $22.4 million in the same period of 2011.

Provision for income taxes in the first nine months of 2012 was $10.0 million, as compared to $10.6 million in the same period of 2011. The effective income tax rates were 15.2% and 30.9% for the nine months ended September 30, 2012 and 2011, respectively.

Net income attributable to the Company increased by 190.9% to $39.4 million for the nine months ended September 30, 2012, from $13.5 million in the same period of 2011. Net margins were 26.1% and 11.5% for the nine months ended September 30, 2012 and 2011, respectively.

Non-GAAP adjusted net income attributable to the Company was $40.7 million or $1.52 per diluted share for the nine months ended September 30, 2012 compared with $27.7 million or $1.04 per diluted share in the same period of 2011.

Page 5


Non-GAAP adjusted net income and diluted earnings per share in the nine months ended September 30, 2012 excluded an aggregate $1.8 million gain related to the change in the fair value of derivative liabilities, and $3.1 million of non-cash employee share-based compensation expenses.

As of September 30, 2012, the Company had cash and short-term investment of $134.5 million, compared to $89.4 million as of December 31, 2011.

Net cash provided by operating activities for the nine months ended September 30, 2012 was $64.8 million, as compared to $25.8 million for the nine months ended September 30, 2011.

Outlook

For the full year of 2012, the Company now expects sales to reach or surpass the high end of previous guidance of $176 million, representing mid-to-high-teens annual growth. The Company estimates full year non-GAAP adjusted net income to be in the range of $46 million to $48 million, compared to the previous guidance range of $38 million to $40 million.

Conference Call

The Company will host a conference call at 7:30 am, Eastern Time on Friday, November 9, 2012, which is 8:30 pm, Beijing Time on November 9, 2012, to discuss third quarter 2012 results and answer questions from investors. Listeners may access the call by dialing:

US: +1 866 549 1292
International: +852 3005 2050
Hong Kong: 3005 2050
China Domestic: 800 876 8626
China Domestic Mobile: 400 681 6949
   
Passcode: 674 477#

A telephone replay of the call will be available after the conclusion of the conference all through 11:59 pm, Eastern Time on November 16, 2012. The dial-in details are:

US: +1 866 753 0743
International: +852 3005 2020
Hong Kong: 3005 2020
China Domestic: 800 876 5016
   
Passcode: 138 012#

Page 6


About China Biologic Products, Inc.

China Biologic Products, Inc. (Nasdaq: CBPO), is a leading fully integrated plasma-based biopharmaceutical company in China. The Company’s products are used as critical therapies during medical emergencies and for the prevention and treatment of life-threatening diseases and immune-deficiency related diseases. China Biologic is headquartered in Beijing and manufactures over 20 plasma-based products through its indirect majority-owned subsidiaries, Shandong Taibang Biological Products Co., Ltd. and Guiyang Dalin Biologic Technologies Co., Ltd. The Company also has an equity investment in Xi'an Huitian Blood Products Co., Ltd. The Company sells its products to hospitals and other healthcare facilities in China. For additional information, please see the Company's website www.chinabiologic.com.

Non-GAAP Disclosure

This news release contains non-GAAP financial measures that exclude non-cash compensation expenses related to options granted to employees and directors under the Company's 2008 Equity Incentive Plan and changes in the fair value of derivative liabilities, including warrants and derivative instruments (including the conversion option) embedded in the Company's Senior Secured Convertible Notes (after adding back interest related to the convertible notes under the if-converted method). To supplement the Company's condensed consolidated financial statements presented on a GAAP basis, the Company has provided non-GAAP financial information excluding the impact of these items in this release. The Company's management believes that these non-GAAP measures provide investors with a better understanding of how the results relate to the Company's historical performance. A reconciliation of the adjustments to GAAP results appears in the table accompanying this news release. This additional non-GAAP information is not meant to be considered in isolation or as a substitute for GAAP financials. The non-GAAP financial information that the Company provides also may differ from the non-GAAP information provided by other companies.

