Image source: The Motley Fool.
Teva Pharmaceutical Industries Limited (TEVA 4.23%)
Q4Â 2019 Earnings Call
Feb 12, 2020, 8:00 a.m. ET
Contents:
- Prepared Remarks
- Questions and Answers
- Call Participants
Prepared Remarks:
Kevin C. Mannix -- Senior Vice President, Investor Relations
[Technical Issues] discuss Teva's fourth quarter and full year 2019 financial results. We hope you've had an opportunity to review our very detailed earnings press release, which was issued earlier this morning. A copy of the release as well as a copy of the slides being presented on this call can be found on our website at www.tevapharm.com as well as through our Teva Investor Relations app.
Please note that the discussion on today's call includes certain non-GAAP measures as defined by the SEC. Management uses both GAAP financial measures and the disclosed non-GAAP financial measures internally to evaluate and manage the Company's operations to better understand its business.
Further, management believes the inclusion of non-GAAP financial measures provides meaningful supplementary information and facilitates analysis by investors in evaluating the Company's financial performance, results of operations and trends. A reconciliation of GAAP to non-GAAP measures is available in our earnings release and in today's presentation.
To begin today's call, Kare Schultz, Teva's Chief Executive Officer will provide an overview of the 2019 performance, recent events and priorities going forward. Our Chief Financial Officer, Eli Kalif will follow-up by reviewing the fourth quarter financial results in more detail before providing an overview of Teva's 2020 financial outlook.
Joining Kare and Eli on the call today is Brendan O'Grady, Teva's Head of North America Commercial, who will be available during the question-and-answer session that will follow the presentation. Please note that today's call will run approximately one hour.
And with that, I will now turn the call over to Kare Schultz. Kare, if you would, please?
Kare Schultz -- President & Chief Executive Officer
Thanks, Kevin. Good morning, everybody, and thanks for calling in. It's a great pleasure to talk to you about our strong results for 2019. On the financial side, it's worth noting that we met all the components of our 2019 guidance. Revenues came in at $16.9 billion, and here, you should of course note that we've changed the way we report the distribution sales that we have in Israel, the SLE Company in Israel from a gross basis to a net basis.
And we've done a revisions to restate the numbers, so that you can see the numbers for '17, '18, '19. This has no impact on the earnings numbers or cash flow numbers, it's simply whether you record that revenue from distribution in Israel as well as the net. So, we met that target of revenues. We met the target for EBITDA with $4.7 billion and the non-GAAP EPS of $2.40. We're also very pleased that the cash flow came in above $2 billion.
Now, the key drivers for this was some good business performance. AUSTEDO, as I'm sure you noticed, kept on its rapid growth and has of course big continued potential. We launched AJOVY in the EU and got reimbursement in the first countries, very excited about that.
Also very excited about the fact that we just got the Autoinjector approval in U.S. We have it in Europe already, so that looks very good also for the future. And then we are very pleased with the way we manage to -- managed the decline of COPAXONE in both U.S. and actually also in Europe. So, we saw stable COPAXONE sales at the end of 2019 and we expect to see a modest decline in 2020.
In generics, we had many, many launches around the world. Alone in the U.S., we had nearly 50 launches including our first big biosimilar launch in the U.S. TRUXIMA. And we're also very happy about the results so far of that launch. We also published our first ever Global Economic Impact report.
And just a couple of highlights; our products actually helped the U.S. healthcare system save $41.9 billion on a yearly basis, and out of that number, $6 billion was patients savings, where they save on out-of-pocket costs. So, we think we contribute very well in the U.S. also with direct and indirect 57,000 jobs.
Now, if we move to the next slide, then you probably all remember that in 2017, so a bit more than two years ago, 2.5 years ago, we had a pretty dramatic situation. We had a debt of $34 billion and we had COPAXONE going off patent worldwide. So, we were under a lot of pressure looking at a revenue loss over a couple of years, of close to $5 billion. The way to handle that was a restructuring plan that was meant to reduce our spend base by $3 billion, thereby securing cash flow to handle the debt and securing our future earnings.
I'm happy to report that we have executed the restructuring plan exactly as we laid it out 2.5 years ago. It has not been, you could say, easy on the organization. We've had to close down or divest some 23 manufacturing sites. Some of those are still in process of the final closures and we've had to close more than 40 offices and laboratories around the world and say good bye to more than 13,000 employees.
Now, we managed to do this without hurting our operational capacity in anyway. We are still fully operational on all the many, many products we do, 30,000 different products; many, many billions of SKUs per year.
And to give you a feel for how complex the restructuring has been, the next Slide shows you a map of the world and you can see that we've been closing down a lot of sites all over in North America, South America, Europe, Middle East, Southeast Asia, Japan. So, this is really, truly been a great effort and I'd like to thank everybody in the organization for the fantastic job they've done keeping everything going in a nice way, high quality, while reducing the spend base.
Now, one of the reasons why we had to do this was to handle our debt situation. And on the next slide, you can see that we started out, when I started in the company back in the end of 2017 with around $34 billion of debt. I'm happy to report now that we just come at just below $25 billion, $24.9 billion. So, it's definitely going in the right direction and you should, of course, expect that this trend will continue in the coming years.
Now, talking about the debt, we've also had to do a refinancing and we've done that very successfully in the fourth quarter. And as a consequence of the refinancing, we now have liquidity and projected cash flow to cover the bond repayments due in the next three years. At the same time, we have a situation where our EBITDA is stabilizing, as we said it would. Before I said that the trough year for earnings would be 2019. So that's the bottom of the trough so to speak and we've seen that stabilization happening.
So, when you stabilize your EBITDA and you keep on reducing your debt, then slowly your ratio, your debt ratio EBITDA to -- net debt-to-EBITDA will be declining and that's what we've seeing, it peaked in Q2 of '19 at 5.72 and it's been declining and has now come down to 5.32 at the end of 2019 and this ratio will keep on improving, meaning that it will keep declining in the coming years.
Talking about the debt and we have a slide here showing the debt structure, and what you can see here is that the next three years, we have debt stacks of around $2 billion, which basically means, as I said before, that we can handle these with the liquidity we have on hand right now and with the cash flow and we expect to be generating. The debt stack in '23 will call for some refinancing, so sometime in '22, you should expect that we will do a refinancing, similar to the one that we just executed to handle that situation.
Now, you could say the restructuring is now over and done with. And so, what's next? So, the next phase will be dominated by two elements; one is a continued improvement of our manufacturing cost, the gross margin -- improving the gross margin and the other is secured growth in the top line, growth in revenues.
And, if we move to the next slide, then I'd like to address the gross margin improvement program that we just initiated and that we'll be running over the coming years. Now, the program has five key levers and these are not new for manufacturing optimization. But they are all levers, where we have not taken the full advantage of these levers in the past and that's what we're going to do in the coming years.
So, due to the fact that we have a very widespread manufacturing network and very many products, we can still improve on our procurement cost excellence and this is what we're going to be doing by consolidating things, getting better overview of the situation and making sure that we get all the procurement benefits around the world.
Now, we can also still improve our network. We had around 80 manufacturing sites when I started [Technical Issues] and you will see this happening in the future year-by-year, but there is another way to optimize and just consolidate manufacturing sites and that is to optimize each and every site on their own, basically making sure that the manufacturing volumes should have financial [Phonetic] capabilities that you utilize your manpower, your equipment through the fall. And in the restructuring, we really focused a lot on sort of optimizing the network footprint, closing sites and moving things so that we could consolidate our volumes.
Now in the coming years, we will also be very focused on optimizing each and every manufacturing site for better efficiency, better ratio between output and costs and we are very convinced that this is something we can do successfully.
Then, given the fact that we still have around 60 manufacturing sites worldwide and we sell billions of products every year, 30,000 different products. Then of course, the whole supply chain optimization is very important and we are working hard to reach a situation where we have global systems that cover our entire supply chain and that will be the basis for continuous optimization of the supply chain.
And then last but not least, we need to have an agile operating model and organization and I'm happy to inform you that the new Head of our Manufacturing Organization Eric Drape, has yesterday reorganized his organization to have a more technology focused setup where we ensure that all the best practices can be implemented in a fast and consistent way across the world.
Now some of you who are thinking more about the investment in Teva might say, OK, this is very nice, all textbook stuff about optimizing manufacturing, but what does it really means to the P&L? And if you look at the next slide, you can see here, the operating margin expansion that we are projecting and you will notice that the target is 28% in non-GAAP operating margin at the end of 2023.
Now, there's really nothing new to this because this is our long-term financial target that we already communicated in 2018. So, what we're doing now is part of the plan from the beginning. And the reason why it's not the 27% you heard in 2018 is simply that the change of the reporting from gross to net on the Israeli distribution lifts off mathematically this percentage by a 0.9 percentage points. So, that's why we revised the target from 27% to 28%. So, this is our commitment that we will aim at reaching 28% operating margin at the end of 2023. So, that's on the cost side, you will see.
Then on the revenue side, I just explained that we need some strong growth and we need some strong growth drivers. So, here we have two key products that are very important. One is AUSTEDO and the other one is AJOVY, and I'll talk a little bit about both of those. If we move to AUSTEDO first, then before I get into the sort of new things that we are looking at in our clinical development, I'd just like to say that we are very, very pleased about the performance of AUSTEDO in 2019.
We keep on accumulating patient basis and that of course helps a lot of patients. It is also a good contribution to our revenue growth. Right now we have around 9,000 patients on a daily basis using AUSTEDO and if you think about the growth potential you will know that in tardive dyskinesia there is only AUSTEDO and one other competing product that has been approved in the last couple of years. It's the first products ever for this indication.
So, for the first time ever, there is a way to treat tardive dyskinesia. It's our estimates that there is around 500,000 patients suffering from tardive dyskinesia in the United States alone. And that of course puts into perspective the fact that we have so far gotten to 9,000 patients on AUSTEDO and it just indicates that we believe that this product can keep growing for many years to come.
On top of the current indication, in Huntington's disease and in tardive dyskinesia, we are also working on two new indications. One is very imminent. That's Tourette syndrome, where we have conducted a Phase III trial and the results will be reported in the coming months. So, that's very, very close to being reported. Of course, we hope there'll be a positive outcome, we don't know. It's too early to say, but it will be really good for patients, if we saw a positive outcome of this trial.
We are also doing a Phase III trial treating dyskinesia in cerebral palsy. There is no drug really approved for that. So it will be a first, if it's possible to show a good clinical effect. These data we will see sometime in 2021 but both these new indications are very exciting and hopefully they succeed to the benefit of patients. But of course also to the benefit of the growth of AUSTEDO sales.
If we move to AJOVY, then we have a lot of regulatory approval activities ongoing. We are in the middle of launching in Europe. We'll be launching our Autoinjector soon in Europe. It has been approved. And talking about the Autoinjector, we are also very pleased that we've had the Autoinjector approved in the United States, and we will also in the coming months, be launching the Autoinjector in United States.
We hope in the migraine indication, that we will get back to a capture rate of around 25% based on the fact that we now have a competitive device and we have a very, very competitive clinical profile. We're, of course, also working on bringing AJOVY to the rest of the world.
For instance in Japan, where we just had really good clinical results together with our partner Otsuka for -- the partner for Japan. And then in many other market. So, you will see a lot of launches of AJOVY in 2020.
In terms of clinical development, if we move to that, and of course, we're also working on expanding the clinical indications for AJOVY and we are doing some Phase II trials where we are expecting results in 2021. One is in post-traumatic headache, a very serious and quite widespread problem for many patients in the U.S. And of course, we hope to be able to show effect there. And the other one in fibromyalgia, which is also a disease that has a big patient population in the U.S. and a disease where there is really no real good treatment.
Now talking about the different lifecycle managements we are doing on AUSTEDO and AJOVY, Eli is going to talk about our total specialty pipeline. And we've not disclosed this before, but we are very happy about our pipeline. As you know, we have a strategy where we want to be leaders in generics and we want to aim for a leading position in biopharmaceuticals. And if you look at the pipeline, you will see that we have a high number of biosimilars in development and we had one imminent launch in biosimilars.
