Allergan, Inc. (NYSE: AGN) today announced operating results for the
quarter ended December 31, 2012. Allergan also announced that its Board
of Directors has declared a fourth quarter dividend of $0.05 per share,
payable on March 21, 2013 to stockholders of record on February 28, 2013.
Operating Results Attributable to Stockholders
For the quarter ended December 31, 2012:
Allergan reported $1.06 diluted earnings per share attributable to
stockholders compared to $0.90 diluted earnings per share attributable
to stockholders for the fourth quarter of 2011.
Allergan reported $1.15 non-GAAP diluted earnings per share
attributable to stockholders compared to $1.00 non-GAAP diluted
earnings per share attributable to stockholders for the fourth quarter
of 2011, a 15.0 percent increase.
Diluted and non-GAAP diluted earnings per share for the fourth quarter
of 2012 exclude the full year 2012 impact of the U.S. Research and
Development tax credit, which was signed into law on January 2, 2013
and retroactively reinstated to January 1, 2012. The estimated impact
of the Research and Development tax credit on net earnings
attributable to Allergan for the full year 2012, which will be
reported in Allergan’s operating results in the first quarter of 2013,
was approximately $17.3 million, or $0.06 diluted earnings per share
based on weighted average diluted shares outstanding of 307.1 million
for the full year 2012.
Product Sales
For the quarter ended December 31, 2012:
Allergan reported $1,484.6 million total product net sales. Total
product net sales increased 7.4 percent compared to total product net
sales in the fourth quarter of 2011. On a constant currency basis,
total product net sales increased 8.1 percent compared to total
product net sales in the fourth quarter of 2011.
Total specialty pharmaceuticals net sales increased 8.2 percent,
or 9.0 percent on a constant currency basis, compared to total
specialty pharmaceuticals net sales in the fourth quarter of 2011.
Total medical devices net sales increased 2.9 percent, or 3.6
percent on a constant currency basis, compared to total medical
devices net sales in the fourth quarter of 2011.
“Evidenced by our recent acquisitions of SkinMedica and MAP
Pharmaceuticals and our decision to declare our obesity intervention
assets as a discontinued business, we are dynamically managing our
portfolio to drive long term sales growth,” said David E.I. Pyott,
Allergan’s Chairman of the Board, President and Chief Executive Officer.
“In 2013, we look forward to making a notable increase in R&D
investment, to secure several regulatory approvals and to growing our
markets.”
Based on internal information and assumptions, full year 2012
therapeutic sales accounted for approximately 52% of total BOTOX®
(onabotulinumtoxinA) sales and increased approximately 13% compared to
2011. Full year 2012 aesthetic sales accounted for approximately 48% of
total BOTOX® sales and increased approximately 8% compared to 2011.
Product and Pipeline Update
During the fourth quarter of 2012:
On November 16, 2012, Allergan announced that it had entered into a
definitive agreement with SkinMedica, Inc. to acquire the privately
held company’s topical aesthetics skin care business. On December 19,
2012, Allergan announced completion of the acquisition of SkinMedica,
Inc. Under the terms of the agreement, Allergan paid approximately
$350 million (subject to certain adjustments) for the business, which
includes a variety of “physician dispensed” non-prescription aesthetic
skin care products and prescription products.
On November 19, 2012, Allergan received the European Commission
decision for a new preservative-free formulation of LUMIGAN®
(Bimatoprost Ophthalmic Solution) 0.03% in single-dose containers for
the 27 countries of the European Union. LUMIGAN® is licensed for the
reduction of elevated intraocular pressure (IOP) in adults with
chronic open-angle glaucoma and ocular hypertension and is now
available in a formulation for those patients who require a
preservative-free treatment.
In December 2012, the U.S. District Court in Santa Ana, California
granted Allergan’s summary judgment motions, finding that Lifetech’s Rapidlash®,
Cosmetic Alchemy’s LiLash®, and Rocasuba’s neuLash®
lines of products are drugs sold without approval and are therefore
misbranded in violation of California law as well as the federal
statutes which California law incorporates. On October 12, 2012, the
court denied a motion by Athena Cosmetics, Inc. for reconsideration of
the court’s decision to grant Allergan’s motion for summary judgment
against Athena Cosmetics, Inc. on our unfair competition cause of
action. In July 2012, the court granted Allergan’s summary judgment
motion, finding that Athena’s Revitalash® line of products are
drugs sold without approval and are therefore misbranded in violation
of California law as well as the federal statutes which California law
incorporates.
On December 19, 2012, Allergan announced that BOTOX® (botulinum toxin
type A) received a positive opinion from the Irish Medicines Board for
the treatment of idiopathic overactive bladder (OAB) with symptoms of
urinary incontinence, urgency and frequency in adult patients who have
an inadequate response to, or are intolerant of, anticholinergic
medications. This is an important step towards securing national
licenses in the 14 European countries involved in the Mutual
Recognition Procedure.
Allergan submitted a supplemental biologics license application (sBLA)
with the U.S. Food and Drug Administration (FDA) for the use of BOTOX®
Cosmetic (onabotulinumtoxinA)for the temporary improvement in
the appearance of moderate to severe lateral canthal lines (crow’s
feet lines) in adults treated either alone or simultaneously with
glabellar lines.
Following the end of the fourth quarter of 2012:
On January 18, 2013, Allergan announced that the FDA approved BOTOX®
(onabotulinumtoxinA) for the treatment of overactive bladder with
symptoms of urge urinary incontinence, urgency and frequency in adults
who have had an inadequate response to or are intolerant of an
anticholinergic medication.
On January 22, 2013, Allergan and MAP Pharmaceuticals announced that
they entered into a definitive merger agreement whereby Allergan will
acquire 100% of the shares of MAP Pharmaceuticals for a price of
$25.00 per share. MAP Pharmaceuticals is a biopharmaceutical company
focused on developing and commercializing new therapies in Neurology,
including Levadex®, an orally inhaled drug for the potential
acute treatment of migraine in adults. Levadex® is currently
under review with the FDA.
