Amneal Reports Third Quarter 2024 Financial Results
‒ Q3 2024 Net Revenue of
‒ Adjusted EBITDA of
‒ Affirms 2024 Full Year Guidance ‒
“Q3 was an excellent quarter where we continued to drive strong financial results across our diversified business and we announced three strategic actions to solidify our long-term growth. First, we launched CREXONT® for the treatment of Parkinson’s disease. Second, we announced our collaboration with
Third Quarter 2024 Results
Net revenue in the third quarter of 2024 was
Net loss attributable to
Adjusted EBITDA in the third quarter of 2024 was
Diluted loss per share in the third quarter of 2024 was
The Company presents GAAP and adjusted (non-GAAP) quarterly results. Please refer to the “Non-GAAP Financial Measures” section for more information. In the tables provided below, GAAP to non-GAAP reconciliations are presented.
Affirming Previously Announced Increased 2024 Full Year Guidance
Net revenue |
|
Adjusted EBITDA (1) |
|
Adjusted diluted EPS (2) |
|
Operating cash flow (3) |
|
Capital expenditures |
|
(1) |
Includes 100% of Adjusted EBITDA from the |
|
(2) |
Accounts for 35% non-controlling interest in |
|
(3) |
Does not contemplate one-time and non-recurring items such as legal settlements and other discrete items. |
Amneal’s 2024 estimates are based on management’s current expectations, including with respect to prescription trends, pricing levels, the timing of future product launches, the costs incurred and benefits realized of restructuring activities, and our long-term strategy. The Company’s financial statements are prepared in accordance with accounting principles generally accepted in
Conference Call Information
Amneal will host a conference call and live webcast at
About Amneal
Cautionary Statement on Forward-Looking Statements
Certain statements contained herein, regarding matters that are not historical facts, may be forward-looking statements (as defined in the
The reader is cautioned not to rely on these forward-looking statements. These forward-looking statements are based on current expectations of future events, including with respect to future market conditions, company performance and financial results, operational investments, business prospects, new strategies and growth initiatives, the competitive environment, and other events. If the underlying assumptions prove inaccurate or known or unknown risks or uncertainties materialize, actual results could vary materially from the expectations and projections of the Company.
Such risks and uncertainties include, but are not limited to: our ability to successfully develop, license, acquire and commercialize new products on a timely basis; the competition we face in the pharmaceutical industry from brand and generic drug product companies, and the impact of that competition on our ability to set prices; our ability to obtain exclusive marketing rights for our products; our revenues are derived from the sales of a limited number of products, a substantial portion of which are through a limited number of customers; the impact of a prolonged business interruption within our supply chain; the continuing trend of consolidation of certain customer groups; our dependence on third-party suppliers and distributors for raw materials for our products and certain finished goods; legal, regulatory and legislative efforts by our brand competitors to deter competition from our generic alternatives; our dependence on information technology systems and infrastructure and the potential for cybersecurity incidents; our ability to attract, hire and retain highly skilled personnel; risks related to federal regulation of arrangements between manufacturers of branded and generic products; our reliance on certain licenses to proprietary technologies from time to time; the significant amount of resources we expend on research and development; the risk of claims brought against us by third parties; risks related to changes in the regulatory environment, including
Non-GAAP Financial Measures
This release includes certain non-GAAP financial measures, including EBITDA, adjusted EBITDA, adjusted net income and adjusted diluted EPS, which are intended as supplemental measures of the Company’s performance that are not required by or presented in accordance with GAAP. Adjusted diluted EPS reflects diluted earnings per share based on adjusted net income (loss), which is net income (loss) adjusted to (A) exclude (i) non-cash interest, (ii) GAAP provision for (benefit from) income taxes, (iii) amortization, (iv) stock-based compensation expense, (v) acquisition, site closure expenses, and idle facility expenses, (vi) restructuring and other charges, (vii) (credit) charges related to certain legal matters, including interest, net, (viii) asset impairment charges, (ix) change in fair value of contingent consideration, (x) increase in tax receivable agreement liability, (xi) system implementation expense, (xii) other and (xiii) net income attributable to non-controlling interests not associated with our Class B common stock, and (B) include non-GAAP provision for income taxes. Non-GAAP adjusted diluted EPS for the three and nine months ended
Management uses these non-GAAP measures internally to evaluate and manage the Company’s operations and to better understand its business because they facilitate a comparative assessment of the Company’s operating performance relative to its performance based on results calculated under GAAP. These non-GAAP measures also isolate the effects of some items that vary from period to period without any correlation to core operating performance and eliminate certain charges that management believes do not reflect the Company’s operations and underlying operational performance. The compensation committee of the Company’s board of directors also uses certain of these measures to evaluate management’s performance and set its compensation. The Company believes that these non-GAAP measures also provide useful information to investors regarding certain financial and business trends relating to the Company’s financial condition and operating results facilitates an evaluation of the financial performance of the Company and its operations on a consistent basis. Providing this information therefore allows investors to make independent assessments of the Company’s financial performance, results of operations and trends while viewing the information through the eyes of management.
These non-GAAP measures are subject to limitations. The non-GAAP measures presented in this release may not be comparable to similarly titled measures used by other companies because other companies may not calculate one or more in the same manner. Additionally, the non-GAAP performance measures exclude significant expenses and income that are required by GAAP to be recorded in the Company’s financial statements; do not reflect changes in, or cash requirements for, working capital needs; and do not reflect interest expense, or the requirements necessary to service interest or principal payments on debt. Further, our historical adjusted results are not intended to project our adjusted results of operations or financial position for any future period. To compensate for these limitations, management presents and considers these non-GAAP measures in conjunction with the Company’s GAAP results; no non-GAAP measure should be considered in isolation from or as alternatives to any measure determined in accordance with GAAP. Readers should review the reconciliations included below, and should not rely on any single financial measure to evaluate the Company’s business.
A reconciliation of each historical non-GAAP measure to the most directly comparable GAAP measure is set forth below.
|
|||||||||||
Consolidated Statements of Operations |
|||||||||||
(unaudited; $ in thousands, except per share amounts) |
|||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
Net revenue |
$ |
702,468 |
|
$ |
620,040 |
|
$ |
2,063,439 |
|
$ |
1,776,626 |
Cost of goods sold |
|
432,910 |
|
|
387,509 |
|
|
1,305,874 |
|
|
1,145,888 |
Gross profit |
|
269,558 |
|
|
232,531 |
|
|
757,565 |
|
|
630,738 |
Selling, general and administrative |
|
118,692 |
|
|
113,006 |
|
|
347,749 |
|
|
320,672 |
Research and development |
|
61,097 |
|
|
41,375 |
|
|
136,449 |
|
|
117,864 |
Intellectual property legal development expenses |
|
1,967 |
|
|
886 |
|
|
3,993 |
|
|
3,350 |
Restructuring and other charges |
|
172 |
|
|
1,043 |
|
|
1,862 |
|
|
1,635 |
Change in fair value of contingent consideration |
|
(1,030) |
|
|
3,120 |
|
|
(930) |
|
|
(787) |
(Credit) charges related to legal matters, net |
|
(149) |
|
|
(2,620) |
|
|
94,909 |
|
|
(1,039) |
Other operating expense (income) |
|
— |
|
|
73 |
|
|
— |
|
|
(1,138) |
Operating income |
|
88,809 |
|
|
75,648 |
|
|
173,533 |
|
|
190,181 |
Other (expense) income: |
|
|
|
|
|
|
|
||||
Interest expense, net |
|
(65,511) |
|
|
(50,909) |
|
|
(196,933) |
|
|
(151,081) |
Foreign exchange gain (loss), net |
|
2,274 |
|
|
(2,939) |
|
|
815 |
|
|
(617) |
Increase in tax receivable agreement liability |
|
(11,327) |
|
|
(677) |
|
|
(26,719) |
|
|
(1,908) |
Other income, net |
|
1,178 |
|
|
1,834 |
|
|
9,610 |
|
|
6,616 |
Total other expense, net |
|
(73,386) |
|
|
(52,691) |
|
|
(213,227) |
|
|
(146,990) |
Income (loss) before income taxes |
|
15,423 |
|
|
22,957 |
|
|
(39,694) |
|
|
43,191 |
Provision for (benefit from) income taxes |
|
3,666 |
|
|
(2,076) |
|
|
13,440 |
|
|
(1,431) |
Net income (loss) |
|
11,757 |
|
|
25,033 |
|
|
(53,134) |
|
|
44,622 |
Less: Net income attributable to non-controlling interests |
|
(11,913) |
|
|
(15,351) |
|
|
(32,671) |
|
|
(29,966) |
Net (loss) income attributable to |
$ |
(156) |
|
$ |
9,682 |
|
$ |
(85,805) |
|
$ |
14,656 |
|
|
|
|
|
|
|
|
||||
Net (loss) income per share attributable to Amneal
|
|
|
|
|
|
|
|
||||
Basic |
$ |
(—) |
|
$ |
0.06 |
|
$ |
(0.28) |
|
$ |
0.10 |
Diluted |
$ |
(—) |
|
$ |
0.06 |
|
$ |
(0.28) |
|
$ |
0.09 |
Weighted-average common shares outstanding(1): |
|
|
|
|
|
|
|
||||
Basic |
|
309,647 |
|
|
154,219 |
|
|
308,685 |
|
|
153,363 |
Diluted |
|
309,647 |
|
|
159,691 |
|
|
308,685 |
|
|
156,284 |
(1) |
Following the implementation of the previously disclosed reorganization on |
|
|||||
Condensed Consolidated Balance Sheets |
|||||
(unaudited; $ in thousands) |
|||||
|
|
|
|
||
Assets |
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
$ |
74,006 |
|
$ |
91,542 |
Restricted cash |
|
4,339 |
|
|
7,565 |
Trade accounts receivable, net |
|
748,055 |
|
|
613,732 |
Inventories |
|
596,359 |
|
|
581,384 |
Prepaid expenses and other current assets |
|
81,956 |
|
|
82,685 |
Related party receivables |
|
8,579 |
|
|
955 |
Total current assets |
|
1,513,294 |
|
|
1,377,863 |
Property, plant and equipment, net |
|
431,020 |
|
|
447,574 |
|
|
598,324 |
|
|
598,629 |
Intangible assets, net |
|
780,189 |
|
|
890,423 |
Operating lease right-of-use assets |
|
32,872 |
|
|
30,329 |
Operating lease right-of-use assets - related party |
|
11,473 |
|
|
12,954 |
Financing lease right-of-use assets |
|
57,532 |
|
|
59,280 |
Other assets |
|
36,274 |
|
|
55,517 |
Total assets |
$ |
3,460,978 |
|
$ |
3,472,569 |
Liabilities and Stockholders' (Deficiency) Equity |
|
|
|
||
Current liabilities: |
|
|
|
||
Accounts payable and accrued expenses |
$ |
671,085 |
|
$ |
534,662 |
Current portion of liabilities for legal matters |
|
30,181 |
|
|
76,988 |
Revolving credit facility |
|
140,000 |
|
|
179,000 |
Current portion of long-term debt, net |
|
224,692 |
|
|
34,125 |
Current portion of operating lease liabilities |
|
9,702 |
|
|
9,207 |
Current portion of operating lease liabilities - related party |
|
3,327 |
|
|
2,825 |
Current portion of financing lease liabilities |
|
3,300 |
|
|
2,467 |
Related party payables - short term |
|
12,922 |
|
|
7,321 |
Total current liabilities |
|
1,095,209 |
|
|
846,595 |
Long-term debt, net |
|
2,169,607 |
|
|
2,386,004 |
Note payable - related party |
|
— |
|
|
41,447 |
Operating lease liabilities |
|
26,210 |
|
|
24,095 |
Operating lease liabilities - related party |
|
10,265 |
|
|
12,787 |
Financing lease liabilities |
|
57,558 |
|
|
58,566 |
Related party payables - long term |
|
26,186 |
|
|
11,776 |
Liabilities for legal matters - long term |
|
85,479 |
|
|
316 |
Other long-term liabilities |
|
24,144 |
|
|
29,679 |
Total long-term liabilities |
|
2,399,449 |
|
|
2,564,670 |
Redeemable non-controlling interests |
|
59,887 |
|
|
41,293 |
Total stockholders' (deficiency) equity |
|
(93,567) |
|
|
20,011 |
Total liabilities and stockholders' (deficiency) equity |
$ |
3,460,978 |
|
$ |
3,472,569 |
|
|||||
Consolidated Statements of Cash Flows |
|||||
(unaudited; $ in thousands) |
|||||
|
Nine Months Ended |
||||
|
|
2024 |
|
|
2023 |
Cash flows from operating activities: |
|
|
|
||
Net (loss) income |
$ |
(53,134) |
|
$ |
44,622 |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|
|
|
||
Depreciation and amortization |
|
170,061 |
|
|
172,467 |
Unrealized foreign currency (gain) loss |
|
(754) |
|
|
1,563 |
Amortization of debt issuance costs and discount |
|
2,662 |
|
|
6,884 |
Intangible asset impairment charges |
|
920 |
|
|
2,036 |
Change in fair value of contingent consideration |
|
(930) |
|
|
(787) |
Stock-based compensation |
|
20,558 |
|
|
20,848 |
Inventory provision |
|
63,611 |
|
|
56,637 |
Other operating charges and credits, net |
|
(50) |
|
|
6,370 |
Changes in assets and liabilities: |
|
|
|
||
Trade accounts receivable, net |
|
(134,031) |
|
|
49,055 |
Inventories |
|
(78,545) |
|
|
(103,092) |
Prepaid expenses, other current assets and other assets |
|
(2,082) |
|
|
24,810 |
Related party receivables |
|
(483) |
|
|
(1,131) |
Accounts payable, accrued expenses and other liabilities |
|
168,879 |
|
|
(74,685) |
Related party payables |
|
20,339 |
|
|
4,157 |
Net cash provided by operating activities |
|
177,021 |
|
|
209,754 |
Cash flows from investing activities: |
|
|
|
||
Purchases of property, plant and equipment |
|
(36,769) |
|
|
(33,351) |
Acquisition of intangible assets |
|
(14,050) |
|
|
(2,488) |
Deposits for future acquisition of property, plant and equipment |
|
(1,107) |
|
|
(1,658) |
Proceeds from sale of subsidiary |
|
4,989 |
|
|
— |
Net cash used in investing activities |
|
(46,937) |
|
|
(37,497) |
Cash flows from financing activities: |
|
|
|
||
Payments of deferred financing and refinancing costs |
|
— |
|
|
(542) |
Payments of principal on debt, revolving credit facilities, financing leases and other |
|
(133,383) |
|
|
(151,510) |
Borrowings on revolving credit facilities |
|
48,000 |
|
|
110,000 |
Proceeds from exercise of stock options |
|
1,003 |
|
|
408 |
Employee payroll tax withholding on restricted stock unit vesting |
|
(7,565) |
|
|
(2,222) |
Tax distributions to non-controlling interests |
|
(14,442) |
|
|
(67,875) |
Payment of principal on notes payable - related party |
|
(44,200) |
|
|
— |
Net cash used in financing activities |
|
(150,587) |
|
|
(111,741) |
Effect of foreign exchange rate on cash |
|
(259) |
|
|
(136) |
Net (decrease) increase in cash, cash equivalents, and restricted cash |
|
(20,762) |
|
|
60,380 |
Cash, cash equivalents, and restricted cash - beginning of period |
|
99,107 |
|
|
35,227 |
Cash, cash equivalents, and restricted cash - end of period |
$ |
78,345 |
|
$ |
95,607 |
Cash and cash equivalents - end of period |
$ |
74,006 |
|
$ |
86,929 |
Restricted cash - end of period |
|
4,339 |
|
|
8,678 |
Cash, cash equivalents, and restricted cash - end of period |
$ |
78,345 |
|
$ |
95,607 |
|
|||||||||||
Non-GAAP Reconciliations |
|||||||||||
(unaudited, $ in thousands) |
|||||||||||
Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA |
|||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
Net income (loss) |
$ |
11,757 |
|
$ |
25,033 |
|
$ |
(53,134) |
|
$ |
44,622 |
Adjusted to add: |
|
|
|
|
|
|
|
||||
Interest expense, net |
|
65,511 |
|
|
50,909 |
|
|
196,933 |
|
|
151,081 |
Provision for (benefit from) income taxes |