In Novel Biologics, we have a lot of different things going on. The most exciting short-term is Fasinumab that we are developing together with Regeneron and where we hope to see data this year from the Phase III trials and we're very excited about that and we we'll see a big potential if it succeeds in clinical development.
On the small molecule side, we're really not doing a lot of, say new molecules, but we are doing some exciting long-acting products in different CNS indications and of course, we do have the lifecycle management that we're doing on AUSTEDO. And then we have a brand new thing, which is I would say, potentially revolutionary in the respiratory field and we have developed and gotten approval for some very, very sophisticated -- Digihaler is basically respiratory inhalers to treat asthma. And we are working now on launching these products sometime during this year and we are very excited about that.
If we move on to generics. And we are the world leaders in generics. And in order to maintain that position of course, you need to do a lot of generic projects and we do so, more than a 1,000 generic products are currently under development. And you'll see here that the big numbers are quite favorable. Between 2020 and 2030, there are some $210 billion [Phonetic] in originator sales that go off patent.
And you will see that that fits very well with our business where we have around $4 billion in revenue in North America and we are loading in some $400 million, $500 million of new sales every year, which is basically if you think about the math, it's the $210 billion split out over 10 years. We get some 10% to 12% of that and that's a price discount of some 80% for the generics compared to the originators on average, and that ends you up with the $400 million to $500 million that we load into the market of new sales every year.
We of course also have a strong pipeline of generics in Europe and international markets. And overall, we are very confident of maintaining our leadership and also maintaining a good profitability going forward.
Now, talking about profitability leads me to the long-term financial targets. And as I've already showed you, we have a target, by the end of '23 to have a 28% operating income margin. We have a target already today to be above 80% in the cash earnings and we have a target to get our net debt to EBITDA below three times, which we still aim at doing at the end of 2023.
And now to talk about the financials, I would like to hand over to our new CFO, Eli, who will take you through the financials. Over to you, Eli.
Eli Kalif -- Executive Vice President and Chief Financial Officer
Thank you, Kare, and good morning and afternoon to everyone. I would like to start by saying that I'm extremely pleased to be here today as part of Teva team. I will start with a review of our financial results and then we'll follow that with the first look to our 2020 guidance as well as some of the major assumptions behind it.
Beginning on Slide 20, we start with a review of our GAAP performance. In Q4, 2019, we recorded a GAAP operating income of $148 million, a GAAP net income to Teva shareholders of $110 million and a GAAP earnings per share of $0.10. This compares to Q4 2018, when we recorded a GAAP operating loss of $3.2 billion and GAAP net loss to Teva's shareholders of $2.9 billion and a GAAP loss per share of $2.85. The year-over-year improvement in the quarterly result was mainly driven by the impact of non-recurring items which had as much greater negative effect in Q4 2018 compared to Q4 2019.
Turning to Slide number 21. We see impairment provision of $477 million for intangibles in Q4 2019, of which $259 million in the U.S. intangible assets related to the acquisitions of Actavis Generics. This compares to $2.7 billion of goodwill and $1 billion of intangibles in Q4 2018 [Phonetic]. Amortization was $290 million for the fourth quarter and we expect 2020 run rate should be at the average of $250 million and $260 million per quarter. Lastly, restructuring charge of $59 million in the quarter were consistent with the ongoing activities throughout 2019.
As we turn to Slide 22, we review our non-GAAP performance. Quarterly revenue were $4.5 billion, up slightly compared to Q4 2018. Revenue were mainly affected by higher revenue from AUSTEDO, AJOVY, TRUXIMA, QVAR, ProAir and ANDA in the U.S. as well as Europe generics' new product launch and Russia offset by generic competition to COPAXONE as well as decline in revenue from BENDEKA and TREANDA, Israel and Japan.
Compared to Q4 2018, we experienced a negative FX impact of $470 million. Net of FX, revenue in Q4 2019 increased by $96 million or 2%. Gross margin for the quarter was 60.6% compared to 52.7% in Q4 '18. The change in gross margin was mainly driven by a declining share and profit of COPAXONE in the U.S. as an increasingly less profitable distribution business, partially offset by the ramp of AUSTEDO and AJOVY as well as an increase in profitability of API and other activities.
Operating profit in Q4, 2019 was $1.1 billion, a 12% increase compared to Q4 2018. The increase was mainly due to the ongoing cost reduction program, higher revenue for AUSTEDO and the ProAir family, partially offset by a decline in COPAXONE and other specialty brands, mainly BENDEKA/TREANDA. Compared to Q4 2018, we experienced a negative FX impact of $29 million, thus operating income increased by $144 million or 50% net of FX. We ended the quarter with a non-GAAP EPS of $0.62, 18% or $0.09 higher than Q4 2018. Mostly due to higher operating profit and lower finance expenses, partially offset by higher debt.
Before going further with my review of the quarter, I would like to take a few minutes to discuss the revision of previously reported consolidated financial statements related to our Israeli distribution business SLE. This business is part of the International Markets reporting segment, which facilitates distribution of Teva and third-party products to pharmacies, hospitals and other organization in Israel.
In connection with the preparation of Teva consolidated financial statements for the fiscal year ended December 31st, 2019, Teva determined that in the full years and interim periods of fiscal years 2017 and 2018 and the first three quarters of fiscal year 2019 is an immaterial error in the presentation of the distribution revenues from its Israeli distribution business.
The Company evaluate the cumulative impact of this item on its previously issued annual financial statements for 2017 and 2019 and interim financial statement for 2017 and 2018 in its first three quarters of 2018 [Phonetic]. It concluded that the revisions were not material individually or in aggregate to any of its previously issued interim or annual financial statements.
Teva has revised its presentation of the net revenue and cost of sale in the historical consolidated financial statement to reflect this item. The impact of this revision is a decrease in the net revenue with an offsetting decrease in the cost of sales. There is no impact on the gross profit, operating income or earnings per share. In addition, there is no impact on Teva's balance sheet or statement of cash flows for the related periods.
On Slide 24, you can see a very detailed illustration of what's changed and what did not due to the revision I just described. Throughout the presentation, we have noted the revisions in some cases like we have done here that presented results both prior to and after the revision in order to assist you in your analysis.
Now, turning to Slide 25. We can see that the fourth quarter was especially strong one for free cash flow. Teva free cash flow in Q4 2019 was $974 million, an increase of $452 million or 87% compared to Q4 2018 and more than $2 billion for the full year 2019, exceeding our annual guidance. The difference compared to Q4 2018 was mainly due to the higher net income, focused working capital management, as well as a few one items most notably SLE sale and leaseback deal.
As it relates to the working capital in 2020, I would note that we expect working capital to be neutral to positive source of cash. Generating free cash flow is our greatest focus in order to successfully continue reducing our debt load, an effort which is highlighted in Slide 26.
We ended the year with a net debt of just under $25 billion and a net debt to EBITDA ratio of 5.32 times, the second consecutive quarter decline. Our expectation is that by the end of 2020, our net debt-to-EBITDA ratio will be below five times. As Kare mentioned in his remarks, following our successful financing in November, our liquidity and expected cash flow will cover bond repayments for the next three years.
Now, let's look at the development of 2019 results versus our guidance here on Slide 27. We present the full year 2019 performance compared to the original guidance issued at the start of 2019, as well as the revised guidance from November will serve us to bring up the bottom end of all of the ranges.
Please note that as it's related to revenue, the guidance range are the original range and do not reflect the revision of SLE. To add in your analysis representing the 2019 sales prior and after the revision. And as I mentioned earlier, there is no further impact on the other metric that you see here including cash flow.
We are very pleased with the overall performance throughout the year, which allow us to meet all of our financial guidance target. We believe this results provide a strong foundation for us to begin growing from 2020 and beyond.
Turning to Slide 28, I would like to give you a brief overview of some of the main assumption for our 2020 financial guidance, which can also be found in this morning's press release. The most notable assumption is our global COPAXONE revenue, which we expect to decline by approximately $300 million versus the full year 2019.
The majority of this decline is expected to come mainly in the U.S, but the decline will be offset by the ongoing growth of AUSTEDO and AJOVY. We expect continued momentum of AUSTEDO in both tardive dyskinesia and Huntington disease and expected sales to grow to $650 million in 2020.
Furthermore, AJOVY is expected to benefit from continued patient growth in both U.S. and Europe where we continue ramp up our initial launch in Germany. Global sales of AJOVY are expected to be approximately $250 million.
I would like to add that we expect both North America and U.S. generics to be relatively stable compared to 2019, benefiting from new launches, which help us to offset regular price erosion or losses of exclusivities. In fact, the only real pressure we see is in our international generic where Japan continues to be a drag on our other regions, due to their National Health Insurance price revision.
A few more items to highlight in our assumptions, foreign exchange rate movements are expected to have a moderate negative impact on revenue and operating profit versus 2019. Looking at tax, in 2019 our tax was 18%. As we guided last November, you will recall that our 2019 tax was higher than previous years due to the interest expense disallowance resulting from U.S. tax reform and other changes to the tax provisions. As we look at 2020, we expect our tax to remain in the 17% to 18% range.
So now, turning to our financial outlook for 2020 on Slide 29. Based on the assumption I just reviewed as well as the SLE revenue revision, we expect total 2020 revenues to be between $16.6 billion to $17 billion. Non-GAAP operating income is expected to be between $4 billion and $4.4 billion, while EBITDA is expected to be between $4.7 billion [Phonetic] to $4.9 billion. Using a share count of approximately 1.1 billion shares, we expect earnings per share to be in the range of $2.30 to $2.55. Lastly, 2020 [Phonetic] free cash flow is expected to be in at range of $1.8 billion to $2.2 billion.
And this concludes my review for the fourth quarter results and 2020 financial guidance. We will now open up the call for questions and answers. Operator, would you please open the call for questions.
Questions and Answers:
Operator
Thank you very much. [Operator Instructions] The first question we have today comes from the line of Gregg Gilbert from SunTrust. Please go ahead.
Gregg Gilbert -- SunTrust Robinson Humphry -- Analyst
Thank you. First, Kare, I was hoping you could provide whatever update you can about progress on the settlement framework you laid out a few months ago, given its importance to cash flow and debt etc. in the coming years.
And my follow-ups for Brendan. How can we best think about U.S. generics sales in 2020 and can you provide the obligatory update on important products like generic Forteo and NuvaRing and whether they're factored in for this year? Thank you.
Kare Schultz -- President & Chief Executive Officer
Thanks for those two questions. So I'll address the first one, and Brendan will to do the second. The framework that we negotiated last year is still being worked on. And the AGs are active and we are active in this. And so is the other participants in the framework, the three distributors and Johnson & Johnson. And I'm still cautiously optimistic that this will result in an actual settlement and this will be, I think, positive for the U.S. population.
It will be positive for those, the people in the U.S. suffering from substance abuse. So, I'm optimistic that it will come to fruition. There is of course the New York trial coming up around 20th of March and it would of course be beneficial if the settlement could materialize before that date, so that we wouldn't have to go through that trial. But it remains to be seen. There is nothing firm on it, but I'll just repeat that I'm optimistic about the changes of the framework resulting in a firm settlement. Brendan?
Brendan O'Grady -- Executive Vice President, North America Commercial
Good morning and thanks for the question. So, in regards to the North American generic business, we see this year 2020, much like we did 2019. It is around a $4 billion business and should continue to be right around that range. We get a lot of questions around the products and with some of the big product launches here. Of course Restasis, we continue to work with the FDA and have positive discussions there as well as NuvaRing. So, they are in the 2019 plan. Of course, they're properly risk adjusted.
TRUVADA is there as well in Q4. And of course, we've already launched the biosimilar TRUXIMA, which is the Rituxan biosimilar which is going quite well and we'll launch HERZUMA in the March timeframe. So, all-in-all we see this year shaping up very similar to last year as far as the U.S. -- or the North American generic business, which is stabilized for us quite nicely.
Kare Schultz -- President & Chief Executive Officer
Thank you Brendan. Next question?
Operator
Thank you very much. The next question comes from the line of Ronny Gal from Bernstein. Please go ahead.
Ronny Gal -- Sanford C. Bernstein & Co., LLC -- Analyst
Good morning, everybody, and thank you for taking my question. First question is for Eli around cash flows. I'm kind of looking at your cash flow year-over-year and you're basically pointing us to essentially flattish free cash flow. You had a lot of impairment charges in 2019 that probably should not recur in 2020 associated with elimination of staff and so forth. Is there anything in the free cash flow in 2020 that we should be aware of. Is there -- did you put some additional reserves for settlements and so forth or is this essentially the earning power of the business?
And the follow-up is around the biosimilar business. If I understand what Brendan told us, you guys are putting the biosimilar revenue in the U.S. into the generic business, I was wondering if you can tell us a little bit about the relative contribution here, the margins. And I noticed that you've got TVB going into -- in the clinical already, but I couldn't find it in ClinicalTrials.gov. Can you share with us what that product might be?
Kare Schultz -- President & Chief Executive Officer
So Eli will take the first one and then Brendan will take the second part.
Eli Kalif -- Executive Vice President and Chief Financial Officer
Hello. Thanks for the questions. So, if you look on 2019 in terms of cash flow. We have kind of several one-items. One of them, as I mentioned in my prepared remarks is the SLE lease back. This one equivalent around $120 million and we have some significant reduction in our working capital, mainly associated with inventories of around $200 million for Q3 to Q4 as well year-over-year of around $300 million.
So, if you -- actually, it still goes to too many items, you will end around $1.7 billion, $1.8 billion working now on the midpoint of around $2 billion for next year, and this is associated with what we're doing now in terms of operations and margin and again more positive I would say elements on working capital.
Ronny Gal -- Sanford C. Bernstein & Co., LLC -- Analyst
So, this is really the earning power of the company in terms of cash flow. That's a good -- it's a good base to start the improvement for the following years. Thank you.
Brendan O'Grady -- Executive Vice President, North America Commercial
Yeah, correct. So Ronny, in regards to the biosimilar, so as you know we launched TRUXIMA in the fourth quarter and we were fairly pleased with the uptake of TRUXIMA in the fourth quarter. We achieved double-digit market share and you can see the market share kind of -- it's been bopping around between 12% and 15%. We think we can grow that and we're pleased with the growth seen as well.
We're not going to get actually into the margin, you can probably back into that a little bit, but as you know, we have a profit share with Celltrion. So, it's something that we don't really disclose. But we are reporting TRUXIMA as well as HERZUMA in the generic business. And I missed the last part of your question.
Ronny Gal -- Sanford C. Bernstein & Co., LLC -- Analyst
You've got in your pipeline a product supposedly in Phase 1, a new biosimilar that you're developing on your own in Phase 1 and it's not on ClinicalTrials.gov. I wonder if you can share with us what that is and should we see it there soon?
Brendan O'Grady -- Executive Vice President, North America Commercial
Ronny, I would actually prefer not to comment on anything that early in the pipeline. So, we'll share more information with you that is appropriate at the right time.
Ronny Gal -- Sanford C. Bernstein & Co., LLC -- Analyst
Thank you.
Kare Schultz -- President & Chief Executive Officer
Thank you, next question?
Operator
Thank you very much. [Operator Instructions] The next question we have comes from the line of Louise Chen from Cantor. Please go ahead.
Louise Chen -- Cantor Fitzgerald -- Analyst
Hi, thanks for taking my questions here. So, my first question here is, if you could elaborate more on some of the pushes and pulls that actually get you to a sales and EBITDA growth in your guidance for 2020. And then my follow-up here is, can you elaborate also a little bit more on the outlook for the European and the rest of the world generic market? Thank you.
Kare Schultz -- President & Chief Executive Officer
Thank you. I'll take those. So, if you take the push and pulls, then of course you got the main push and pulls regarding the main assumptions. So, there is a pull coming from the global COPAXONE where we are saying that we did $1.5 billion in '19 and we expect to do $1.2 billion in 2020, that's roughly around $700 million in U.S., $400 million in EU and a $100 million in international markets. So, that's a pull of $300 million.
And then we have AUSTEDO and AJOVY growing and altogether they grow up to $900 million that's a plus of $400 million. So, that of course net positive of $100 million. Then once you get into the details and of course there is a lot of details, Eli mentioned that we have price erosion on some of the key products in Japan linked to the reimbursement system of the Japanese government. So, there is a decline there.
We have other elements where we have increases. So, a lot of smaller moving parts. If we look and sort of sliding to the second part of your question about the generic business in Europe and in international markets, then we are expecting and we said this before as well, we are expecting low single-digit growth of the generic market in Europe and also in international markets. If you exclude the price pressure that we're seeing on the long-listed products in Japan. So a low single-digit growth of generic and OTC for that matter in those markets. Thank you. Next question please.
Operator
Thank you. The next question comes from the line of Esther Rajavelu from Oppenheimer. Please go ahead.
Esther Rajavelu -- Oppenheimer & Co. -- Analyst
Good morning. Thank you for taking my questions. Kare a quick one for you, if I may. You've talked about 2019 as a trough year for earnings, yet the low end of your earnings guidance is below 2019 results. Can you walk us through some of the considerations that went into setting that lower end of the guidance range?
Kare Schultz -- President & Chief Executive Officer
So, when you set your guidance range, you will always have some kind of needed flexibility because you don't know what's going to happen. And I have not missed the guidance of the company I've been working at for 62 quarters in a row. I'm not planning to start doing that now. So, that means that in your guidance, you always need a certain flexibility for having some unforeseen events happening and you can never sort of say to investors that there won't be bad surprises, right.
So therefore, of course the guidance includes a certain level of flexibility to handle bad surprises. That's just the way it is and that's also the way it should be because with the breadth of our business globally, we cannot foresee anything that might happen during a full year. So therefore, you're right at the low end. But low-end is of course on what we are aiming for, that will never be the case, but it reflects the fact that there's always uncertainty in any business.
Esther Rajavelu -- Oppenheimer & Co. -- Analyst
Thank you. And then a quick follow-up on AJOVY. How are you thinking about the U.S., OUS split in that $250 million guidance and do you think an oral CGRP for prevention in the U.S. could disrupt the market for meds meaningfully either on pricing or patient preferences?
Kare Schultz -- President & Chief Executive Officer
Yeah. So, a quick answer to this roughly $200 million in the U.S. and roughly $50 million outside the U.S. with some variation of course depending on the launch speed outside of the U.S. and we don't think that the acute therapies that are coming to the market will have any meaningful effect on the preventive therapies that we're talking about here.
Next question please.
Operator
Thank you very much. The next question comes from the line of Amy Fadia from SVP Leerink. Please go ahead.
Ami Fadia -- Leerink Partners -- Analyst
Hi, good morning. Thanks for taking my question. Can you talk about some of the dynamics with regards to AJOVY in the U.S. market, now that you have an Autoinjector? Would you be more aggressive with regards to contracting and getting formulary access there to drive further growth? And if you can talk about how that dynamic might play out in the context of some new entrants in the market there? And then I have a follow-up.
Kare Schultz -- President & Chief Executive Officer
Thank you very much. Brendan will answer your question.
Brendan O'Grady -- Executive Vice President, North America Commercial
So yeah, I mean, when you look at the, the preventative CGRP market in the U.S. and we knew that as we went through '19 there were going to be ebbs and flows as to how things went with AJOVY. But in general, we have the payer coverage that we need to hit our targets, we're about 70% preferred coverage across U.S. Of course, there are gaps that we continue to work on and we continue to have conversations with payers, but it's certainly a balance as you look at your gross to net as to how aggressive that you like to be and you need to be.
We think now that we have the Autoinjector approved as we -- as we prepare for launch which we'll do here in the next couple of months. We will have an offering that is really unmatched in the CGRP market, will have the prefilled syringe, will have the auto-injector, will have the ability for medical -- on the medical side as well as on the self-administer patient side. And of course we have the quarterly dosing which continues to increase. So, the quarterly dosing now is up to about 17.1%. We continue to see that grow and that's really indicative of AJOVY being the longest acting CGRP preventative therapy. So, we're quite optimistic about the continued growth of AJOVY and our competitive place in the market.
Ami Fadia -- Leerink Partners -- Analyst
Okay, thank you. Can you also talk about the market opportunity in Tourette syndrome for AUSTEDO and then maybe if possible, give us an update on the Forteo application? Thank you.
Kare Schultz -- President & Chief Executive Officer
Yeah. So on Tourette, of course, we haven't seen the final Phase III data. So, it's a bit too early. But it is quite clear that if we were to see positive outcome of the Phase III trial. And following that, if we were to get an approval from FDA, this is a very clear medical need for thousands of patients. So, there is definitely a very meaningful use of the product in that indication and there is a very meaningful market for the product in that indication. And then on your -- I guess your third question on Forteo, Brendan?
Brendan O'Grady -- Executive Vice President, North America Commercial
Yeah. I'll just give you a quick update on Forteo. We continue to work with the FDA on Forteo, as you know. And if we're successful this year, it would be late this year or could slide into 2021. We'll wait and see that we're continuing to work with the FDA on it.
Kare Schultz -- President & Chief Executive Officer
Thanks Brendan, next question.
Operator
Thank you. The next question comes from Umer Raffat from Evercore. Please go ahead.
Umer Raffat -- Evercore ISI -- Analyst
Hi. Since everyone is asking 1.3 questions, I'll do the same. First, Kare on the 2020 guidance, I noticed you're guiding ahead of consensus on the AJOVY and AUSTEDO and a little bit on COPAXONE too and yet the overall guidance is not ahead of consensus. It almost makes me ask, is that delta entirely explained by the revision in ANDA distribution ex-U.S. or are you guiding slightly below consensus on generics as well? That's first.
Second, the Tourette's trial you're flagging as a catalyst, it's my understanding that trial has been concluded since November and I would have thought we should have results by now. And the fact that we don't makes me wonder maybe we shouldn't be setting high expectations but you flagged it very prominent. So I'm curious where you guys shake out and what are you expecting from that trial, especially knowing Neurocrine did not work there?
And finally, the operating margin target of 28% that you are setting out, can you give us a little more color on that as it relates to whether it assumes additional SG&A, R&D declines or do you have to assume at least $2 billion in new revenues to get to those margin targets? Thank you.
Kare Schultz -- President & Chief Executive Officer
Okay. Yeah, like you said, three integrated questions and let me try and answer all three of them relatively briefly. So, first of all, the dynamics I mentioned on the revenue, they are really sort of reflecting a marginal increase in revenue, which is also what the guidance is reflecting, if you look at it. We're not seeing a dramatic increase in revenue and of course, it will accelerate in the coming years, simply due to the math that as we've talked about before, the drag from COPAXONE is getting less and less as you can see and the contribution from AUSTEDO and AJOVY is getting bigger and bigger.
In terms of North American generics, we are also maintaining the guidance we've had for the past, I would say two years, which is the North American generics around $4 billion, which means $1.25 billion. It can be up and down, it can be between $900 million and $1.1 billion. But that's really how we see it also for the year as the common rate, yeah.
On Tourette, you're absolutely correct. We don't know. You know the way it works with trials is of course that they are completely blinded, they get, you end them, you clean the data, you do the analysis, and until you sort of have the final conclusions, you don't inform anybody about it other than the team that's working on it. So, I have no knowledge about it just like you have no knowledge about it.
So, it's anybody's guess, you're absolutely right. Other products has failed in these trials. I have no reason to believe different than anybody else. So that basically means that in a situation like this there is, you know, a big chance of success and a big chance of failure. That's the way it is with any Phase III trial.