In January 2013, Allergan restructured its collaboration agreement
with Spectrum Pharmaceuticals, Inc. (“Spectrum”) pursuant to which
Spectrum reacquired all rights from Allergan under the collaboration
agreement in exchange for agreeing to pay Allergan a royalty on future
net sales of specified products. Going forward, Allergan will have no
further obligations under the agreement to share development costs or
perform any development, regulatory or other activities.
On February 1, 2013, Allergan completed its previously announced
review of strategic options for maximizing the value of its obesity
intervention business, and has formally committed to pursue a sale of
that business unit. Accordingly, Allergan will begin to consider
offers for the sale of that business unit and currently expects to
execute a signed agreement in the first half of 2013. As a result of
Allergan’s approved plan to sell its obesity intervention business
unit, beginning in the first quarter of 2013, Allergan expects to
report the financial results from that business unit in discontinued
operations in its statement of earnings and balance sheet, and intends
to retrospectively adjust its prior period statements of earnings and
its balance sheet as of December 31, 2012 to reflect the
classification of assets and liabilities held for sale as discontinued
operations. In the first quarter of 2013, Allergan expects to report
income from discontinued operations and a separate expected disposal
loss from the write-down to fair value of the net assets held for
sale. Allergan is currently unable to estimate the range of the
expected disposal loss. As previously stated, Allergan intends to
offset any potential earnings dilution related to this transaction.
Outlook
For the full year of 2013, Allergan expects:
Total product net sales between $5,900 million and $6,200 million,
which excludes the obesity intervention business.
Total specialty pharmaceuticals net sales between $5,100 million
and $5,340 million.
Total medical devices net sales between $800 million and $860
million.
ALPHAGAN®franchise product net sales between $440 million
and $470 million.
LUMIGAN®franchise product netsales between $630
million and $660 million.
RESTASIS® product netsales between $830 million and $870
million.
BOTOX® product netsales between $1,900 million and $2,000
million.
LATISSE® product netsales at approximately $110 million.
Breast aestheticsproduct netsales between $390
million and $420 million.
Facial aesthetics product netsales between $410 million
and $440 million.
Non-GAAP cost of sales to product net sales ratio at approximately
13.5%.
Non-GAAP other revenue at approximately $90 million.
Non-GAAP selling, general and administrative expenses to product net
sales ratio between 37% and 38%.
Non-GAAP research and development expenses to product net sales ratio
at approximately 16.5%.
Non-GAAP amortization of intangible assets at approximately $25
million. This expectation excludes the amortization of certain
intangible assets associated with business combinations, asset
purchases and product licenses.
Non-GAAP diluted earnings per share attributable to stockholders
between $4.75 and $4.83, which excludes the 2012 impact of the
Research and Development tax credit, which was signed into law on
January 2, 2013 and retroactively reinstated to January 1, 2012, and
excludes the dilutive impact of the proposed acquisition of MAP
Pharmaceuticals as discussed on the January 23, 2013 conference call.
Diluted shares outstanding at approximately 303 million.
Effective tax rate on non-GAAP earnings between 26% and 27%.
For the first quarter of 2013, Allergan expects:
Total product net sales between $1,375 million and $1,450 million,
which excludes the obesity intervention business.
Non-GAAP diluted earnings per share attributable to stockholders
between $0.94 and $0.96, which excludes the 2012 impact of the
Research and Development tax credit, which was signed into law on
January 2, 2013 and retroactively reinstated to January 1, 2012, and
excludes the dilutive impact of the proposed acquisition of MAP
Pharmaceuticals as discussed on the January 23, 2013 conference call.
In this press release, Allergan reports certain historical and expected
non-GAAP results, including earnings attributable to Allergan, Inc.,
non-GAAP basic and diluted earnings per share attributable to
stockholders as well as non-GAAP other revenue, non-GAAP cost of sales,
non-GAAP selling, general and administrative expenses, non-GAAP research
and development expenses, non-GAAP amortization of intangible assets,
non-GAAP impairment of intangible assets and related costs, non-GAAP
restructuring charges, non-GAAP interest expense, non-GAAP other, net,
non-GAAP earnings before income taxes, non-GAAP provision for income
taxes, non-GAAP net earnings and non-GAAP net sales reported in constant
currency. Non-GAAP financial measures are reconciled to the most
directly comparable GAAP financial measure in the financial tables of
this press release and the accompanying footnotes. The information that
accompanies the financial tables of this press release also includes an
explanation of why Allergan uses these non-GAAP financial measures,
certain limitations associated with the use of these non-GAAP financial
measures, the manner in which Allergan management compensates for those
limitations, and the reasons why Allergan management believes that these
non-GAAP financial measures provide useful information to investors.
Forward-Looking Statements
This press release contains forward-looking statements, including but
not limited to the statements by Mr. Pyott and other statements
regarding product development, external corporate development
initiatives and strategic partnering transactions, market potential,
expected growth and regulatory approvals as well as Allergan’s earnings
per share, product net sales, revenue forecasts and any other statements
that refer to Allergan’s expected, estimated or anticipated future
results. Because forecasts are inherently estimates that cannot be made
with precision, Allergan’s performance at times differs materially from
its estimates and targets, and Allergan often does not know what the
actual results will be until after the end of the applicable reporting
period. Therefore, Allergan will not report or comment on its progress
during a current quarter except through public announcement. Any
statement made by others with respect to progress during a current
quarter cannot be attributed to Allergan.
