Summary
Other Scenarios:
- SHR - PFE
- SHR - GSK
- PFE - KG
- GSK - KG
| Buyer: | Schering AG (ADR) (SHR) | Last Price: | 120.31 | Market Cap.: | 22.96B |
|---|---|---|---|---|---|
| Target: | King Pharmaceuticals, Inc. (KG) | Last Price: | 16.55 | Market Cap.: | 4.02B |
Lines of Business Summary:
- Schering AG (ADR) (SHR) competes in 1 industry and 68 product/service groups
- King Pharmaceuticals, Inc. (KG) competes in 1 industry and 88 product/service groups
- A combined entity will have 1% Product/Service Group overlap
- Schering AG (ADR) (SHR) has 1 and King Pharmaceuticals, Inc. (KG) has 0 suppliers that rely on a material % of their business. They share 0 in common.
- Schering AG (ADR) (SHR) has 0 and King Pharmaceuticals, Inc. (KG) has 2 customers that derive significant revenue from each. They share 0 in common.
Product Summary:
Overlap & Complementary Sectors
| Sector | Buyer | Target | # of Focused Companies |
|---|---|---|---|
*Healthcare |
|
|
870 |
Biopharmaceuticals |
|
|
329 |
Medical Devices |
|
|
247 |
Outsourced Services |
|
66 |
- Focused. Denotes that the company is considered focused in this area. In general, Focused Companies draw the majority of their earnings in the sector/product area specified.
- Sector Pure-Plays. Denotes that the company is focused in the selected sector and generates nearly all earnings in the sector/product area specified.
- Sector Participation. Denotes that the company develops products in this line of business.
Sample Products in Similar Lines of Business |
Sample Products in Complementary Lines of Business |
||
Buyer (Total: 79)
|
Target (Total: 68)
|
Buyer
|
Target
|
Business Relationship Summary:
Top Key Suppliers |
Top Key Customers |
||
Buyer (Total: 15)
|
Target (Total: 4)
|
Buyer (Total: 5)
|
Target (Total: 8)
|
Key Financial Summary:
Key Metrics
| Buyer | Target | |
|---|---|---|
| Number of Employees | 23,098 | 2,795 |
| Revenue Per Employee | 308,724.3 | 704,366.9 |
| Total Revenue | 1,779.7 | 491.7 |
| Total Expenses | 1,566.3 | 368.5 |
Other Revenue
|
0.0 | 0.0 |
Cost of Revenue
|
415.4 | 106.5 |
SG&A Expense
|
738.0 | 163.1 |
Research & Development
|
310.0 | 38.4 |
Other Operating Expense
|
102.9 | 0.0 |
Operating Income
|
213.4 | 123.2 |
Unusual Income
|
0.0 | 22.7 |
LT Debt to Capital
|
5.88 | 15.12 |
Fwd P/E
|
n/a | 9.76 |
Fwd P/Rev
|
n/a | 2.05 |
| Book Value | 4,297.3 | 2,246.3 |
Curr Portion of LTD/Cap Lease
|
30.1 | 4.3 |
Individual Company Summary
Focused
Buyer
Focused (
):
*Healthcare > Biopharmaceuticals
Target
Focused (
):
*Healthcare > Biopharmaceuticals
Business Description
Buyer
Schering AG is a global research-based company engaged in the discovery, development, manufacture, marketing and sale of pharmaceutical products. The Company operates eight research and development centers in Europe, the United States and Japan, produce products in facilities located in Europe, the United States, Latin America and Asia, and markets and sells its products in over 100 countries worldwide. Its research and development efforts are primarily concentrated on the commercialization of technologies for unmet medical needs in its four core business areas: Gynecology & Andrology, Diagnostic Imaging, Specialized Therapeutics and Oncology. The Company derived approximately 38% of its net sales, during the year ended December 31, 2005, from sales of four key products: Betaferon, sold in the United States and Canada under the Betaseron trademark (16% of net sales); Yasmin (11%); Magnevist (6%), and Ultravist (5%). Bayer AG gained control of a total of 88% of the Company in June 2006.
Target
King Pharmaceuticals, Inc. (King) is a vertically integrated pharmaceutical company that develops, manufactures, markets and sells branded prescription pharmaceutical products. The Company operates through five segments: Branded pharmaceuticals, Meridian Medical Technologies, Royalties, Contract manufacturing and other. King's branded pharmaceutical products can be divided primarily into six therapeutic areas: cardiovascular/ metabolic (including Altace, Corgard, Levoxyl and Cytomel); neuroscience (including Sonata and Skelaxin), hospital/ acute care (including Thrombin-JMI, Bicillin, Synercid and Intal), and other. Meridian Medical Technologies segment consists of its auto-injector business, which includes EpiPen. In March 2006, the Company acquired the rights to market and sell EpiPen throughout Canada until 2015. In addition, the Company manufactures pharmaceutical products under contracts with a variety of pharmaceutical and biotechnology companies.
Deal Summary
Key Ratios
| Buyer | Target | |
|---|---|---|
Gross Margin %
|
76.83 | 80.34 |
Operating Margin %
|
15.61 | 11.24 |
Quick Ratio
|
1.76 | 2.03 |
Current Ratio
|
2.31 | 2.65 |
Coverage Ratio
|
0.02 | 0.09 |
| Total Assets | 7,378.4 | 3,247.5 |
| Return on Equity % | 17.64 | 7 |
| Return on Assets % | 10.27 | 4.84 |
Cash+ ST Inv. Per Share
|
8 | 3.78 |
| Total Debt | 298.7 | 404.3 |
| Total Debt to Equity % | 6.95 | 18 |
| Total Debt to Tangible Equity % | 8.61 | 33.68 |
Debt to Asset %
|
4.05 | 12.45 |
Product Summary
| Sector | Buyer | Target |
|---|---|---|
*Healthcare |
|
|
Biopharmaceuticals |
|
|
Allergies
The Allergies Subsector includes therapeutics that treat exaggerated immune reaction induced by exposure to a foreign substance.
|
|
|
Cardiovascular System
The Cardiovascular System Subsector includes therapeutics that treat disorders affecting the heart and blood vessels.
|
|
|
Dermatology
The Dermatology Subsector includes therapeutics that treat disorders affecting the skin.
|
|
|
Digestive System
The Digestive System Subsector includes therapeutics that treat disorders affecting the digestive system.
|
|
|
Endocrinology/Metabolism
The Endocrinology/Metabolism Subsector includes therapeutics that treat metabolic disorders and conditions resulting from the dysfunction of hormone secreting glands.
|
|
|
Hematology
The Hematology Subsector includes therapeutics that treat blood-based diseases and disorders.
|
|
|
Immunology
The Immunology Subsector includes therapeutics that treat disorders affecting the immune system.
|
|
|
Infectious Diseases
The Infectious Diseases Subsector includes therapeutics that treat diseases caused by the invasion and reproduction of microorganisms in the body.
|
|
|
Musculoskeletal System
The Musculoskeletal System Subsector includes therapeutics that treat disorders of the bones, joints, ligaments, tendons, and soft tissue involved with them.
|
|
|
Neurology
The Neurology Subsector includes therapeutics that treat disorders of the central nervous system, including the brain, spinal cord, and nerves.
|
|
|
Obstetrics/Gynecology
The Obstetrics/Gynecology Subsector includes therapeutics that treat female genital disorders, pregnancy, and childbirth.
|
|
|
Oncology
The Oncology Subsector includes therapeutics that treat and manage various types of cancer and related complications.
|
|
|
Ophthalmology
The Ophthalmology Subsector includes therapeutics that treat eye disorders, infections, inflammations and irritations.
|
|
|
Pain Management
The Pain Management Subsector includes therapeutics that treat and management pain.
|
|
|
Respiratory System
The Respiratory System Subsector includes therapeutics that treat disorders affecting both the upper and lower respiratory tract, including the nose, throat, larynx, trachea, bronchi, and lungs.
|
|
|
Surgery
The Surgery Subsector includes therapeutics that treat complications associated with surgical procedures.
|
|
|
Toxicology
The Toxicology Subsector includes therapeutics that treat harmful effects from exposure to toxic substances; narcotics, nicotine and alcohol withdrawal therapeutics are also included in this sector.
|
|
|
Transplantation
The Transplantation Subsectors includes therapeutics that treat rejection and infection associated with tissue transplantation into the human body.