Safe Harbor Statement

This news release may contain certain "forward-looking statements" relating to the business of China Biologic Products, Inc. and its subsidiaries. All statements, other than statements of historical fact included herein, are "forward-looking statements." These forward-looking statements are often identified by the use of forward-looking terminology such as "believes," "expects," or similar expressions, and involve known and unknown risks and uncertainties. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable, they involve assumptions, risks, and uncertainties, and these expectations may prove to be incorrect.

Page 7


Investors should not place undue reliance on these forward-looking statements, which speak only as of the date of this news release. The Company's actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including its potential inability to achieve the expected operating and financial performance in 2012, potential inability to find alternative sources of plasma, potential inability to increase production at permitted sites, potential inability to mitigate the financial consequences of a temporarily reduced raw plasma supply through cost cutting or other efficiencies, and potential additional regulatory restrictions on its operations and those additional risks and uncertainties discussed in the Company's periodic reports that are filed with the Securities and Exchange Commission and available on its website (http://www.sec.gov). All forward-looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by these factors. Other than as required under the securities laws, the Company does not assume a duty to update these forward-looking statements.

Contact:

China Biologic Products, Inc.
Mr. Ming Yin
Vice President
Phone: +86-10-6598-3099
Email: ir@chinabiologic.com

ICR Inc.
Mr. Rob Koepp
Phone: +86-10-6583-7516 or +1-646-405-5191
E-mail: robert.koepp@icrinc.com

Financial statements follow.

Page 8


CHINA BIOLOGIC PRODUCTS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME 

    For the three months ended       For the nine months ended  
    September 30,     September 30,     September 30,     September 30,  
    2012     2011     2012     2011  
Sales                        
                   External customers $  53,124,050   $  41,137,473   $  150,817,850   $  117,197,707  
                   Related party   -     166,228     -     242,274  
Total sales   53,124,050     41,303,701     150,817,850     117,439,981  
                         
Cost of sales                        
                   External customers   16,921,284     13,741,811     48,767,900     35,531,374  
                   Related party   -     32,698     -     67,302  
Cost of sales   16,921,284     13,774,509     48,767,900     35,598,676  
                         
Gross profit   36,202,766     27,529,192     102,049,950     81,841,305  
                         
Operating expenses                        
                   Selling expenses   3,545,378     3,703,683     12,536,727     9,191,739  
                   General and administrative expenses   11,599,779     8,110,693     26,677,945     23,240,140  
                   Research and development expenses   637,397     509,061     2,277,474     2,439,029  
                   Impairment loss of goodwill   -     18,064,183     -     18,064,183  
                   Loss on abandonment of long-lived assets   -     6,536,517     -     6,536,517  
                         
Income/(loss) from operations   20,420,212     (9,394,945 )   60,557,804     22,369,697  
                         
Other (income) / expenses                        
                   Equity in income of equity method investee   (744,976 )   (712,320 )   (2,219,279 )   (1,446,402 )
                   Change in fair value of derivative liabilities   -     (2,863,870 )   (1,769,140 )   (15,061,119 )
                   Interest expense   223,992     404,349     990,190     4,385,872  
                   Interest income   (561,761 )   (473,278 )   (1,870,873 )   (913,003 )
                   Other (income) / expenses, net   (449,815 )   63,773     (347,029 )   1,134,055  
Total other income, net   (1,532,560 )   (3,581,346 )   (5,216,131 )   (11,900,597 )
                         
Earnings / (loss) before income tax expense   21,952,772     (5,813,599 )   65,773,935     34,270,294  
                         
Income tax expense   3,479,683     1,022,310     9,990,014     10,602,775  
                         
Net income/(loss)   18,473,089     (6,835,909 )   55,783,921     23,667,519  
                         
Less: Net income attributable to the noncontrolling interest   4,855,939     2,525,768     16,370,694     10,120,516  
                         
Net income/(loss) attributable to China Biologic Products, Inc.   13,617,150     (9,361,677 )   39,413,227     13,547,003  
                         