All forward-looking statements in this press release reflect Allergan’s
current analysis of existing trends and information and represent
Allergan’s judgment only as of the date of this press release. Actual
results may differ materially from current expectations based on a
number of factors affecting Allergan’s businesses, including, among
other things, the following: changing competitive, market and regulatory
conditions; the timing and uncertainty of the results of both the
research and development and regulatory processes; domestic and foreign
health care and cost containment reforms, including government pricing,
tax and reimbursement policies; technological advances and patents
obtained by competitors; the performance, including the approval,
introduction, and consumer and physician acceptance of new products and
the continuing acceptance of currently marketed products; the
effectiveness of advertising and other promotional campaigns; the timely
and successful implementation of strategic initiatives; the results of
any pending or future litigation, investigations or claims; the
uncertainty associated with the identification of and successful
consummation and execution of external corporate development initiatives
and strategic partnering transactions; and Allergan’s ability to obtain
and successfully maintain a sufficient supply of products to meet market
demand in a timely manner. In addition, U.S. and international economic
conditions, including higher unemployment, financial hardship, consumer
confidence and debt levels, taxation, changes in interest and currency
exchange rates, international relations, capital and credit
availability, the status of financial markets and institutions,
fluctuations or devaluations in the value of sovereign government debt,
as well as the general impact of continued economic volatility, can
materially affect Allergan’s results. Therefore, the reader is cautioned
not to rely on these forward-looking statements. Allergan expressly
disclaims any intent or obligation to update these forward-looking
statements except as required to do so by law.
Additional information concerning the above-referenced risk factors and
other risk factors can be found in press releases issued by Allergan, as
well as Allergan’s public periodic filings with the U.S. Securities and
Exchange Commission, including the discussion under the heading “Risk
Factors” in Allergan’s 2011 Annual Report on Form 10-K and subsequent
Quarterly Reports on Form 10-Q. Copies of Allergan’s press releases and
additional information about Allergan are available at www.allergan.com
or you can contact the Allergan Investor Relations Department by calling
714-246-4636.
About Allergan, Inc.
Allergan is a multi-specialty health care company established more than
60 years ago with a commitment to uncover the best of science and
develop and deliver innovative and meaningful treatments to help people
reach their life’s potential. Today, we have approximately 10,800 highly
dedicated and talented employees, global marketing and sales
capabilities with a presence in more than 100 countries, a rich and
ever-evolving portfolio of pharmaceuticals, biologics, medical devices
and over-the-counter consumer products, and state-of-the-art resources
in R&D, manufacturing and safety surveillance that help millions of
patients see more clearly, move more freely and express themselves more
fully. From our beginnings as an eye care company to our focus today on
several medical specialties, including eye care, neurosciences, medical
aesthetics, medical dermatology, breast aesthetics, obesity intervention
and urologics, Allergan is proud to celebrate more than 60 years of
medical advances and proud to support the patients and physicians who
rely on our products and the employees and communities in which we live
and work. For more information regarding Allergan, go to: www.allergan.com.
® and ™ marks owned by Allergan, Inc. Revitalash®is
a registered trademark of Athena Cosmetics, Inc. Rapidlash®
is a registered trademark of Lifetech Resources LiLash® is a
registered trademark of Kurt Wasserman Consulting neuLash® is
a registered trademark of Lifetech Resources Levadex® is a
registered trademark of MAP Pharmaceuticals, Inc.
ALLERGAN, INC.
Condensed Consolidated Statements of Earnings and
Reconciliation of Non-GAAP Adjustments
(Unaudited)
Three months ended
In millions, except per share amounts
December 31, 2012
December 31, 2011
Non-GAAP
Non-GAAP
GAAP
Adjustments
Non-GAAP
GAAP
Adjustments
Non-GAAP
Revenues
Product net sales
$
1,484.6
$
--
$
1,484.6
$
1,382.8
$
--
$
1,382.8
Other revenues
24.3
--
24.3
19.5
--
19.5
1,508.9
--
1,508.9
1,402.3
--
1,402.3
Operating costs and expenses
Cost of sales (excludes amortization of
intangible assets)
189.2
--
189.2
182.0
--
182.0
Selling, general and administrative
557.9
6.9
(a)(b)(c)(d)
564.8
551.9
(12.3
)(k)(l)(m)
539.6
Research and development
239.3
--
239.3
226.4
(0.2
)(n)
226.2
Amortization of intangible assets
33.2
(27.4
)(e)
5.8
32.0
(26.1
)(e)
5.9
Impairment of intangible assets and related costs
22.3
(22.3
)(f)
--
--
--
--
Restructuring charges
1.0
(1.0
)(g)
--
--
--
--
Operating income
466.0
43.8
509.8
410.0
38.6
448.6
Non-operating income (expense)
Interest income
1.9
--
1.9
1.3
--
1.3
Interest expense
(14.8
)
0.1
(h)
(14.7
)
(16.7
)
--
(16.7
)
Other, net
(3.8
)
0.1
(i)
(3.7
)
(10.9
)
3.6
(o)(p)(q)
(7.3
)
(16.7
)
0.2
(16.5
)
(26.3
)
3.6
(22.7
)
Earnings before income taxes
449.3
44.0
493.3
383.7
42.2
425.9
Provision for income taxes
124.1
17.0
(j)
141.1
104.0
10.9
(r)
114.9
Net earnings
325.2
27.0
352.2
279.7
31.3
311.0
Net earnings (loss) attributable to noncontrolling interest
1.0
--
1.0
(0.1
)
--
(0.1
)
Net earnings attributable to Allergan, Inc.
$
324.2
$
27.0
$
351.2
$
279.8
$
31.3
$
311.1
Net earnings per share attributable to
Allergan, Inc. stockholders:
Basic
$
1.08
$
1.17
$
0.92
$
1.02
Diluted
$
1.06
$
1.15
$
0.90
$
1.00
Weighted average number of common
shares outstanding:
Basic
299.8
299.8
304.2
304.2
Diluted
305.1
305.1
310.0
310.0
Selected ratios as a percentage of product
net sales
Cost of sales (excludes amortization of
intangible assets)
12.7
%
12.7
%
13.2
%
13.2
%
Selling, general and administrative
37.6
%
38.0
%
39.9
%
39.0
%
Research and development
16.1
%
16.1
%
16.4
%
16.4
%
(a)
Income from changes in fair value of contingent consideration of
$10.4 million and integration and transaction costs of $1.5 million
associated with business combinations
(b)
External costs of $0.8 million for stockholder derivative and tax
litigation costs associated with the U.S. Department of Justice
(DOJ) settlement announced in September 2010
(c)
Expenses related to the realignment of various business functions
and the restructuring of the obesity intervention business of $1.0
million
(d)
Transaction costs of $0.2 million associated with the license and
collaboration agreements with Molecular Partners AG for technology
that has not achieved regulatory approval
(e)
Amortization of certain intangible assets related to business
combinations, asset acquisitions and product licenses
(f)
Impairment of an in-process research and development asset related
to technology acquired in connection with the 2011 acquisition of
Vicept Therapeutics, Inc. of $17.0 million and a prepaid royalty
asset associated with the Sanctura® franchise of
$5.3 million
(g)
Net restructuring charges
(h)
Interest expense associated with changes in estimated taxes related
to uncertain tax positions included in prior year filings
(i)
Unrealized loss on the mark-to-market adjustment to derivative
instruments
(j)
Total tax effect for non-GAAP pre-tax adjustments and other income
tax adjustments, consisting of the following amounts (in millions):
Tax effect
Non-GAAP pre-tax adjustments of $44.0 million
$
(18.0
)
Change in estimated taxes related to uncertain tax positions
included in prior year filings
1.0
$
(17.0
)
(k)
Expenses from changes in fair value of contingent consideration of
$9.6 million and transaction costs of $0.4 million associated with
business combinations
(l)
External costs of $0.3 million for stockholder derivative litigation
costs associated with the DOJ settlement announced in September 2010
(m)
Costs associated with tax audit settlements for prior years’ filings
of $2.0 million
(n)
Expenses related to the realignment of research and development
functions
(o)
Unrealized loss on the mark-to-market adjustment to derivative
instruments of $0.9 million
(p)
Gain on sale of investments of $0.5 million
(q)
Impairment of a non-marketable equity investment of $3.2 million
(r)
Total tax effect for non-GAAP pre-tax adjustments
“GAAP” refers to financial information presented in accordance with
generally accepted accounting principles in the United States.
This press release includes non-GAAP financial measures, as defined in
Regulation G promulgated by the U.S. Securities and Exchange Commission,
with respect to the three and twelve months ended December 31, 2012 and
December 31, 2011 and with respect to anticipated results for the first
quarter and full year of 2013. Allergan believes that its presentation
of non-GAAP financial measures provides useful supplementary information
to investors regarding its operational performance because it enhances
an investor’s overall understanding of the financial performance and
prospects for the future of Allergan’s core business activities by
providing a basis for the comparison of results of core business
operations between current, past and future periods. The presentation of
historical non-GAAP financial measures is not meant to be considered in
isolation from or as a substitute for results as reported under GAAP.
In this press release, Allergan reported the non-GAAP financial measures
“non-GAAP basic and diluted earnings per share attributable to Allergan,
Inc. stockholders” and “non-GAAP earnings attributable to Allergan,
Inc.” and its subcomponents “non-GAAP other revenue,” “non-GAAP cost of
sales,” “non-GAAP selling, general and administrative expenses,”
“non-GAAP research and development expenses,” “non-GAAP amortization of
intangible assets,” “non-GAAP impairment of intangible assets and
related costs,” “non-GAAP restructuring charges,” “non-GAAP operating
income,” “non-GAAP interest expense,” “non-GAAP other, net,” “non-GAAP
earnings before income taxes,” “non-GAAP provision for income taxes,”
and “non-GAAP net earnings.” Allergan uses non-GAAP earnings to enhance
the investor’s overall understanding of the financial performance and
prospects for the future of Allergan’s core business activities.
Non-GAAP earnings is one of the primary indicators management uses for
planning and forecasting in future periods, including trending and
analyzing the core operating performance of Allergan’s business from
period to period without the effect of the non-core business items
indicated. Management uses non-GAAP earnings to prepare operating
budgets and forecasts and to measure Allergan’s performance against
those budgets and forecasts on a corporate and segment level. Allergan
also uses non-GAAP earnings for evaluating management performance for
compensation purposes.
Despite the importance of non-GAAP earnings in analyzing Allergan’s
underlying business, the budgeting and forecasting process and designing
incentive compensation, non-GAAP earnings has no standardized meaning
defined by GAAP. Therefore, non-GAAP earnings has limitations as an
analytical tool, and should not be considered in isolation, or as a
substitute for analysis of Allergan’s results as reported under GAAP.
Some of these limitations are:
it does not reflect cash expenditures, or future requirements, for
expenditures relating to restructurings, legal settlements, and
certain acquisitions, including severance and facility transition
costs associated with acquisitions;
it does not reflect asset impairment charges or gains or losses on the
disposition of assets associated with restructuring and business exit
activities;
it does not reflect the tax benefit or tax expense associated with the
items indicated;
it does not reflect the impact on earnings of charges or income
resulting from certain matters Allergan considers not to be indicative
of its on-going operations; and
other companies in Allergan’s industry may calculate non-GAAP earnings
differently than it does, which may limit its usefulness as a
comparative measure.
Allergan compensates for these limitations by using non-GAAP earnings
only to supplement net earnings on a basis prepared in conformance with
GAAP in order to provide a more complete understanding of the factors
and trends affecting its business. Allergan strongly encourages
investors to consider both net earnings and cash flows determined under
GAAP as compared to non-GAAP earnings, and to perform their own
analysis, as appropriate.
In this press release, Allergan also reported sales performance using
the non-GAAP financial measure of constant currency sales. Constant
currency sales represent current period reported sales adjusted for the
translation effect of changes in average foreign exchange rates between
the current period and the corresponding period in the prior year.
Allergan calculates the currency effect by comparing adjusted current
period reported amounts, calculated using the monthly average foreign
exchange rates for the corresponding period in the prior year, to the
actual current period reported amounts. Management refers to growth
rates at constant currency so that sales results can be viewed without
the impact of changing foreign currency exchange rates, thereby
facilitating period-to-period comparisons of Allergan’s sales.
Generally, when the dollar either strengthens or weakens against other
currencies, the growth at constant currency rates will be higher or
lower, respectively, than growth reported at actual exchange rates.
Reporting sales performance using constant currency sales has the
limitation of excluding currency effects from the comparison of sales
results over various periods, even though the effect of changing foreign
currency exchange rates has an actual effect on Allergan’s operating
results. Investors should consider these effects in their overall
analysis of Allergan’s operating results.
ALLERGAN, INC.
Condensed Consolidated Statements of Earnings and
Reconciliation of Non-GAAP Adjustments
(Unaudited)
Twelve months ended
In millions, except per share amounts
December 31, 2012
December 31, 2011
Non-GAAP
Non-GAAP
GAAP
Adjustments
Non-GAAP
GAAP
Adjustments
Non-GAAP
Revenues
Product net sales
$
5,708.8
$
--
$
5,708.8
$
5,347.1
$
--
$
5,347.1
Other revenues
97.3
--
97.3
72.0
--
72.0
5,806.1
--
5,806.1
5,419.1
--
5,419.1
Operating costs and expenses
Cost of sales (excludes amortization of intangible assets)
775.5
(0.4
)(a)(b)
775.1
748.7
(0.4
)(l)
748.3
Selling, general and administrative
2,268.4
(19.5
)(b)(c)(d)(e)
2,248.9
2,246.6
(92.7
)(m)(n)(o)(p)(q)(r)
2,153.9
Research and development
989.6
(62.8
)(d)(e)
926.8
902.8
(45.2
)(o)(s)
857.6
Amortization of intangible assets
131.3
(107.8
)(f)
23.5
127.6
(104.0
)(f)
23.6
Impairment of intangible assets and related costs
22.3
(22.3
)(g)
--
23.7
(23.7
)(p)(t)(u)
--
Restructuring charges
5.7
(5.7
)(h)
--
4.6
(4.6
)(h)
--
Operating income
1,613.3
218.5
1,831.8
1,365.1
270.6
1,635.7
Non-operating income (expense)
Interest income
6.7
--
6.7
6.9
--
6.9
Interest expense
(63.6
)
0.9
(i)
(62.7
)
(71.8
)
7.3
(v)
(64.5
)
Other, net
(23.1
)
15.3
(j)
(7.8
)
(0.5
)
(9.8
)(w)(x)(y)
(10.3
)
(80.0
)
16.2
(63.8
)
(65.4
)
(2.5
)
(67.9
)
Earnings before income taxes
1,533.3
234.7
1,768.0
1,299.7
268.1
1,567.8
Provision for income taxes
430.8
61.2
(k)
492.0
361.6
70.8
(z)
432.4
Net earnings
1,102.5
173.5
1,276.0
938.1
197.3
1,135.4
Net earnings attributable to noncontrolling interest
3.7
--
3.7
3.6
--
3.6
Net earnings attributable to Allergan, Inc.
$
1,098.8
$
173.5
$
1,272.3
$
934.5
$
197.3
$
1,131.8
Net earnings per share attributable to
Allergan, Inc. stockholders:
Basic
$
3.64
$
4.22
$
3.07
$
3.72
Diluted
$
3.58
$
4.14
$
3.01
$
3.65
Weighted average number of common
shares outstanding:
Basic
301.5
301.5
304.4
304.4
Diluted
307.1
307.1
310.2
310.2
Selected ratios as a percentage of product
net sales
Cost of sales (excludes amortization of
intangible assets)
13.6
%
13.6
%
14.0
%
14.0
%
Selling, general and administrative
39.7
%
39.4
%
42.0
%
40.3
%
Research and development
17.3
%
16.2
%
16.9
%
16.0
%
(a)
Fair market value inventory adjustment rollout of $0.3 million
associated with the purchase of a distributor’s business in Russia
related to Allergan’s products
(b)
Expenses from changes in fair value of contingent consideration of
$5.4 million and integration and transaction costs of $2.1 million
associated with business combinations, consisting of cost of sales
of $0.1 million and selling, general and administrative expenses of
$2.0 million
(c)
Aggregate charges of $9.7 million for external costs for stockholder
derivative and tax litigation associated with the DOJ settlement
announced in September 2010 and other legal contingency expenses
(d)
Expenses related to the realignment of various business functions
and the restructuring of the obesity intervention business of $2.4
million, consisting of selling, general and administrative expenses
of $2.1 million and research and development expenses of $0.3 million
(e)
Upfront licensing fees of $62.5 million included in research and
development expenses associated with the license and collaboration
agreements with Molecular Partners AG for technology that has not
achieved regulatory approval and related transaction costs of $0.3
million included in selling, general and administrative expenses
(f)
Amortization of certain intangible assets related to business
combinations, asset acquisitions and product licenses
(g)
Impairment of an in-process research and development asset related
to technology acquired in connection with the 2011 acquisition of
Vicept Therapeutics, Inc. of $17.0 million and a prepaid royalty
asset associated with the Sanctura® franchise of
$5.3 million
(h)
Net restructuring charges
(i)
Interest expense associated with changes in estimated taxes related
to uncertain tax positions included in prior year filings
(j)
Unrealized loss on the mark-to-market adjustment to derivative
instruments
(k)
Total tax effect for non-GAAP pre-tax adjustments and other income
tax adjustments, consisting of the following amounts (in millions):
Tax effect
Non-GAAP pre-tax adjustments of $234.7 million
$
(68.9
)
Change in estimated taxes related to uncertain tax positions
included in prior year filings
7.7
$
(61.2
)
(l)
Fair market value inventory adjustment rollout associated with the
purchase of a distributor’s business in South Africa related to
Allergan’s products
(m)
Expenses from changes in fair value of contingent consideration of
$11.9 million and integration and transaction costs of $1.9 million
associated with business combinations
(n)
External costs of $3.4 million for stockholder derivative litigation
costs associated with the DOJ settlement announced in September 2010
(o)
Upfront licensing fee of $45.0 million included in research and
development expenses associated with a license and collaboration
agreement with Molecular Partners AG for technology that has not
achieved regulatory approval and related transaction costs of $0.1
million included in selling, general and administrative expenses
(p)
Fixed asset impairment of $2.2 million and a gain of $9.4 million
from the substantially complete liquidation of Allergan’s
investment in a foreign subsidiary included in selling, general
and administrative expenses, and intangible asset impairment of
$16.1 million resulting from the discontinued development of the EasybandTM
Remote Adjustable Gastric Band System, a technology acquired by
Allergan in the 2007 EndoArt SA acquisition
(q)
Upfront payment of $60.0 million and subsequent milestone payment of
$20.0 million for the United States Food and Drug Administration
acceptance of an New Drug Application filing for technology that has
not achieved regulatory approval associated with a collaboration and
co-promotion agreement with MAP Pharmaceuticals, Inc. and related
transaction costs of $0.6 million
(r)
Costs associated with tax audit settlements for prior years’ filings
of $2.0 million
(s)
Expenses related to the realignment of research and development
functions of $0.2 million
(t)
Impairment of an in-process research and development asset related
to a tissue reinforcement technology acquired in connection with the
2010 acquisition of Serica Technologies, Inc. of $4.3 million
(u)
Additional costs of $3.3 million for the termination of a
third-party agreement primarily related to the promotion of Sanctura
XR® associated with the impairment of the Sanctura®
assets in the third quarter of 2010
(v)
Non-cash interest expense associated with amortization of
convertible debt discount
(w)
Unrealized gain on the mark-to-market adjustment to derivative
instruments of $11.1 million
(x)
Gain on sale of investments of $1.9 million
(y)
Impairment of a non-marketable equity investment of $3.2 million
(z)
Total tax effect for non-GAAP pre-tax adjustments
ALLERGAN, INC.
Condensed Consolidated Balance Sheets
(Unaudited)
in millions
December 31,
2012
December 31,
2011
Assets
Cash and equivalents
$
2,701.8
$
2,406.1
Short-term investments
260.6
179.9
Trade receivables, net
764.2
730.6
Inventories
282.9
249.7
Other current assets
449.3
482.0
Total current assets
4,458.8
4,048.3
Property, plant and equipment, net
852.9
807.0
Intangible assets, net
1,229.1
1,165.2
Goodwill
2,239.5
2,088.4
Other noncurrent assets
399.0
399.7
Total assets
$
9,179.3
$
8,508.6
Liabilities and equity
Notes payable
$
48.8
$
83.9
Accounts payable
233.1
200.4
Other accrued expenses
813.3
670.7
Total current liabilities
1,095.2
955.0
Long-term debt
1,512.4
1,515.4
Other liabilities
709.1
705.8
Equity:
Allergan, Inc. stockholders’ equity
5,837.1
5,309.6
Noncontrolling interest
25.5
22.8
Total equity
5,862.6
5,332.4
Total liabilities and equity
$
9,179.3
$
8,508.6
DSO
47
48
DOH
136
125
Cash and equivalents and short-term investments
$
2,962.4
$
2,586.0
Total notes payable and long-term debt
(1,561.2
)
(1,599.3
)
Cash and equivalents and short-term investments, net of debt
$
1,401.2
$
986.7
Debt-to-capital percentage
21.0
%
23.1
%
ALLERGAN, INC.
Reconciliation of Non-GAAP Earnings and Diluted Earnings Per Share
Attributable
to Allergan, Inc. Stockholders
(Unaudited)
In millions, except per share amounts
Three months ended
December 31,
2012
December 31,
2011
Net earnings attributable to Allergan, Inc.
$
324.2
$
279.8
Non-GAAP pre-tax adjustments:
Expenses (income) from changes in fair value of contingent
consideration and integration and transaction costs associated with
business combinations
(8.9
)
10.0
External costs for stockholder derivative and tax litigation
associated with the DOJ settlement
0.8
0.3
Expenses related to the realignment of various business functions
and the restructuring of the obesity intervention business
1.0
0.2
Transaction costs associated with the license and collaboration
agreements with Molecular Partners AG for technology that has not
achieved regulatory approval
0.2
--
Amortization of intangible assets
27.4
26.1
Impairment of an in-process research and development asset related
to technology acquired in connection with the 2011 acquisition of
Vicept Therapeutics, Inc. and a prepaid royalty asset associated
with the Sanctura® franchise
22.3
--
Net restructuring charges
1.0
--
Interest expense associated with changes in estimated taxes related
to uncertain tax positions included in prior year filings
0.1
--
Unrealized loss on derivative instruments
0.1
0.9
Costs associated with tax audit settlements for prior years’ filings
--
2.0
Gain on sale of investments
--
(0.5
)
Impairment of a non-marketable equity investment
--
3.2
368.2
322.0
Tax effect for above items
(18.0
)
(10.9
)
Change in estimated taxes related to uncertain tax positions
included in prior year filings
1.0
--
Non-GAAP earnings attributable to Allergan, Inc.
$
351.2
$
311.1
Weighted average number of shares outstanding
299.8
304.2
Net shares assumed issued using the treasury stock method for
options and non-vested equity shares and share units outstanding
during each period based on average market price
5.3
5.8
305.1
310.0
Diluted earnings per share attributable to Allergan, Inc.
stockholders
$
1.06
$
0.90
Non-GAAP earnings per share adjustments:
Expenses (income) from changes in fair value of contingent
consideration and integration and transaction costs associated with
business combinations
(0.02
)
0.03
Amortization of intangible assets
0.06
0.06
Impairment of an in-process research and development asset related
to technology acquired in connection with the 2011 acquisition of
Vicept Therapeutics, Inc. and a prepaid royalty asset associated
with the Sanctura® franchise
0.05
--
Impairment of a non-marketable equity investment
--
0.01
Non-GAAP diluted earnings per share attributable to Allergan, Inc.
stockholders
$
1.15
$
1.00
Year over year change
15.0
%
ALLERGAN, INC.
Reconciliation of Non-GAAP Earnings and Diluted Earnings Per Share
Attributable
to Allergan, Inc. Stockholders
(Unaudited)
In millions, except per share amounts
Twelve months ended
December 31,
2012
December 31,
2011
Net earnings attributable to Allergan, Inc.
$
1,098.8
$
934.5
Non-GAAP pre-tax adjustments:
Fair market value inventory adjustment rollout associated with the
purchases of distributor businesses
0.3
0.4
Expenses from changes in fair value of contingent consideration and
integration and transaction costs associated with business
combinations
7.5
13.8
Aggregate charges for external costs for stockholder derivative and
tax litigation associated with the DOJ settlement and other legal
contingency expenses
9.7
3.4
Expenses related to the realignment of various business functions
and the restructuring of the obesity intervention business
2.4
0.2
Research and development expenses related to upfront licensing fees
associated with the license and collaboration agreements with
Molecular Partners AG for technology that has not achieved
regulatory approval and related transaction costs
62.8
45.1
Amortization of intangible assets
107.8
104.0
Impairment of an in-process research and development asset related
to technology acquired in connection with the 2011 acquisition of
Vicept Therapeutics, Inc. and a prepaid royalty asset associated
with the Sanctura® franchise
22.3
--
Net restructuring charges
5.7
4.6
Interest expense associated with changes in estimated taxes related
to uncertain tax positions included in prior year filings
0.9
--
Unrealized loss (gain) on derivative instruments
15.3
(11.1
)
Cumulative net expense for fixed asset impairment, a gain from the
substantially complete liquidation of Allergan’s investment in a
foreign subsidiary and intangible asset impairment resulting from
the discontinued development of the EasybandTM Remote
Adjustable Gastric Band System
--
8.9
Upfront payment and subsequent milestone payment for the FDA
acceptance of an NDA filing for technology that has not achieved
regulatory approval associated with a collaboration and co-promotion
agreement with MAP Pharmaceuticals, Inc. and related transaction
costs
--
80.6
Costs associated with tax audit settlements for prior years’ filings
--
2.0
Impairment of an in-process research and development asset related
to a tissue reinforcement technology acquired in connection with the
2010 acquisition of Serica Technologies, Inc.
--
4.3
Additional costs for the termination of a third-party agreement
primarily related to the promotion of Sanctura XR®
--
3.3
Non-cash interest expense associated with amortization of
convertible debt discount
--
7.3
Gain on sale of investments
--
(1.9
)
Impairment of a non-marketable equity investment
--
3.2
1,333.5
1,202.6
Tax effect for above items
(68.9
)
(70.8
)
Change in estimated taxes related to uncertain tax positions
included in prior year filings
7.7
--
Non-GAAP earnings attributable to Allergan, Inc.
$
1,272.3
$
1,131.8
Weighted average number of shares outstanding
301.5
304.4
Net shares assumed issued using the treasury stock method for
options and non-vested equity shares and share units outstanding
during each period based on average market price
5.6
5.5
Dilutive effect of assumed conversion of convertible notes
outstanding
--
0.3
307.1
310.2
Diluted earnings per share attributable to Allergan, Inc.
stockholders
$
3.58
$
3.01
Non-GAAP earnings per share adjustments:
Expenses from changes in fair value of contingent consideration and
integration and transaction costs associated with business
combinations
0.03
0.04
Aggregate charges for external costs for stockholder derivative and
tax litigation associated with the DOJ settlement and other legal
contingency expenses
0.03
0.01
Research and development expenses related to upfront licensing fees
associated with the license and collaboration agreements with
Molecular Partners AG for technology that has not achieved
regulatory approval and related transaction costs
0.15
0.13
Amortization of intangible assets
0.24
0.23
Impairment of an in-process research and development asset related
to technology acquired in connection with the 2011 acquisition of
Vicept Therapeutics, Inc. and a prepaid royalty asset associated
with the Sanctura® franchise
0.05
--
Net restructuring charges
0.01
0.02
Unrealized loss (gain) on derivative instruments
0.03
(0.02
)
Cumulative net expense for fixed asset impairment, a gain from the
substantially complete liquidation of Allergan’s investment in a
foreign subsidiary and intangible asset impairment resulting from
the discontinued development of the EasybandTM Remote
Adjustable Gastric Band System
--
0.03
Upfront payment and subsequent milestone payment for the FDA
acceptance of an NDA filing for technology that has not achieved
regulatory approval associated with a collaboration and
co-promotion agreement with MAP Pharmaceuticals, Inc. and related
transaction costs
--
0.16
Impairment of an in-process research and development asset related
to a tissue reinforcement technology acquired in connection with the
2010 acquisition of Serica Technologies, Inc.
--
0.01
Additional costs for the termination of a third-party agreement
primarily related to the promotion of Sanctura XR®
--
0.01
Non-cash interest expense associated with amortization of
convertible debt discount
--
0.01
Impairment of a non-marketable equity investment
--
0.01
Change in estimated taxes related to uncertain tax positions
included in prior year filings
0.02
--
Non-GAAP diluted earnings per share attributable to Allergan, Inc.
stockholders
$
4.14
$
3.65
Year over year change
13.4
%
ALLERGAN, INC.
Supplemental Non-GAAP Information
(Unaudited)
Three months ended
December 31,
December 31,
$ change in net sales
Percent change in net sales
2012
2011
Total
Performance
Currency
Total
Performance
Currency
in millions
Eye Care Pharmaceuticals
$
706.1
$
659.1
$
47.0
$
54.0
$
(7.0
)
7.1
%
8.2
%
(1.1
)%
Botox/Neuromodulator
474.6
415.3
59.3
61.2
(1.9
)
14.3
%
14.7
%
(0.4
)%
Skin Care
77.4
69.7
7.7
7.7
--
11.0
%
11.0
%
--
Urologics
(4.1
)
14.5
(18.6
)
(18.6
)
--
(128.3
)%
(128.3
)%
--
Total Specialty Pharmaceuticals
1,254.0
1,158.6
95.4
104.3
(8.9
)
8.2
%
9.0
%
(0.8
)%
Breast Aesthetics
91.4
86.4
5.0
5.7
(0.7
)
5.8
%
6.6
%
(0.8
)%
Obesity Intervention
36.8
46.9
(10.1
)
(9.8
)
(0.3
)
(21.5
)%
(20.9
)%
(0.6
)%
Facial Aesthetics
102.4
90.9
11.5
12.1
(0.6
)
12.7
%
13.3
%
(0.6
)%
Total Medical Devices
230.6
224.2
6.4
8.0
(1.6
)
2.9
%
3.6
%
(0.7
)%
Product net sales
$
1,484.6
$
1,382.8
$
101.8
$
112.3
$
(10.5
)
7.4
%
8.1
%
(0.7
)%
Selected Product Net Sales (a):
Alphagan P, Alphagan, and
Combigan
$
118.5
$
110.2
$
8.3
$
9.3
$
(1.0
)
7.5
%
8.4
%
(0.9
)%
Lumigan Franchise
170.2
159.8
10.4
12.3
(1.9
)
6.5
%
7.7
%
(1.2
)%
Total Glaucoma Products
290.8
272.5
18.3
21.2
(2.9
)
6.7
%
7.8
%
(1.1
)%
Restasis
212.0
196.0
16.0
15.8
0.2
8.1
%
8.0
%
0.1
%
Latisse
24.9
24.6
0.3
0.3
--
1.2
%
1.2
%
--
Domestic
61.1
%
62.1
%
International
38.9
%
37.9
%
ALLERGAN, INC.
Supplemental Non-GAAP Information
(Unaudited)
Twelve months ended
December 31,
December 31,
$ change in net sales
Percent change in net sales
2012
2011
Total
Performance
Currency
Total
Performance
Currency
in millions
Eye Care Pharmaceuticals
$
2,692.2
$
2,520.2
$
172.0
$
244.2
$
(72.2
)
6.8
%
9.7
%
(2.9
)%
Botox/Neuromodulator
1,766.3
1,594.9
171.4
202.1
(30.7
)
10.7
%
12.7
%
(2.0
)%
Skin Care
298.4
260.1
38.3
38.8
(0.5
)
14.7
%
14.9
%
(0.2
)%
Urologics
27.7
56.8
(29.1
)
(29.1
)
--
(51.2
)%
(51.2
)%
--
Total Specialty Pharmaceuticals
4,784.6
4,432.0
352.6
456.0
(103.4
)
8.0
%
10.3
%
(2.3
)%
Breast Aesthetics
377.1
349.3
27.8
36.8
(9.0
)
8.0
%
10.5
%
(2.5
)%
Obesity Intervention
159.5
203.1
(43.6
)
(40.3
)
(3.3
)
(21.5
)%
(19.8
)%
(1.7
)%
Facial Aesthetics
387.6
362.7
24.9
35.8
(10.9
)
6.9
%
9.9
%
(3.0
)%
Total Medical Devices
924.2
915.1
9.1
32.3
(23.2
)
1.0
%
3.5
%
(2.5
)%
Product net sales
$
5,708.8
$
5,347.1
$
361.7
$
488.3
$
(126.6
)
6.8
%
9.1
%
(2.3
)%
Selected Product Net Sales (a):
Alphagan P, Alphagan, and
Combigan
$
453.2
$
419.4
$
33.8
$
44.4
$
(10.6
)
8.1
%
10.6
%
(2.5
)%
Lumigan Franchise
622.6
612.7
9.9
29.8
(19.9
)
1.6
%
4.9
%
(3.3
)%
Total Glaucoma Products
1,085.8
1,042.9
42.9
74.1
(31.2
)
4.1
%
7.1
%
(3.0
)%
Restasis
792.0
697.1
94.9
97.1
(2.2
)
13.6
%
13.9
%
(0.3
)%
Latisse
97.3
93.6
3.7
4.2
(0.5
)
4.0
%
4.5
%
(0.5
)%
Domestic
60.9
%
60.2
%
International
39.1
%
39.8
%
(a)
Percentage change in selected product net sales is calculated on
amounts reported to the nearest whole dollar. Total glaucoma
products include the Alphagan and Lumigan franchises.
ALLERGAN, INC.
Reconciliation of GAAP Diluted Earnings Per Share Expectations
To Non-GAAP Diluted Earnings Per Share Expectations
(Unaudited)
First Quarter 2013
Low
High
GAAP diluted earnings per share attributable to Allergan, Inc.
stockholders expectations(a)
$
0.86
$
0.88
Amortization of intangible assets
0.08
0.08
Non-GAAP diluted earnings per share expectations
$
0.94
$
0.96
Full Year 2013
Low
High
GAAP diluted earnings per share attributable to Allergan, Inc.
stockholders expectations(a)
$
4.45
$
4.53
Amortization of intangible assets
0.30
0.30
Non-GAAP diluted earnings per share expectations
$
4.75
$
4.83
(a)
GAAP diluted earnings per share expectations exclude any potential
impact of future unrealized gains or losses on derivative
instruments, changes in contingent consideration, restructuring
charges and stockholder derivative and tax litigation costs related
to the 2010 DOJ settlement and other legal contingency expenses that
may occur but that are not currently known or determinable.
Contacts:
Allergan Jim Hindman (714)
246-4636 (investors) Joann Bradley (714) 246-4766 (investors) David
Nakasone (714) 246-6376 (investors) Bonnie Jacobs (714) 246-5134
(media) Cathy Taylor (714) 246-5551 (media)