|
|
|
Urology
The Urology Subsector includes therapeutics that treat diseases of the kidney, urinary tract, bladder, and the male reproductive system.
|
|
|
Wound Management
The Wound Management Subsector includes therapeutics that treat cuts, abrasions, and burns from trauma or diseases.
|
|
|
Medical Devices |
|
|
Cardiology
The Cardiology Subsector includes medical devices that diagnose, monitor, and treat diseases affecting the heart and proximal blood vessels. Common devices include vital sign monitors, cardiac defibrillators, pacemakers, and other surgical equipment.
|
|
|
Clinical Diagnostics
The Clinical Diagnostics Subsector includes medical devices that analyze human body specimens within a medical setting. These devices, including equipment, biological and chemical reagents are primarily used for the diagnosis of diseases.
|
|
|
Drug Delivery
The Drug Delivery Subsector includes medical devices that facilitate the delivery of medications through different anatomical entryways, including blood vessels, skin, the mouth, and the lungs. Common devices in this sector include vascular access catheters, needles, implants, and inhalers.
|
|
|
Neurology
The Neurology Subsector includes medical devices that diagnose, monitor and treat neurological disorders.
|
|
|
Oncology
The Oncology Subsector includes medical devices that detect and treat cancers.
|
|
|
Radiology
The Radiology Subsector includes medical devices that generate images of internal physiology.
|
|
|
Urology
The Urology Subsector includes medical that diagnose and treat urinary tract and male reproductive disorders.
|
|
|
Vascular
The Vascular Subsector includes medical devices that diagnose and treat of conditions affecting the blood vessels.
|
|
|
Outsourced Services |
|
|
Development/Manufacturing Services
The Development/Manufacturing Services Subsector includes companies that provide research, development, manufacturing, sales and marketing to biopharmaceutical and medical device companies.
|
|
- Focused. Denotes that the company is considered focused in this area. In general, Focused Companies draw the majority of their earnings in the sector/product area specified.
- Sector Pure-Plays. Denotes that the company is focused in the selected sector and generates nearly all earnings in the sector/product area specified.
- Sector Participation. Denotes that the company develops products in this line of business.
Product Details
| Sector | Buyer | Target |
|---|---|---|
*Healthcare |
|
|
Biopharmaceuticals |
|
|
Allergies |
|
|
Research/Preclinical Stage Products
Therapeutics that are being investigated for the treatment of allergic reactions in very early stages of research where no human subject is involved.
Buyer Products:
|
|
|
Systemic |
|
|
Anaphylactic Shock |
|
|
Alpha Adrenergic Receptor Agonists/Beta Adrenergic Receptor Agonists
Therapeutics that treat allergic shock by stimulating alpha and beta adrenergic receptors.
Target Products:
|
|
|
Cardiovascular System |
|
|
Heart Disorders |
|
|
Angina |
|
|
Beta Adrenergic Receptor Blocking Agents (Beta Blockers)
Therapeutics that treat chest pains by inhibiting stimulation of beta adrenergic receptors of the heart muscle.
Target Products:
|
|
|
Arrhythmia |
|
|
Adenosine A1 Receptor Agonists
Therapeutics that treat abnormal rhythm of the heart beat by selectively stimulating the A1 adenosine receptor, slowing the speed of AV nodal conduction
Target Products:
|
|
|
Beta Adrenergic Receptor Blocking Agents (Beta Blockers)
Therapeutics that treat abnormal rhythm of the heart beat by inhibiting the stimulation of beta adrenergic receptors of the heart muscle.
Buyer Products:
|
|
|
Sodium Channel Blocking Agents
Therapeutics that treat abnormal rhythm of the heart by preventing the entry of sodium into heart muscle cells.
Target Products:
|
|
|
Heart Failure (HF) |
|
|
Angiotensin Converting Enzyme Inhibitors (ACE Inhibitors)
Therapeutics that treat the ineffective pumping of the heart by inhibiting the renin-angiotensin system.
Target Products:
|
|
|
Complications |
|
|
Edema |
|
|
Thiazide Diuretic Agents
Therapeutics that treat the accumulation of fluid by increasing the excretion of sodium, potassium ions, and water in urine.
Target Products:
|
|
|
Phase I/Phase II Clinical Stage Products
Therapeutics that are being investigated for the treatment of heart and circulatory system disorders in early stages of clinical research where human subject is involved.
Buyer Products:
|
|
|
Research/Preclinical Stage Products
Therapeutics that are being investigated for the treatment of heart and circulatory system disorders in very early stages of research where no human subject is involved.
Buyer Products:
|
|
|
Vascular Disorders |
|
|
Hypertension |
|
|
Angiotensin Converting Enzyme Inhibitors (ACE Inhibitors)
Therapeutics that treat high blood pressure by inhibiting the renin-angiotensin system.
Target Products:
|
|
|
Beta Adrenergic Receptor Blocking Agents (Beta Blockers)
Therapeutics that treat high blood pressure by blocking the beta adrenergic receptors of the heart muscle.
Target Products:
|
|
|
Beta Receptor Blocking Agents (Beta Blockers)/Thiazide Diuretic Agents
Therapeutics that treat high blood pressure by blocking the beta adrenergic receptors of the heart muscle and increasing the excretion of sodium ions, potassium ions, and water through urine.
Target Products:
|
|
|
Thiazide Diuretic Agents
Therapeutics that treat high blood pressure by increasing the excretion of sodium, potassium ions, and water in urine.
Target Products:
|
|
|
Thromboembolism |
|
|
Anticoagulating Agents (Anticoagulants) |
|
|
Thrombin Inhibitors
Therapeutics that treat the obstruction of a blood vessel by preventing blood clots from forming.
Buyer Products:
|
|
|
Dermatology |
|
|
Acne |
|
|
Rosacea |
|
|
Azelaic Acid
Therapeutics that treat and prevent rosacea caused by bacteria.
Buyer Products:
|
|
|
Lesion/Scaling Disorders |
|
|
Dermatoses |
|
|
Steroidal Anti-Inflammatory Drugs (SAID)/Antibacterial Agents (Antibiotic)
Therapeutics that counteract or suppress inflammation by inhibiting the accumulation of inflammatory cells like leucocytes and macrophages at the inflammation site, as well as prevent the growth of bacteria.
Target Products:
|
|
|
Phase I/Phase II Clinical Stage Products
Therapeutics that are being investigated for the treatment of skin disorders in early stages of clinical research where human subject is involved.
Buyer Products:
|
|
|
Digestive System |
|
|
Gastrointestinal Tract Disorders |
|
|
Gastroesophageal Disorders |
|
|
Nausea/Vomiting |
|
|
Antiemetic Agents
Therapeutics that treat nausea or vomiting by acting locally on the hyperactive gastrointestinal wall.
Target Products:
|
|
|
Intestinal Disorders |
|
|
Inflammatory Bowel Disease (IBD) |
|
|
Crohn`s Disease |
|
|
Colony Stimulating Factors (CSF) |
|
|
Granulocyte Macrophage (rhGM-CSF)
Therapeutics that treat Crohn's Disease by inducing the maturation and proliferation of granulocytes, macrophages and mixed granulocyte-macrophage colonies of cells.
Buyer Products:
|
|
|
Stomatognathic Disorders |
|
|
Mucositis |
|
|
Colony Stimulating Factors (CSF) |
|
|
Granulocyte Macrophage (rhGM-CSF)
Therapeutics that treat mucositis by inducing the maturation and proliferation of granulocytes, macrophages and mixed granulocyte-macrophage colonies of cells.
Buyer Products:
|
|
|
Liver Disorders |
|
|
Cirrhosis |
|
|
Complications |
|
|
Edema |
|
|
Thiazide Diuretic Agents
Therapeutics that treat the accumulation of abnormally large amounts of fluid in subcutaneous tissue by increasing the excretion of sodium, potassium ions, and water in urine.
Target Products:
|
|
|
Endocrinology/Metabolism |
|
|
Adrenal Gland Disorders |
|
|
Adrenocortical Insufficiency |
|
|
Synthetic Adrenocortical Steroids
Therapeutics that treat Adrenocortical Insufficiency by acting on the distal tubules
of the kidney to enhance the reabsorption of sodium ions and to increase the urinary excretion of both potassium and hydrogen ions.
