News Detail
Amphastar Pharmaceuticals Reports Financial Results for the Three Months and Full-Year Ended December 31, 2020
March 15, 2021
Fourth Quarter Highlights
- Net revenues of
$95.9 million for the fourth quarter - GAAP net loss of
$6.3 million , or$0.13 per share, for the fourth quarter - Adjusted non-GAAP net income of
$8.0 million , or$0.16 per share, for the fourth quarter
Full-Year Highlights
- Net revenues of
$349.8 million for the fiscal year - GAAP net income of
$1.4 million , or$0.03 per share, for the fiscal year - Adjusted non-GAAP net income of
$31.6 million , or$0.64 per share, for the fiscal year
Dr.
Three Months Ended | Year Ended | ||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||
(in thousands, except per share data) | |||||||||||||||
Net revenues | $ | 95,921 | $ | 83,383 | $ | 349,846 | $ | 322,357 | |||||||
GAAP net (loss) income attributable to Amphastar | $ | (6,273 | ) | $ | (1,026 | ) | $ | 1,403 | $ | 48,939 | |||||
Adjusted non-GAAP net income attributable to Amphastar* | $ | 7,994 | $ | 3,639 | $ | 31,616 | $ | 17,810 | |||||||
GAAP diluted EPS attributable to Amphastar stockholders | $ | (0.13 | ) | $ | (0.02 | ) | $ | 0.03 | $ | 0.98 | |||||
Adjusted non-GAAP diluted EPS attributable to Amphastar stockholders* | $ | 0.16 | $ | 0.07 | $ | 0.64 | $ | 0.36 |
* Adjusted non-GAAP net income attributable to Amphastar and Adjusted non-GAAP diluted EPS attributable to Amphastar stockholders are non-GAAP financial measures. Please see the discussion in the section entitled “Non-GAAP Financial Measures” and the reconciliation of GAAP to non-GAAP financial measures in Table III of this press release.
Fourth Quarter Results
Three Months Ended | ||||||||||||||
Change | ||||||||||||||
2020 | 2019 | Dollars | % | |||||||||||
(in thousands) | ||||||||||||||
Net revenues: | ||||||||||||||
Enoxaparin | $ | 17,648 | $ | 8,800 | $ | 8,848 | 101 | % | ||||||
Primatene Mist® | 13,392 | 9,002 | 4,390 | 49 | % | |||||||||
Lidocaine | 12,191 | 12,282 | (91 | ) | (1 | ) | % | |||||||
Phytonadione | 10,458 | 12,309 | (1,851 | ) | (15 | ) | % | |||||||
Epinephrine | 7,482 | 4,311 | 3,171 | 74 | % | |||||||||
Naloxone | 7,079 | 8,951 | (1,872 | ) | (21 | ) | % | |||||||
Other finished pharmaceutical products | 19,550 | 22,342 | (2,792 | ) | (12 | ) | % | |||||||
Total finished pharmaceutical products net revenues | $ | 87,800 | $ | 77,997 | $ | 9,803 | 13 | % | ||||||
API | 8,121 | 5,386 | 2,735 | 51 | % | |||||||||
Total net revenues | $ | 95,921 | $ | 83,383 | $ | 12,538 | 15 | % |
Changes in net revenues were primarily driven by:
- Primatene Mist® increased volumes resulting from:
- Continued success of our nationwide television, radio, and digital marketing campaign
- An increase in our distribution channels, including a growth in online sales through Amazon and Kroger, the largest grocery store chain in
the United States
- Enoxaparin increased due to higher unit volumes as a result of a competitor leaving the market
- Epinephrine sales increased due to the launch of our approved epinephrine injection multi-dose vials during the second quarter of 2020
- Naloxone sales decreased due to lower average selling price because of increased competition
- Other finished pharmaceutical product sales decreased due to lower demand, largely due to competitors returning to their normal distribution levels
Three Months Ended | ||||||||||||||
Change | ||||||||||||||
2020 | 2019 | Dollars | % | |||||||||||
(in thousands) | ||||||||||||||
Net revenues | $ | 95,921 | $ | 83,383 | $ | 12,538 | 15 | % | ||||||
Cost of revenues | 59,089 | 50,002 | 9,087 | 18 | % | |||||||||
Gross profit | $ | 36,832 | $ | 33,381 | $ | 3,451 | 10 | % | ||||||
as % of net revenues | 38 | % | 40 | % |
Offsetting factors primarily drove changes in cost of revenues and the resulting gross margin:
- Increased sales of high margin products such as Primatene Mist® and epinephrine injection multi-dose vials
- Increased sales of low margin enoxaparin
- A
$1.3 million amendment fee from MannKind in the fourth quarter of 2019, which increased gross margins in 2019 as a percentage of revenue
Three Months Ended | ||||||||||||||
Change | ||||||||||||||
2020 | 2019 | Dollars | % | |||||||||||
(in thousands) | ||||||||||||||
Selling, distribution, and marketing | $ | 3,787 | $ | 3,476 | $ | 311 | 9 | % | ||||||
General and administrative | 12,033 | 10,505 | 1,528 | 15 | % | |||||||||
Research and development | 18,133 | 19,644 | (1,511 | ) | (8 | ) | % |
- Selling, distribution, and marketing expenses increased due to the cost of our ongoing national television, radio, and digital marketing campaign for Primatene Mist®
- General and administrative expenses increased primarily due to increased legal expenses, including a reserve taken for the preliminary settlement of certain employment litigation
- Research and development expenses decreased due to lower clinical trial expenses
Three Months Ended | ||||||||||||||
Change | ||||||||||||||
2020 | 2019 | Dollars | % | |||||||||||
(in thousands) | ||||||||||||||
Non-operating (expense) income, net | $ | (9,621 | ) | $ | 1,430 | $ | (11,051 | ) | NM |
- In
December 2020 , we recorded$12.8 million of expense relating to the litigation with Aventis, which was partially offset by foreign currency gains.
Year-End Results
Year Ended | Change | |||||||||||||
2020 | 2019 | Dollars | % | |||||||||||
(in thousands) | ||||||||||||||
Net revenues: | ||||||||||||||
Primatene Mist® | $ | 51,725 | $ | 18,065 | $ | 33,660 | 186 | % | ||||||
Enoxaparin | 48,681 | 42,695 | 5,986 | 14 | % | |||||||||
Phytonadione | 42,646 | 45,786 | (3,140 | ) | (7 | ) | % | |||||||
Lidocaine | 41,113 | 46,013 | (4,900 | ) | (11 | ) | % | |||||||
Naloxone | 33,416 | 34,761 | (1,345 | ) | (4 | ) | % | |||||||
Epinephrine | 23,799 | 13,885 | 9,914 | 71 | % | |||||||||
Other finished pharmaceutical products | 89,988 | 100,795 | (10,807 | ) | (11 | ) | % | |||||||
Total finished pharmaceutical products net revenues | $ | 331,368 | $ | 302,000 | $ | 29,368 | 10 | % | ||||||
API | 18,478 | 20,357 | (1,879 | ) | (9 | ) | % | |||||||
Total net revenues | $ | 349,846 | $ | 322,357 | $ | 27,489 | 9 | % |
Changes in net revenues were primarily driven by:
- Primatene Mist® increased volumes resulting from:
- Continued success of our nationwide television, radio, and digital marketing campaign
- Expansion of our distribution channels, including Kroger, the largest grocery store chain in
the United States , starting in the third quarter of 2020 and online sales through Amazon
- Enoxaparin increased primarily due to higher unit volumes as a result of a competitor leaving the market
- Epinephrine increased volumes due to the launch of our epinephrine injection multi-dose vials during the second quarter of 2020
- Decreased naloxone sales due to lower average selling price because of increased competition
- Other finished pharmaceutical product sales decreased due to:
- Lower demand for certain products which are frequently used in elective procedures, including lidocaine products and Cortrosyn® as a result of a nationwide decline in these procedures in response to the COVID-19 pandemic.
- Decrease in calcium chloride, dextrose, and atropine, as a competitor who experienced shortages in 2019 returned to the market in 2020
Year Ended | Change | |||||||||||||
2020 | 2019 | Dollars | % | |||||||||||
(in thousands) | ||||||||||||||
Net revenues | $ | 349,846 | $ | 322,357 | $ | 27,489 | 9 | % | ||||||
Cost of revenues | 206,506 | 190,434 | 16,072 | 8 | % | |||||||||
Gross profit | $ | 143,340 | $ | 131,923 | $ | 11,417 | 9 | % | ||||||
as % of net revenues | 41 | % | 41 | % |
Offsetting factors impacting gross margin:
- Increased sales of high margin products such as Primatene Mist® and epinephrine injection multi-dose vials
- Increased sales of low margin enoxaparin
- A
$2.8 million amendment fee from MannKind in 2019, which increased gross margin as a percentage of revenue
Year Ended | Change | |||||||||||||
2020 | 2019 | Dollars | % | |||||||||||
(in thousands) | ||||||||||||||
Selling, distribution, and marketing | $ | 14,780 | $ | 12,830 | $ | 1,950 | 15 | % | ||||||
General and administrative | 50,377 | 50,279 | 98 | 0 | % | |||||||||
Research and development | 67,229 | 68,853 | (1,624 | ) | (2 | ) | % |
- Selling, distribution, and marketing expenses increased due to the cost of our ongoing national television, radio, and digital marketing campaign for Primatene Mist® which began in
July 2019 - General and administrative expenses increased primarily due to the separation agreement entered into with a former executive, in which we incurred an expense of
$4.9 million relating to cash compensation and share-based compensation expense, which was partially offset by a decrease in legal expenses - Research and development expenses decreased due to a decrease in clinical trial expenses as a result of delays caused by the COVID-19 pandemic and the completion of one of our external studies in 2020
Year Ended | Change | |||||||||||||
2020 | 2019 | Dollars | % | |||||||||||
(in thousands) | ||||||||||||||
Non-operating (expense) income, net | $ | (6,317 | ) | $ | 60,267 | $ | (66,584 | ) | NM |
- In
June 2019 , we recognized a gain of$59.9 million relating to the settlement of our patent and antitrust litigation with Momenta Pharmaceuticals, Inc. andSandoz Inc. - In
December 2020 , we recorded$12.8 million of expense relating to the litigation with Aventis, which was partially offset by foreign currency gains
Cash flow provided by operating activities for the year ended
Impact of COVID-19
As a result of the COVID-19 pandemic, sales of Primatene Mist® and certain hospital products increased, while sales of certain products frequently used in elective produces, such as Cortrosyn® and lidocaine products, decreased. The Company has not experienced any significant negative impacts on its cash flows or operations as a result of the COVID-19 pandemic. All of the Company’s production facilities continued to operate during the quarter as they had prior to the COVID-19 pandemic with very little change, other than for enhanced safety measures intended to prevent the spread of the virus. It is not possible at this time to estimate the complete impact that the COVID-19 pandemic could have on our business, including our customers and suppliers, as the impact will depend on future developments of the pandemic, which are highly uncertain and cannot be predicted.
Pipeline Information
The Company currently has five ANDAs on file with the FDA targeting products with a market size of approximately
Amphastar’s Chinese subsidiary, ANP, currently has 14 Drug
Company Information
Amphastar is a bio-pharmaceutical company that focuses primarily on developing, manufacturing, marketing, and selling technically-challenging generic and proprietary injectable, inhalation, and intranasal products. Additionally, the Company sells insulin API products. Most of the Company’s finished products are used in hospital or urgent care clinical settings and are primarily contracted and distributed through group purchasing organizations and drug wholesalers. More information and resources are available at www.amphastar.com.
Amphastar’s logo and other trademarks or service marks of Amphastar, including, but not limited to Amphastar®, Primatene Mist®, Amphadase®, and Cortrosyn®, are the property of Amphastar.
Non-GAAP Financial Measures
To supplement its consolidated financial statements, which are prepared and presented in accordance with
Conference Call Information
The Company will hold a conference call to discuss its financial results today,
To access the conference call, dial toll-free (877) 407-0989 or (201) 389-0921 for international callers, five minutes before the conference.
The call can also be accessed on the Investors page on the Company’s website at www.amphastar.com.
Forward-Looking Statements
All statements in this press release and in the conference call referenced above that are not historical are forward-looking statements, including, among other things, statements relating to the Company’s expectations regarding future financial performance, backlog, sales and marketing of its products, market size and growth, product development, the timing of FDA filings or approvals, including the DMFs of ANP, the timing of product launches, acquisitions and other matters related to its pipeline of product candidates, its share buyback program and other future events, such as the impact of the COVID-19 pandemic and related responses of business and governments to the pandemic on our operations and personnel, and on commercial activity and demand across our business operations and results of operations. These statements are not historical facts but rather are based on Amphastar’s historical performance and its current expectations, estimates, and projections regarding Amphastar’s business, operations, and other similar or related factors. Words such as “may,” “might,” “will,” “could,” “would,” “should,” “anticipate,” “predict,” “potential,” “continue,” “expect,” “intend,” “plan,” “project,” “believe,” “estimate,” and other similar or related expressions are used to identify these forward-looking statements, although not all forward-looking statements contain these words. You should not place undue reliance on forward-looking statements because they involve known and unknown risks, uncertainties, and assumptions that are difficult or impossible to predict and, in some cases, beyond Amphastar’s control. Actual results may differ materially from those in the forward-looking statements as a result of a number of factors, including those described in Amphastar’s filings with the
Contact Information:
Chief Financial Officer
(909) 980-9484
Table I
Condensed Consolidated Statement of Operations
(Unaudited; in thousands, except per share data)
Three Months Ended | Year Ended | ||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||
Net revenues | $ | 95,921 | $ | 83,383 | $ | 349,846 | $ | 322,357 | |||||||||
Cost of revenues | 59,089 | 50,002 | 206,506 | 190,434 | |||||||||||||
Gross profit | 36,832 | 33,381 | 143,340 | 131,923 | |||||||||||||
Operating expenses: | |||||||||||||||||
Selling, distribution, and marketing | 3,787 | 3,476 | 14,780 | 12,830 | |||||||||||||
General and administrative | 12,033 | 10,505 | 50,377 | 50,279 | |||||||||||||
Research and development | 18,133 | 19,644 | 67,229 | 68,853 | |||||||||||||
Total operating expenses | 33,953 | 33,625 | 132,386 | 131,962 | |||||||||||||
Income (loss) from operations | 2,879 | (244 | ) | 10,954 | (39 | ) | |||||||||||
Non-operating (expense) income, net | (9,621 | ) | 1,430 | (6,317 | ) | 60,267 | |||||||||||
(Loss) income before income taxes | (6,742 | ) | 1,186 | 4,637 | 60,228 | ||||||||||||
Income tax (benefit) provision | (950 | ) | 431 | 3,540 | 13,723 | ||||||||||||
Net (loss) income | $ | (5,792 | ) | $ | 755 | $ | 1,097 | $ | 46,505 | ||||||||
Net income (loss) attributable to non-controlling interests | $ | 481 | $ | 1,781 | $ | (306 | ) | $ | (2,434 | ) | |||||||
Net (loss) income attributable to Amphastar | $ | (6,273 | ) | $ | (1,026 | ) | $ | 1,403 | $ | 48,939 | |||||||
Net (loss) income per share attributable to Amphastar stockholders: | |||||||||||||||||
Basic | $ | (0.13 | ) | $ | (0.02 | ) | $ | 0.03 | $ | 1.04 | |||||||
Diluted | $ | (0.13 | ) | $ | (0.02 | ) | $ | 0.03 | $ | 0.98 | |||||||
Weighted-average shares used to compute net (loss) income per share attributable to Amphastar stockholders: | |||||||||||||||||
Basic | 47,496 | 46,840 | 47,038 | 46,982 | |||||||||||||
Diluted | 47,496 | 46,840 | 49,124 | 49,907 |
Table II
Condensed Consolidated Balance Sheets
(Unaudited; in thousands, except share data)
2020 | 2019 | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 92,642 | $ | 73,685 | ||||
Restricted cash | 1,865 | 1,865 | ||||||
Short-term investments | 12,977 | 11,675 | ||||||
Restricted short-term investments | 2,200 | 2,290 | ||||||
Accounts receivable, net | 66,005 | 45,376 | ||||||
Inventories | 96,831 | 110,501 | ||||||
Income tax refunds and deposits | 385 | 311 | ||||||
Prepaid expenses and other assets | 6,777 | 9,538 | ||||||
Total current assets | 279,682 | 255,241 | ||||||
Property, plant, and equipment, net | 260,055 | 233,856 | ||||||
Finance lease right-of-use assets | 612 | 887 | ||||||
Operating lease right-of-use assets | 20,042 | 18,805 | ||||||
40,615 | 41,153 | |||||||
Other assets | 5,250 | 11,156 | ||||||
Deferred tax assets | 24,980 | 25,873 | ||||||
Total assets | $ | 631,236 | $ | 586,971 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable and accrued liabilities | $ | 95,504 | $ | 77,051 | ||||
Income taxes payable | 1,077 | 2,042 | ||||||
Current portion of long-term debt | 12,263 | 7,741 | ||||||
Current portion of operating lease liabilities | 3,357 | 3,175 | ||||||
Total current liabilities | 112,201 | 90,009 | ||||||
Long-term reserve for income tax liabilities | 4,709 | 3,425 | ||||||
Long-term debt, net of current portion | 34,186 | 39,394 | ||||||
Long-term operating lease liabilities, net of current portion | 17,464 | 16,315 | ||||||
Deferred tax liabilities | 741 | 867 | ||||||
Other long-term liabilities | 13,212 | 9,433 | ||||||
Total liabilities | 182,513 | 159,443 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ equity: | ||||||||
Preferred stock: par value | — | — | ||||||
Common stock: par value | 5 | 5 | ||||||
Additional paid-in capital | 410,061 | 367,305 | ||||||
Retained earnings | 117,773 | 116,370 | ||||||
Accumulated other comprehensive loss | (3,721 | ) | (4,687 | ) | ||||
(121,812 | ) | (97,627 | ) | |||||
402,306 | 381,366 | |||||||
Non-controlling interests | 46,417 | 46,162 | ||||||
Total equity | 448,723 | 427,528 | ||||||
Total liabilities and stockholders’ equity | $ | 631,236 | $ | 586,971 |
Table III
Reconciliation of Non-GAAP Measures
(Unaudited; in thousands, except per share data)
Three Months Ended | Year Ended | ||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||
GAAP net (loss) income | $ | (5,792 | ) | $ | 755 | $ | 1,097 | $ | 46,505 | ||||||
Adjusted for: | |||||||||||||||
Intangible amortization | 265 | 260 | 1,036 | 1,037 | |||||||||||
Share-based compensation | 4,334 | 4,296 | 18,180 | 17,296 | |||||||||||
Impairment of long-lived assets | 81 | 171 | 241 | 365 | |||||||||||
Expense related to executive separation agreement | — | — | 4,869 | — | |||||||||||
Gain (loss) on litigation settlement | 13,780 | — | 13,780 | (59,900 | ) | ||||||||||
Income tax (benefit) provision on pre-tax adjustments | (4,090 | ) | 72 | (7,482 | ) | 10,494 | |||||||||
Non-GAAP net income | $ | 8,578 | $ | 5,554 | $ | 31,721 | $ | 15,797 | |||||||
Non-GAAP net income (loss) attributable to non-controlling interests | $ | 584 | $ | 1,915 | $ | 105 | $ | (2,013 | ) | ||||||
Non-GAAP net income attributable to Amphastar | $ | 7,994 | $ | 3,639 | $ | 31,616 | $ | 17,810 | |||||||
Non-GAAP net income per share attributable to Amphastar stockholders: | |||||||||||||||
Basic | $ | 0.17 | $ | 0.08 | $ | 0.67 | $ | 0.38 | |||||||
Diluted | $ | 0.16 | $ | 0.07 | $ | 0.64 | $ | 0.36 | |||||||
Weighted-average shares used to compute non-GAAP net income per share attributable to Amphastar stockholders: | |||||||||||||||
Basic | 47,496 | 46,840 | 47,038 | 46,982 | |||||||||||
Diluted | 49,730 | 49,242 | 49,124 | 49,907 |
Three Months Ended | ||||||||||||||||||||||||||||
Selling, | General | Research | Non-operating | Income | Non-controlling | |||||||||||||||||||||||
Cost of | distribution | and | and | income | tax provision | interest | ||||||||||||||||||||||
revenue | and marketing | administrative | development | (expense), net | (benefit) | adjustment | ||||||||||||||||||||||
GAAP | $ | 59,089 | $ | 3,787 | $ | 12,033 | $ | 18,133 | $ | (9,621 | ) | $ | (950 | ) | $ | 481 | ||||||||||||
Intangible amortization | (232 | ) | — | (33 | ) | — | — | — | 11 | |||||||||||||||||||
Share-based compensation | (972 | ) | (106 | ) | (2,920 | ) | (336 | ) | — | — | 114 | |||||||||||||||||
Impairment of long-lived assets | (40 | ) | — | (12 | ) | (29 | ) | — | — | 5 | ||||||||||||||||||
Loss on litigation settlement | — | — | (975 | ) | — | (12,805 | ) | — | — | |||||||||||||||||||
Income tax provision (benefit) on pre-tax adjustments | — | — | — | — | — | 4,090 | (27 | ) | ||||||||||||||||||||
Non-GAAP | $ | 57,845 | $ | 3,681 | $ | 8,093 | $ | 17,768 | $ | 3,184 | $ | 3,140 | $ | 584 |
Reconciliation of Non-GAAP Measures (continued)
Three Months Ended | |||||||||||||||||||||||||||
Selling, | General | Research | Non-operating | Income | Non-controlling | ||||||||||||||||||||||
Cost of | distribution | and | and | income | tax provision | interest | |||||||||||||||||||||
revenue | and marketing | administrative | development | (expense), net | (benefit) | adjustment | |||||||||||||||||||||
GAAP | $ | 50,002 | $ | 3,476 | $ | 10,505 | $ | 19,644 | $ | 1,430 | $ | 431 | $ | 1,781 | |||||||||||||
Intangible amortization | (226 | ) | — | (34 | ) | — | — | — | 11 | ||||||||||||||||||
Share-based compensation | (880 | ) | (103 | ) | (2,961 | ) | (352 | ) | — | — | 98 | ||||||||||||||||
Impairment of long-lived assets | (30 | ) | — | (141 | ) | — | — | — | 58 | ||||||||||||||||||
Income tax provision (benefit) on pre-tax adjustments | — | — | — | — | — | (72 | ) | (33 | ) | ||||||||||||||||||
Non-GAAP | $ | 48,866 | $ | 3,373 | $ | 7,369 | $ | 19,292 | $ | 1,430 | $ | 359 | $ | 1,915 |
Year Ended | |||||||||||||||||||||||||||
Selling, | General | Research | Non-operating | Income | Non-controlling | ||||||||||||||||||||||
Cost of | distribution | and | and | income | tax provision | interest | |||||||||||||||||||||
revenue | and marketing | administrative | development | (expense), net | (benefit) | adjustment | |||||||||||||||||||||
GAAP | $ | 206,506 | $ | 14,780 | $ | 50,377 | $ | 67,229 | $ | (6,317 | ) | $ | 3,540 | $ | (306 | ) | |||||||||||
Intangible amortization | (902 | ) | — | (134 | ) | — | — | — | 45 | ||||||||||||||||||
Share-based compensation | (4,248 | ) | (456 | ) | (11,771 | ) | (1,705 | ) | — | — | 444 | ||||||||||||||||
Impairment of long-lived assets | (72 | ) | — | (140 | ) | (29 | ) | — | — | 20 | |||||||||||||||||
Expense related to executive separation agreement | — | — | (4,869 | ) | — | — | — | — | |||||||||||||||||||
Loss on litigation settlement | — | — | (975 | ) | — | (12,805 | ) | — | — | ||||||||||||||||||
Income tax provision (benefit) on pre-tax adjustments | — | — | — | — | — | 7,482 | (98 | ) | |||||||||||||||||||
Non-GAAP | $ | 201,284 | $ | 14,324 | $ | 32,488 | $ | 65,495 | $ | 6,488 | $ | 11,022 | $ | 105 |
Year Ended | |||||||||||||||||||||||||||
Selling, | General | Research | Non-operating | Income | Non-controlling | ||||||||||||||||||||||
Cost of | distribution | and | and | income | tax provision | interest | |||||||||||||||||||||
revenue | and marketing | administrative | development | (expense), net | (benefit) | adjustment | |||||||||||||||||||||
GAAP | $ | 190,434 | $ | 12,830 | $ | 50,279 | $ | 68,853 | $ | 60,267 | $ | 13,723 | $ | (2,434 | ) | ||||||||||||
Intangible amortization | (895 | ) | — | (142 | ) | — | — | — | 45 | ||||||||||||||||||
Share-based compensation | (3,819 | ) | (388 | ) | (11,538 | ) | (1,551 | ) | — | — | 355 | ||||||||||||||||
Impairment of long-lived assets | (99 | ) | — | (164 | ) | (102 | ) | — | — | 113 | |||||||||||||||||
Gain on litigation settlement | — | — | — | — | 59,900 | — | — | ||||||||||||||||||||
Income tax provision (benefit) on pre-tax adjustments | — | — | — | — | — | (10,494 | ) | (92 | ) | ||||||||||||||||||
Non-GAAP | $ | 185,621 | $ | 12,442 | $ | 38,435 | $ | 67,200 | $ | 367 | $ | 3,229 | $ | (2,013 | ) |
Source: