Depomed Reports Fourth Quarter and Full Year 2016 Financial Results

Loading...
Loading...

- Record Annual Revenue of $456 million in 2016 -

- Record Quarterly Revenue of $124 million in Fourth Quarter –

- Conference Call Scheduled for Today at 4:30 PM EST; Dial-In Information Below -

NEWARK, Calif., Feb. 21, 2017 (GLOBE NEWSWIRE) -- Depomed, Inc. DEPO today reported financial results and highlighted operational achievements for the quarter and twelve months ended December 31, 2016 and provided 2017 guidance.

"In 2016, we achieved key milestones strengthening our portfolio and de-leveraging our balance sheet.  We ended the year with record annual and quarterly revenue and EBITDA. In addition, we posted all-time net sales highs for every one of our brands," said Jim Schoeneck, President and Chief Executive Officer of Depomed. "Our full-year net revenue reached $456 million, representing a 33% increase over 2015, with quarterly revenue of $124 million, an 11% increase year over year.  In addition, we have been successful in growing EBITDA from $7 million in 2014 to $111 million in 2015 and $156 million in 2016.  This, along with the early pay down of $100 million of our debt, significantly improves our credit profile and positions us well to refinance. We also built future value into the business as legal victories provided us with 9 more years to grow our flagship NUCYNTA franchise and allowed us to advance our patent infringement case against Purdue."

Continued Mr. Schoeneck, "With the clarity on NUCYNTA's exclusivity until December 2025 and the insights gained since its relaunch, in February we began implementing a multi-faceted growth initiative to increase the appropriate use of NUCYNTA Extended Release and Immediate Release and to drive growth across the portfolio. We continue to focus on opportunities to further differentiate our product portfolio, all with the goal of delivering value to our shareholders and to those we serve."

Business and Financial Highlights

  • Record full year net product sales for 2016 were $455 million, an increase of 33% compared to $342 million for full year 2015
  • Full year GAAP net loss of ($89) million or ($1.45) per share, which includes a non-cash tax reserve adjustment of ($43) million
  • Full year non-GAAP adjusted earnings of $86 million, or $1.15 per share. We are modifying our method of calculating non-GAAP income taxes for non-GAAP adjusted earnings and non-GAAP adjusted earnings per share to align with the guidance under the Non-GAAP Financial Measures Compliance and Disclosure Interpretations issued by the SEC on May 17, 2016.  The amounts above reflect the Company's prior methodology of calculating its non-GAAP income taxes for comparability to prior periods and to the Company's prior guidance for 2016. Please see the non-GAAP tax discussion below for further discussion of the new methodology.
  • Full year non-GAAP adjusted EBITDA of $156 million
  • Fourth quarter 2016 net product sales were a record $124 million, compared to $111 million for fourth quarter of 2015, an increase of 11%
  • NUCYNTA franchise reported fourth quarter record net sales of $75 million
  • Fourth quarter ending cash and marketable securities was $177 million, cash generated during the quarter was $40 million
  • Quarterly GAAP net loss of ($44) million or ($0.72) per share, which includes a non-cash tax reserve adjustment of ($43) million
  • Quarterly non-GAAP adjusted earnings of $37 million, or $0.48 per share under the Company's prior method of calculating its non-GAAP income tax expense.
  • Quarterly non-GAAP adjusted EBITDA of $51 million
  • U.S. District Court rules in favor of two key NUCYNTA patents, providing market exclusivity until December 2025
  • U.S. Court of Appeals upheld patents asserted against Purdue Pharma
  • Early payment of $100 million of secured debt in April 2016

NUCYNTA® Franchise Highlights

  • Full year 2016 record net sales of $281 million
  • Fourth quarter 2016 record net sales of $75 million
  • Net sales of $471 million since acquisition on April 2, 2015
  • NUCYNTA ER® reached record all-time quarterly prescription volume of over 90,000 in fourth quarter1
  • NUCYNTA ER 2016 total prescriptions of over 344,000, an increase of 19% over 20151
  • NUCYNTA ER reached record all-time quarterly market share of 2.08% of total long acting opioids in December1
  • NUCYNTA reached record all-time quarterly market share of 0.29% in fourth quarter1

Marking a continued commitment to unlock value from its portfolio, in February, the company launched the first of a series of initiatives aimed at driving NUCYNTA growth in 2017 which include:

  • Salesforce Deployment: adds 75 reps to Pain sales force for a total of 257, an increase  of 41%; Neuro and Oncology sales forces reduced by 70 positions to offset increase; new physician targeting emphasizes reimbursement coverage along with prescription volume  
  • Primary Care Physician Expansion: new salesforce deployment targets more coverage of high decile primary care prescribers
  • NUCYNTA ER Diabetic Peripheral Neuropathy (DPN) Indication: highlights indication in category unique to NUCYNTA ER
  • NUCYNTA Immediate Release Promotion: introduces a focused, stand-alone promotional campaign for the first time since relaunch
  • NUCYNTA Label Expansion Studies: initiating studies aimed at strengthening NUCYNTA's respiratory depression and abuse profiles