Target Products:
|
|
|
Diabetes |
|
|
Induced Complications |
|
|
Central Diabetes Insipidus |
|
|
Antidiuretic Agents
Therapeutics that treat prevent the lose of water in the urine.
Target Products:
|
|
|
General Hormone Treatments |
|
|
Estrogens
Therapeutics that treat hormonal disorders by providing estrogen.
Target Products:
|
|
|
Phase I/Phase II Clinical Stage Products
Therapeutics that are being investigated for the treatment of endocrinology disorders in early stages of clinical research where human subject is involved.
Target Products:
|
|
|
Pituitary Gland Disorders |
|
|
Pituitary Hyperthyroidism (TSH-Induced) |
|
|
Thyroid Hormones
Hormones that affect the rate of cell metabolism and blood calcium levels.
Target Products:
|
|
|
Reproductive Disorders |
|
|
Hypoestrogenism |
|
|
Hormonal Treatments |
|
|
Estrogens
Therapeutics that are female sex hormones.
Buyer Products:
|
|
|
Hypogonadism |
|
|
Female |
|
|
Hormonal Treatments |
|
|
Estrogens
Therapeutics that are female sex hormones.
Buyer Products:
Target Products:
|
|
|
Menopause |
|
|
Estrogens
Therapeutics that are female sex hormones.
Buyer Products:
Target Products:
|
|
|
Estrogens/Progestins
Therapeutics that are mixture of two female sex hormones that are important for the development of the female reproductive system.
Buyer Products:
|
|
|
Progestins
Therapeutics that are female sex hormones.
Buyer Products:
|
|
|
Thyroid Gland Disorders |
|
|
Hyperthyroidism |
|
|
Thyroid Hormone Synthesis Inhibitors
Therapeutics that stop the production of thyroid hormones.
Target Products:
|
|
|
Hypothyroidism |
|
|
Thyroid Hormones
Therapeutics that treat a deficiency in thyroid activity by supplementing thyroid hormones.
Target Products:
|
|
|
Hematology |
|
|
White Blood Cell (WBC) Disorders |
|
|
Neutropenia |
|
|
Colony Stimulating Factors (CSF) |
|
|
Granulocyte Macrophage (rhGM-CSF)
Therapeutics that treat neutropenia by inducing the maturation and proliferation of granulocytes, macrophages and mixed granulocyte-macrophage colonies of cells.
Buyer Products:
|
|
|
Immunology |
|
|
Autoimmune Disorders |
|
|
Inflammatory Bowel Disease (IBD) |
|
|
Crohn`s Disease |
|
|
Colony Stimulating Factors (CSF) |
|
|
Granulocyte Macrophage (rhGM-CSF)
Therapeutics that treat Crohn's Disease by inducing the maturation and proliferation of granulocytes, macrophages and mixed granulocyte-macrophage colonies of cells.
Buyer Products:
|
|
|
Multiple Sclerosis (MS) |
|
|
Interferons
Therapeutics that treat multiple sclerosis with a recombinant human protein that downregulates the antibody response of the immune system.
Buyer Products:
|
|
|
Phase I/Phase II Clinical Stage Products
Therapeutics that are being investigated for the treatment of immune disorders in early stages of clinical research where human subject is involved.
Buyer Products:
|
|
|
Research/Preclinical Stage Products
Therapeutics that are being investigated for the treatment of immune disorders in very early stages of research where no human subject is involved.
Buyer Products:
|
|
|
Infectious Diseases |
|
|
Bacterial |
|
|
Antibacterial Agents |
|
|
Broad Spectrum |
|
|
Antibiotics |
|
|
Aminoglycosides
Therapeutics that treat a wide variety of infections by inhibiting bacterial protein synthesis.
Target Products:
|
|
|
Carbacephems
Therapeutics that treat a wide variety of infections by inhibiting bacterial cell wall synthesis.
Target Products:
|
|
|
Penicillin Derivatives
Therapeutics that treat a wide variety of infections by inhibiting bacterial cell wall synthesis during active multiplication.
Target Products:
|
|
|
Quinolones/Fluoroquinolones
Therapeutics that treat a wide variety of infections by promoting breakage of bacterial DNA strands.
Target Products:
|
|
|
Narrow Spectrum |
|
|
Dermatology |
|
|
Dermatoses |
|
|
Steroidal Anti-Inflammatory Drugs (SAID)/Antibacterial Agents (Antibiotics)
Therapeutics that treat bacterial infections of the skin with a steroidal compound and a compound that kills or inhibits the growth of bacteria.
Target Products:
|
|
|
Skin/Soft Tissue Infections |
|
|
Sulfonamides
Therapeutics that treat specific bacterial infections by inhibiting folic acid synthesis.
Target Products:
|
|
|
Musculoskeletal System |
|
|
Skin/Soft Tissue Infections |
|
|
Sulfonamides
Therapeutics that treat bacterial infections of non-skeletal tissue usually involving fat, muscle, and skin by inhibiting folic acid synthesis.
Target Products:
|
|
|
Ophthalmology |
|
|
Ocular Infections |
|
|
Aminoglycosides/Polypeptides
Therapeutics that treat bacterial infections of the eye by inhibiting bacterial protein synthesis and damaging the cell membrane.
Target Products:
|
|
|
Aminoglycosides/Polypeptides/Steroidal Anti-Inflammatory Drugs (SAID)
Therapeutics that treat bacterial infections of the eye by inhibiting bacterial protein synthesis, damaging the cell membrane, and suppressing the full immune response.
Target Products:
|
|
|
Polypeptides
Therapeutics that treat bacterial infections of the eye by damaging the cell membrane.
Target Products:
|
|
|
Otolaryngology (Ear/Nose/Throat) |
|
|
External Ear Canal Infections |
|
|
Steroidal Anti-Inflammatory Drugs (SAID)/Antibacterial Agents (Antibiotic)
Therapeutics that treat bacterial infections of the external auditory canal with a steroidal compound and by killing or inhibiting the growth of microorganisms.
Target Products:
|
|
|
Otitis Media |
|
|
Diaminopyrimidines/Sulfonamides
Therapeutics that treat bacterial infections leading to inflammation of the middle ear inhibiting certain enzymes that are vital for bacterial DNA transcription and repair.
Target Products:
|
|
|
Respiratory System |
|
|
Bronchitis |
|
|
Diaminopyrimidines/Sulfonamides
Therapeutics that treat bacterial infections leading to inflammation of the bronchi in the lungs by inhibiting certain enzymes that are vital for bacterial DNA transcription and repair.
Target Products:
|
|
|
Pneumonia |
|
|
Diaminopyrimidines/Sulfonamides
Therapeutics that treat inflammation of the lungs caused by bacterial infection by inhibiting folic acid synthesis and bacterial growth.
Target Products:
|
|
|
Urology |
|
|
Urinary Tract Infections (UTI) |
|
|
Antibacterial Agents (Antibiotics) |
|
|
Aminoglycosides
Therapeutics that treat bacterial infections of the urethra, urinary bladder, ureters, and kidneys by inhibiting bacterial protein synthesis.
Target Products:
|
|
|
Diaminopyrimidines/Sulfonamides
Therapeutics that treat bacterial infections of the urinary tract by inhibiting dihydrofolate reductase resulting in decreased bacterial nucleic acid/protein production.
Target Products:
|
|
|
Trimethoprim
Therapeutics that treat bacterial infections of the urethra, urinary bladder, ureters, and kidneys by blocking the action of bacterial dihydrofolate reductase.
Target Products:
|
|
|
Protozoal |
|
|
Antiprotozoal Agents |
|
|
Narrow Spectrum |
|
|
Amebiasis |
|
|
Aminoglycosides
Therapeutics that treat infections by an amoeba by inhibiting protozoal protein synthesis.
Target Products:
|
|
|
Research/Preclinical Stage Products
Therapeutics that are being investigated for the treatment of infectious diseases in very early stages of research where no human subject is involved.
Buyer Products:
|
|
|
Viral |
|
|
DNA Viruses |
|
|
Herpesvirus |
|
|
Herpes Simplex Type 1 |
|
|
Viral DNA Polymerase Inhibitors
Therapeutics that treat viral infections characterized by recurrent cold sores and fever blisters by inhibiting replication of viral DNA blocking the action of an essential enzyme.
Target Products:
|
|
|
Herpes Simplex Type 2 |
|
|
Viral DNA Polymerase Inhibitors
Therapeutics that treat viral infections characterized by recurring outbreaks of painful genital lesions by inhibiting replication of viral DNA by blocking the action of an essential enzyme.