In terms of the 28% margin then what I tried to explain it presentation was that we are now intensively working on a gross margin improvement project. As you know our gross margin is around 50%, which means that the biggest cost elements in our entire P&L is our manufacturing costs and that also means if you want to see a meaningful improvement in your total margin then you really need to try and improve that element and that's really what we're driving for now, doing a lot of things at the same time, ending a very consistent gross margin improvement program.
Now, that also means that what you should expect will be done in order to reach the 28%. It's a combination of improving the gross margin, modest growth in the top line, no dramatic changes to the R&D and the commercial cost pattern.
Next question please.
Umer Raffat -- Evercore ISI -- Analyst
Thank you.
Operator
Thank you very much. The next question comes from Randall Stanicky from RBC Capital Markets. Please go ahead.
Randall Stanicky -- RBC Capital Markets -- Analyst
Thanks. Kare, looking at your net leverage target of just under 3 times by 2023. If we take the current net debt and apply roughly $2 billion in free cash flow pay down through that time period, the implied EBITDA growth or the applied EBITDA is closer to $6 billion. That seems like a big jump. And even if we take a higher free cash flow assumption, we still get pretty robust EBITDA growth. So the question is, what is your confidence in that current leverage target for 2023?
And then the follow-up is, you've been talking more recently about China, than you have in the past, the revenue opportunity there for our products like TREANDA and AUSTEDO. Can you talk about how important China is over the next three to five years and how much revenue contribution you think you can get from that region? Thanks.
Kare Schultz -- President & Chief Executive Officer
Yeah, let me answer both of them. Let me start by China and saying it's not a significant contribution over the next three to five years, but it's a ramp-up from basically close to zero and that means it's meaningful in the outer years. Of course, five to 10 years out, you will see that the strong percentage growth per year means the absolute number starts to be meaningful sort of five to 10 years out.
And China is a slow-moving market where you need to launch your products and then they survive for long time, and they keep growing for long time. I've done that in my previous two companies very successful and I think we can do exactly the same here with products such as TREANDA, AUSTEDO and so on. So, it's a more long-term play than it's a short-term factor.
I am very firm on the target of going below 3 times. I'll give you the simple math, just like you just laid out, let's say, we had just below $25 billion right now. At the end of '23 we'll probably be, let's just say very simplistic math at least $8 billion lower right, hopefully a little bit more because we'll do $2 billion plus a year.
That takes us to somewhere between -- below $17 billion. Now, if you then say, hey what is 17 divided by three? That's just below six. So that means we need to grow EBITDA somewhere between $5.5 billion and $5.8 billion. And I think that's very realistic. So you're absolutely spot on with the math. But it's very doable and it's our plans to do it.
Randall Stanicky -- RBC Capital Markets -- Analyst
Great, that's helpful. Thank you.
Kare Schultz -- President & Chief Executive Officer
Next question please.
Operator
Thank you. The next question comes from Balaji Prasad from Barclays. Please go ahead.
Balaji Prasad -- Barclays -- Analyst
Hi, good morning and thanks for taking the questions. Firstly on biosimilars, can you throw some more color on the TRUXIMA market dynamics? Your competitor has come in with a strong discount and IMS shows you have a strong Q4. Can we expect this run rate to be maintained with a surprisingly aggressive discount?
Kare Schultz -- President & Chief Executive Officer
So, yes, when you look at the biosimilar, I assume that you're -- when you're talking about discount, you mean there reduction of WAC price relative to the innovator, yes. So, we were 10% under. They came in at 23%, 24% under. But of course, there is more gross to net that happen in the overall channel. So, I think you have to take a look at how you balance that between the GPOs, between the payers, certainly have to take ASP into consideration and physician reimbursement.
So, all of those things are part of our competitive offering and I will tell you that we certainly want to maximize the value of the biosimilar launch. But at the same time, we intend to be competitive on pricing and make sure that -- make sure that everybody in the value chain realign that appropriately to be successful.
Balaji Prasad -- Barclays -- Analyst
Got it. That's helpful. Just secondly on, Celltrion announced its 2030 plans. Do you see an opportunity for you to enhance your current partnership which is just limited to 2 biosimilars? Could you take it up higher?
Kare Schultz -- President & Chief Executive Officer
Potentially. I mean, we're certainly open to having those conversations and we have a good partnership going right now with the first two. We're very optimistic about the launch of TRUXIMA. So we'll see where it goes.
Balaji Prasad -- Barclays -- Analyst
Thank you.
Kare Schultz -- President & Chief Executive Officer
Thank you. Next question please.
Operator
Thank you. The next question comes from the line of Soo Romanoff from Morningstar. Please go ahead.
Soo Romanoff -- Morningstar, Inc. -- Analyst
Hi. Just a great quarter. In the generic side, I know you have TRUXIMA as a positive, but I think you had 50 launches on the generics. I mean is there -- is that kind of offsetting any pricing or is the pricing stabilized?
Kare Schultz -- President & Chief Executive Officer
So, the pricing for us is somewhat stabilized. And I think it depends upon your portfolio and your mix. What you have launched that's new, what goes into transition, and what your basis. But for us, we've seen the pricing stabilize for us. It doesn't mean that on the base business that we don't have consists in RFPs and price challenges and everything else because you do continue to see erosion there.
But new launches is certainly important, and it's not necessarily -- because that's how you refill the bucket which you are losing on the base business. And it's not always necessarily the number of new launches, it's -- you can have fewer launches but higher value launches. So, it kind of depends on the mix.
We had between 40 and 50, as you point out last year, depending upon what you count as the new launch. We probably will do fewer launches this year but we may have some higher value launches. So overall, that's kind of the ebb and flow of the generic business.
Eli Kalif -- Executive Vice President and Chief Financial Officer
Yeah. I guess to repeat the overall numbers. We have a North American generic business of just around $4 billion and we see, you could say, price erosion every year stabilizing probably at around $400 million so like 10%. But then we see new launches also of around $400 million. It could be $500 hundred, could be $400 million, it goes a little bit up and down.