Other Product Portfolio Highlights

  • Gralise® full-year net sales were $88 million, an increase of 9% compared to $81 million in 2015, fourth quarter net sales were $25 million, an increase of 15% compared to $22 million in the same period last year
     
  • Cambia® full-year net sales were $31 million, an increase of 14% compared to $27 million in 2015, fourth quarter 2016 net sales were $8.4 million, an increase of 3% compared to $8.2 million in the same period last year

    -Introduction of an aspartame-free formulation of CAMBIA for the treatment of migraine

  • Lazanda® full-year net sales were $27 million, an increase of 50% compared to $18 million in 2015, fourth quarter net sales were $7.5 million, an increase of 42% compared to $5.2 million in the same period last year and record all-time market share of 4.5% in December1

    -Introduction of a 300 mcg dose strength of Lazanda for the treatment of breakthrough cancer pain 

  • Zipsor® full-year net sales were $28 million, an increase of 7% compared to $26 million in 2015, fourth quarter net sales were $8.2 million, an increase of 6% compared to $7.7 million in the same period last year

1 Source: SHA IDV

REVENUES (GAAP BASIS) 
(in thousands, unaudited) 
          
  Three Months Ended  Twelve Months Ended 
  December 31,  December 31,  
   2016  2015  2016  2015 
          
Product sales, net:         
Nucynta products1 $  74,693 $  68,260 $  281,261 $  189,854 
Gralise    24,995    21,737    88,446    81,054 
Cambia    8,373    8,157    31,273    27,426 
Lazanda    7,454    5,236    26,547    17,711 
Zipsor    8,160    7,669    27,539    25,705 
  Total product sales, net    123,675    111,059    455,066    341,750 
          
Royalties    236    113    831    985 
          
Total revenues (GAAP Basis) $   123,911  $   111,172  $   455,897  $   342,735  
          
1 Nucynta acquisition completed April 2015       


Change in Non-GAAP taxes

We are modifying our method of calculating non-GAAP income tax expense for non-GAAP adjusted earnings and non-GAAP adjusted earnings per share to align with the guidance under the Non-GAAP Financial Measures Compliance and Disclosure Interpretations issued by the SEC on May 17, 2016. This new methodology, which the Company will use exclusively beginning in first quarter of 2017, calculates non-GAAP tax expense (benefit) by adjusting the GAAP tax expense (benefit) for the estimated tax impact of each non-GAAP adjustment.  The estimated tax impact is based on the statutory income tax rate for each non-GAAP adjustment.  Previously, we adjusted the non-GAAP tax expense (benefit) to reflect the estimated amount we expected to pay or receive in taxes for the period.

The following tables show the calculation of non-GAAP adjusted earnings and non-GAAP adjusted earnings per share under both the prior and new methodologies for each of the quarters of 2015 and 2016.

 

2016 NON-GAAP ADJUSTED EARNINGS AND NON-GAAP ADJUSTED EARNINGS PER SHARE (PRIOR METHODOLOGY)
(in thousands, except per share amounts)
       
   Q1 2016 Q2 2016Q3 2016Q4 2016FY 2016
As reported - GAAP net loss $  (20,917)$  (10,541)$  (12,894)$  (44,368)$  (88,720)
Non-GAAP adjustments    35,794    37,769    38,562    80,629    192,754 
Non-cash tax adjustment (1)    (7,014)   (7,447)   (4,739)   784    (18,416)
Non-GAAP adjusted earnings (prior methodology) $  7,863 $  19,781 $  20,929 $  37,045 $  85,618 
Add interest expense of convertible debt, net of tax    2,156    2,156    2,156    2,156    8,624 
Numerator $  10,019 $  21,937 $  23,085 $  39,201 $  94,242 
Shares used in calculation    80,693    81,356    81,940    82,258    81,597 
Non-GAAP adjusted earnings per share (prior methodology) $  0.12 $  0.27 $  0.28 $  0.48 $  1.15 
       
(1) Adjusts the provision for income taxes to reflects the estimated amount we expected to pay or receive in taxes for the period. 
       
2016 NON-GAAP ADJUSTED EARNINGS AND NON-GAAP ADJUSTED EARNINGS PER SHARE (NEW METHODOLOGY)
(in thousands, except per share amounts)
       
   Q1 2016 Q2 2016Q3 2016Q4 2016FY 2016
As reported - GAAP net loss $  (20,917)$  (10,541)$  (12,894)$  (44,368)$  (88,720)
Non-GAAP adjustments    35,794    37,769    38,562    80,629    192,754 
Income tax effect of non-GAAP adjustments (1)    (12,543)   (13,190)   (13,479)   (13,220)   (52,431)
Non-GAAP adjusted earnings (new methodology) $  2,334 $  14,038 $  12,189 $  23,041 $  51,603 
Add interest expense of convertible debt, net of tax (2)    1,348    1,348    1,348    1,348    5,390 
Numerator $  3,682 $  15,386 $  13,537 $  24,389 $  56,993 
Shares used in calculation    80,693    81,356    81,940    82,258    81,597 
Non-GAAP adjusted earnings per share (new methodology) $  0.05 $  0.19 $  0.17 $  0.30 $  0.70 
       
(1) Calculated by taking the pre-tax non-GAAP adjustments and applying the statutory tax rate.   
(2) Uses the statutory tax rate.      

      

2015 NON-GAAP ADJUSTED EARNINGS AND NON-GAAP ADJUSTED EARNINGS PER SHARE (PRIOR METHODOLOGY)
(in thousands, except per share amounts)
       
   Q1 2015 Q2 2015Q3 2015Q4 2015FY 2015
As reported - GAAP net loss $  (11,633)$  (21,653)$  (11,785)$  (30,667)$  (75,738)
Non-GAAP adjustments    7,821    48,909    38,752    69,212    164,694 
Non-cash tax adjustment (1)    (4,181)   (7,036)   (2,076)   (27,845)   (41,138)
Non-GAAP adjusted earnings (prior methodology) $  (7,993)$  20,220 $  24,891 $  10,700 $  47,818 
Add interest expense of convertible debt, net of tax (2)    -     2,156    2,156    2,156    8,624 
Numerator $  (7,993)$  22,376 $  27,047 $  12,856 $  56,442 
Shares used in calculation    59,561    81,186    81,830    81,023    81,099 
Non-GAAP adjusted earnings per share (prior methodology) $  (0.13)$  0.28 $  0.33 $  0.16 $  0.70 
       
(1) Adjusts the provision for income taxes to reflects the estimated amount we expected to pay or receive in taxes for the period. 
(2) The Company did not use the if-converted method in Q1 2015 as the result would be anti-dilutive.
       
2015 NON-GAAP ADJUSTED EARNINGS AND NON-GAAP ADJUSTED EARNINGS PER SHARE (NEW METHODOLOGY)
(in thousands, except per share amounts)
       
   Q1 2015  Q2 2015  Q3 2015  Q4 2015  FY 2015 
As reported - GAAP net loss $  (11,633)$  (21,653)$  (11,785)$  (30,667)$  (75,738)
Non-GAAP adjustments    7,821    48,909    38,752    69,212    164,694 
Income tax effect of non-GAAP adjustments (1)    (2,300)   (17,609)   (13,715)   (24,935)   (58,559)
Non-GAAP adjusted earnings (new methodology) $  (6,112)$  9,647 $  13,252 $  13,610 $  30,397 
Add interest expense of convertible debt, net of tax (2)    -     1,348    1,348    1,348    5,390 
Numerator $  (6,112)$  10,995 $  14,599 $  14,957 $  35,787 
Shares used in calculation    59,561    81,186    81,830    81,023    81,099 
Non-GAAP adjusted earnings per share (new methodology) $  (0.10)$  0.14 $  0.18 $  0.18 $  0.44 
       
(1) Calculated by taking the pre-tax non-GAAP adjustments and applying the statutory tax rate. 
(2) Uses the statutory tax rate. The Company did not use the if-converted method in Q1 2015 as the result would be anti-dilutive.

Valuation Allowance on Deferred Tax Assets

The Company recorded a $43 million GAAP tax expense charge related to the establishment of a reserve against the Company's deferred tax assets during the fourth quarter of 2016.   This charge has no effect on the Company's cash flows or non-GAAP financial measures and could reverse in future periods.

Loading...
Loading...

2017 Financial Outlook

As of February 21, 2017, Depomed is providing its financial outlook for total revenue, non-GAAP adjusted EBITDA, non-GAAP SG&A expense, and non-GAAP R&D expense for the full year 2017: 

 2017 Guidance
Total Revenue$490 to $520 million
Non-GAAP Adjusted EBITDA$170 to $195 million
Non-GAAP SG&A Expense$192 to $202 million
Non-GAAP R&D Expense$30 to $38 million

The Company is not providing GAAP net loss or GAAP expense guidance as the Company is not able to estimate its non-recurring expenses for 2017.