Target Products:
|
|
|
Musculoskeletal System |
|
|
Research/Preclinical Stage Products
Therapeutics that are being investigated for the treatment of skeletal system disorders in very early stages of research where no human subject is involved.
Buyer Products:
|
|
|
Skeletal Disorders |
|
|
Bone Disorders |
|
|
Osteoporosis |
|
|
Hormonal Treatments |
|
|
Estrogens
Therapeutics that treat osteoporosis by providing female hormones which results in a decrease in the rate of bone loss due to osteoclasts.
Buyer Products:
Target Products:
|
|
|
Estrogens/Progestins
Therapeutics that treat osteoporosis by providing female hormones which results in a decrease in the rate of bone loss due to osteoclasts.
Buyer Products:
|
|
|
Neurology |
|
|
Neurological Disorders |
|
|
Epilepsy |
|
|
Status Epilepticus |
|
|
Gamma-Aminobutyric Acid (GABA) Receptor Agonists
Therapeutics that treat status epilepticus by enhancing the inhibitory neurotransmitter action of gamma-aminobutyric acid.
Target Products:
|
|
|
Neuromuscular Disorders |
|
|
Multiple Sclerosis (MS) |
|
|
Interferons
Therapeutics that treat multiple sclerosis with a recombinant human protein that down regulates the antibody response of the immune system.
Buyer Products:
|
|
|
Parkinson`s Disease (PD) |
|
|
Adjunctive Treatments |
|
|
Cholinergic Receptor Blocking Agents
Therapeutics that assist in the treatment of the disorder involving nerve cell loss in portions of the brain that leads to uncontrolled tremors, abnormal posture and speech problems by blocking acetylcholine receptors on neurons.
Target Products:
|
|
|
Phase I/Phase II Clinical Stage Products
Therapeutics that are being investigated for the treatment of nervous system and mental disorders in early stages of clinical research where human subject is involved.
Buyer Products:
|
|
|
Psychiatric Disorders |
|
|
Mood Disorders |
|
|
Premenstrual Dysphoric Disorders |
|
|
Estrogens/Progestins
Therapeutics that treat premenstrual dysphoric disorders by decreasing the secretion of gonadotropin-releasing hormone in the hypothalamus.
Buyer Products:
|
|
|
Sleep Disorders |
|
|
Insomnia |
|
|
Gamma-Aminobutyric Acid (GABA) Receptor Agonists
Therapeutics that treat insomnia by enhancing the inhibitory action of gamma-aminobutyric acid.
Target Products:
|
|
|
Obstetrics/Gynecology |
|
|
Child Birth/Pregnancy |
|
|
Induction/Cervical Ripening |
|
|
Oxytocic Agents
Therapeutics that induce contractions by increasing the levels of intracellular calcium in the uterine smooth muscle thus mimicking uterine contractions and transiently impeding uterine blood flow.
Target Products:
|
|
|
Prevention (Contraception) |
|
|
Contraceptives (Birth Control) |
|
|
Estrogens/Progestins
Therapeutics that prevent conception by decreasing the secretion of gonadotropin-releasing hormone in the hypothalamus, resulting in an anti-ovulatory effect.
Buyer Products:
|
|
|
Progestins
Contraceptive Therapeutics that are female sex hormone necessary for the development of the female reproductive system
Buyer Products:
|
|
|
Female Genital Disorders |
|
|
Endometriosis |
|
|
Gonadotropin Releasing Hormone (GnRH) Agonists
Therapeutics that treat endometriosis by suppressing the secretion of luteinizing hormone which results in decreased testosterone concentrations.
Buyer Products:
|
|
|
Ovarian |
|
|
Hypogonadism |
|
|
Hormonal Treatments |
|
|
Estrogens
These are female sex hormones.
Buyer Products:
Target Products:
|
|
|
Vulvovaginal |
|
|
Atrophy |
|
|
Hormonal Treatments |
|
|
Estrogens
Therapeutics that treat disorders characterized by thinning of the vaginal walls with the female sex hormone estrogen.
Buyer Products:
Target Products:
|
|
|
Phase I/Phase II Clinical Stage Products
Therapeutics that are being investigated for the treatment of female reproductive disorders in early stages of clinical research where human subject is involved.
Target Products:
|
|
|
Oncology |
|
|
Breast Cancer |
|
|
Metastatic |
|
|
Antimicrotubule Agents
Therapeutics that treat and manage cancers of the breast that have spread beyond their original tumor site by blocking the normal function of microtubules, thus inhibiting cell division.
Buyer Products:
|
|
|
Palliative Agents |
|
|
Hormonal Treatments |
|
|
Estrogens
Therapeutics that treat and manage breast cancer in post-menopausal women by providing female hormones.
Target Products:
|
|
|
Digestive System |
|
|
Colon Cancer/Colorectal Cancer |
|
|
Localized |
|
|
Vascular Endothelial Growth Factor Receptor Inhibitor (VEGFR)
Therapeutics that treat colorrectal cancer by binding specifically to the tyrosine kinase domain of vascular endothelial growth factor receptor (VEGFR) and inhibiting the formation of blood vessels around tumor cells.
Buyer Products:
|
|
|
Metastatic |
|
|
Vascular Endothelial Growth Factor Receptor Inhibitor (VEGFR) |
|
|
Hematology |
|
|
Leukemia |
|
|
Lymphoid |
|
|
Chronic |
|
|
Lymphocytic (CLL) |
|
|
Antimetabolite Agents |
|
|
Adenosine Deaminase Inhibitors
Therapeutics that treat and manage slowly progressing cancers of lymphocytic cells by inhibiting the transformation of deoxyadenosine into deoxyinosine thereby impairing DNA synthesis as well as leaving the cancer cells unable to repair single stranded DNA breaks.
Buyer Products:
|
|
|
Monoclonal Antibodies
Therapeutics that bind to specific receptors on the surface of leukemia cells and thereby induce their death.
Buyer Products:
|
|
|
Palliative Agents |
|
|
Colony Stimulating Factors (CSF) |
|
|
Granulocyte Macrophage (rhGM-CSF)
Therapeutics that treat neutropenia and other cancer related conditions by inducing the maturation and proliferation of granulocytes, macrophages and mixed granulocyte-macrophage colonies of cells.
Buyer Products:
|
|
|
Lymphoma |
|
|
Hodgkin`s Disease |
|
|
Palliative Agents |
|
|
Colony Stimulating Factors (CSF) |
|
|
Granulocyte Macrophage (rhGM-CSF)
Therapeutics that treat neutropenia and other cancer related conditions of lymphoma characterized by the presence of Reed-Sternberg cells by inducing the maturation and proliferation of granulocytes, macrophages and mixed granulocyte-macrophage colonies of cells.
Buyer Products:
|
|
|
Non-Hodgkin`s Lymphoma (NHL) |
|
|
Palliative Agents |
|
|
Colony Stimulating Factors (CSF) |
|
|
Granulocyte Macrophage (rhGM-CSF)
Therapeutics that treat neutropenia and other cancer related conditions of lymphomas of B-cells and T-cells by inducing the maturation and proliferation of granulocytes, macrophages and mixed granulocyte-macrophage colonies of cells.
Buyer Products:
|
|
|
Musculoskeletal System |
|
|
Metastatic |
|
|
Osteolytic Bone Metastases |
|
|
Osteoclast Bone Resorption Inhibitors
Therapeutics that treat and manage bone cancers that have spread beyond their original tumor site by preventing the loss of bone mass followed by deposition of new bone which can result in entrapped tumors below the new bone surface.
Buyer Products:
|
|
|
Phase I/Phase II Clinical Stage Products
Therapeutics that are being investigated for the treatment and management of cancer in early stages of clinical research where human subject is involved.
Buyer Products:
|
|
|
Urology |
|
|
Prostate Cancer |
|
|
Palliative Agents |
|
|
Estrogens
Therapeutics that treat and manage prostate cancer by inhibiting the secretion of luteinizing hormone and affecting the testes so as to decrease serum concentrations of testosterone but are not curative.
Target Products:
|
|
|
Uterine Cancer |
|
|
Uterine Fibroids (Leiomyoma, Uterus) |
|
|
Progestins Receptor Modulators
Therapeutics that treat and manage non-cancerous tumors of the uterus by modulating the effects of progesterone.