Net income/(loss) per share:                        
                   Basic $  0.51   $  (0.37 ) $  1.51   $  0.55  
                   Diluted $  0.50   $  (0.37 ) $  1.41   $  0.08  
                         
Weighted average shares used in computation:                        
                   Basic   26,546,929     25,551,125     26,009,707     24,849,403  
                   Diluted   27,018,904     25,551,125     26,741,713     26,707,840  
                         
Other Comprehensive income, net of nil income taxes                        
Foreign currency translation adjustment   (86,731 )   2,064,884     1,226,404     5,890,724  
                         
Comprehensive income / (loss)   18,386,358     (4,771,025 )   57,010,325     29,558,243  
                         
Less: Comprehensive income attributable to the noncontrolling interest   4,926,035     3,656,716     16,692,803     11,971,012  
                         
Comprehensive income / (loss) attributable to China Biologic Products, Inc.   13,460,323     (8,427,741 )   40,317,522     17,587,231  

Page 9



CHINA BIOLOGIC PRODUCTS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
    September 30, 2012     December 31, 2011  
ASSETS            
Current Assets            
   Cash $  131,723,186   $  89,411,835  
   Short-term investment   2,727,509     -  
   Accounts receivable, net of allowance for doubtful accounts   14,961,521     16,757,368  
   Inventories   68,243,398     71,338,590  
   Other receivables   1,574,434     2,594,461  
   Prepayments and prepaid expenses   2,557,452     1,591,696  
   Deferred tax assets   1,905,210     1,999,563  
                 Total Current Assets   223,692,710     183,693,513  
Property, plant and equipment, net   39,153,534     40,546,539  
Intangible assets, net   4,279,035     6,520,671  
Land use rights, net   5,838,420     5,487,343  
Prepayments and deposits for property, plant and equipment   9,391,850     4,287,492  
Receivable related to land use right   13,202,220     -  
Equity method investment   10,066,951     8,357,017  
                 Total Assets $  305,624,720   $  248,892,575  
             
LIABILITIES AND STOCKHOLDERS’ EQUITY            
Current liabilities            
   Short-term bank loans $  11,081,000   $  11,018,000  
   Accounts payable   3,922,947     4,996,463  
   Due to related parties   4,047,780     3,319,938  
   Other payables and accrued expenses   25,583,002     30,661,794  
   Advance from customers   3,941,270     4,365,523  
   Advance from customers – a related party   -     486,602  
   Income tax payable   5,921,081     5,373,633  
   Other taxes payable   2,322,662     2,189,913  
   Derivative liabilities - warrants   -     5,410,419  
                 Total Current Liabilities   56,819,742     67,822,285  
Other payable   343,821     343,477  
Deferred tax liabilities   1,074,380     1,685,772  
                 Total Liabilities $  58,237,943   $  69,851,534  
             
Stockholders’ Equity            
   Common stock: par value $.0001; 100,000,000 shares authorized; 26,568,625            
         and 25,601,125 shares issued and outstanding at September 30, 2012 and December 31, 2011, respectively $  2,657   $  2,560  
   Additional paid-in capital   60,173,625     48,838,311  
   Retained earnings   113,334,038     73,920,811  
   Accumulated other comprehensive income   13,654,977     12,750,682  
   Total stockholders’ equity attributable to China Biologic Products, Inc.   187,165,297     135,512,364  
             
   Noncontrolling interest   60,221,480     43,528,677  
             
                 Total Equity $  247,386,777   $  179,041,041  
             
   Commitments and contingencies   -     -  
             
                 Total Liabilities and Equity $  305,624,720   $  248,892,575  

Page 10



CHINA BIOLOGIC PRODUCTS, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
             
    For the nine months ended  
    September 30,     September 30,  
    2012     2011  
CASH FLOWS FROM OPERATING ACTIVITIES:            
Net cash provided by operating activities $ 64,786,061   $  25,792,830  
             
CASH FLOWS FROM INVESTING ACTIVITIES:            
   Dividend received   1,109,115     663,987  
   Payment for property, plant and equipment   (7,436,719 )   (5,878,973 )
   Payment for intangible assets and land use right   (796,707 )   (424,971 )
   Purchase of short-term investment   (2,731,300 )   -  
   Payment related to land used right   (13,220,568 )   -  
Net cash used in investing activities   (23,076,179 )   (5,639,957 )
             
CASH FLOWS FROM FINANCING ACTIVITIES:            
   Proceeds from warrants exercised   4,500,000     -  
   Proceeds from stock option exercised   120,000     100,000  
   Proceeds from short term bank loans   11,076,100     18,373,200  
   Repayment of short term bank loans   (11,106,200 )   (10,871,200 )
   Acquisition of noncontrolling interest   -     (7,635,000 )
   Dividend paid by subsidiaries to noncontrolling interest shareholders   (4,379,016 )   (7,744,100 )
Net cash provided by / (used in) financing activities   210,884     (7,777,100 )
             
EFFECTS OF EXCHANGE RATE CHANGE IN CASH   390,585     2,983,158  
             
NET INCREASE IN CASH   42,311,351     15,358,931  
             
Cash at the beginning of period   89,411,835     64,941,368  
             
Cash at the end of period $  131,723,186   $  80,300,299  
             
Supplemental cash flow information            
   Cash paid for income taxes $  9,988,536   $  11,175,285  
   Cash paid for interest expense $  296,901   $  690,755  
   Noncash investing and financing activities:            
                 Convertible notes conversion $  -   $  12,972,000  
                 Utilization of prepayments and deposits to acquire intangible assets $  -   $  128,861  
                 Utilization of prepayments and deposits to acquire property, plant and equipment $  -   $  526,328  
                 Exercise of warrants that were liability classified $  3,641,279   $  -  

Page 11


CHINA BIOLOGIC PRODUCTS, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
FOR THE THREE MONTHS & NINE MONTHS ENDED SEPTEMBER 30, 2012 AND 2011

    For the three months ended     For the three months ended  
    9/30/2012     9/30/2011  
    Net Income     Net Income  

Adjusted Net Income Attributable to the Company - Non GAAP

$  14,698,324   $  11,034,533  

Diluted EPS - Non GAAP

$  0.54   $  0.42  

Non-cash employee stock compensation

$  (1,081,174 ) $  (1,229,968 )

Gain from change in fair value of warrants

$  -   $  2,863,870  

Impairment loss of goodwill

$  -   $  (18,064,183 )

Loss on abandonment of long-lived assets attributable to the Company

$  -   $  (3,529,719 )

Written-off of raw material attributable to the Company due to closure of plasma stations

$  -   $  (436,210 )

Net Income attributable to the Company

$  13,617,150   $  (9,361,677 )

Weighted average number of shares used in computation of Non GAAP diluted EPS

  27,018,904     26,419,932  

    For the nine months ended     For the nine months ended  
    9/30/2012     9/30/2011  
    Net Income     Net Income  

Adjusted Net Income Attributable to the Company - Non GAAP

$  40,718,219   $  27,744,418  

Diluted EPS - Non GAAP

$  1.52   $  1.04  

Non-cash employee stock compensation

$  (3,074,132 ) $  (3,648,255 )

Impairment loss of goodwill

$  -   $  (18,064,183 )

Loss on abandonment of long-lived assets attributable to the Company

$  -   $  (3,529,719 )

Written-off of raw material attributable to the Company due to closure of plasma stations

$  -   $  (436,210 )

Interest on the Notes

$  -   $  (3,580,167 )

Gain from change in fair value of embedded conversion option in the Notes

$  -   $  6,289,661  

Gain from change in fair value of warrants

$  1,769,140   $  8,771,458  

Net Income attributable to the Company

$  39,413,227   $  13,547,003  

Weighted average number of shares used in computation of Non GAAP diluted EPS

  26,741,713     26,707,840  

Page 12