11/12/2024 | Press release | Distributed by Public on 11/12/2024 15:26
Net revenue |
$2.70 billion - $2.80 billion
|
Adjusted EBITDA (1)
|
$610 million - $630 million
|
Adjusted diluted EPS (2)
|
$0.57 - $0.63
|
Operating cash flow (3)
|
$280 million - $320 million
|
Capital expenditures |
$60 million - $70 million
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
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 Amneal Pharmaceuticals, Inc. | $ | (156) | $ | 9,682 | $ | (85,805) | $ | 14,656 |
Net (loss) income per share attributable to Amneal Pharmaceuticals, Inc.'s Class A common stockholders: | ||||||||
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 |
September 30, 2024 | December 31, 2023 | |||
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 | ||
Goodwill | 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 |
Nine Months Ended September 30, | ||||
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 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
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 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
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
expenses (1)
|
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
interest, net (2)
|
(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
associated with our Class B common stock
|
(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 |
Three Months Ended September 30, 2024 | Three Months Ended September 30, 2023 | |||||||||||
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 |
Nine Months Ended September 30, 2024 | Nine Months Ended September 30, 2023 | |||||||||||
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 |
Three Months Ended September 30, 2024 | Three Months Ended September 30, 2023 | |||||||||||
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 |
Nine Months Ended September 30, 2024 | Nine Months Ended September 30, 2023 | |||||||||||
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 |
Three Months Ended September 30, 2024 | Three Months Ended September 30, 2023 | |||||||||||
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 |
Nine Months Ended September 30, 2024 | Nine Months Ended September 30, 2023 | |||||||||||
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 |