|
3,666 |
|
|
(2,076) |
|
|
13,440 |
|
|
(1,431) |
Depreciation and amortization |
|
58,961 |
|
|
57,206 |
|
|
170,061 |
|
|
172,467 |
EBITDA (Non-GAAP) |
$ |
139,895 |
|
$ |
131,072 |
|
$ |
327,300 |
|
$ |
366,739 |
Adjusted to add (deduct): |
|
|
|
|
|
|
|
||||
Stock-based compensation expense |
|
7,112 |
|
|
6,691 |
|
|
20,343 |
|
|
20,848 |
Acquisition, site closure, and idle facility expenses (1) |
|
551 |
|
|
1,551 |
|
|
1,574 |
|
|
5,831 |
Restructuring and other charges |
|
172 |
|
|
1,043 |
|
|
1,773 |
|
|
1,536 |
(Credit) charges related to legal matters, net (2) |
|
(149) |
|
|
2,880 |
|
|
94,909 |
|
|
8,961 |
Asset impairment charges |
|
181 |
|
|
808 |
|
|
1,196 |
|
|
2,879 |
Foreign exchange (gain) loss |
|
(2,274) |
|
|
2,939 |
|
|
(815) |
|
|
617 |
Change in fair value of contingent consideration |
|
(1,030) |
|
|
3,120 |
|
|
(930) |
|
|
(787) |
Increase in tax receivable agreement liability |
|
11,327 |
|
|
677 |
|
|
26,719 |
|
|
1,908 |
System implementation expense (3) |
|
257 |
|
|
2,016 |
|
|
2,029 |
|
|
4,429 |
Other |
|
1,581 |
|
|
1,001 |
|
|
(1,913) |
|
|
3,105 |
Adjusted EBITDA (Non-GAAP) |
$ |
157,623 |
|
$ |
153,798 |
|
$ |
472,185 |
|
$ |
416,066 |
|
|||||||||||
Non-GAAP Reconciliations |
|||||||||||
(unaudited; in thousands, except per share amounts) |
|||||||||||
Reconciliation of Net Income (Loss) to Adjusted Net Income and Calculation of Adjusted Diluted Earnings Per Share |
|||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
Net income (loss) |
$ |
11,757 |
|
$ |
25,033 |
|
$ |
(53,134) |
|
$ |
44,622 |
Adjusted to add (deduct): |
|
|
|
|
|
|
|
||||
Non-cash interest |
|
923 |
|
|
2,048 |
|
|
1,552 |
|
|
6,001 |
GAAP provision for (benefit from) income taxes |
|
3,666 |
|
|
(2,076) |
|
|
13,440 |
|
|
(1,431) |
Amortization |
|
41,992 |
|
|
39,091 |
|
|
119,481 |
|
|
118,011 |
Stock-based compensation expense |
|
7,112 |
|
|
6,691 |
|
|
20,343 |
|
|
20,848 |
Acquisition, site closure expenses, and idle facility
|
|
551 |
|
|
1,551 |
|
|
1,574 |
|
|
5,831 |
Restructuring and other charges |
|
172 |
|
|
1,043 |
|
|
1,756 |
|
|
1,536 |
(Credit) charges related to legal matters, including
|
|
(149) |
|
|
3,597 |
|
|
95,036 |
|
|
11,204 |
Asset impairment charges |
|
181 |
|
|
808 |
|
|
1,196 |
|
|
2,872 |
Change in fair value of contingent consideration |
|
(1,030) |
|
|
3,120 |
|
|
(930) |
|
|
(787) |
Increase in tax receivable agreement liability |
|
11,327 |
|
|
676 |
|
|
26,719 |
|
|
1,907 |
System implementation expense (3) |
|
257 |
|
|
2,016 |
|
|
2,029 |
|
|
4,429 |
Other |
|
1,581 |
|
|
1,189 |
|
|
(1,913) |
|
|
3,440 |
Provision for income taxes (4) |
|
(15,875) |
|
|
(15,127) |
|
|
(48,016) |
|
|
(42,451) |
Net income attributable to non-controlling interests not
|
|
(11,913) |
|
|
(9,355) |
|
|
(32,671) |
|
|
(22,042) |
Adjusted net income (Non-GAAP) |
$ |
50,552 |
|
$ |
60,305 |
|
$ |
146,462 |
|
$ |
153,990 |
Weighted average diluted shares outstanding (Non-GAAP) (5) |
|
322,946 |
|
|
311,808 |
|
|
319,491 |
|
|
308,402 |
Adjusted diluted earnings per share (Non-GAAP) |
$ |
0.16 |
|
$ |
0.19 |
|
$ |
0.46 |
|
$ |
0.50 |
N
on-GAAP Reconciliations
(unaudited)