Non-GAAP Financial Measures

To supplement our financial results presented on a U.S. generally accepted accounting principles, or GAAP, basis, we have included information about non‑GAAP adjusted earnings, non‑GAAP adjusted earnings per share and non-GAAP adjusted EBITDA, non‑GAAP financial measures, as useful operating metrics. We believe that the presentation of these non‑GAAP financial measures, when viewed with our results under GAAP and the accompanying reconciliation, provides supplementary information to analysts, investors, lenders, and our management in assessing the Company's performance and results from period to period. We use these non‑GAAP measures internally to understand, manage and evaluate the Company's performance, and in part, in the determination of bonuses for executive officers and employees. These non‑GAAP financial measures should be considered in addition to, and not a substitute for, or superior to, net income or other financial measures calculated in accordance with GAAP. Non‑GAAP adjusted earnings and non‑GAAP adjusted earnings per share are not based on any standardized methodology prescribed by GAAP and represent GAAP net income (loss) and GAAP earnings (loss) per share adjusted to exclude amortization, IPR&D and non‑cash adjustments related to product acquisitions, stock‑based compensation expense, non‑cash interest expense related to debt, costs associated with the Company's defense against the Horizon Pharma hostile takeover bid in 2015 and the special meeting requests made by an activist investor in 2016, adjustments associated with legal settlements, and to adjust for the tax effect related to each of the non-GAAP adjustments (new methodology) or to adjust for the income tax provision to reflect the estimated amounts payable or receivable in cash (prior methodology). Non‑GAAP adjusted EBITDA is not based on any standardized methodology prescribed by GAAP and represents GAAP net income (loss) adjusted to exclude interest income, interest expense, amortization, IPR&D and non‑cash adjustments related to product acquisitions, stock‑based compensation expense, depreciation, taxes, adjustments related to legal settlements, costs associated with the our defense against the Horizon Pharma hostile takeover bid in 2015 and the special meeting requests made by an activist investor in 2016, and transaction costs associated with product acquisitions. Non‑GAAP financial measures used by us may be calculated differently from, and therefore may not be comparable to, non‑GAAP measures used by other companies.

Conference Call

Depomed will host a conference call today, Tuesday, February 21st, beginning at 4:30 p.m. EST (1:30 p.m. PST) to discuss its results. Participants can access the call by dialing (866) 643-3010 (United States) or (857) 270-6032 (international) referencing Conference ID 71033060.  The conference call will also be available via a live webcast on the Investor Relations section of Depomed's website at http://www.Depomed.com. Please access the website 15 minutes prior to the start of the call to download and install any necessary audio software. An archived webcast replay will be available on the Company's website for three months.

  

 CONSOLIDATED STATEMENTS OF OPERATIONS (GAAP BASIS) 
 (in thousands, except per share amounts) 
         
  Three Months Ended  Twelve Months Ended
  December 31,  December 31,
   2016   2015   2016   2015 
  (unaudited) (unaudited)
Revenues:        
Product sales, net $  123,675  $  111,059  $  455,066  $  341,750 
Royalties     236     113     831     985 
Total revenues     123,911     111,172     455,897     342,735 
         
Costs and expenses:        
Cost of sales     22,657     21,007     87,414     67,898 
Research and development expense     9,154     6,340     32,631     17,541 
Acquired in-process research and development    -      54,900     -      54,900 
Selling, general and administrative expense    48,462     58,337     204,498     199,352 
Amortization of intangible assets    25,734     27,060     106,845     83,344 
Gain on settlement agreement    -      (29,900)    -      (29,900)
Total costs and expenses     106,007     137,744     431,388     393,135 
         
Income (loss) from operations     17,904     (26,572)    24,509     (50,400)
Interest and other income    175     417     485     599 
Loss on prepayment of senior notes    -      -      (5,777)    -  
Interest expense    (20,537)    (22,701)    (83,719)    (73,436)
Benefit/(Provision) from income taxes     (41,910)    18,189     (24,218)    47,499 
Net loss $  (44,368) $  (30,667) $  (88,720) $  (75,738)
         
Basic and diluted net loss per share  $  (0.72) $  (0.51) $  (1.45) $  (1.26)
Shares used in calculating basic and diluted net loss per share    61,695     60,580     61,289     60,117 

 

 

CONSOLIDATED CONDENSED BALANCE SHEETS
(in thousands)
(unaudited)
  December 31,  December 31,
   2016  2015
     
     
Cash, cash equivalents and marketable securities $  177,420 $  209,768
Accounts receivable    102,589    71,687
Inventories    13,033    10,494
Income taxes receivable    -     6,358
Property and equipment, net    15,526    14,794
Intangible assets, net    902,149    1,008,994
Deferred tax assets    -     22,995
Prepaid and other assets    14,620    12,159
Total assets $  1,225,337 $  1,357,249
     
Accounts payable    14,855    12,805
Income tax payable    59    - 
Interest payable    15,924    18,672
Accrued liabilities    59,398    62,931
Accrued rebates, returns and discounts    131,536    121,058
Senior notes    466,051    563,012
Convertible notes    252,725    237,313
Contingent consideration liability    14,825    14,971
Other liabilities    19,176    11,432
Shareholders' equity    250,788    315,055
Total liabilities and shareholders' equity  $  1,225,337 $  1,357,249

 

RECONCILIATION OF GAAP NET LOSS TO NON-GAAP ADJUSTED EBITDA
(in thousands)
         
  Three Months Ended  Twelve Months Ended
  December 31, December 31,
   2016   2015   2016   2015 
  (unaudited) (unaudited)
         
GAAP net loss $  (44,368) $  (30,667) $  (88,720) $  (75,738)
Intangible amortization related to product acquisitions    25,734     27,060     106,845     83,344 
Inventory step-up related to product acquisitions    -      35     15     6,023 
Product sales benefit related to product acquisitions    -      (488)    -      9,977 
Contingent consideration related to product acquisitions    694     652     2,287     (1,377)
Stock based compensation    4,570     4,531     17,172     14,228 
Interest income    (137)    (417)    (447)    (599)
Interest expense    19,932     22,091     87,088     71,129 
Depreciation    622     661     2,530     2,390 
Income taxes    41,910     (18,189)    24,218     (47,499)
Other costs (1)    2,409     8,249     5,352     11,869 
Gain on settlement agreement    -      (29,900)    -      (29,900)
Transaction costs    -      189     45     12,456 
Non-GAAP adjusted EBITDA $  51,367  $  38,707  $  156,385  $  111,203 
         
(1) Other costs represents non-recurring costs associated with the special meeting requests of an activist investor and costs associated with the Company's defense of Horizon Pharma's hostile takeover attempt


 

RECONCILIATION OF GAAP NET LOSS TO NON-GAAP ADJUSTED EARNINGS (PRIOR METHODOLOGY)
(in thousands, except per share amounts)
         
  Three Months Ended  Twelve Months Ended
  December 31,  December 31,
   2016   2015   2016   2015 
  (unaudited) (unaudited)
         
GAAP net loss $  (44,368) $  (30,667) $  (88,720) $  (75,738)
Non-cash interest expense on debt    4,588     4,173     18,449     15,630 
Intangible amortization related to product acquisitions    25,734     27,060     106,845     83,344 
Inventory step-up related to product acquisitions    -      35     15     6,023 
Product sales benefit related to product acquisitions    -      (488)    -      9,977 
Contingent consideration related to product acquisitions    694     652     2,287     (1,377)
Stock based compensation    4,570     4,531     17,172     14,228 
Acquired in process research and development    -      54,900     -      54,900 
Gain on settlement agreement    -      (29,900)    -      (29,900)
Other costs (1)    2,409     8,249     5,352     11,869 
Valuation allowance on deferred tax assets    42,634     -      42,634     -  
Non-cash income tax adjustment (3)    784     (27,845)    (18,416)    (41,138)
Non-GAAP adjusted earnings (prior methology) $  37,045  $  10,700  $  85,618  $  47,818 
Add interest expense of convertible debt, net of tax (2)    2,156     2,156     8,624     8,624 
Numerator $  39,201  $  12,856  $  94,242  $  56,442 
Shares used in calculation (2)    82,258     81,023     81,597     81,099 
Non-GAAP adjusted earnings per share (prior methodology) $  0.48  $  0.16  $  1.15  $  0.70 
         
(1) Other costs represents non-recurring costs associated with the special meeting requests of an activist investor and costs associated with the Company's defense of Horizon Pharma's hostile takeover attempt
(2) The Company uses the if-converted method to compute diluted earnings per share with respect to its convertible debt.  
(3) Prior methodology. Reflects the estimated amount we expected to pay or receive in taxes for the period.    

 

RECONCILIATION OF GAAP NET LOSS TO NON-GAAP ADJUSTED EARNINGS (NEW METHODOLOGY)
(in thousands, except per share amounts)
         
  Three Months Ended  Twelve Months Ended
  December 31,  December 31,
   2016   2015   2016   2015 
  (unaudited) (unaudited)
         
GAAP net loss $  (44,368) $  (30,667) $  (88,720) $  (75,738)
Non-cash interest expense on debt    4,588     4,173     18,449     15,630 
Intangible amortization related to product acquisitions    25,734     27,060     106,845     83,344 
Inventory step-up related to product acquisitions    -      35     15     6,023 
Product sales benefit related to product acquisitions    -      (488)    -      9,977 
Contingent consideration related to product acquisitions    694     652     2,287     (1,377)
Stock based compensation    4,570     4,531     17,172     14,228 
Acquired in process research and development    -      54,900     -      54,900 
Gain on settlement agreement    -      (29,900)    -      (29,900)
Other costs (1)    2,409     8,249     5,352     11,869 
Valuation allowance on deferred tax assets    42,634     -      42,634     -  
Income tax effect of non-GAAP adjustments (3)    (13,220)    (24,935)    (52,431)    (58,559)
Non-GAAP adjusted earnings (new methology) $  23,041  $  13,610  $  51,603  $  30,397 
Add interest expense of convertible debt, net of tax (2)    1,348     1,348     5,390     5,390 
Numerator $  24,389  $  14,957  $  56,993  $  35,787 
Shares used in calculation (2)    82,258     81,023     81,597     81,099 
Non-GAAP adjusted earnings per share (new methodology) $  0.30  $  0.18  $  0.70  $  0.44 
         
(1) Other costs represents non-recurring costs associated with the special meeting requests of an activist investor and costs associated with the Company's defense of Horizon Pharma's hostile takeover attempt
(2) The Company uses the if-converted method to compute diluted earnings per share with respect to its convertible debt. 
(3) New methodology. Calculated by taking the pre-tax non-GAAP adjustments and applying the statutory tax rate.  Expected cash taxes for the period was ($1,508) and zero for the three and twelve months ended December 31, 2016 and $9,656 and ($6,361) for the three and twelve months ended December 31, 2015.

 

RECONCILATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION (PRIOR METHODOLOGY)
For the three months ended December 31, 2016
(in thousands)
(unaudited)
       
 Cost of salesResearch and
development
expense
Selling, general
and
administrative
expense
Amortization
of intangible
assets
Interest
expense
Benefit from
(provision for)
income taxes
GAAP as reported$  22,657 $  9,154 $  48,462 $  25,734 $  (20,537)$  (41,910)
Non-cash interest expense on debt   -     -     -     -     4,588    -  
Intangible amortization related to product acquisitions   -     -     -     (25,734)   -     -  
Inventory step-up related to product acquisitions   -     -     -     -     -     -  
Contingent consideration related to product acquisitions   -     -     (89)   -     605    -  
Stock based compensation   (16)   (167)   (4,387)   -     -     -  
Other costs   -     -     (2,409)   -     -     -  
Valuation allowance on deferred tax assets   -     -     -     -     -     42,634 
Non-cash income tax adjustment (prior methodology)   -     -     -     -     -     784 
Non-GAAP adjusted (prior methodology)$  22,641 $  8,987 $  41,577 $  -  $  (15,344)$  1,508 
       
       
RECONCILATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION (PRIOR METHODOLOGY)
For the twelve months ended December 31, 2016
(in thousands)
(unaudited)
       
 Cost of salesResearch and
development
expense
Selling, general
and
administrative
expense
Amortization
of intangible
assets
Interest
expense
Benefit from
(provision for)
income taxes
GAAP as reported$  87,414 $  32,631 $  204,498 $  106,845 $  (83,719)$  (24,218)
Non-cash interest expense on debt   -     -     -     -     18,449    -  
Intangible amortization related to product acquisitions   -     -     -     (106,845)   -     -  
Inventory step-up related to product acquisitions   (15)   -     -     -     -     -  
Contingent consideration related to product acquisitions   -     -     120    -     2,407    -  
Stock based compensation   (43)   (496)   (16,633)   -     -     -  
Other costs   -     -     (5,352)   -     -     -  
Valuation allowance on deferred tax assets   -     -     -     -     -     42,634 
Non-cash income tax adjustment (prior methodology)   -     -     -     -     -     (18,416)
Non-GAAP adjusted (prior methodology)$  87,356 $  32,135 $  182,633 $  -  $  (62,863)$  -  

 

RECONCILATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION (PRIOR METHODOLOGY)
For the three months ended December 31, 2015
(in thousands)
(unaudited)
          
 Product SalesCost of salesResearch and development
expense
IPR&DSelling, general
and
administrative expense
Amortization
of intangible
assets
Gain on SettlementInterest expenseBenefit from
(provision for)
income taxes
GAAP as reported$  111,059 $  21,007 $  6,340 $  54,900 $  58,337 $  27,060 $  (29,900)$  (22,701)$  18,189 
Non-cash interest expense on debt   -     -     -     -     -     -     -     4,173    -  
Intangible amortization related to product acquisitions   -     -     -     -     -     (27,060)   -     -     -  
Inventory step-up related to product acquisitions   -     35    -     -     -     -     -     -     -  
Product sales benefit related to product acquisitions   (488)   -     -     -     -     -     -     -     -  
Contingent consideration related to product acquisitions   -     -     -     -     (42)   -     -     610    -  
Stock based compensation   -     (12)   (58)   -     (4,461)   -     -     -     -  
Acquired in process research and development   -     -     -     (54,900)   -     -     -     -     -  
Gain on settlement agreement   -     -     -     -     -     -     29,900    -     -  
Other costs   -     -     -     -     (8,249)   -     -     -     -  
Non-cash income tax adjustment (prior methodology)   -     -     -     -     -     -     -     -     (27,845)
Non-GAAP adjusted (prior methodology)$  110,571 $  21,030 $  6,282 $  -  $  45,585 $  -  $  -  $  (17,918)$  (9,656)
          
          
RECONCILATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION (PRIOR METHODOLOGY)
For the twelve months ended December 31, 2015
(in thousands)
(unaudited)
          
 Product SalesCost of salesResearch and development
expense
IPR&DSelling, general
and
administrative expense
Amortization
of intangible assets
Gain on SettlementInterest expenseBenefit from
(provision for)
income taxes
GAAP as reported$  341,750 $  67,898 $  17,541 $  54,900 $  199,352 $  83,344 $  (29,900)$  (73,436)$  47,499 
Non-cash interest expense on debt   -     -     -     -     -     -     -     15,630    -  
Intangible amortization related to product acquisitions   -     -     -     -     -     (83,344)   -     -     -  
Inventory step-up related to product acquisitions   -     (6,023)   -     -     -     -     -     -     -  
Product sales benefit related to product acquisitions   9,977    -     -     -     -     -     -     -     -  
Contingent consideration related to product acquisitions   -     -     -     -     3,684    -     -     2,307    -  
Stock based compensation   -     (21)   (277)   -     (13,930)   -     -     -     -  
Acquired in process research and development   -     -     -     (54,900)   -     -     -     -     -  
Gain on settlement agreement   -     -     -     -     -     -     29,900    -     -  
Other costs   -     -     -     -     -     -     -     -     -  
Non-cash income tax adjustment (prior methodology)   -     -     -     -     -     -     -     -     (41,138)
Non-GAAP adjusted (prior methodology)$  351,727 $  61,854 $  17,264 $  -  $  189,106 $  -  $  -  $  (55,499)$  6,361 

 

RECONCILATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION (NEW METHODOLOGY)
For the three months ended December 31, 2016
(in thousands)
(unaudited)
       
 Cost of salesResearch and
development
expense
Selling, general
and
administrative
expense
Amortization
of intangible
assets
Interest
expense
Benefit from
(provision for)
income taxes
GAAP as reported$  22,657 $  9,154 $  48,462 $  25,734 $  (20,537)$  (41,910)
Non-cash interest expense on debt   -     -     -     -     4,588    -  
Intangible amortization related to product acquisitions   -     -     -     (25,734)   -     -  
Inventory step-up related to product acquisitions   -     -     -     -     -     -  
Contingent consideration related to product acquisitions   -     -     (89)   -     605    -  
Stock based compensation   (16)   (167)   (4,387)   -     -     -  
Other costs   -     -     (2,409)   -     -     -  
Valuation allowance on deferred tax assets   -     -     -     -     -     42,634 
Income tax effect of non-GAAP adjustments (new methodology)   -     -     -     -     -     (13,220)
Non-GAAP adjusted (new methodology)$  22,641 $  8,987 $  41,577 $  -  $  (15,344)$  (12,496)
       
       
RECONCILATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION (NEW METHODOLOGY)
For the twelve months ended December 31, 2016
(in thousands)
(unaudited)
       
 Cost of salesResearch and
development
expense
Selling, general
and
administrative
expense
Amortization
of intangible
assets
Interest
expense
Benefit from
(provision for)
income taxes
GAAP as reported$  87,414 $  32,631 $  204,498 $  106,845 $  (83,719)$  (24,218)
Non-cash interest expense on debt   -     -     -     -     18,449    -  
Intangible amortization related to product acquisitions   -     -     -     (106,845)   -     -  
Inventory step-up related to product acquisitions   (15)   -     -     -     -     -  
Contingent consideration related to product acquisitions   -     -     120    -     2,407    -  
Stock based compensation   (43)   (496)   (16,633)   -     -     -  
Other costs   -     -     (5,352)   -     -     -  
Valuation allowance on deferred tax assets   -     -     -     -     -     42,634 
Income tax effect of non-GAAP adjustments (new methodology)   -     -     -     -     -     (52,431)
Non-GAAP adjusted (new methodology)$  87,356 $  32,135 $  182,633 $  -  $  (62,863)$  (34,015)

 

RECONCILATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION (NEW METHODOLOGY)
For the three months ended December 31, 2015
(in thousands)
(unaudited)
          
 Product SalesCost of salesResearch and development
expense
IPR&DSelling, general
and
administrative expense
Amortization
of intangible
assets
Gain on SettlementInterest expenseBenefit from
(provision for)
income taxes
GAAP as reported$  111,059 $  21,007 $  6,340 $  54,900 $  58,337 $  27,060 $  (29,900)$  (22,701)$  18,189 
Non-cash interest expense on debt   -     -     -     -     -     -     -     4,173    -  
Intangible amortization related to product acquisitions   -     -     -     -     -     (27,060)   -     -     -  
Inventory step-up related to product acquisitions   -     35    -     -     -     -     -     -     -  
Product sales benefit related to product acquisitions   (488)   -     -     -     -     -     -     -     -  
Contingent consideration related to product acquisitions   -     -     -     -     (42)   -     -     610    -  
Stock based compensation   -     (12)   (58)   -     (4,461)   -     -     -     -  
Acquired in process research and development   -     -     -     (54,900)   -     -     -     -     -  
Gain on settlement agreement   -     -     -     -     -     -     29,900    -     -  
Other costs   -     -     -     -     (8,249)   -     -     -     -  
Income tax effect of non-GAAP adjustments (new methodology)   -     -     -     -     -     -     -     -     (24,935)
Non-GAAP adjusted (new methodology)$  110,571 $  21,030 $  6,282 $  -  $  45,585 $  -  $  -  $  (17,918)$  (6,746)
          
          
RECONCILATIONS OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION (NEW METHODOLOGY)
For the twelve months ended December 31, 2015
(in thousands)
(unaudited)
          
 Product SalesCost of salesResearch and development
expense
IPR&DSelling, general
and
administrative expense
Amortization
of intangible assets
Gain on SettlementInterest expenseBenefit from
(provision for)
income taxes
GAAP as reported$  341,750 $  67,898 $  17,541 $  54,900 $  199,352 $  83,344 $  (29,900)$  (73,436)$  47,499 
Non-cash interest expense on debt   -     -     -     -     -     -     -     15,630    -  
Intangible amortization related to product acquisitions   -     -     -     -     -     (83,344)   -     -     -  
Inventory step-up related to product acquisitions   -     (6,023)   -     -     -     -     -     -     -  
Product sales benefit related to product acquisitions   9,977    -     -     -     -     -     -     -     -  
Contingent consideration related to product acquisitions   -     -     -     -     3,684    -     -     2,307    -  
Stock based compensation   -     (21)   (277)   -     (13,930)   -     -     -     -  
Acquired in process research and development   -     -     -     (54,900)   -     -     -     -     -  
Gain on settlement agreement   -     -     -     -     -     -     29,900    -     -  
Other costs   -     -     -     -     -     -     -     -     -  
Income tax effect of non-GAAP adjustments (new methodology)   -     -     -     -     -     -     -     -     (58,559)
Non-GAAP adjusted (new methodology)$  351,727 $  61,854 $  17,264 $  -  $  189,106 $  -  $  -  $  (55,499)$  (11,060)

 

RECONCILIATION OF GAAP NET LOSS PER SHARE TO NON-GAAP ADJUSTED EARNINGS PER SHARE (PRIOR METHODOLOGY)
         
  Three Months Ended  Twelve Months Ended
  December 31,  December 31,
   2016   2015   2016   2015 
  (unaudited) (unaudited)
         
GAAP net loss per share $  (0.72) $  (0.51) $  (1.45) $  (1.26)
Conversion from basic shares to if-converted diluted shares    0.18     0.13     0.36     0.32 
Non-cash interest expense on debt    0.06     0.05     0.23     0.19 
Intangible amortization related to product acquisitions    0.31     0.33     1.31     1.03 
Inventory step-up related to product acquisitions    -      -      -      0.07 
Product sales benefit related to product acquisitions    -      (0.01)    -      0.12 
Contingent consideration related to product acquisitions    0.01     0.01     0.03     (0.02)
Stock based compensation    0.06     0.06     0.21     0.18 
Acquired in process research and development    -      0.68     -      0.68 
Gain on settlement agreement    -      (0.37)    -      (0.37)
Other costs (1)    0.03     0.10     0.07     0.15 
Valuation allowance on deferred tax assets    0.52     -      0.52     -  
Non-cash income tax adjustment (3)    0.01     (0.34)    (0.23)    (0.51)
Add interest expense of convertible debt, net of tax (2)    0.03     0.03     0.11     0.11 
Non-GAAP adjusted earnings per share (prior methodology) $  0.48  $  0.16  $  1.15  $  0.70 
         
(1) Other costs represents non-recurring costs associated with the special meeting requests of an activist investor and costs associated with the Company's defense of Horizon Pharma's hostile takeover attempt
(2) The Company uses the if-converted method to compute diluted earnings per share with respect to its convertible debt.  
(3) Prior methodology. Reflects the estimated amount we expected to pay or receive in taxes for the period.    

 

RECONCILIATION OF GAAP NET LOSS PER SHARE TO NON-GAAP ADJUSTED EARNINGS PER SHARE (NEW METHODOLOGY)
         
  Three Months Ended  Twelve Months Ended
  December 31,  December 31,
   2016   2015   2016   2015 
  (unaudited) (unaudited)
         
GAAP net loss per share $  (0.72) $  (0.51) $  (1.45) $  (1.26)
Conversion from basic shares to if-converted diluted shares    0.18     0.13     0.36     0.32 
Non-cash interest expense on debt    0.06     0.05     0.23     0.19 
Intangible amortization related to product acquisitions    0.31     0.33     1.31     1.03 
Inventory step-up related to product acquisitions    -      -      -      0.07 
Product sales benefit related to product acquisitions    -      (0.01)    -      0.12 
Contingent consideration related to product acquisitions    0.01     0.01     0.03     (0.02)
Stock based compensation    0.06     0.06     0.21     0.18 
Acquired in process research and development    -      0.68     -      0.68 
Gain on settlement agreement    -      (0.37)    -      (0.37)
Other costs (1)    0.03     0.10     0.07     0.15 
Valuation allowance on deferred tax assets    0.52     -      0.52     -  
Income tax effect of non-GAAP adjustments (3)    (0.16)    (0.31)    (0.64)    (0.72)
Add interest expense of convertible debt, net of tax (2)    0.02     0.02     0.07     0.07 
Non-GAAP adjusted earnings per share (new methodology) $  0.30  $  0.18  $  0.70  $  0.44 
         
(1) Other costs represents non-recurring costs associated with the special meeting requests of an activist investor and costs associated with the Company's defense of Horizon Pharma's hostile takeover attempt
(2) The Company uses the if-converted method to compute diluted earnings per share with respect to its convertible debt.  
(3) New methodology. Calculated by taking the pre-tax non-GAAP adjustments and applying the statutory tax rate.   

  

INVESTOR AND MEDIA CONTACT:

Christopher Keenan
VP, Investor Relations and Corporate Communications
510-744-8000
ckeenan@depomed.com

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Posted In: EarningsPress Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!

Loading...