But in the big picture, we see this as a very stable business going forward. And the same goes for Europe, where we see this modest single-digit percentage growth of the business and the only real challenge you could say on the pricing we have right now is in Japan where the price reforms means that the long-listed products are coming down in value and some of the generics are coming down in value. So overall, our generics business is in very good shape.
Soo Romanoff -- Morningstar, Inc. -- Analyst
Yeah, that's super helpful, especially since you're kind of fighting off the COPAXONE and then the generic pricing. So, yeah, and great -- great stuff on the specialty side also. Thank you.
Eli Kalif -- Executive Vice President and Chief Financial Officer
Thank you.
Kare Schultz -- President & Chief Executive Officer
Thank you. Next question please.
Operator
Thank you. The next question comes from the line of Elliot Wilbur from Raymond James. Please go ahead.
Elliot Wilbur -- Raymond James -- Analyst
Thanks, good morning. Kare, just want to go back to the AJOVY opportunity in Europe. Could you reframe for us, once again, how you see that opportunity relative to the U.S. in dollar terms. And then what you think your ultimate capture could be of that market. I know you've talked about hoping to get back to 25% in the U.S., but how are you thinking about the relative European or ex-U.S. opportunity, I should say?
And then, I also want to go back to, you've talked about the operating margin target quite a bit already, but wanted to just drill down on that a little bit more. If I think about 350 basis points of improvement headed into 2023. I mean, that translates into incremental operating profit of around $630 million.
Relative to your total COGS line currently, it seems to be a very small number and I would have expected, just giving some of the more aggressive restructuring or manufacturing optimization initiatives that the ultimate savings there would be far greater than what we're seeing, which obviously also includes some element of growth in the business overall.
So, just if you could maybe provide a little bit more granularity in terms of what the actual dollar amount that could come out of the COGS line over the next couple of years versus growth in the business that would be helpful. Thanks.
Kare Schultz -- President & Chief Executive Officer
Sure. So, let me take those two questions. So first, we have the question about AJOVY outside of the U.S. and if we look at Europe first, then one thing which is interesting, actually, given today's debate about some super pricing in the U.S. is that the pricing level, we are seeing in Europe so far and that we expect to see going forward including different government rebates and so on, the net pricing is very similar between U.S. and Europe.
So, we don't have this situation where Europe is priced lower and the frequency of chronic migraine and the treatment of chronic migraine is at the same level in Europe as in U.S. basically meaning and you have a slightly bigger patient pool in Europe than you have in U.S.
There is traditionally a slower penetration in Europe than in the U.S. for couple of reasons. One of the reasons is that you have 35 countries, each with their own healthcare systems and reimbursement systems. So, it takes a while to do the negotiations and get on reimbursement country-by-country. We're doing quite well. We got a lot of the big countries. But we're still working on others. And that means that your ramp-up curve in terms of the market penetration is slower.
Our expectation is that we can commence the same share, basically a 25% share. We believe we have a clinical profile, which is actually the best in the market. It's longer acting than your products, it's both quarterly dosing and monthly dosing and now, we have a really, really good Autoinjector that matches the competition. So, we believe that 25% is a realistic target for this market.
On top of Europe, you could say there is a lot of small countries, but there is also Japan, where we have outlicensed the product to a very good partner Otsuka, that I know, for many years. And they just concluded very successfully the local trial in collaboration with us with excellent clinical outcome, once again.
As you'll notice AJOVY has -- only had excellent clinical outcomes in all trials short, long whatever and now also in Japan. So, we're also optimistic about the opportunity in Japan. So, long term but now we're talking maybe five years out, you probably see the same potential for AJOVY in U.S. as in the rest of the world.
Now addressing your second question, then 2023 is not the end of the optimization of our manufacturing operations. But what we are doing now is a long-term program that we'll continue most likely for the next 10 years where you optimize on a sustainable basis more and more by integrating your manufacturing more and more. Let's remember we come from a situation the company was created out of 20 mergers, manufacturing sites all over world, not really consolidated IT systems, not consolidated manufacturing planning.
And we are improving all of that as we speak and we think the target we gave you for 28% in 2023 is very realistic. And then after that, of course, we will continue to work on optimizations, but it doesn't happen that fast in manufacturing. So, I'm sure you know regulatory requirements, approvals, stability programs, all the things you need to do when you consolidate and optimize your manufacturing is something that takes time. And therefore, I think it's a realistic target we have, but it's also a cost of development and it's of course something we will keep on doing also after 2023. Yeah, last?
Kevin C. Mannix -- Senior Vice President, Investor Relations
I think so, do we have any more?
Operator
No.
Kevin C. Mannix -- Senior Vice President, Investor Relations
So thank you everybody for joining us today. I think we're past the 9 o'clock time. We apologize for those who were not able to ask a question. We'll be around all day and throughout the rest of the week and next week to answer any of your questions. Thanks again for joining us.
Operator
Thank you very much. That does conclude the conference for today. For those of you wishing to review this conference. The replay facility can be accessed by dialing the standard international number of +44 3333 009785. Once again +44 3333 009785; using the conference ID number of 1459117.
Thank you all for participating. You may now disconnect.
Duration: 62 minutes
Call participants:
Kevin C. Mannix -- Senior Vice President, Investor Relations
Kare Schultz -- President & Chief Executive Officer
Eli Kalif -- Executive Vice President and Chief Financial Officer
Brendan O'Grady -- Executive Vice President, North America Commercial
Gregg Gilbert -- SunTrust Robinson Humphry -- Analyst
Ronny Gal -- Sanford C. Bernstein & Co., LLC -- Analyst
Louise Chen -- Cantor Fitzgerald -- Analyst
Esther Rajavelu -- Oppenheimer & Co. -- Analyst
Ami Fadia -- Leerink Partners -- Analyst
Umer Raffat -- Evercore ISI -- Analyst
Randall Stanicky -- RBC Capital Markets -- Analyst
Balaji Prasad -- Barclays -- Analyst
Soo Romanoff -- Morningstar, Inc. -- Analyst
Elliot Wilbur -- Raymond James -- Analyst