Explanations for Reconciliations of Net Income (Loss) to EBITDA and Adjusted EBITDA and Net Income (Loss) to
Adjusted Net Income and Calculation of Adjusted Diluted Earnings per Share
(1) |
Acquisition, site closure, and idle facility expenses for the three and nine months ended |
|
(2) |
For the nine months ended |
|
(3) |
System implementation expense for the three and nine months ended |
|
(4) |
The non-GAAP effective tax rates for the three and nine months ended |
|
(5) |
Weighted average diluted shares outstanding for the three and nine months ended |
|
|||||||||||||||||
Generics Segment |
|||||||||||||||||
Reconciliation of GAAP to Non-GAAP Operating Results (1) |
|||||||||||||||||
(unaudited; $ in thousands) |
|||||||||||||||||
|
Three Months Ended |
|
Three Months Ended |
||||||||||||||
|
As Reported |
|
Adjustments |
|
Non-GAAP |
|
As Reported |
|
Adjustments |
|
Non-GAAP |
||||||
Net revenue |
$ |
427,345 |
|
$ |
— |
|
$ |
427,345 |
|
$ |
390,857 |
|
$ |
— |
|
$ |
390,857 |
Cost of goods sold (2) |
|
249,342 |
|
|
(11,411) |
|
|
237,931 |
|
|
236,268 |
|
|
(13,437) |
|
|
222,831 |
Gross profit |
|
178,003 |
|
|
11,411 |
|
|
189,414 |
|
|
154,589 |
|
|
13,437 |
|
|
168,026 |
Gross margin % |
|
41.7% |
|
|
|
|
44.3% |
|
|
39.6% |
|
|
|
|
43.0% |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Selling, general and administrative (3) |
|
30,951 |
|
|
(1,931) |
|
|
29,020 |
|
|
33,538 |
|
|
(1,686) |
|
|
31,852 |
Research and development (4) |
|
57,099 |
|
|
(674) |
|
|
56,425 |
|
|
35,103 |
|
|
(633) |
|
|
34,470 |
Intellectual property legal development expenses |
|
1,786 |
|
|
— |
|
|
1,786 |
|
|
815 |
|
|
— |
|
|
815 |
Restructuring and other charges |
|
17 |
|
|
(17) |
|
|
— |
|
|
112 |
|
|
(112) |
|
|
— |
(Credit) charges related to legal matters, net |
|
(149) |
|
|
149 |
|
|
— |
|
|
(2,500) |
|
|
(3,000) |
|
|
(5,500) |
Other operating loss |
|
— |
|
|
— |
|
|
— |
|
|
73 |
|
|
— |
|
|
73 |
Operating income |
$ |
88,299 |
|
$ |
13,884 |
|
$ |
102,183 |
|
$ |
87,448 |
|
$ |
18,868 |
|
$ |
106,316 |
(1) |
Operating results for the sale of Amneal products by |
|
(2) |
Adjustments for the three months ended |
|
(3) |
Adjustments for the three months ended |
|
(4) |
Adjustments for the three months ended |
|
|||||||||||||||||
Generics Segment |
|||||||||||||||||
Reconciliation of GAAP to Non-GAAP Operating Results (1) |
|||||||||||||||||
(unaudited; $ in thousands) |
|||||||||||||||||
|
Nine Months Ended |
|
Nine Months Ended |
||||||||||||||
|
As Reported |
|
Adjustments |
|
Non-GAAP |
|
As Reported |
|
Adjustments |
|
Non-GAAP |
||||||
Net revenue |
$ |
1,245,967 |
|
$ |
— |
|
$ |
1,245,967 |
|
$ |
1,108,364 |
|
$ |
— |
|
$ |
1,108,364 |
Cost of goods sold (2) |
|
750,167 |
|
|
(35,123) |
|
|
715,044 |
|
|
692,008 |
|
|
(42,283) |
|
|
649,725 |
Gross profit |
|
495,800 |
|
|
35,123 |
|
|
530,923 |
|
|
416,356 |
|
|
42,283 |
|
|
458,639 |
Gross margin % |
|
39.8% |
|
|
|
|
42.6% |
|
|
37.6% |
|
|
|
|
41.4% |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Selling, general and administrative (3) |
|
95,663 |
|
|
(5,251) |
|
|
90,412 |
|
|
89,178 |
|
|
(5,562) |
|
|
83,616 |
Research and development (4) |
|
123,173 |
|
|
(1,913) |