Buyer Products:
|
|
|
Ophthalmology |
|
|
Degenerative Disorders |
|
|
Irritation/Inflammation |
|
|
Antibacterial Agents (Antibiotics)
Therapeutics that treat infections by inhibiting bacterial replication.
Target Products:
|
|
|
Antibacterial Agents/Steroidal Anti-Inflammatory Drugs (SAID)
Therapeutics that treat infections by inhibiting bacterial replication as well as prevent cells that cause inflammation from adhering to the inflammation site.
Target Products:
|
|
|
Pain Management |
|
|
Anesthesia |
|
|
General (Systemic) |
|
|
Adjunctive |
|
|
Acetylcholine Blocking Agents
Therapeutics that inhibit neuromuscular activity by competing with acetylcholine at the cholinergic receptors resulting in neuromuscular blockage.
Target Products:
|
|
|
Barbiturates
Therapeutics that result in anesthesia due to a general sedative effect by enhancing the response to gamma aminobutyric acid and decrease excitability by directly suppressing conduction in the brain.
Target Products:
|
|
|
Primary |
|
|
Barbiturates
Therapeutics that result in anesthesia due to a general sedative effect by enhancing the response to gamma aminobutyric acid and decrease excitability by directly suppressing conduction in the brain.
Target Products:
|
|
|
Narcotics |
|
|
Opioids
Therapeutics that treat pain by binding to certain nervous system receptors which alter both the perception of pain as well as the emotional response to pain.
Target Products:
|
|
|
Non-Narcotics |
|
|
Skeletal Muscle Relaxing Agents
Therapeutics that treat pain by depressing specific synaptic reflexes preferentially.
Target Products:
|
|
|
Phase I/Phase II Clinical Stage Products
Therapeutics that are being investigated for the treatment of pain in early stages of clinical research where human subject is involved.
Target Products:
|
|
|
Respiratory System |
|
|
Lower Respiratory Tract Disorders (Lung Disorders) |
|
|
Asthma |
|
|
Acute Treatments |
|
|
Bronchodilators |
|
|
Alpha Adrenergic Receptor Agonists/Beta Adrenergic Receptor Agonists
Therapeutics that cause dilation of the lung passages by supporting the actions of the adrenergic transmitters like epinephrine and norepinephrine.
Target Products:
|
|
|
Phosphodiesterase Inhibitors (PDE Inhibitors)
Therapeutics that inhibit the break down of phosphodiesters thereby increasing levels of Nitric Oxide which help in dilating the blood vessels in the lungs.
Target Products:
|
|
|
Prophylactic Treatments |
|
|
Mast Cell Stabilizers
Therapeutics that treat asthma by inhibiting mast cell degranulation.
Target Products:
|
|
|
Phosphodiesterase Inhibitors (PDE Inhibitors)
Therapeutics that inhibit the break down of phosphodiesters thereby increasing levels of Nitric Oxide which help in relaxing smooth muscles in the lungs.
Target Products:
|
|
|
Bronchitis |
|
|
Complications |
|
|
Bacterial Infections |
|
|
Antibacterial Agents (Antibiotics) |
|
|
Diaminopyrimidines/Sulfonamides
Therapeutics that treat bacterial infections by inhibiting certain enzymes that are vital for bacterial DNA transcription and repair.
Target Products:
|
|
|
Prophylactic Treatments |
|
|
Phosphodiesterase Inhibitors (PDE Inhibitors)
Therapeutics that inhibit the break down of phosphodiesters thereby increasing levels of Nitric Oxide which help in relaxing smooth muscles in the lungs.
Target Products:
|
|
|
Bronchospasm |
|
|
Bronchodilators |
|
|
Alpha Adrenergic Receptor Agonists/Beta Adrenergic Receptor Agonists
Therapeutics that cause dilation of the lung passages by supporting the actions of the adrenergic transmitters like epinephrine and norepinephrine.
Target Products:
|
|
|
Emphysema |
|
|
Prophylactic Treatments |
|
|
Phosphodiesterase Inhibitors (PDE Inhibitors)
Therapeutics that inhibit the break down of phosphodiesters thereby increasing levels of Nitric Oxide which help in relaxing smooth muscles in the lungs.
Target Products:
|
|
|
Research/Preclinical Stage Products
Therapeutics that are being investigated for the treatment of respiratory disorders in very early stages of research where no human subject is involved.
Buyer Products:
|
|
|
Upper Respiratory Tract Disorders |
|
|
Coughs/Colds |
|
|
Anticholinergic Agents/Opioids
Therapeutics that treat coughs and colds by relieving pain and fever as well as suppressing cough.
Target Products:
|
|
|
Decongestants/Antitussives
Therapeutics that treat coughs and colds by reducing mucous build up and suppressing the cough.
Target Products:
|
|
|
Decongestants/Antitussives/Expectorants
Therapeutics that treat coughs and colds by reducing mucous build up, suppressing coughs and helping in the ejection of the mucous.
Target Products:
|
|
|
Surgery |
|
|
General |
|
|
Hemorrhage |
|
|
Coagulating Agents (Coagulants)
Therapeutics that treat bleeding during a surgical procedure by promoting blood clotting.
Target Products:
|
|
|
Toxicology |
|
|
Chemical Poisoning |
|
|
Nerve Gas |
|
|
Anticholinergic Agents
Therapeutics that treat toxicity due to nerve agent/gas by antagonizing the muscarine-like actions of acetylcholine and other choline esters.
Target Products:
|
|
|
Transplantation |
|
|
Bone Marrow |
|
|
Complications |
|
|
Neutropenia |
|
|
Colony Stimulating Factors (CSF) |
|
|
Granulocyte Macrophage (rhGM-CSF)
Therapeutics containing biological proteins that stimulate the formation of certain white blood cell colonies.
Buyer Products:
|
|
|
Peripheral Blood Progenitor Cell Transplant (PBPCT) |
|
|
Recovery |
|
|
Colony Stimulating Factors (CSF) |
|
|
Granulocyte Macrophage (rhGM-CSF)
Therapeutics containing biological proteins that stimulate the formation of certain white blood cell colonies.
Buyer Products:
|
|
|
Urology |
|
|
Phase I/Phase II Clinical Stage Products
Therapeutics that are being investigated for the treatment of urological disorders in early stages of clinical research where human subject is involved.
Buyer Products:
Target Products:
|
|
|
Urological Disorders |
|
|
Kidney (Renal) |
|
|
Chronic Renal Failure (CRF) |
|
|
Complications |
|
|
Edema |
|
|
Thiazide Diuretic Agents
Therapeutics that treat the accumulation of abnormally large amounts of fluid in subcutaneous tissue by increasing the excretion of sodium, potassium ions, and water in urine.
Target Products:
|
|
|
Renal Insufficiency |
|
|
Angiotensin Converting Enzyme Inhibitors (ACE Inhibitors)
Therapeutics that delay or treat kidney disease by inhibiting the renin-angiotensin system.
Target Products:
|
|
|
Wound Management |
|
|
Burns |
|
|
Complications |
|
|
Infections |
|
|
Antibacterial Agents (Antibiotics) |
|
|
Sulfonamides
Therapeutics that treat bacterial infections in injuries caused by fire or excessive heat by inhibiting folic acid synthesis.
Target Products:
|
|
|
Antifungal Agents |
|
|
Sulfonamides
Therapeutics that treat fungal infections in injuries caused by fire or excessive heat by inhibiting folic acid synthesis.
Target Products:
|
|
|
Medical Devices |
|
|
Cardiology |
|
|
Diagnostic |
|
|
Imaging |
|
|
Magnetic Resonance Imaging (MRI) |
|
|
Contrast Agents
A drug that is introduced into a patient to attain better image quality.
Buyer Products:
|
|
|
X-Ray |
|
|
Angiography |
|
|
Accessories
Various instruments used to assist in angiography procedures, including transducers, catheters, control syringes, waste systems, contrast management systems, fluid administration sets, and other related items.
Buyer Products:
|
|
|
Monitoring |
|
|
Monitors |
|
|
Electrocardiogram (ECG/EKG) |
|
|
Interpretive/Analysis
Specialized electrocardiogram devices that facilitate certain diagnostic functions and analysis.
Target Products:
|
|
|
Stress/Exercise Test
Instruments used to evaluate the cardiopulmonary system during exercise.
Target Products:
|
|
|
Telemetry |
|
|
Telemetry Systems
Complete systems or devices used to facilitate transfer of vitals monitoring data from the patient's site to a central monitor.
Target Products:
|
|
|
Vitals/Multiple Parameter |
|
|
Electrocardiogram (ECG/EKG)/Pulse Oximeter (SpO2)/ Multiple Vitals |
|
|
Portable
Device that measures, records, and displays the electrical signals of the heart, the oxygen concentration in the blood, the blood pressure with direct access to an artery and blood pressure with out direct access to an artery and can be moved around with the patient.
Buyer Products:
|
|
|
Clinical Diagnostics |
|
|
Immunoassays |
|
|
Reagents |
|
|
Test Kits |
|
|
Bacterial |
|
|
Tuberculosis
Immunoassay test kits which quantitatively measure tuberculosis antibody in plasma or serum.
Target Products:
|
|
|
Drug Delivery |
|
|
Percutaneous (Subcutaneous/Intramuscular/Intravenous) |
|
|
Automatic Injectors
Pen-shaped medical devices used to contain and deliver liquid medications to a specified needle depth with a press of a button.
Target Products:
|
|
|
Neurology |
|
|
Surgical |
|
|
Region Specific |
|
|
Brain |
|
|
Stereotactic Surgery |
|
|
Guidance/ Planning Systems
Imaging equipment and/or computer systems that create a 3D map of the interior of the brain facilitating stereotactic surgery.
Buyer Products:
|
|
|
Oncology |
|
|
Diagnostic |
|
|
Imaging |
|
|
MRI |
|
|
Contrast Agents
A drug that is introduced into a patient to attain better MRI image quality.
Buyer Products:
|
|
|
Radiology |
|
|
Computed Tomography (CT) Scan |
|
|
Accessories |
|
|
CT Contrast Injectors
Devices that mechanically push contrast agent into the patient.
Buyer Products:
|
|
|
Syringes
Disposables used in contrast injection pumps.
Buyer Products:
|
|
|
Contrast Agents |
|
|
Injectable
CT Scan contrast agents administered by injection.
Buyer Products:
|
|
|
MRI |
|
|
Accessories |
|
|
Needle Systems
Injection systems used to deliver MRI contrast agents.
Buyer Products:
|
|
|
Coils |
|
|
Closed MRI |
|
|
General Purpose
A closed MRI system that is designed to be used for multiple purpose imaging studies.
Buyer Products:
|
|
|
Region Specific |
|
|
Abdominal
A coil that is placed on the abdomen to attain an image.
Buyer Products:
|
|
|
Breast
A coil that is placed on the breast to attain an image of it.
Buyer Products:
|
|
|
Head/Neck
A coil that is placed on or around the head/neck to attain an image of it.
Buyer Products:
|
|
|
Lower Extremity
A coil that is placed on the lower extremity to attain an image of it.
Buyer Products:
|
|
|
Spine
A coil that is placed near the spine to attain an image of it.
Buyer Products:
|
|
|
Upper Extremity
A coil that is placed on an upper extremity to attain an image of it.
Buyer Products:
|
|
|
Vascular
A coil that is placed near a vessel to attain an image of it.
Buyer Products:
|
|
|
Contrast Agents |
|
|
Injectable
A contrast agent that gets introduced to the body via a needle or IV.
Buyer Products:
|
|
|
Nuclear |
|
|
Gamma Camera |
|
|
Contrast Agents |
|
|
Radionuclides |
|
|
Adjuncts
Radioactive materials that are introduced to the body for nuclear imaging purposes.
Target Products:
|
|
|
Ultrasound |
|
|
Accessories |
|
|
Aspiration Needles
Biopsy needles that have special properties allowing ultrasound guidance.
Buyer Products:
|
|
|
X-Ray |
|
|
Contrast Agents |
|
|
Injectable
Introduced to the body via a needle.
Buyer Products:
|
|
|
Urology |
|
|
Diagnostic |
|
|
Imaging |
|
|
MRI |
|
|
Contrast Agents
A drug that is introduced into a patient to attain better MRI image quality.
Buyer Products:
|
|
|
Vascular |
|
|
Diagnostic |
|
|
Imaging |
|
|
X-Ray |
|
|
Angiography |
|
|
Accessories
Various instruments used to assist in angiography procedures, including transducers, catheters, control syringes, waste systems, contrast management systems, fluid administration sets, and other related items.
Buyer Products:
|
|
|
Outsourced Services |
|
|
Development/Manufacturing Services |
|
|
Chemistry Services
Outsourced companies that provide medicinal chemistry, organic synthesis, process research, cGMP synthesis, and analytical services to the biopharmaceutical industry.
Target Products:
|
|
|
Contract Manufacturing Organizations (CMO) |
|
|
Medical Devices
Contract Manufacturing Organizations that manufacture (and/or design, develop) medical devices and products for other organizations.
Target Products:
|
|
|
Pharmaceuticals |
|
|
Active/Intermediate Chemicals
Intermediate and active ingredient contract manufacturing organizations that produce large quantities of small molecule compounds for use in final dosage forms.
Target Products:
|
|
|
Biologics
Active Ingredient Contract Manufacturing Organizations (CMO) that manufacture antibodies, proteins, and genetic materials.
Target Products:
|
|
- Focused. Denotes that the company is considered focused in this area. In general, Focused Companies draw the majority of their earnings in the sector/product area specified.
- Sector Pure-Plays. Denotes that the company is focused in the selected sector and generates nearly all earnings in the sector/product area specified.
- Sector Participation. Denotes that the company develops products in this line of business.
Relationship Details
Key Competitors
| Name | Dir | Percent | Market Cap. | P/E Ratio (TTM) | Fwd P/E | P/R Ratio (TTM) | Fwd P/Rev | Price To Tang. Book Value | |
|---|---|---|---|---|---|---|---|---|---|
| Overlap | |||||||||
Medicis Pharmaceutical Corporation
|
|
n/a | 2,078.941 | n/a | 48.94 | 6.28 | 5.89 | 8.62 | |
Neurocrine Biosciences, Inc.
|
|
n/a | 378.840 | n/a | -3.13 | 8.63 | 11.84 | 1.16 | |
| Buyer | |||||||||
Roche Holding Ltd. (ADR)
|
|
n/a | 157,245.145 | 34.89 | 24.82 | 5.69 | n/a | 8.62 | |
Genentech, Inc.
|
|
n/a | 84,941.939 | 45.71 | 40.64 | 10.04 | 9.42 | 12.00 | |
| Target | |||||||||
Pfizer Inc.
|
|
n/a | 193,888.862 | 15.37 | 13.35 | 4.01 | 4.07 | 8.31 | |
GlaxoSmithKline plc (ADR)
|
|
n/a | 148,888.977 | 14.59 | 14.60 | 3.36 | 3.42 | 14.57 | |
sanofi-aventis (ADR)
|
|
n/a | 116,539.433 | 30.70 | 13.50 | 3.12 | 3.28 | n/a | |
Wyeth
|
|
n/a | 64,708.887 | 15.89 | 15.26 | 3.26 | 3.22 | 6.16 | |
Bristol Myers Squibb Co.
|
|
n/a | 48,125.833 | 21.70 | 23.78 | 2.57 | 2.72 | 9.97 | |
Forest Laboratories, Inc.
|
|
n/a | 15,661.993 | 21.49 | 18.71 | 4.93 | 4.80 | 5.94 | |
Shire plc (ADR)
|
|
n/a | 10,059.401 | 36.11 | 35.11 | 5.70 | 5.62 | 11.70 | |
Biovail Corporation (USA)
|
|
n/a | 2,757.746 | 13.24 | 6.68 | 2.63 | 2.61 | 6.01 | |
Watson Pharmaceuticals, Inc.
|
|
n/a | 2,568.873 | 40.88 | 21.64 | 1.45 | 1.37 | 2.28 | |
Medicis Pharmaceutical Corporation
|
|
n/a | 2,078.941 | n/a | 48.94 | 6.28 | 5.89 | 8.62 | |
Cubist Pharmaceuticals, Inc.
|
|
n/a | 1,191.527 | n/a | 182.58 | 6.80 | 6.04 | 404.46 | |
Sciele Pharma Inc.
|
|
n/a | 814.257 | 18.26 | 19.63 | 2.90 | 2.83 | 12.82 | |
Omrix Biopharmaceuticals, Inc.
|
|
n/a | 457.283 | 27.28 | 20.99 | 8.46 | 7.54 | 10.16 | |
Impax Laboratories Inc.
|
|
n/a | 444.484 | 380.49 | 22.65 | 3.95 | n/a | 7.58 | |
Neurocrine Biosciences, Inc.
|
|
n/a | 378.840 | n/a | -3.13 | 8.63 | 11.84 | 1.16 | |
Vanda Pharmaceuticals Inc.
|
|
n/a | 306.920 | n/a | -3.40 | n/a | n/a | 8.31 | |
Somaxon Pharmaceuticals, Inc.
|
|
n/a | 254.085 | n/a | -5.28 | n/a | 41.35 | 4.32 | |
Lannett Company, Inc.
|
|
n/a | 165.457 | 33.79 | 23.45 | 2.29 | 1.88 | 2.58 | |
Avigen, Inc.
|
|
n/a | 147.326 | n/a | -5.61 | 12.17 | 1,503.33 | 2.15 | |
Medicure Inc. (USA)
|
|
n/a | 130.746 | n/a | n/a | 160.11 | n/a | 15.27 | |
Advancis Pharmaceutical Corporation
|
|
n/a | 127.437 | n/a | -3.38 | 24.56 | 18.67 | n/a | |
- Defined by the Company
- Defined by Others
Dependent Suppliers
| Name | Dir | Percent | Market Cap. | P/E Ratio (TTM) | Fwd P/E | P/R Ratio (TTM) | Fwd P/Rev | Price To Tang. Book Value | |
|---|---|---|---|---|---|---|---|---|---|
| Buyer | |||||||||
Advanced Magnetics, Inc.
|
|
47.00% | 683.619 | n/a | -60.21 | 250.37 | 498.12 | 15.35 | |
Biogen Idec Inc.
|
|
n/a | 17,365.400 | 105.62 | 24.29 | 6.66 | 6.52 | 5.90 | |
Serono S.A. (ADR)
|
|
n/a | 13,657.170 | 19.97 | 19.08 | 4.99 | 4.87 | 5.65 | |
Millennium Pharmaceuticals, Inc.
|
|
n/a | 3,612.192 | n/a | -286.50 | 7.70 | 7.57 | 6.47 | |
Medarex, Inc.
|
|
n/a | 1,644.559 | n/a | -9.34 | 29.36 | 34.19 | 4.46 | |
Crucell N.V. (ADR)
|
|
n/a | 1,397.634 | n/a | -13.44 | 14.23 | 7.49 | 3.80 | |
Dendrite International, Inc.
|
|
n/a | 511.778 | n/a | 53.45 | 1.22 | 1.23 | 3.77 | |
Penwest Pharmaceuticals
|
|
n/a | 422.847 | n/a | -13.24 | 114.56 | 110.91 | 8.71 | |
OPNET Technologies, Inc.
|
|
n/a | 332.082 | 60.23 | 43.76 | 3.79 | 3.42 | 3.71 | |
Peregrine Pharmaceuticals
|
|
n/a | 246.122 | n/a | n/a | 72.26 | n/a | 8.49 | |
EPIX Pharmaceuticals, Inc.
|
|
n/a | 125.667 | n/a | -2.99 | 20.31 | 15.99 | n/a | |
Pharmacopeia Drug Discovery, Inc.
|
|
n/a | 85.337 | n/a | -2.54 | 4.44 | 4.80 | 4.51 | |
Bioject Medical Technologies Inc.
|
|
n/a | 14.847 | n/a | n/a | 1.55 | n/a | 2.54 | |
Tripos, Inc.
|
|
n/a | 7.810 | n/a | n/a | 0.18 | n/a | 0.38 | |
Valentis, Inc.
|
|
n/a | 7.687 | n/a | n/a | 10.58 | n/a | 3.16 | |
| Target | |||||||||
sanofi-aventis (ADR)
|
|
n/a | 116,539.433 | 30.70 | 13.50 | 3.12 | 3.28 | n/a | |
Palatin Technologies, Inc.
|
|
n/a | 156.476 | n/a | -5.37 | 8.01 | 4.24 | 15.50 | |
DepoMed, Inc.
|
|
n/a | 147.841 | n/a | -4.12 | 19.25 | 12.18 | n/a | |
Inyx, Inc.
|
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
- Defined by the Company
- Defined by Others
Key Customers
| Name | Dir | Percent | Market Cap. | P/E Ratio (TTM) | Fwd P/E | P/R Ratio (TTM) | Fwd P/Rev | Price To Tang. Book Value | |
|---|---|---|---|---|---|---|---|---|---|
| Buyer | |||||||||
Millennium Pharmaceuticals, Inc.
|
|
n/a | 3,612.192 | n/a | -286.50 | 7.70 | 7.57 | 6.47 | |
Cotherix, Inc
|
|
n/a | 384.762 | n/a | -14.06 | 6.41 | 5.57 | 4.49 | |
Sonus Pharmaceuticals, Inc.
|
|
n/a | 213.430 | n/a | -7.65 | 8.62 | 8.95 | 4.34 | |
Favrille, Inc.
|
|
n/a | 101.704 | n/a | -2.25 | n/a | n/a | 1.89 | |
Accentia Biopharmaceuticals, Inc
|
|
n/a | 100.865 | n/a | -2.34 | 3.72 | 3.31 | n/a | |
| Target | |||||||||
McKesson Corporation
|
|
27.00% | 14,259.786 | 17.26 | 17.85 | 0.16 | 0.15 | 3.50 | |
AmerisourceBergen Corp.
|
|
14.00% | 9,114.743 | 19.49 | 18.56 | 0.15 | 0.15 | 2.20 | |
Cardinal Health, Inc.
|
|
n/a | 25,195.796 | 24.17 | 16.98 | 0.30 | 0.28 | 7.48 | |
Salix Pharmaceuticals Ltd
|
|
n/a | 670.110 | 45.55 | 22.45 | 3.40 | 3.29 | 3.91 | |
QLT Inc. (USA)
|
|
n/a | 666.782 | n/a | 27.06 | 3.57 | 3.89 | 2.06 | |
Vascular Solutions, Inc.
|
|
n/a | 112.448 | n/a | -43.88 | 2.76 | 2.60 | 8.27 | |
Government - United States
|
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Merck KGaA
|
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
- Defined by the Company
- Defined by Others
Key Partners
| Name | Dir | Percent | Market Cap. | P/E Ratio (TTM) | Fwd P/E | P/R Ratio (TTM) | Fwd P/Rev | Price To Tang. Book Value | |
|---|---|---|---|---|---|---|---|---|---|
| Buyer | |||||||||
Pfizer Inc.
|
|
n/a | 193,888.862 | 15.37 | 13.35 | 4.01 | 4.07 | 8.31 | |
Novartis AG (ADR)
|
|
n/a | 137,962.635 | 20.11 | 18.92 | 3.81 | 3.74 | 3.58 | |
AstraZeneca plc (ADR)
|
|
n/a | 89,001.730 | 15.25 | 14.69 | 3.48 | 3.38 | 8.92 | |
Abbott Laboratories
|
|
n/a | 72,061.862 | 22.74 | 18.94 | 3.23 | 3.25 | 28.77 | |
3M Company
|
|
n/a | 59,756.110 | 17.39 | 17.98 | 2.66 | 2.62 | 9.21 | |
Koninklijke Philips Electronics NV (ADR)
|
|
n/a | 43,560.190 | 6.91 | 33.58 | 1.23 | 1.30 | 1.83 | |
Biogen Idec Inc.
|
|
n/a | 17,365.400 | 105.62 | 24.29 | 6.66 | 6.52 | 5.90 | |
Genzyme Corporation
|
|
n/a | 17,130.299 | 47.84 | 29.82 | 5.60 | 5.42 | 5.69 | |
Serono S.A. (ADR)
|
|
n/a | 13,657.170 | 19.97 | 19.08 | 4.99 | 4.87 | 5.65 | |
| Target | |||||||||
sanofi-aventis (ADR)
|
|
n/a | 116,539.433 | 30.70 | 13.50 | 3.12 | 3.28 | n/a | |
Wyeth
|
|
n/a | 64,708.887 | 15.89 | 15.26 | 3.26 | 3.22 | 6.16 | |
Eli Lilly & Co.
|
|
n/a | 60,992.647 | 18.88 | 17.15 | 3.98 | 3.94 | 4.67 | |
Barr Pharmaceuticals, Inc.
|
|
n/a | 5,376.860 | 17.57 | 15.38 | 4.02 | 3.70 | 4.32 | |
Arrow International, Inc.
|
|
n/a | 1,564.867 | 27.94 | 22.88 | 3.25 | 2.99 | 3.58 | |
Salix Pharmaceuticals Ltd
|
|
n/a | 670.110 | 45.55 | 22.45 | 3.40 | 3.29 | 3.91 | |
QLT Inc. (USA)
|
|
n/a | 666.782 | n/a | 27.06 | 3.57 | 3.89 | 2.06 | |
Pain Therapeutics, Inc.
|
|
n/a | 384.754 | 43.88 | 58.13 | 7.31 | 6.66 | 4.73 | |
Palatin Technologies, Inc.
|
|
n/a | 156.476 | n/a | -5.37 | 8.01 | 4.24 | 15.50 | |
DepoMed, Inc.
|
|
n/a | 147.841 | n/a | -4.12 | 19.25 | 12.18 | n/a | |
Vascular Solutions, Inc.
|
|
n/a | 112.448 | n/a | -43.88 | 2.76 | 2.60 | 8.27 | |
Inyx, Inc.
|
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Suntory Group
|
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
United Research Laboratories and Mutual Pharmaceutical Company
|
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Merck KGaA
|
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
Astellas Pharma Inc.
|
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
- Defined by the Company
- Defined by Others
Financials
| Buyer | Target | Combined Entity | |
|---|---|---|---|
| Income Statement | |||
| Operating Items | |||
| Revenue | 7,009.5 | 1,898.9 | 8,908.3 |
Other Revenue
|
0.0 | 0.0 | 0.0 |
| Total Revenue | 7,009.5 | 1,898.9 | 8,908.3 |
Cost of Revenue
|
1,624.0 | 373.2 | 1,997.3 |
SG&A Expense
|
2,887.9 | 642.2 | 3,530.1 |
Depreciation & Amortization
|
0.0 | 145.1 | 145.1 |
Research & Development
|
1,283.9 | 123.9 | 1,407.8 |
Interest Expense
|
0.0 | 0.0 | 0.0 |
Other Operating Expense
|
119.2 | -0.2 | 119.0 |
Unusual Expense (Income)
|
0.0 | 401.2 | 401.2 |
| Total Expenses | 5,915.1 | 1,685.4 | 7,600.5 |
Operating Income
|
1,094.4 | 213.5 | 1,307.9 |
| Non Operating Items | |||
Interest Expense (Inc.), Net Non-Oprtng
|
18.8 | 18.6 | 37.4 |
Other, Net
|
28.9 | -0.6 | 28.3 |
| Income Before Taxes | 1,142.1 | 231.4 | 1,373.5 |
| Income Taxes | 384.0 | 74.1 | 458.2 |
| Income After Taxes | 758.1 | 157.3 | 915.4 |
| Minority Interest (IS) | -5.0 | 0.0 | -5.0 |
Net Income - Excl. Xord. Items
|
753.0 | 157.3 | 910.4 |
| Discontinued Operations | 0.0 | 0.1 | 0.1 |
Net Income - Incl. Xord. Items
|
753.0 | 157.4 | 910.4 |
Income Avail. to Common
|
753.0 | 157.4 | 910.4 |
| Share Items | |||
Basic Avg. Shares Outstanding
|
192.4 | 242.3 | 434.7 |
Basic EPS - Excl. Xord. Items
|
3.91 | 0.65 | 2.09 |
Basic EPS - Incl. Xord. Items
|
3.91 | 0.65 | 2.09 |
| Full Dilution Adjustment | 0.0 | 0.0 | 0.0 |
| Fully Diluted Shares Outstanding | 192.4 | 242.8 | 435.2 |
F.D. EPS - Excl. Xord. Items
|
3.91 | 0.65 | 2.09 |
F.D. EPS - Incl. Xord. Items
|
3.91 | 0.65 | 2.09 |
| Dividends Per Common Share | 1.51 | 0.00 | 1.51 |
| Balance Sheet | |||
| Assets | |||
Cash and Equivalents
|
1,445.8 | 138.1 | 1,583.9 |
ST Investments
|
94.1 | 779.5 | 873.7 |
Accounts Receivable
|
1,865.0 | 255.7 | 2,120.8 |
Inventory
|
1,070.6 | 186.8 | 1,257.3 |
Prepayments and Advances
|
0.0 | 102.4 | 102.4 |
Other Current Assets
|
0.0 | 69.2 | 69.2 |
Current Assets
|
4,475.5 | 1,531.6 | 6,007.1 |
Accum D&A
|
0.0 | 0.0 | 0.0 |
PPE, Net
|
1,408.2 | 303.8 | 1,712.0 |
| Goodwill & Intangibles | 829.6 | 1,046.0 | 1,875.6 |
| Long Term Investments | 268.6 | 13.5 | 282.1 |
| Other Assets | 0.0 | 0.0 | 0.0 |
Other LT Assets
|
396.6 | 352.6 | 749.2 |
| Total Assets | 7,378.4 | 3,247.5 | 10,626.0 |
| Liabilities | |||
| Accounts Payable | 0.0 | 80.8 | 80.8 |
| Payable/Accrued | 0.0 | 0.0 | 0.0 |
| Accrued Expenses | 0.0 | 471.7 | 471.7 |
ST Debt
|
0.0 | 0.0 | 0.0 |
Curr Port of LTD & Cap Lease Oblg
|
30.1 | 4.3 | 34.4 |
| Other (Current) Liabilities | 1,907.7 | 20.6 | 1,928.3 |
Current Liab.
|
1,937.8 | 577.4 | 2,515.2 |
LT Debt
|
268.6 | 400.0 | 668.6 |
Total LT Debt
|
268.6 | 400.0 | 668.6 |
| Minority Interest (BS) | 23.8 | 0.0 | 23.8 |
Other LT Liab.
|
850.9 | 23.9 | 874.8 |
Total Liabilities
|
3,081.2 | 1,001.3 | 4,082.4 |
| Shareholders Equity | |||
| Common Stock | 243.5 | 1,238.5 | 1,482.0 |
| Additional Paid in Capital | 419.2 | 0.0 | 419.2 |
| Retained Earnings | 3,638.4 | 1,006.9 | 4,645.3 |
| Treasure Stock | -3.8 | 0.0 | -3.8 |
| Other Equity | 0.0 | 0.8 | 0.8 |
Total Equity
|
4,297.3 | 2,246.3 | 6,543.6 |
Total Liab. & Equity
|
7,378.4 | 3,247.5 | 10,626.0 |
Shares Outstanding
|
190.8 | 243.1 | 433.9 |
| Cash Flow | |||
| Operating Cash Flow | |||
| CF Net Income | 758.1 | 0.0 | 758.1 |
| CF Depreciation | 430.5 | 0.0 | 430.5 |
| CF Deferred Taxes | 0.0 | 0.0 | 0.0 |
| Other Non-Cash Items | -86.6 | -1.2 | -87.8 |
| Change in Working Capital | 356.4 | 413.1 | 769.6 |
| Total Cash From Operating Activities | 1,458.4 | 411.9 | 1,870.3 |
| Investing Cash Flow (not calculated) | |||
| Capital Expenditures | -377.8 | -95.7 | -473.4 |
| Other Investing Cash Flows | -7.5 | -316.7 | -324.2 |
| Total Cash From Investing Activities | -385.3 | -412.3 | -797.6 |
| Financing Cash Flow (not calculated) | |||
| Dividends Paid | -291.2 | 0.0 | -291.2 |
| Purchase Or Sale of Stock | 74.0 | 7.0 | 81.1 |
| Purchase and Retirement of Debt | 0.0 | 61.6 | 61.6 |
| Other Financing Cash Flow | -579.8 | -10.4 | -590.2 |
| Total Cash From Financing Activities | -797.0 | 58.2 | -738.7 |
| Exchange Rate Effects | -12.6 | 0.0 | -12.6 |
| Net Change in Cash | 263.6 | 57.8 | 321.4 |
| Cash Taxes Paid | 252.3 | 107.2 | 359.4 |
| Cash Interest Paid | 15.1 | 10.6 | 25.6 |
Medicis Pharmaceutical Corporation