FY2019 Q3 DATABOOK - Takeda*3 GEM: Growth and Emerging Markets, which include Russia/CIS, Latin America, Asia, Middle East, Oceania and Africa Other PDT products in Rare Hematology

Takeda Pharmaceutical Company Limited

(TSE:4502/NYSE:TAK)

Contact: Global Finance, IRTEL: +81‐3‐3278‐2306https://www.takeda.com/

Quarterly Announcements / Presentationshttps://www.takeda.com/investors/reports/

FY2019 Q3DATABOOK

1. Revenue by Region

■Year To Date

Underlying

FY18 FY19

(Bn JPY) Q3 YTD Q3 YTD

1,380.0 2,519.5 1,139.5 82.6% ‐1.2%

444.0 467.4 23.4 5.3% ‐3.8%

% of revenue 32.2% 18.6% ‐13.6pt

495.3 1,215.7 720.3 145.4% ‐3.6%

% of revenue 35.9% 48.3% 12.4pt

244.9 483.5 238.7 97.5% 0.7%

% of revenue 17.7% 19.2% 1.4pt

Growth and Emerging Markets 195.7 352.8 157.1 80.3% 7.9%

% of revenue 14.2% 14.0% ‐0.2pt

Russia/CIS 44.3 59.3 15.0 33.8% 3.7%

% of revenue 3.2% 2.4% ‐0.9pt

Latin America 54.5 111.7 57.2 104.9% 13.0%

% of revenue 4.0% 4.4% 0.5pt

Asia 75.9 127.3 51.4 67.8% 12.0%

% of revenue 5.5% 5.1% ‐0.4pt

Other 21.1 54.6 33.5 159.0% ‐5.4%

% of revenue 1.5% 2.2% 0.6pt

46.6 66.2 19.6 42.0%

*2 Other region includes Middle East, Oceania and Africa.

Reported

YOY

Europe and Canada

Of which royalty / service income

*1 Revenue amount is classified into countries or regions based on the customer location.

United States

YOY

Total revenue

Japan

I. Financial Results

1

1. Revenue by Region (continued)

◆Quarterly

(Bn JPY) Q1 Q2 Q3 Q4 Q1 YOY Q2 YOY Q3 YOY Q4 YOY

449.8 430.8 499.4 717.2 849.1 88.8% 811.0 88.3% 859.3 72.1%

144.3 130.0 169.8 127.0 152.3 5.6% 147.1 13.2% 168.0 -1.1%

% of revenue 32.1% 30.2% 34.0% 17.7% 17.9% 18.1% 19.5%

161.1 160.0 174.3 333.6 415.7 158.0% 390.2 143.9% 409.8 135.2%

% of revenue 35.8% 37.1% 34.9% 46.5% 49.0% 48.1% 47.7%

79.1 79.5 86.3 160.8 165.2 108.8% 156.6 97.0% 161.7 87.4%

% of revenue 17.6% 18.5% 17.3% 22.4% 19.5% 19.3% 18.8%

Growth and Emerging Markets 65.4 61.3 69.1 95.8 115.9 77.3% 117.2 91.0% 119.8 73.5%

% of revenue 14.5% 14.2% 13.8% 13.4% 13.6% 14.4% 13.9%

Russia/CIS 14.1 13.4 16.8 15.4 19.0 34.6% 17.9 33.7% 22.4 33.1%

% of revenue 3.1% 3.1% 3.4% 2.2% 2.2% 2.2% 2.6%

Latin America 18.5 16.2 19.8 33.6 37.4 102.2% 38.4 137.3% 35.9 81.2%

% of revenue 4.1% 3.8% 4.0% 4.7% 4.4% 4.7% 4.2%

Asia 26.9 25.0 24.0 29.6 41.0 52.4% 42.9 71.5% 43.4 81.3%

% of revenue 6.0% 5.8% 4.8% 4.1% 4.8% 5.3% 5.1%

Other 5.8 6.8 8.5 17.2 18.5 - 18.0 165.9% 18.1 113.6%

% of revenue 1.3% 1.6% 1.7% 2.4% 2.2% 2.2% 2.1%

13.0 11.9 21.7 24.4 27.1 108.5% 20.0 68.6% 19.0 -12.4%

*1 Revenue amount is classified into countries or regions based on the customer location. *2 Other region includes Middle East, Oceania and Africa.

Reported

Of which royalty / service income

United States

FY19FY18

Total revenue

Japan

Europe and Canada

2

2. Product Sales Analysis (vs PY Reported Actual) (Sales amount includes royalty income and service income)

■Year To Date

(Bn JPY)FY18Q3

YTD

FY19Q3

YTDYOY Japan YOY EUCAN YOY GEM*3 YOY

GI 392.9 533.2 35.7% 314.9 48.2% 60.6 28.6% 99.6 13.4% 46.9 3.4% 11.1 ‐

Entyvio 201.0 263.5 31.1% 184.6 34.8% 4.4 ‐ 64.2 14.2% 10.4 40.6%

Dexilant 54.9 48.0 ‐12.5% 32.4 ‐19.7% 5.8 5.0% 9.9 8.9%

Pantoprazole 46.9 38.4 ‐18.3% 2.3 ‐44.3% 17.4 ‐17.8% 18.7 ‐13.8%

Takecab‐F 44.4 55.7 25.4% 55.3 24.8% 0.4 ‐

Gattex/Revestive 46.9 ‐ 40.5 ‐ 6.0 ‐ 0.4 ‐

Pentasa 20.2 ‐ 20.2 ‐

Lialda/Mezavan *1 18.2 ‐ 7.1 ‐ 11.1 ‐

Amitiza 25.9 22.1 ‐14.5% 21.9 ‐15.1% 0.0 ‐95.8% 0.2 ‐

Resolor/Motegrity 4.7 ‐ 2.3 ‐ 2.3 ‐ 0.1 ‐

Other 19.8 15.4 ‐22.0% 3.7 ‐30.3% 1.0 ‐59.5% 4.0 ‐19.9% 6.8 ‐4.1%

Rare Metabolic 132.3 ‐ 37.9 ‐ 2.4 ‐ 31.5 ‐ 21.9 ‐ 38.5 ‐

Elaprase 52.4 ‐ 14.8 ‐ 1.2 ‐ 18.8 ‐ 17.5 ‐

Replagal *1 38.5 ‐ 38.5 ‐

Vpriv 28.4 ‐ 12.2 ‐ 1.2 ‐ 10.6 ‐ 4.3 ‐

Natpara 13.0 ‐ 10.9 ‐ 2.0 ‐ 0.1 ‐

Rare Hematology 259.2 ‐ 108.1 ‐ 20.8 ‐ 65.0 ‐ 65.3 ‐

Advate 123.1 ‐ 53.9 ‐ 5.8 ‐ 33.4 ‐ 30.0 ‐

Adynovate 44.8 ‐ 22.8 ‐ 11.4 ‐ 8.2 ‐ 2.4 ‐

FEIBA *2 39.6 ‐ 7.8 ‐ 1.4 ‐ 11.2 ‐ 19.2 ‐ Hemofil/Immunate/

Immunine *217.9 ‐ 3.4 ‐ 4.7 ‐ 9.9 ‐

Other PDT Products *2 2.9 ‐ 0.0 ‐ 2.4 ‐ 0.5 ‐

Other 30.9 ‐ 20.1 ‐ 2.3 ‐ 5.1 ‐ 3.4 ‐

Hereditary Angioedema 94.0 ‐ 75.8 ‐ 0.6 ‐ 15.0 ‐ 2.6 ‐

Firazyr 22.7 ‐ 12.8 ‐ 0.6 ‐ 6.9 ‐ 2.4 ‐

Takhzyro 48.8 ‐ 45.8 ‐ 3.1 ‐ 0.0 ‐

Kalbitor 3.5 ‐ 3.5 ‐ 0.0 ‐

Cinryze *2 18.9 ‐ 13.7 ‐ 5.0 ‐ 0.2 ‐ *1 License‐out product : Regional breakdown is not available due to contract.*2 PDT products*3 GEM: Growth and Emerging Markets, which include Russia/CIS, Latin America, Asia, Middle East, Oceania and AfricaOther PDT products in Rare Hematology include Bebulin, Prothromplex and Factor VII.Other in Rare Hematology include Vonvendi, Obizur, Rixubis, Agrylin/Xagrid, Recombinate, Other Hemophilia.

YOY

Reported

US YOY Ex‐US

3

■Year To Date

(Bn JPY)FY18Q3

YTD

FY19Q3

YTDYOY Japan YOY EUCAN YOY GEM*3 YOY YOY

Reported

US YOY Ex‐US

12.5 296.6 ‐ 196.8 ‐ 99.8 ‐

Immunoglobulin *2 9.2 225.4 ‐ 169.5 ‐ 55.8 ‐

Albumin *2 1.3 49.7 ‐ 10.9 ‐ 38.8 ‐

Other *2 2.1 21.5 ‐ 16.3 ‐ 5.1 147.5%

Oncology 306.6 317.9 3.7% 161.2 2.4% 59.3 8.3% 50.8 4.5% 35.6 41.4% 11.2 ‐46.2%

Velcade *1 100.3 90.8 ‐9.5% 82.4 0.5% 8.4 ‐54.1%

Leuprorelin 84.6 82.7 ‐2.3% 15.2 ‐10.3% 32.0 0.9% 22.2 ‐12.4% 13.4 24.6%

Ninlaro 46.5 58.1 25.0% 39.4 10.8% 3.8 18.0% 8.7 45.2% 6.1 ‐

Adcetris 32.0 39.5 23.2% 5.9 60.5% 17.8 9.7% 15.4 26.8%

Iclusig *1 21.6 22.8 5.7% 20.1 4.7% 2.7 14.2%

Alunbrig 3.8 5.1 36.4% 3.7 1.3% 1.1 ‐ 0.3 ‐

Vectibix 16.2 17.6 8.8% 17.6 8.8%

Other 1.6 1.3 ‐17.2% ‐0.0 ‐ 0.9 ‐4.4% 0.4 ‐29.3%

Neuroscience 73.7 330.5 ‐ 258.7 ‐ 31.1 43.9% 35.5 ‐ 5.2 ‐

Vyvanse 206.8 ‐ 178.4 ‐ 23.4 ‐ 5.0 ‐

Trintellix 44.6 54.3 21.7% 54.1 21.2% 0.2 ‐

Adderall XR 15.0 ‐ 13.7 ‐ 1.2 ‐

Rozerem 14.9 11.7 ‐21.2% 3.2 ‐56.6% 8.5 14.2% 0.0 ‐22.7%

Reminyl 13.0 13.9 7.0% 13.8 6.7% 0.0 ‐

Intuniv 11.0 ‐ 0.7 ‐ 4.5 ‐ 5.6 ‐ 0.1 ‐

Other 1.2 17.9 ‐ 8.5 ‐ 4.0 ‐ 5.3 ‐ 0.0 ‐

Other 594.3 555.8 ‐6.5%

Azilva 55.7 59.1 6.1% 59.1 6.1%

Nesina 42.4 44.1 3.8% 5.3 16.2% 21.8 ‐1.6% 8.0 ‐1.3% 8.9 17.8%

Uloric 40.5 15.5 ‐61.8% 14.7 ‐63.0% 0.4 ‐36.4% 0.4 71.6%

Colcrys 23.6 19.8 ‐16.4% 19.8 ‐16.4%

Enbrel 27.9 24.0 ‐13.9% 24.0 ‐13.9%

Lotriga 24.3 24.8 2.1% 24.8 2.1% *1 License‐out product : Regional breakdown is not available due to contract.*2 PDT products*3 GEM: Growth and Emerging Markets, which include Russia/CIS, Latin America, Asia, Middle East, Oceania and AfricaOther in PDT Immunology include Aralast, Glassia, Ceprotin, Antithrombin III, Kenktsu‐Nonthron and othersOther in Neuroscience include Copaxone, Rasagiline, Mydayis, Buccolam, Daytrana/Equasym and Carbatrol/Equetro

PDT Immunology

4

2. Product Sales Analysis (vs PY Reported Actual) (continued)

■Quarterly


GI 124.0 128.1 140.8 146.5 171.6 38.4% 169.9 32.7% 191.6 36.1%

Entyvio 61.3 67.1 72.6 68.2 83.9 36.9% 84.5 26.0% 95.1 31.0%

Dexilant 17.4 17.5 20.0 14.3 15.8 ‐9.0% 15.3 ‐12.8% 16.9 ‐15.2%

Pantoprazole 16.2 14.5 16.2 14.7 11.6 ‐28.5% 12.8 ‐11.3% 13.9 ‐14.2%

Takecab‐F 14.3 13.0 17.1 13.9 18.3 28.1% 16.7 28.6% 20.7 20.8%

Gattex/Revestive 12.8 15.1 ‐ 14.1 ‐ 17.7 ‐

Pentasa 4.7 6.5 ‐ 6.5 ‐ 7.2 ‐

Lialda/Mezavant 3.3 5.6 ‐ 6.7 ‐ 6.0 ‐

Amitiza 7.9 8.4 9.6 7.1 7.8 ‐0.7% 7.3 ‐13.2% 7.0 ‐26.9%

Resolor/Motegrity 0.7 1.4 ‐ 1.3 ‐ 2.0 ‐

Other 7.0 7.6 5.2 6.8 5.6 ‐19.4% 4.7 ‐38.2% 5.1 ‐1.9%

Rare Metabolic 42.3 48.9 ‐ 43.2 ‐ 40.2 ‐

Elaprase 15.1 18.8 ‐ 16.7 ‐ 16.8 ‐

Replagal 11.4 12.9 ‐ 12.6 ‐ 13.1 ‐

Vpriv 8.7 9.3 ‐ 9.4 ‐ 9.7 ‐

Natpara 7.1 7.9 ‐ 4.5 ‐ 0.6 ‐

Rare Hematology 66.7 89.9 ‐ 84.8 ‐ 84.5 ‐

Advate 32.1 42.7 ‐ 40.5 ‐ 39.9 ‐

Adynovate 10.7 16.7 ‐ 13.1 ‐ 15.1 ‐

FEIBA *1 9.6 13.1 ‐ 14.8 ‐ 11.7 ‐

Hemofil/Immunate/

Immunine*15.5 6.6 ‐ 5.6 ‐ 5.8 ‐

Other PDT Products *1 0.5 0.6 ‐ 0.5 ‐ 1.8 ‐

Other 8.2 10.3 ‐ 10.3 ‐ 10.2 ‐

Hereditary Angioedema 20.4 31.9 ‐ 28.5 ‐ 33.7 ‐

Firazyr 6.4 9.0 ‐ 6.3 ‐ 7.5 ‐

Takhzyro 9.7 14.5 ‐ 16.2 ‐ 18.2 ‐

Kalbitor 1.2 1.1 ‐ 1.3 ‐ 1.1 ‐

Cinryze *1 3.1 7.3 ‐ 4.7 ‐ 6.9 ‐ *1 PDT productsOther PDT products in Rare Hematology include Bebulin, Prothromplex and Factor VII.Other in Rare Hematology include Vonvendi, Obizur, Rixubis, Agrylin/Xagrid, Recombinate, Other Hemophilia.

FY18 FY19

Reported

(Sales amount includes royalty income and service income)

5

■Quarterly


FY18 FY19

Reported

4.2 3.8 4.5 81.0 90.2 ‐ 101.5 ‐ 104.9 ‐

Immunoglobulin *1 3.1 2.8 3.2 64.3 68.0 ‐ 78.5 ‐ 78.9 ‐

Albumin *1 0.4 0.4 0.5 11.0 16.1 ‐ 17.9 ‐ 15.7 ‐

Other *1 0.6 0.6 0.8 5.6 6.0 ‐ 5.1 ‐ 10.3 ‐

Oncology 98.9 99.5 108.2 92.8 106.5 7.6% 108.4 8.9% 103.1 ‐4.7%

Velcade 31.4 33.5 35.4 27.5 31.7 1.0% 31.9 ‐4.7% 27.2 ‐23.3%

Leuprorelin 28.6 26.5 29.5 25.4 28.4 ‐0.9% 28.3 6.7% 26.0 ‐11.8%

Ninlaro 14.0 15.4 17.1 15.7 18.3 30.8% 20.0 29.7% 19.8 15.9%

Adcetris 11.0 10.1 10.9 10.9 12.7 16.4% 13.0 28.3% 13.7 25.2%

Iclusig 7.0 7.2 7.4 7.1 7.6 9.2% 7.0 ‐1.7% 8.2 9.6%

Alunbrig 1.1 1.2 1.5 1.4 1.7 52.8% 1.7 44.2% 1.8 18.4%

Vectibix 5.4 5.1 5.7 4.3 5.6 3.5% 6.0 17.3% 6.0 6.2%

Other 0.5 0.5 0.6 0.4 0.4 ‐9.6% 0.5 ‐14.4% 0.4 ‐26.4%

Neuroscience 24.3 22.1 27.3 81.0 111.9 ‐ 102.0 ‐ 116.7 ‐

Vyvanse 49.4 68.8 ‐ 62.7 ‐ 75.3 ‐

Trintellix 14.1 13.0 17.5 12.9 17.4 23.4% 17.2 32.2% 19.7 12.4%

Adderall XR 5.4 5.7 ‐ 4.9 ‐ 4.4 ‐

Rozerem 5.2 4.9 4.8 4.2 5.1 ‐1.6% 3.6 ‐27.4% 3.1 ‐36.2%

Reminyl 4.5 3.9 4.6 3.7 4.8 6.5% 4.2 8.4% 4.9 6.2%

Intuniv 1.3 4.1 ‐ 4.0 ‐ 2.9 ‐

Other 0.5 0.3 0.4 4.0 6.0 ‐ 5.3 ‐ 6.5 ‐

Other 198.4 177.2 218.7 186.6 198.3 ‐0.1% 172.8 ‐2.5% 184.7 ‐15.5%

Azilva 19.4 15.8 20.5 15.0 20.5 5.4% 18.2 15.5% 20.4 ‐0.5%

Nesina 14.1 12.7 15.6 12.3 14.6 3.3% 14.0 10.3% 15.5 ‐1.0%

Uloric 14.1 12.4 14.0 10.6 12.2 ‐13.1% 1.8 ‐85.3% 1.4 ‐90.1%

Colcrys 9.2 7.1 7.3 6.4 7.2 ‐22.4% 6.0 ‐15.8% 6.6 ‐9.5%

Enbrel 9.9 8.2 9.8 7.3 8.7 ‐12.1% 7.2 ‐11.6% 8.1 ‐17.7%

Lotriga 8.1 7.1 9.0 6.6 8.8 8.1% 7.2 1.2% 8.8 ‐2.6%

*1 PDT products

Other in PDT Immunology include Aralast, Glassia, Ceprotin, Antithrombin III, Kenktsu‐Nonthron and othersOther in Neuroscience include Copaxone, Rasagiline, Mydayis, Buccolam, Daytrana/Equasym and Carbatrol/Equetro

PDT Immunology

6

2. Product Sales Analysis (vs PY Reported Actual) (continued) (Sales amount includes royalty income and service income)

(Bn JPY) FY18Q1 FY19Q1 YOY Japan YOY EUCAN YOY GEM*3 YOY

GI 124.0 171.6 38.4% 101.3 51.7% 19.9 31.2% 31.9 14.4% 14.7 2.8% 3.9 ‐

Entyvio 61.3 83.9 36.9% 59.1 40.9% 1.0 ‐ 20.6 19.7% 3.2 47.5%

Dexilant 17.4 15.8 ‐9.0% 10.9 ‐16.1% 1.8 8.5% 3.1 14.0%

Pantoprazole 16.2 11.6 ‐28.5% 0.3 ‐84.9% 5.3 ‐26.8% 6.0 ‐14.4%

Takecab‐F 14.3 18.3 28.1% 18.2 27.7% 0.1 ‐


Pentasa 6.5 ‐ 6.5 ‐

Lialda/Mezavan *1 5.6 ‐ 1.7 ‐ 3.9 ‐

Amitiza 7.9 7.8 ‐0.7% 7.7 ‐1.4% 0.0 ‐88.1% 0.1 ‐


Other 7.0 5.6 ‐19.4% 1.6 ‐22.9% 0.6 ‐27.8% 1.4 ‐20.3% 2.1 ‐12.4%

Rare Metabolic 48.9 ‐ 16.0 ‐ 0.8 ‐ 10.9 ‐ 8.2 ‐ 12.9 ‐

Elaprase 18.8 ‐ 4.9 ‐ 0.4 ‐ 6.5 ‐ 7.0 ‐

Replagal *1 12.9 ‐ 12.9 ‐

Vpriv 9.3 ‐ 4.0 ‐ 0.4 ‐ 3.8 ‐ 1.1 ‐

Natpara 7.9 ‐ 7.1 ‐ 0.7 ‐ 0.0 ‐

Rare Hematology 89.9 ‐ 36.2 ‐ 7.1 ‐ 22.7 ‐ 23.9 ‐

Advate 42.7 ‐ 17.7 ‐ 2.1 ‐ 12.5 ‐ 10.5 ‐

Adynovate 16.7 ‐ 7.6 ‐ 3.8 ‐ 2.4 ‐ 2.8 ‐


Immunine *26.6 ‐ 1.3 ‐ 1.7 ‐ 3.5 ‐


Other 10.3 ‐ 7.0 ‐ 0.8 ‐ 1.5 ‐ 1.1 ‐


Firazyr 9.0 ‐ 5.9 ‐ 0.1 ‐ 2.3 ‐ 0.6 ‐

Takhzyro 14.5 ‐ 13.7 ‐ 0.8 ‐

Kalbitor 1.1 ‐ 1.1 ‐


YOY

Reported

US YOY Ex‐US

■Q1

7

(Bn JPY) FY18Q1 FY19Q1 YOY Japan YOY EUCAN YOY GEM*3 YOY YOY

Reported

US YOY Ex‐US

4.2 90.2 ‐ 57.4 ‐ 32.7 ‐

Immunoglobulin *2 3.1 68.0 ‐ 48.0 ‐ 20.0 ‐

Albumin *2 0.4 16.1 ‐ 4.3 ‐ 11.9 ‐

Other *2 0.6 6.0 ‐ 5.2 ‐ 0.9 34.8%

Oncology 98.9 106.5 7.6% 53.9 5.8% 19.9 9.3% 16.8 5.8% 11.3 40.5% 4.6 ‐22.2%

Velcade *1 31.4 31.7 1.0% 28.1 7.1% 3.7 ‐29.4%

Leuprorelin 28.6 28.4 ‐0.9% 5.3 ‐14.5% 11.0 5.1% 7.8 ‐7.6% 4.2 21.4%

Ninlaro 14.0 18.3 30.8% 12.6 13.3% 1.3 14.1% 2.7 74.1% 1.6 ‐

Adcetris 11.0 12.7 16.4% 1.9 70.7% 5.6 0.7% 5.2 22.3%

Iclusig *1 7.0 7.6 9.2% 6.7 7.0% 0.9 28.4%

Alunbrig 1.1 1.7 52.8% 1.2 12.6% 0.4 ‐ 0.1 ‐

Vectibix 5.4 5.6 3.5% 5.6 3.5%

Other 0.5 0.4 ‐9.6% 0.0 ‐94.4% 0.3 ‐8.8% 0.2 2.7%

Neuroscience 24.3 111.9 ‐ 87.6 ‐ 10.4 39.6% 11.8 ‐ 2.0 ‐

Vyvanse 68.8 ‐ 59.0 ‐ 7.9 ‐ 1.9 ‐

Trintellix 14.1 17.4 23.4% 17.4 23.4%

Adderall XR 5.7 ‐ 5.3 ‐ 0.4 ‐

Rozerem 5.2 5.1 ‐1.6% 2.3 ‐16.1% 2.8 14.3% 0.0 ‐39.4%

Reminyl 4.5 4.8 6.5% 4.8 6.3% 0.0 ‐

Intuniv 4.1 ‐ 0.6 ‐ 1.6 ‐ 1.9 ‐ 0.1 ‐

Other 0.5 6.0 ‐ 3.1 ‐ 1.3 145.9% 1.7 ‐ 0.0 ‐

Other 198.4 198.3 ‐0.1%

Azilva 19.4 20.5 5.4% 20.5 5.4%

Nesina 14.1 14.6 3.3% 1.6 37.1% 7.6 ‐2.7% 2.7 4.8% 2.7 4.7%

Uloric 14.1 12.2 ‐13.1% 11.9 ‐13.9% 0.2 ‐5.9% 0.2 151.7%

Colcrys 9.2 7.2 ‐22.4% 7.2 ‐22.4%

Enbrel 9.9 8.7 ‐12.1% 8.7 ‐12.1%

Lotriga 8.1 8.8 8.1% 8.8 8.1%

*1 License‐out product : Regional breakdown is not available due to contract.*2 PDT products*3 GEM: Growth and Emerging Markets, which include Russia/CIS, Latin America, Asia, Middle East, Oceania and AfricaOther in PDT Immunology include Aralast, Glassia, Ceprotin, Antithrombin III, Kenktsu‐Nonthron and othersOther in Neuroscience include Copaxone, Rasagiline, Mydayis, Buccolam, Daytrana/Equasym and Carbatrol/Equetro

PDT Immunology

■Q1

8


GI 128.1 169.9 32.7% 99.4 40.6% 18.3 33.8% 32.8 13.4% 15.4 4.4% 4.0 ‐

Entyvio 67.1 84.5 26.0% 58.6 29.0% 1.5 ‐ 21.1 10.4% 3.4 30.1%

Dexilant 17.5 15.3 ‐12.8% 9.9 ‐21.6% 1.9 8.2% 3.5 10.7%

Pantoprazole 14.5 12.8 ‐11.3% 1.0 ‐29.2% 5.9 ‐9.5% 6.0 ‐9.3%

Takecab‐F 13.0 16.7 28.6% 16.6 28.2% 0.1 111.5%


Pentasa 6.5 ‐ 6.5 ‐

Lialda/Mezavan *1 6.7 ‐ 2.6 ‐ 4.0 ‐

Amitiza 8.4 7.3 ‐13.2% 7.2 ‐13.7% ‐0.0 ‐ 0.1 ‐


Other 7.6 4.7 ‐38.2% 1.0 ‐66.8% 0.2 ‐73.2% 1.3 ‐20.3% 2.3 ‐3.8%

Rare Metabolic 43.2 ‐ 12.7 ‐ 0.7 ‐ 10.2 ‐ 7.1 ‐ 12.6 ‐

Elaprase 16.7 ‐ 4.8 ‐ 0.3 ‐ 6.1 ‐ 5.5 ‐

Replagal *1 12.6 ‐ 12.6 ‐

Vpriv 9.4 ‐ 4.0 ‐ 0.4 ‐ 3.4 ‐ 1.6 ‐

Natpara 4.5 ‐ 3.8 ‐ 0.6 ‐ 0.0 ‐

Rare Hematology 84.8 ‐ 36.1 ‐ 6.9 ‐ 21.0 ‐ 20.8 ‐

Advate 40.5 ‐ 18.0 ‐ 2.0 ‐ 10.9 ‐ 9.6 ‐

Adynovate 13.1 ‐ 8.1 ‐ 3.7 ‐ 2.8 ‐ ‐1.4 ‐


Immunine *25.6 ‐ 1.2 ‐ 1.5 ‐ 2.9 ‐

Other PDT Products *2 0.5 ‐ ‐0.0 ‐ 0.4 ‐ 0.1 ‐

Other 10.3 ‐ 6.6 ‐ 0.7 ‐ 1.9 ‐ 1.2 ‐


Firazyr 6.3 ‐ 3.0 ‐ 0.2 ‐ 2.3 ‐ 0.8 ‐

Takhzyro 16.2 ‐ 15.2 ‐ 1.0 ‐ 0.0 ‐

Kalbitor 1.3 ‐ 1.3 ‐ 0.0 ‐


YOY

Reported

US YOY Ex‐US

■Q2

9


Reported

US YOY Ex‐US

3.8 101.5 ‐ 69.7 ‐ 31.8 ‐

Immunoglobulin *2 2.8 78.5 ‐ 61.6 ‐ 16.9 ‐

Albumin *2 0.4 17.9 ‐ 3.6 ‐ 14.3 ‐

Other *2 0.6 5.1 ‐ 4.4 ‐ 0.7 15.7%

Oncology 99.5 108.4 8.9% 57.8 12.8% 18.8 12.5% 16.8 6.4% 11.3 31.2% 3.7 ‐48.2%

Velcade *1 33.5 31.9 ‐4.7% 29.1 7.4% 2.8 ‐55.9%

Leuprorelin 26.5 28.3 6.7% 7.1 43.9% 9.6 ‐0.5% 7.3 ‐12.7% 4.3 20.2%

Ninlaro 15.4 20.0 29.7% 13.9 19.1% 1.2 31.3% 2.8 46.7% 2.1 130.7%

Adcetris 10.1 13.0 28.3% 2.0 90.2% 6.0 15.2% 4.6 19.2%

Iclusig *1 7.2 7.0 ‐1.7% 6.1 ‐4.0% 0.9 17.7%

Alunbrig 1.2 1.7 44.2% 1.2 4.2% 0.4 ‐ 0.1 ‐

Vectibix 5.1 6.0 17.3% 6.0 17.3%

Other 0.5 0.5 ‐14.4% ‐0.0 ‐ 0.3 ‐3.7% 0.2 ‐21.7%

Neuroscience 22.1 102.0 ‐ 79.4 ‐ 10.2 57.8% 11.1 ‐ 1.3 ‐

Vyvanse 62.7 ‐ 54.2 ‐ 7.2 ‐ 1.3 ‐

Trintellix 13.0 17.2 32.2% 17.2 32.2%

Adderall XR 4.9 ‐ 4.5 ‐ 0.5 ‐

Rozerem 4.9 3.6 ‐27.4% 0.8 ‐69.3% 2.7 22.4% 0.0 13.8%

Reminyl 3.9 4.2 8.4% 4.2 8.0% 0.0 ‐

Intuniv 4.0 ‐ 0.2 ‐ 2.0 ‐ 1.7 ‐ 0.0 ‐

Other 0.3 5.3 ‐ 2.5 ‐ 1.2 ‐ 1.7 ‐ 0.0 ‐

Other 177.2 172.8 ‐2.5%

Azilva 15.8 18.2 15.5% 18.2 15.5%

Nesina 12.7 14.0 10.3% 1.6 ‐2.1% 6.7 3.6% 2.6 4.3% 3.1 47.9%

Uloric 12.4 1.8 ‐85.3% 1.6 ‐86.9% 0.1 ‐37.1% 0.1 18.3%

Colcrys 7.1 6.0 ‐15.8% 6.0 ‐15.8%

Enbrel 8.2 7.2 ‐11.6% 7.2 ‐11.6%

Lotriga 7.1 7.2 1.2% 7.2 1.2%


PDT Immunology

■Q2

10


GI 140.8 191.6 36.1% 114.2 52.3% 22.5 22.5% 34.9 12.4% 16.8 2.8% 3.2 ‐

Entyvio 72.6 95.1 31.0% 66.9 34.8% 1.9 ‐ 22.5 13.1% 3.8 45.3%

Dexilant 20.0 16.9 ‐15.2% 11.6 ‐21.2% 2.0 ‐0.7% 3.3 2.7%

Pantoprazole 16.2 13.9 ‐14.2% 1.0 43.7% 6.2 ‐16.3% 6.7 ‐17.0%

Takecab‐F 17.1 20.7 20.8% 20.5 19.9% 0.2 ‐


Pentasa 7.2 ‐ 7.2 ‐

Lialda/Mezavan *1 6.0 ‐ 2.8 ‐ 3.2 ‐

Amitiza 9.6 7.0 ‐26.9% 6.9 ‐27.6% 0.1 ‐


Other 5.2 5.1 ‐1.9% 1.2 190.5% 0.2 ‐80.8% 1.3 ‐19.1% 2.4 4.1%

Rare Metabolic 40.2 ‐ 9.2 ‐ 0.9 ‐ 10.4 ‐ 6.6 ‐ 13.1 ‐

Elaprase 16.8 ‐ 5.1 ‐ 0.5 ‐ 6.2 ‐ 5.0 ‐

Replagal *1 13.1 ‐ 13.1 ‐

Vpriv 9.7 ‐ 4.2 ‐ 0.4 ‐ 3.5 ‐ 1.6 ‐

Natpara 0.6 ‐ ‐0.1 ‐ 0.7 ‐ 0.0 ‐

Rare Hematology 84.5 ‐ 35.7 ‐ 6.8 ‐ 21.3 ‐ 20.6 ‐

Advate 39.9 ‐ 18.2 ‐ 1.8 ‐ 10.0 ‐ 10.0 ‐

Adynovate 15.1 ‐ 7.2 ‐ 3.9 ‐ 3.0 ‐ 1.0 ‐


Immunine *25.8 ‐ 0.9 ‐ 1.4 ‐ 3.5 ‐


Other 10.2 ‐ 6.5 ‐ 0.8 ‐ 1.7 ‐ 1.2 ‐


Firazyr 7.5 ‐ 3.9 ‐ 0.3 ‐ 2.3 ‐ 0.9 ‐

Takhzyro 18.2 ‐ 16.9 ‐ 1.3 ‐ 0.0 ‐

Kalbitor 1.1 ‐ 1.1 ‐


YOY

Reported

US YOY Ex‐US

■Q3

11


Reported

US YOY Ex‐US

4.5 104.9 ‐ 69.7 ‐ 35.2 ‐

Immunoglobulin *2 3.2 78.9 ‐ 59.9 ‐ 19.0 ‐

Albumin *2 0.5 15.7 ‐ 3.0 ‐ 12.7 ‐

Other *2 0.8 10.3 ‐ 6.8 ‐ 3.5 ‐

Oncology 108.2 103.1 ‐4.7% 49.5 ‐10.4% 20.6 3.8% 17.2 1.6% 13.0 52.5% 2.8 ‐63.0%

Velcade *1 35.4 27.2 ‐23.3% 25.3 ‐12.0% 1.9 ‐71.4%

Leuprorelin 29.5 26.0 ‐11.8% 2.8 ‐52.0% 11.3 ‐1.8% 7.1 ‐16.8% 4.8 32.0%

Ninlaro 17.1 19.8 15.9% 12.9 1.0% 1.3 11.3% 3.2 26.4% 2.4 ‐

Adcetris 10.9 13.7 25.2% 2.0 31.7% 6.2 13.4% 5.5 39.1%

Iclusig *1 7.4 8.2 9.6% 7.3 11.0% 0.9 ‐0.4%

Alunbrig 1.5 1.8 18.4% 1.3 ‐9.3% 0.3 ‐ 0.1 ‐

Vectibix 5.7 6.0 6.2% 6.0 6.2%

Other 0.6 0.4 ‐26.4% 0.0 ‐85.8% 0.3 ‐0.5% 0.1 ‐55.7%

Neuroscience 27.3 116.7 ‐ 91.7 ‐ 10.5 36.5% 12.6 ‐ 1.9 ‐

Vyvanse 75.3 ‐ 65.2 ‐ 8.3 ‐ 1.8 ‐

Trintellix 17.5 19.7 12.4% 19.5 11.2% 0.2 ‐

Adderall XR 4.4 ‐ 4.0 ‐ 0.4 ‐

Rozerem 4.8 3.1 ‐36.2% 0.1 ‐93.2% 2.9 7.3% 0.0 ‐22.5%

Reminyl 4.6 4.9 6.2% 4.8 5.9% 0.0 ‐

Intuniv 2.9 ‐ ‐0.1 ‐ 0.9 ‐ 2.0 ‐ 0.0 ‐

Other 0.4 6.5 ‐ 3.0 ‐ 1.6 ‐ 1.9 ‐ 0.0 ‐

Other 218.7 184.7 ‐15.5%

Azilva 20.5 20.4 ‐0.5% 20.4 ‐0.5%

Nesina 15.6 15.5 ‐1.0% 2.2 18.8% 7.5 ‐4.9% 2.7 ‐11.1% 3.0 7.7%

Uloric 14.0 1.4 ‐90.1% 1.2 ‐91.2% 0.1 ‐64.5% 0.1 73.3%

Colcrys 7.3 6.6 ‐9.5% 6.6 ‐9.5%

Enbrel 9.8 8.1 ‐17.7% 8.1 ‐17.7%

Lotriga 9.0 8.8 ‐2.6% 8.8 ‐2.6%


PDT Immunology

■Q3

12

3. Product Sales Analysis (vs FY2018 Pro‐forma)

(Bn JPY) Q1 Q2 Q3 Q4 Q1 Reported Underlying Q2 Reported UnderlyingYTD

UnderlyingQ3 Reported Underlying

YTD


YTD

Underlying

GI 159.4 160.4 177.1 146.5 171.6 7.7% 7.9% 169.9 5.9% 9.9% 8.9% 191.6 8.2% 13.4% 10.5%

Entyvio 61.3 67.1 72.6 68.2 83.9 36.9% 36.8% 84.5 26.0% 31.3% 33.9% 95.1 31.0% 38.0% 35.4%

Dexilant 17.4 17.5 20.0 14.3 15.8 ‐9.0% ‐9.4% 15.3 ‐12.8% ‐9.3% ‐9.4% 16.9 ‐15.2% ‐10.8% ‐9.9%

Pantoprazole 16.2 14.5 16.2 14.7 11.6 ‐28.5% ‐25.0% 12.8 ‐11.3% ‐6.0% ‐16.0% 13.9 ‐14.2% ‐8.1% ‐13.3%

Takecab‐F 14.3 13.0 17.1 13.9 18.3 28.1% 28.1% 16.7 28.6% 28.6% 28.3% 20.7 20.8% 20.8% 25.4%

Gattex/Revestive 14.5 10.8 13.9 12.8 15.1 4.5% 3.3% 14.1 31.2% 35.9% 17.0% 17.7 26.9% 33.0% 22.6%

Pentasa 8.4 7.3 9.4 4.7 6.5 ‐22.4% ‐23.7% 6.5 ‐11.1% ‐8.4% ‐16.7% 7.2 ‐23.6% ‐20.2% ‐18.0%

Lialda/Mezavant 11.7 13.6 11.2 3.3 5.6 ‐52.5% ‐51.7% 6.7 ‐50.9% ‐48.5% ‐50.0% 6.0 ‐46.8% ‐43.7% ‐48.1%

Amitiza 7.9 8.4 9.6 7.1 7.8 ‐0.7% ‐3.0% 7.3 ‐13.2% ‐10.5% ‐6.8% 7.0 ‐26.9% ‐23.6% ‐12.9%

Resolor/Motegrity 0.7 0.7 1.8 0.7 1.4 85.1% 103.8% 1.3 94.4% 91.9% 97.7% 2.0 13.3% 19.5% 54.4%

Other 7.0 7.6 5.2 6.8 5.6 ‐19.4% ‐18.4% 4.7 ‐38.2% ‐35.7% ‐27.4% 5.1 ‐1.9% 2.5% ‐19.6%

Rare Metabolic 49.4 47.9 51.0 42.3 48.9 ‐1.2% 3.9% 43.2 ‐9.8% ‐2.1% 1.0% 40.2 ‐21.2% ‐12.4% ‐3.6%

Elaprase 19.1 18.9 19.1 15.1 18.8 ‐1.4% 3.6% 16.7 ‐11.7% ‐4.8% ‐0.6% 16.8 ‐11.8% ‐4.2% ‐1.8%

Replagal 13.6 13.6 13.4 11.4 12.9 ‐5.3% 3.5% 12.6 ‐7.8% 2.7% 3.1% 13.1 ‐2.1% 11.5% 5.9%

Vpriv 9.7 9.7 10.7 8.7 9.3 ‐4.6% 0.6% 9.4 ‐3.0% 5.7% 3.1% 9.7 ‐9.6% ‐0.5% 1.8%

Natpara 7.0 5.7 7.9 7.1 7.9 11.8% 10.2% 4.5 ‐20.1% ‐17.9% ‐2.2% 0.6 ‐92.1% ‐91.2% ‐35.5%

Rare Hematology 105.2 102.1 107.6 66.7 89.9 ‐14.5% ‐12.6% 84.8 ‐17.0% ‐12.7% ‐12.7% 84.5 ‐21.4% ‐16.7% ‐14.0%

Advate 53.2 49.5 53.8 32.1 42.7 ‐19.7% ‐18.1% 40.5 ‐18.1% ‐13.5% ‐15.9% 39.9 ‐25.9% ‐21.0% ‐17.4%

Adynovate 13.2 15.4 15.4 10.7 16.7 26.4% 25.9% 13.1 ‐15.4% ‐12.3% 5.4% 15.1 ‐1.9% 2.4% 4.4%

FEIBA *1 21.0 17.2 16.3 9.6 13.1 ‐37.7% ‐36.8% 14.8 ‐13.9% ‐9.2% ‐24.4% 11.7 ‐27.8% ‐23.6% ‐23.5%

Hemofil/Immunate/

Immunine *15.5 5.7 7.2 5.5 6.6 20.0% 23.0% 5.6 ‐2.5% 3.4% 13.0% 5.8 ‐19.4% ‐12.5% 3.4%

Other PDT Products *1 1.0 0.6 0.8 0.5 0.6 ‐34.6% ‐32.3% 0.5 ‐18.5% ‐15.0% ‐25.4% 1.8 134.9% 154.1% 31.3%

Other 11.4 13.7 14.1 8.2 10.3 ‐9.5% ‐1.1% 10.3 ‐24.5% ‐21.6% ‐12.7% 10.2 ‐27.5% ‐24.1% ‐18.9%

Hereditary Angioedema 39.7 36.5 32.8 20.4 31.9 ‐19.8% ‐19.9% 28.5 ‐22.0% ‐18.4% ‐19.2% 33.7 2.6% 8.3% ‐11.0%

Firazyr 23.0 15.6 24.4 6.4 9.0 ‐61.0% ‐60.4% 6.3 ‐59.6% ‐56.5% ‐58.8% 7.5 ‐69.4% ‐66.5% ‐61.8%

Takhzyro 5.7 1.2 9.7 14.5 ‐ ‐ 16.2 184.5% 194.4% ‐ 18.2 ‐ ‐ ‐

Kalbitor 1.9 2.3 2.1 1.2 1.1 ‐41.5% ‐42.7% 1.3 ‐43.6% ‐41.8% ‐42.2% 1.1 ‐45.3% ‐42.9% ‐42.4%

Cinryze *1 14.8 13.0 5.1 3.1 7.3 ‐50.7% ‐50.8% 4.7 ‐63.8% ‐62.0% ‐56.0% 6.9 34.3% 41.5% ‐41.1%

*1 PDT products*2 FY2018 revenue is a pro‐forma which adds Legacy Shire's 9 month (April‐December 2018) revenue previously reported under US GAAP and conformed to IFRS

without material differences and converted to JPY using FY2018 actual rate for the period.

Other PDT products in Rare Hematology include Bebulin, Prothromplex and Factor VII.

Other in Rare Hematology include Vonvendi, Obizur, Rixubis, Agrylin/Xagrid, Recombinate, Other Hemophilia.

YOY

FY18 Reported Pro‐forma*2

YOY YOY YOY

FY19 Reported & Underlying Growth

13

(Bn JPY) Q1 Q2 Q3 Q4 Q1 Reported Underlying Q2 Reported UnderlyingYTD


YTD


YTD

Underlying

YOY

FY18 Reported Pro‐forma*2

YOY YOY YOY

FY19 Reported & Underlying Growth

89.1 100.0 101.9 81.0 90.2 1.2% 1.6% 101.5 1.5% 5.3% 3.6% 104.9 2.9% 8.1% 5.1%

Immunoglobulin *1 69.5 75.5 77.4 64.3 68.0 ‐2.2% ‐1.9% 78.5 4.0% 7.6% 3.0% 78.9 1.9% 7.0% 4.4%

Albumin *1 12.9 17.3 17.0 11.0 16.1 25.6% 27.5% 17.9 3.8% 9.0% 16.9% 15.7 ‐7.9% ‐2.9% 9.8%

Other *1 6.7 7.2 7.5 5.6 6.0 ‐10.1% ‐11.3% 5.1 ‐29.3% ‐27.3% ‐19.6% 10.3 38.2% 44.9% 2.6%

Oncology 98.9 99.5 108.2 92.8 106.5 7.6% 8.1% 108.4 8.9% 12.9% 10.5% 103.1 ‐4.7% 6.8%

Velcade 31.4 33.5 35.4 27.5 31.7 1.0% ‐1.3% 31.9 ‐4.7% ‐1.7% ‐1.5% 27.2 ‐23.3% ‐20.0% ‐7.9%

Leuprorelin 28.6 26.5 29.5 25.4 28.4 ‐0.9% 0.6% 28.3 6.7% 9.4% 4.9% 26.0 ‐11.8% ‐8.9% 0.0%

Ninlaro 14.0 15.4 17.1 15.7 18.3 30.8% 29.8% 20.0 29.7% 35.4% 32.7% 19.8 15.9% 22.3% 28.9%

Adcetris 11.0 10.1 10.9 10.9 12.7 16.4% 26.6% 13.0 28.3% 39.0% 32.7% 13.7 25.2% 37.9% 34.5%

Iclusig 7.0 7.2 7.4 7.1 7.6 9.2% 6.7% 7.0 ‐1.7% 1.3% 4.0% 8.2 9.6% 14.5% 7.5%

Alunbrig 1.1 1.2 1.5 1.4 1.7 52.8% 51.1% 1.7 44.2% 50.2% 50.7% 1.8 18.4% 25.0% 40.6%

Vectibix 5.4 5.1 5.7 4.3 5.6 3.5% 3.5% 6.0 17.3% 17.3% 10.2% 6.0 6.2% 6.2% 8.8%

Other 0.5 0.5 0.6 0.4 0.4 ‐9.6% 2.5% 0.5 ‐14.4% ‐3.9% ‐0.9% 0.4 ‐26.4% ‐21.9% ‐8.7%

Neuroscience 100.8 104.2 118.4 81.0 111.9 11.1% 10.1% 102.0 ‐2.2% 1.1% 5.6% 116.7 ‐1.5% 3.0% 4.6%

Vyvanse 60.4 66.0 71.0 49.4 68.8 13.8% 12.8% 62.7 ‐5.0% ‐1.5% 5.4% 75.3 6.0% 11.2% 7.4%

Trintellix 14.1 13.0 17.5 12.9 17.4 23.4% 20.7% 17.2 32.2% 36.2% 28.1% 19.7 12.4% 17.3% 23.9%

Adderall XR 8.8 8.6 11.3 5.4 5.7 ‐35.6% ‐36.6% 4.9 ‐42.5% ‐40.9% ‐38.7% 4.4 ‐61.4% ‐59.8% ‐46.9%

Rozerem 5.2 4.9 4.8 4.2 5.1 ‐1.6% ‐2.8% 3.6 ‐27.4% ‐26.9% ‐14.5% 3.1 ‐36.2% ‐35.5% ‐21.1%

Reminyl 5.0 4.3 5.3 3.7 4.8 ‐4.4% ‐4.7% 4.2 ‐0.5% ‐0.1% ‐2.6% 4.9 ‐9.1% ‐8.6% ‐4.8%

Intuniv 2.7 2.9 2.9 1.3 4.1 53.3% 60.2% 4.0 34.2% 41.9% 50.5% 2.9 2.3% 10.9% 37.2%

Other 4.5 4.5 5.6 4.0 6.0 33.5% 34.6% 5.3 18.3% 22.8% 28.7% 6.5 16.2% 21.7% 26.1%

Other

Azilva 19.4 15.8 20.5 15.0 20.5 5.4% 5.4% 18.2 15.5% 15.5% 9.9% 20.4 ‐0.5% ‐0.5% 6.1%

Nesina 14.1 12.7 15.6 12.3 14.6 3.3% 5.0% 14.0 10.3% 13.6% 9.1% 15.5 ‐1.0% 2.2% 6.6%

Uloric 14.1 12.4 14.0 10.6 12.2 ‐13.1% ‐15.0% 1.8 ‐85.3% ‐84.8% ‐47.2% 1.4 ‐90.1% ‐89.7% ‐61.6%

Colcrys 9.2 7.1 7.3 6.4 7.2 ‐22.4% ‐24.1% 6.0 ‐15.8% ‐13.3% ‐19.5% 6.6 ‐9.5% ‐5.5% ‐15.2%

Enbrel 9.9 8.2 9.8 7.3 8.7 ‐12.1% ‐12.1% 7.2 ‐11.6% ‐11.6% ‐11.9% 8.1 ‐17.7% ‐17.7% ‐13.9%

Lotriga 8.1 7.1 9.0 6.6 8.8 8.1% 8.1% 7.2 1.2% 1.2% 4.9% 8.8 ‐2.6% ‐2.6% 2.1%

*1 PDT products*2 FY2018 revenue is a pro‐forma which adds Legacy Shire's 9 month (April‐December 2018) revenue previously reported under US GAAP and conformed to IFRS

without material differences and converted to JPY using FY2018 actual rate for the period.

Other in PDT Immunology include Aralast, Glassia, Ceprotin, Antithrombin III, Kenktsu‐Nonthron and others

Other in Neuroscience include Copaxone, Rasagiline, Mydayis, Buccolam, Daytrana/Equasym and Carbatrol/Equetro

PDT Immunology

14

-0.0%

5. Exchange Rate

(yen) (100 million yen)

CURRENCYFY18 Q3

(Apr‐Dec)

FY19 Q3

(Apr‐Dec)

FY19

AssumptionREVENUE

CORE

OPERATING

PROFIT

OPERATING

PROFITNET PROFIT

USD 111 109 109 +40.1 +13.5 ‐2.2 ‐4.0EUR 130 121 122 +10.8 +2.4 ‐0.1 ‐0.4RUB 1.7 1.7 1.7 +1.4 +0.7 +0.5 +0.4CNY 16.6 15.7 15.6 +1.9 +0.4 +0.4 +0.3BRL 29.6 27.3 27.0 +1.2 +0.3 +0.2 +0.1

Impact of 1% depreciation of yen

from January 2020 to March 2020Average Exchange Rates vs. JPY

17

6. CAPEX, depreciation and amortization and impairment losses

(Bn JPY)

FY18FY18Q3

YTD

FY19Q3

YTD

FY19

Forecasts

Capital expenditures 244.6 180.0~

230.0

Tangible assets* 188.4

Intangible assets* 56.2

* Excluding increase due to acquisition.

Depreciation and amortization 271.9 116.0 437.9 321.9 ‐

Depreciation of tangible assets* (A) 63.3 37.6 118.0 80.5 ‐

Amortization of intangible assets (B) 208.6 78.4 319.9 241.4 ‐

Of which Amortization associated with products (C) 194.7 71.9 309.9 238.1 ‐ 420.0

Of which Amortization excluding intagible assets

associated with products (D)13.8 6.6 9.9 3.3 50.8%

* Excluding depreciation for investment assets.

Depreciation and amortization (excluding

intangible assets associated with products) (A)+(D)77.2 44.2 128.0 83.8 189.8% 150.0

Impairment losses 10.1 8.0 35.0 27.0 ‐

Impairment losses associated with products 8.6 7.5 19.2 11.7 155.1% 101.0

Amortization and impairment losses on intangible

assets associated with products203.4 79.4 329.1 249.8 ‐ 521.0

YOY

1819

7. Reconciliation from Reported Revenue to Underlying Revenue

*1 FY2018 Q3 YTD revenue is a pro‐forma which adds Legacy Shire’s 9 month (April ‐ December 2018) revenue previously reported under US GAAP and conformed to IFRSwithout material differences, excluding Legacy Shire’s oncology business, which was sold in August 2018, and converted to JPY using FY2018 actual rate for the period.*2 FX adjustment applies constant FY2018 actual full year average rate to both years (1USD=111 yen, 1EUR=129 yen).*3 Major adjustments are the exclusion of FY2018 Q3 YTD revenue of former subsidiaries, Guangdong Techpool Bio‐Pharma Co., Ltd., and Multilab Indústria e Comércio deProdutos Farmacêuticos Ltda., both divested in FY2018, and FY2018 Q3 YTD and FY2019 Q3 YTD revenue of XIIDRA which was divested in July 2019 and TACHOSIL asTakeda agreed in May 2019 to divest this product.

(BN YEN)FY2018

*1

Q3 YTD

FY2019

Q3 YTD

Revenue 1,380.0 2,519.5 +1,139.5 +82.6%

Shire Revenue 1,291.5 ‐

Pro‐forma Revenue 2,671.5 2,519.5 ‐152.1 ‐5.7%

FX effects*2 +3.3pp

Divestitures*3 +1.2pp

Techpool & Multilab +0.3pp

XIIDRA & TACHOSIL +1.0pp

Others ‐0.1pp

Underlying Revenue Growth ‐1.2%

vs. PY

19

8. Reconciliation from Reported to Core/Underlying Core – FY2019 Q3 YTD

Amortization &

impairment of

intangible

assets

Other

operating

income/

expense

Shire

acquisition

related

costs

Shire

purchase

accounting

adjustments

Swiss Tax

Reform

Teva JV

purchase

accounting

adjustments

Others FX Divestitures

Revenue 2,519.5 2,519.5 75.2 ‐26.2

Cost of sales ‐841.6 168.9 ‐672.7 ‐23.2 4.0

Gross Profit 1,677.9 168.9 1,846.8 54.0 ‐22.2

SG&A expenses ‐711.7 1.6 3.3 ‐706.8 ‐21.4

R&D expenses ‐353.1 5.1 0.1 ‐347.9 ‐5.7

Amortization of intangible assets ‐309.9 66.1 243.9 ‐

Impairment losses on intangible assets ‐19.2 19.2 ‐

Other operating income 29.8 ‐19.0 ‐10.8 ‐

Other operating expenses ‐151.3 62.9 88.3 ‐

Operating profit 162.5 85.3 44.0 95.0 416.2 ‐10.8 792.2 24.9 ‐22.2

Margin 6.5% 31.4% 30.9%

Financial income/expenses ‐91.4 4.6 11.4 ‐24.3 ‐99.7 9.1

Equity income/loss ‐15.1 21.8 6.7 ‐0.0

Profit before tax 56.0 85.3 44.0 99.6 427.7 10.9 ‐24.3 699.2 27.3 ‐22.2

Tax expense ‐13.3 ‐20.4 ‐2.6 ‐18.5 ‐66.2 ‐66.6 ‐3.3 52.2 ‐138.8 ‐11.7 5.1

Non‐controlling interests ‐0.2 ‐0.2 ‐0.0

Net profit 42.5 64.9 41.4 81.1 361.4 ‐66.6 7.6 27.9 560.2 15.6 ‐17.0

EPS (yen) 27 360 11 ‐11 359

Number of shares (millions) 1,557 1,557 1,555

(BN YEN) REPORTED

REPORTED TO CORE ADJUSTMENTS

CORE

CORE TO

UNDERLYING CORE ADJ.

UNDERLYING

CORE

20

9. Reconciliation from Reported to Core – FY2018 Q3 YTD

Amortization &

impairment of

intangible

assets

Other

operating

income/

expense

Shire

acquisition

related

costs

Teva JV

purchase

accounting

adjustments

Others

Revenue 1,380.0 1,380.0

Cost of sales ‐369.9 ‐369.9

Gross Profit 1,010.2 1,010.2

SG&A expenses ‐447.7 11.0 ‐436.7

R&D expenses ‐228.9 ‐228.9

Amortization of intangible assets ‐71.9 71.9 ‐

Impairment losses on intangible assets ‐7.5 7.5 ‐

Other operating income 61.7 ‐32.0 ‐29.7 ‐

Other operating expenses ‐31.4 17.3 14.1 ‐

Operating profit 284.4 79.4 ‐14.6 25.1 ‐29.7 344.6

Margin 20.6% 25.0%

Financial income/expenses ‐32.1 18.1 1.7 ‐12.3

Equity income/loss ‐44.0 52.1 8.1

Profit before tax 208.4 79.4 ‐14.6 43.2 22.4 1.7 340.4

Tax expense ‐44.0 ‐18.8 0.8 ‐8.7 ‐6.9 ‐0.0 ‐77.6

Non‐controlling interests 0.1 0.1

Net profit 164.4 60.6 ‐13.9 34.5 15.6 1.6 262.9

EPS (yen) 210 336

Number of shares (millions) 783 783

(BN YEN) REPORTED

REPORTED TO CORE ADJUSTMENTS

CORE

21

10. Reconciliation from Net Profit to EBITDA/Adjusted EBITDA

*1 LTM represents Last Twelve Months (January 2019 – December 2019).*2 Includes adjustment for non‐cash equity based compensation expense starting from FY2019 Q1.

(BN JPY)FY2019

Q3 YTD

FY2019

LTM*1

Net profit for the year 42.7 ‐12.6

Income tax expenses 13.3 ‐44.9

Depreciation and amortization 437.9 594.1

Interest expense, net 104.8 136.9

EBITDA 598.7 673.5

Impairment losses 35.0 37.1

Other operating expense (income), net, excluding depreciation and amortization 103.6 76.6

Finance expense (income), net, excluding interest income and expense, net ‐13.3 ‐11.1

Share of loss on investments accounted for under the equity method 15.1 14.8

Other adjustments:

Impact on profit related to fair value step up of inventory in Shire acquisition 161.8 243.9

Acquisition costs related to Shire 1.4 14.2

Other costs*2 25.4 31.9

Adjusted EBITDA 927.6 1,080.9

22

FY2019 Q3 DATABOOK - Takeda*3 GEM: Growth and Emerging Markets, which include Russia/CIS, Latin America, Asia, Middle East, Oceania and Africa Other PDT products in Rare Hematology

Documents