|
|
121,260 |
|
|
98,570 |
|
|
(1,901) |
|
|
96,669 |
Intellectual property legal development expenses |
|
3,778 |
|
|
— |
|
|
3,778 |
|
|
3,240 |
|
|
— |
|
|
3,240 |
Restructuring and other charges |
|
70 |
|
|
(70) |
|
|
— |
|
|
211 |
|
|
(112) |
|
|
99 |
Charges (credit) related to legal matters, net (5) |
|
94,909 |
|
|
(94,909) |
|
|
— |
|
|
(2,927) |
|
|
(7,073) |
|
|
(10,000) |
Other operating income |
|
— |
|
|
— |
|
|
— |
|
|
(1,138) |
|
|
— |
|
|
(1,138) |
Operating income |
$ |
178,207 |
|
$ |
137,266 |
|
$ |
315,473 |
|
$ |
229,222 |
|
$ |
56,931 |
|
$ |
286,153 |
(1) |
Operating results for the sale of Amneal products by |
|
(2) |
Adjustments for the nine months ended |
|
(3) |
Adjustments for the nine months ended |
|
(4) |
Adjustments for the nine months ended |
|
(5) |
Adjustment for the nine months ended |
|
|||||||||||||||||
Specialty Segment |
|||||||||||||||||
Reconciliation of GAAP to Non-GAAP Operating Results |
|||||||||||||||||
(unaudited; $ in thousands) |
|||||||||||||||||
|
Three Months Ended |
|
Three Months Ended |
||||||||||||||
|
As Reported |
|
Adjustments |
|
Non-GAAP |
|
As Reported |
|
Adjustments |
|
Non-GAAP |
||||||
Net revenue |
$ |
115,638 |
|
$ |
— |
|
$ |
115,638 |
|
$ |
97,304 |
|
$ |
— |
|
$ |
97,304 |
Cost of goods sold (1) |
|
52,342 |
|
|
(29,394) |
|
|
22,948 |
|
|
45,551 |
|
|
(25,844) |
|
|
19,707 |
Gross profit |
|
63,296 |
|
|
29,394 |
|
|
92,690 |
|
|
51,753 |
|
|
25,844 |
|
|
77,597 |
Gross margin % |
|
54.7% |
|
|
|
|
80.2% |
|
|
53.2% |
|
|
|
|
79.7% |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Selling, general and administrative (2) |
|
27,723 |
|
|
(167) |
|
|
27,556 |
|
|
22,756 |
|
|
(235) |
|
|
22,521 |
Research and development (2) |
|
3,998 |
|
|
(258) |
|
|
3,740 |
|
|
6,272 |
|
|
(458) |
|
|
5,814 |
Intellectual property legal development expenses |
|
181 |
|
|
— |
|
|
181 |
|
|
71 |
|
|
— |
|
|
71 |
Restructuring and other charges |
|
— |
|
|
— |
|
|
— |
|
|
931 |
|
|
(931) |
|
|
— |
Change in fair value of contingent consideration (3) |
|
(1,030) |
|
|
1,030 |
|
|
— |
|
|
3,120 |
|
|
(3,120) |
|
|
— |
Operating income |
$ |
32,424 |
|
$ |
28,789 |
|
$ |
61,213 |
|
$ |
18,603 |
|
$ |
30,588 |
|
$ |
49,191 |
(1) |
Adjustments for the three months ended |
|
(2) |
Adjustments for the three months ended |
|
(3) |
Contingent consideration was recorded in connection with the acquisitions of (i) the baclofen franchise from certain entities affiliated with |
|
|||||||||||||||||
Specialty Segment |
|||||||||||||||||
Reconciliation of GAAP to Non-GAAP Operating Results |
|||||||||||||||||
(unaudited; $ in thousands) |
|||||||||||||||||
|
Nine Months Ended |
|
Nine Months Ended |
||||||||||||||
|
As Reported |
|
Adjustments |
|
Non-GAAP |
|
As Reported |
|
Adjustments |
|
Non-GAAP |
||||||
Net revenue |
$ |
324,913 |
|
$ |
— |
|
$ |
324,913 |
|
$ |
285,976 |
|
$ |
— |
|
$ |
285,976 |
Cost of goods sold (1) |
|
143,284 |
|
|
(81,349) |
|
|
61,935 |
|
|
135,254 |
|
|
(77,871) |
|
|
57,383 |
Gross profit |
|
181,629 |
|
|
81,349 |
|
|
262,978 |
|
|
150,722 |
|
|
77,871 |
|
|
228,593 |
Gross margin % |
|
55.9% |
|
|
|
|
80.9% |
|
|
52.7% |
|
|
|
|
79.9% |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Selling, general and administrative (2) |
|
79,529 |
|
|
(755) |
|
|
78,774 |
|
|
67,894 |
|
|
(649) |
|
|
67,245 |
Research and development (2) |
|
13,276 |
|
|
(801) |
|
|
12,475 |
|
|
19,294 |
|
|
(1,334) |
|
|
17,960 |
Intellectual property legal development expenses |
|
215 |
|
|
— |
|
|
215 |
|
|
110 |
|
|
— |
|
|
110 |
Restructuring and other charges |
|
1,024 |
|
|
(1,024) |
|
|
— |
|
|
1,013 |
|
|
(1,013) |
|
|
— |
Change in fair value of contingent consideration (3) |
|
(930) |
|
|
930 |
|
|
— |
|
|
(787) |
|
|
787 |
|
|
— |
Operating income |
$ |
88,515 |
|
$ |
82,999 |
|
$ |
171,514 |
|
$ |
63,198 |
|
$ |
80,080 |
|
$ |
143,278 |
(1) |
Adjustments for the nine months ended |
|
(2) |
Adjustments for the nine months ended |
|
(3) |
Contingent consideration was recorded in connection with the acquisitions of (i) the baclofen franchise from certain entities affiliated with |
|
|||||||||||||||||
AvKARE Segment |
|||||||||||||||||
Reconciliation of GAAP to Non-GAAP Operating Results (1) |
|||||||||||||||||
(unaudited; $ in thousands) |
|||||||||||||||||
|
Three Months Ended |
|
Three Months Ended |
||||||||||||||
|
As Reported |
|
Adjustments |
|
Non-GAAP |
|
As Reported |
|
Adjustments |
|
Non-GAAP |
||||||
Net revenue |
$ |
159,485 |
|
$ |
— |
|
$ |
159,485 |
|
$ |
131,879 |
|
$ |
— |
|
$ |
131,879 |
Cost of goods sold |
|
131,226 |
|
|
— |
|
|
131,226 |
|
|
105,690 |
|
|
— |
|
|
105,690 |
Gross profit |
|
28,259 |
|
|
— |
|
|
28,259 |
|
|
26,189 |
|
|
— |
|
|
26,189 |
Gross margin % |
|
17.7% |
|
|
|
|
17.7% |
|
|
19.9% |
|
|
|
|
19.9% |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Selling, general and administrative (2) |
|
15,145 |
|
|
(3,545) |
|
|
11,600 |
|
|
14,313 |
|
|
(3,657) |
|
|
10,656 |
Operating income |
$ |
13,114 |
|
$ |
3,545 |
|
$ |
16,659 |
|
$ |
11,876 |
|
$ |
3,657 |
|
$ |
15,533 |
(1) |
Operating results for the sale of Amneal products by |
|
(2) |
Adjustments for the three months ended |
|
|||||||||||||||||
AvKARE Segment |
|||||||||||||||||
Reconciliation of GAAP to Non-GAAP Operating Results (1) |
|||||||||||||||||
(unaudited; $ in thousands) |
|||||||||||||||||
|
Nine Months Ended |
|
Nine Months Ended |
||||||||||||||
|
As Reported |
|
Adjustments |
|
Non-GAAP |
|
As Reported |
|
Adjustments |
|
Non-GAAP |
||||||
Net revenue |
$ |
492,559 |
|
$ |
— |
|
$ |
492,559 |
|
$ |
382,286 |
|
$ |
— |
|
$ |
382,286 |
Cost of goods sold |
|
412,423 |
|
|
— |
|
|
412,423 |
|
|
318,626 |
|
|
— |
|
|
318,626 |
Gross profit |
|
80,136 |
|
|
— |
|
|
80,136 |
|
|
63,660 |
|
|
— |
|
|
63,660 |
Gross margin % |
16.3% |
|
|
|
16.3% |
|
|
16.7% |
|
|
16.7% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Selling, general and administrative (2) |
|
44,694 |
|
|
(10,636) |
|
|
34,058 |
|
|
41,268 |
|
|
(11,609) |
|
|
29,659 |
Operating income |
$ |
35,442 |
|
$ |
10,636 |
|
$ |
46,078 |
|
$ |
22,392 |
|
$ |
11,609 |
|
$ |
34,001 |
(1) |
Operating results for the sale of Amneal products by |
|
(2) |
Adjustments for the nine months ended |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241108530772/en/
Contact
VP, Investor Relations
anthony.dimeo@amneal.com
Source: