? Full Year 2025 Performance Met or Exceeded All Guidance Metrics and 2026 Reflects Another Year of Growth –
? Q4 2025 Net Revenue of
? Q4 2025 Adjusted Net Income of
? Full Year 2025 Net Revenue of
? Full Year 2025 Adjusted Net Income of
? Provides 2026 Financial Guidance of
“We are extremely pleased with Amneal’s sixth consecutive year of consistent execution and strong growth. Our full year 2025 performance highlights the durability of our diversified portfolio and the successful execution of our strategy. In Specialty, CREXONT® continues to see strong uptake, and we successfully launched our newest branded product, the BREKIYA® autoinjector. In Affordable Medicines, we delivered a robust cadence of new product approvals, including our first two inhalation products and our fourth and fifth biosimilars. Looking ahead, we believe Amneal is very well positioned to deliver substantial growth and create long-term value for years to come,” said Chirag and
Net revenue in the fourth quarter of 2025 was
Net revenue for the year ended
The Company presents GAAP and adjusted (non-GAAP) quarterly and full-year results. Please refer to the “Non-GAAP Financial Measures” section and the accompanying GAAP to non-GAAP reconciliation tables for more information.
2026 Full Year Financial Guidance
| 2026 Guidance | 2025 Actuals | ||
| Net revenue (1) | |||
| Adjusted EBITDA (2) | |||
| Adjusted diluted EPS (3) | |||
| Operating cash flow | |||
| Operating cash flow, excluding discrete items (4) | |||
| Capital expenditures (5) | |||
| (1) | The Company expects Affordable Medicines net revenue to grow 7% to 8%, Specialty net revenue to be flat year-over-year, and |
| (2) | Includes 100% of adjusted EBITDA from |
| (3) | Accounts for 35% non-controlling interest in |
| (4) | Excludes discrete items such as legal settlement payments. |
| (5) | Reflects actual purchases and deposits for future acquisition of property, plant, and equipment, net of contributions from an alliance party. |
Amneal’s 2026 estimates are based on management’s current expectations, including with respect to prescription trends, pricing levels, the timing of future product launches, the costs incurred and benefits realized of restructuring activities, and our long-term strategy. The Company’s financial statements are prepared in accordance with accounting principles generally accepted in
Conference Call Information
Amneal will host a conference call and live webcast at
About Amneal
Cautionary Statement on Forward-Looking Statements
Certain statements contained herein, regarding matters that are not historical facts, may be forward-looking statements (as defined in the
The reader is cautioned not to rely on these forward-looking statements. These forward-looking statements are based on current expectations of future events, including with respect to future market conditions, company performance and financial results, operational investments, business prospects, new strategies and growth initiatives, the competitive environment, and other events. If the underlying assumptions prove inaccurate or known or unknown risks or uncertainties materialize, actual results could vary materially from the expectations and projections of the Company.
Such risks and uncertainties include, but are not limited to: our ability to successfully develop, license, acquire and commercialize new products on a timely basis; the competition we face in the pharmaceutical industry from brand and generic drug product companies, and the impact of that competition on our ability to set prices; our ability to obtain exclusive marketing rights for our products; the impact of illegal distribution and sale by third parties of counterfeit versions of our products or stolen products; the impact of negative market perceptions of us and the safety and quality of our products; our revenues are derived from the sales of a limited number of products, a substantial portion of which are through a limited number of customers; the continuing trend of consolidation of certain customer groups; the impact of supply chain disruption; the imposition of tariffs may adversely affect our business, results of operations and financial condition; a
Non-GAAP Financial Measures
This release includes certain non-GAAP financial measures, including EBITDA, adjusted EBITDA, adjusted net income, adjusted diluted EPS, adjusted operating cash flow and net leverage, which are intended as supplemental measures of the Company’s performance that are not required by or presented in accordance with GAAP.
Adjusted diluted EPS reflects diluted earnings per share based on adjusted net income (loss), which is net income (loss) adjusted to (A) exclude (i) non-cash interest, (ii) GAAP provision for income taxes, (iii) amortization, (iv) stock-based compensation expense, (v) acquisition, site closure expenses, and idle facility expenses, (vi) restructuring and other charges, (vii) loss on refinancing, (viii) charges (credit) related to certain legal matters, including interest, net, (ix) asset impairment charges, (x) increase in tax receivable agreement liability, (xi) other and (xii) net income attributable to non-controlling interests, and (B) include non-GAAP provision for income taxes. Non-GAAP adjusted diluted EPS for the three months and year ended
EBITDA reflects net income (loss) adjusted to exclude interest expense, net, provision for income taxes and depreciation and amortization. Adjusted EBITDA reflects net income (loss) adjusted to exclude (i) interest expense, net, (ii) provision for income taxes, (iii) depreciation and amortization, (iv) stock-based compensation expense, (v) acquisition, site closure, and idle facility expenses, (vi) restructuring and other charges, (vii) loss on refinancing, (viii) charges (credit) related to legal matters, net, (ix) asset impairment charges, (x) foreign exchange loss (gain), (xi) increase in tax receivable agreement liability, and (xii) other.
Adjusted operating cash flow reflects cash flow from operations excluding discrete items such as legal settlement payments.
Net leverage is calculated as net debt (total outstanding principal on the Company’s debt, less cash and cash equivalents) divided by adjusted EBITDA for the year or the trailing twelve-month period then ended.
Management uses these non-GAAP measures internally to evaluate and manage the Company’s operations and to better understand its business because they facilitate a comparative assessment of the Company’s operating performance relative to its performance based on results calculated under GAAP. These non-GAAP measures also isolate the effects of some items that vary from period to period without any correlation to core operating performance and eliminate certain charges that management believes do not reflect the Company’s operations and underlying operational performance. The compensation committee of the Company’s board of directors also uses certain of these measures to evaluate management’s performance and set its compensation. The Company believes that these non-GAAP measures also provide useful information to investors regarding certain financial and business trends relating to the Company’s financial condition and operating results facilitates an evaluation of the financial performance of the Company and its operations on a consistent basis. Providing this information therefore allows investors to make independent assessments of the Company’s financial performance, results of operations, cash flows, net leverage and trends while viewing the information through the eyes of management.
These non-GAAP measures are subject to limitations. The non-GAAP measures presented in this release may not be comparable to similarly titled measures used by other companies because other companies may not calculate one or more in the same manner. Additionally, the non-GAAP performance measures exclude significant expenses and income that are required by GAAP to be recorded in the Company’s financial statements; do not reflect changes in, or cash requirements for, working capital needs; and do not reflect interest expense, or the requirements necessary to service interest or principal payments on debt. Further, our historical adjusted results are not intended to project our adjusted results of operations or financial position for any future period. To compensate for these limitations, management presents and considers these non-GAAP measures in conjunction with the Company’s GAAP results; no non-GAAP measure should be considered in isolation from or as alternatives to any measure determined in accordance with GAAP. Readers should review the reconciliations included below and should not rely on any single financial measure to evaluate the Company’s business.
A reconciliation of each historical non-GAAP measure to the most directly comparable GAAP measure is set forth below.
Contact
VP, Investor Relations
anthony.dimeo@amneal.com
Consolidated Statements of Operations (unaudited; $ in thousands, except per share amounts) | |||||||||||||||
| Three Months Ended | Year Ended | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net revenue | $ | 814,319 | $ | 730,518 | $ | 3,018,760 | $ | 2,793,957 | |||||||
| Cost of goods sold | 517,129 | 467,645 | 1,905,452 | 1,773,519 | |||||||||||
| Gross profit | 297,190 | 262,873 | 1,113,308 | 1,020,438 | |||||||||||
| Selling, general and administrative | 146,458 | 128,687 | 526,827 | 476,436 | |||||||||||
| Research and development | 34,819 | 54,265 | 186,175 | 190,714 | |||||||||||
| Intellectual property legal development expenses | 1,411 | 1,852 | 7,632 | 5,845 | |||||||||||
| Restructuring and other charges | 2,470 | 493 | 4,208 | 2,355 | |||||||||||
| Charges (credit) related to legal matters, net | — | 1,783 | (390 | ) | 96,692 | ||||||||||
| Other operating income | (1 | ) | — | (5,240 | ) | (930 | ) | ||||||||
| Operating income | 112,033 | 75,793 | 394,096 | 249,326 | |||||||||||
| Other (expense) income: | |||||||||||||||
| Interest expense, net | (56,237 | ) | (61,662 | ) | (241,091 | ) | (258,595 | ) | |||||||
| Foreign exchange (loss) gain, net | (1,437 | ) | (7,661 | ) | 7,635 | (6,846 | ) | ||||||||
| Loss on refinancing | — | — | (31,365 | ) | — | ||||||||||
| Increase in tax receivable agreement liability | (12,289 | ) | (23,961 | ) | (6,588 | ) | (50,680 | ) | |||||||
| Other income, net | 13,165 | 2,172 | 16,522 | 11,782 | |||||||||||
| Total other expense, net | (56,798 | ) | (91,112 | ) | (254,887 | ) | (304,339 | ) | |||||||
| Income (loss) before income taxes | 55,235 | (15,319 | ) | 139,209 | (55,013 | ) | |||||||||
| Provision for income taxes | 5,662 | 5,423 | 11,276 | 18,863 | |||||||||||
| Net income (loss) | 49,573 | (20,742 | ) | 127,933 | (73,876 | ) | |||||||||
| Less: Net income attributable to non-controlling interests | (14,497 | ) | (10,339 | ) | (55,876 | ) | (43,010 | ) | |||||||
| Net income (loss) attributable to | $ | 35,076 | $ | (31,081 | ) | $ | 72,057 | $ | (116,886 | ) | |||||
| Net income (loss) per share attributable to | |||||||||||||||
| Basic | $ | 0.11 | $ | (0.10 | ) | $ | 0.23 | $ | (0.38 | ) | |||||
| Diluted | $ | 0.11 | $ | (0.10 | ) | $ | 0.22 | $ | (0.38 | ) | |||||
| Weighted-average common shares outstanding: | |||||||||||||||
| Basic | 314,462 | 309,850 | 313,367 | 308,978 | |||||||||||
| Diluted | 328,094 | 309,850 | 324,805 | 308,978 | |||||||||||
Condensed Consolidated Balance Sheets (unaudited; $ in thousands) | |||||||
2025 | 2024 | ||||||
| Assets | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 282,029 | $ | 110,552 | |||
| Restricted cash | 28,842 | 7,868 | |||||
| Trade accounts receivable, net | 895,143 | 775,731 | |||||
| Inventories | 606,302 | 612,454 | |||||
| Prepaid expenses and other current assets | 98,395 | 80,717 | |||||
| Related party receivables | 470 | 484 | |||||
| Total current assets | 1,911,181 | 1,587,806 | |||||
| Property, plant and equipment, net | 442,950 | 424,908 | |||||
| 595,470 | 597,436 | ||||||
| Intangible assets, net | 563,498 | 732,377 | |||||
| Operating lease right-of-use assets | 38,832 | 31,388 | |||||
| Operating lease right-of-use assets - related party | 15,216 | 10,964 | |||||
| Financing lease right-of-use assets | 53,328 | 56,433 | |||||
| Other assets | 57,805 | 60,133 | |||||
| Total assets | $ | 3,678,280 | $ | 3,501,445 | |||
| Liabilities and Stockholders’ Deficiency | |||||||
| Current liabilities: | |||||||
| Accounts payable and accrued expenses | $ | 761,316 | $ | 735,450 | |||
| Current portion of liabilities for legal matters | 43,256 | 31,755 | |||||
| Revolving credit facility | — | 100,000 | |||||
| Current portion of long-term debt, net | 6,761 | 224,213 | |||||
| Current portion of operating lease liabilities | 8,668 | 9,435 | |||||
| Current portion of operating lease liabilities - related party | 2,705 | 3,396 | |||||
| Current portion of financing lease liabilities | 3,442 | 3,211 | |||||
| Related party payables - short term | 55,485 | 22,311 | |||||
| Total current liabilities | 881,633 | 1,129,771 | |||||
| Long-term debt, net | 2,565,115 | 2,161,790 | |||||
| Operating lease liabilities | 33,233 | 24,814 | |||||
| Operating lease liabilities - related party | 14,195 | 9,391 | |||||
| Financing lease liabilities | 54,927 | 56,889 | |||||
| Related party payable - long term | 19,132 | 50,900 | |||||
| Liabilities for legal matters - long term | 71,819 | 85,479 | |||||
| Other long-term liabilities | 32,263 | 26,949 | |||||
| Total long-term liabilities | 2,790,684 | 2,416,212 | |||||
| Redeemable non-controlling interests | 77,292 | 64,974 | |||||
| Total stockholders’ deficiency | (71,329 | ) | (109,512 | ) | |||
| Total liabilities and stockholders’ deficiency | $ | 3,678,280 | $ | 3,501,445 | |||
Consolidated Statements of Cash Flows (unaudited; $ in thousands) | |||||||
| Years Ended | |||||||
| 2025 | 2024 | ||||||
| Cash flows from operating activities: | |||||||
| Net income (loss) | $ | 127,933 | $ | (73,876 | ) | ||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||
| Depreciation and amortization | 223,572 | 236,191 | |||||
| Unrealized foreign currency (gain) loss | (7,453 | ) | 7,191 | ||||
| Amortization of debt issuance costs and discount | 22,431 | 29,097 | |||||
| Reclassification of cash flow hedge | 1,229 | (26,205 | ) | ||||
| Loss on refinancing | 31,365 | — | |||||
| Intangible asset impairment charges | 22,784 | 920 | |||||
| Stock-based compensation | 31,953 | 27,768 | |||||
| Inventory provision | 85,962 | 96,558 | |||||
| Other operating charges and credits, net | 4,732 | 1,523 | |||||
| Changes in assets and liabilities: | |||||||
| Trade accounts receivable, net | (120,566 | ) | (162,637 | ) | |||
| Inventories | (87,026 | ) | (130,530 | ) | |||
| Prepaid expenses, other current assets and other assets | (19,163 | ) | (959 | ) | |||
| Related party receivables | (13 | ) | 482 | ||||
| Accounts payable, accrued expenses and other liabilities | 21,321 | 235,135 | |||||
| Related party payables | 931 | 54,441 | |||||
| Net cash provided by operating activities | 339,992 | 295,099 | |||||
| Cash flows from investing activities: | |||||||
| Purchases of property, plant and equipment | (70,063 | ) | (51,924 | ) | |||
| Acquisition of intangible assets | (15,514 | ) | (14,650 | ) | |||
| Deposits for future acquisition of property, plant, and equipment | (28,780 | ) | (8,416 | ) | |||
| Proceeds from sale of property, plant, equipment and other | 2,094 | — | |||||
| Proceeds from sale of subsidiary | — | 11,994 | |||||
| Net cash used in investing activities | (112,263 | ) | (62,996 | ) | |||
| Cash flows from financing activities: | |||||||
| Proceeds from issuance of debt | 2,694,750 | — | |||||
| Payments of principal on debt, revolving credit facility, financing leases and other | (2,811,508 | ) | (188,918 | ) | |||
| Payments of deferred financing, refinancing costs and debt extinguishment costs | (74,973 | ) | (71 | ) | |||
| Borrowings on revolving credit facility | 218,000 | 48,000 | |||||
| Proceeds from exercise of stock options | 1,960 | 1,154 | |||||
| Employee payroll tax withholding on restricted stock unit and performance stock unit vesting | (22,278 | ) | (7,952 | ) | |||
| Tax and other distributions to non-controlling interests | (43,848 | ) | (19,804 | ) | |||
| Payment of principal on notes payable - related party | — | (44,200 | ) | ||||
| Proceeds from alliance party | 6,367 | — | |||||
| Net cash used in financing activities | (31,530 | ) | (211,791 | ) | |||
| Effect of foreign exchange rate on cash | (1,680 | ) | (999 | ) | |||
| Net increase in cash, cash equivalents, and restricted cash | 194,519 | 19,313 | |||||
| Cash, cash equivalents, and restricted cash - beginning of period | 118,420 | 99,107 | |||||
| Cash, cash equivalents, and restricted cash - end of period | $ | 312,939 | $ | 118,420 | |||
| Cash and cash equivalents - end of period | $ | 282,029 | $ | 110,552 | |||
| Restricted cash - end of period | 28,842 | 7,868 | |||||
| Long-term restricted cash included in other assets - end of period | 2,068 | — | |||||
| Cash, cash equivalents, and restricted cash - end of period | $ | 312,939 | $ | 118,420 | |||
Non-GAAP Reconciliations (unaudited, $ in thousands) | |||||||||||||||
| Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA | |||||||||||||||
| Three Months Ended | Year Ended | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net income (loss) | $ | 49,573 | $ | (20,742 | ) | $ | 127,933 | $ | (73,876 | ) | |||||
| Adjusted to add: | |||||||||||||||
| Interest expense, net | 56,237 | 61,662 | 241,091 | 258,595 | |||||||||||
| Provision for income taxes | 5,662 | 5,423 | 11,276 | 18,863 | |||||||||||
| Depreciation and amortization | 49,227 | 66,130 | 223,572 | 236,191 | |||||||||||
| EBITDA (Non-GAAP) | $ | 160,699 | $ | 112,473 | $ | 603,872 | $ | 439,773 | |||||||
| Adjusted to add (deduct): | |||||||||||||||
| Stock-based compensation expense | 8,202 | 7,209 | 31,823 | 27,552 | |||||||||||
| Acquisition, site closure, and idle facility expenses (1) | 539 | 538 | 5,301 | 2,112 | |||||||||||
| Restructuring and other charges | 2,470 | 493 | 4,208 | 2,265 | |||||||||||
| Loss on refinancing (2) | — | — | 31,365 | — | |||||||||||
| Charges (credit) related to legal matters, net (3) | — | 1,783 | (390 | ) | 96,692 | ||||||||||
| Asset impairment charges | 134 | 176 | 23,022 | 1,372 | |||||||||||
| Foreign exchange loss (gain) | 1,437 | 7,661 | (7,635 | ) | 6,846 | ||||||||||
| Increase in tax receivable agreement liability | 12,289 | 23,961 | 6,588 | 50,680 | |||||||||||
| Other (4) | (10,568 | ) | 963 | (9,739 | ) | 150 | |||||||||
| Adjusted EBITDA (Non-GAAP) | $ | 175,202 | $ | 155,257 | $ | 688,415 | $ | 627,442 | |||||||
Non-GAAP Reconciliations (unaudited, $ in thousands) | |||||||
| Calculation of Net Debt and Net Leverage | |||||||
| Term Loan Due 2032 | $ | 2,094,750 | $ | — | |||
| Senior Notes Due 2032 | 600,000 | — | |||||
| Term Loan Due 2025 | — | 191,979 | |||||
| Term Loan Due 2028 | — | 2,292,856 | |||||
| Revolving credit facility | — | 100,000 | |||||
| Gross debt (5) | $ | 2,694,750 | $ | 2,584,835 | |||
| Less: Cash and cash equivalents | 282,029 | 110,552 | |||||
| Net debt (Non-GAAP) (6) | $ | 2,412,721 | $ | 2,474,283 | |||
| Adjusted EBITDA (Non-GAAP) for the year ended | $ | 688,415 | $ | 627,442 | |||
| Net leverage (Non-GAAP) (7) | 3.5x | 3.9x | |||||
Non-GAAP Reconciliations (unaudited; $ in thousands, except per share amounts) | |||||||||||||||
| Reconciliation of Net Income (Loss) to Adjusted Net Income and Calculation of Adjusted Diluted Earnings per Share | |||||||||||||||
| Three Months Ended | Year Ended | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net income (loss) | $ | 49,573 | $ | (20,742 | ) | $ | 127,933 | $ | (73,876 | ) | |||||
| Adjusted to add (deduct): | |||||||||||||||
| Non-cash interest | 6,625 | 183 | 23,533 | 1,735 | |||||||||||
| GAAP provision for income taxes | 5,662 | 5,423 | 11,276 | 18,863 | |||||||||||
| Amortization | 34,660 | 49,037 | 162,401 | 168,518 | |||||||||||
| Stock-based compensation expense | 8,202 | 7,209 | 31,823 | 27,552 | |||||||||||
| Acquisition, site closure expenses, and idle facility expenses (1) | 538 | 538 | 5,238 | 2,112 | |||||||||||
| Restructuring and other charges | 2,470 | 493 | 4,201 | 2,249 | |||||||||||
| Loss on refinancing (2) | — | — | 31,365 | — | |||||||||||
| Charges (credit) related to legal matters, including interest, net (3) | — | 1,783 | (390 | ) | 96,819 | ||||||||||
| Asset impairment charges | 134 | 176 | 23,022 | 1,372 | |||||||||||
| Increase in tax receivable agreement liability | 12,289 | 23,961 | 6,588 | 50,680 | |||||||||||
| Other (4) | (10,568 | ) | 964 | (9,729 | ) | 150 | |||||||||
| Provision for income taxes (8) | (26,792 | ) | (18,262 | ) | (92,514 | ) | (66,278 | ) | |||||||
| Net income attributable to non-controlling interests | (14,497 | ) | (10,339 | ) | (55,876 | ) | (43,010 | ) | |||||||
| Adjusted net income (Non-GAAP) | $ | 68,296 | $ | 40,424 | $ | 268,871 | $ | 186,886 | |||||||
| Weighted average diluted shares outstanding (Non-GAAP) (9) | 328,094 | 324,099 | 324,805 | 320,645 | |||||||||||
| Adjusted diluted earnings per share (Non-GAAP) | $ | 0.21 | $ | 0.12 | $ | 0.83 | $ | 0.58 | |||||||
Non-GAAP Reconciliations (unaudited) | |
| Explanations for Non-GAAP Reconciliations | |
| (1) | Acquisition, site closure, and idle facility expenses for the three months and year ended |
| (2) | For the year ended |
| (3) | For the year ended |
| (4) | For the three months and year ended |
| (5) | On |
| (6) | Net debt was calculated as the total outstanding principal on the Company’s debt less cash and cash equivalents. |
| (7) | Net leverage was calculated by dividing net debt as of |
| (8) | The non-GAAP effective tax rates for the three months and year ended |
| (9) | Weighted average diluted shares outstanding for the three months and year ended |
Affordable Medicines Segment Reconciliation of GAAP to Non-GAAP Operating Results (1) (unaudited; $ in thousands) | |||||||||||||||||||||||
| Three Months Ended | Three Months Ended | ||||||||||||||||||||||
| As Reported | Adjustments | Non-GAAP | As Reported | Adjustments | Non-GAAP | ||||||||||||||||||
| Net revenue | $ | 436,650 | $ | — | $ | 436,650 | $ | 439,296 | $ | — | $ | 439,296 | |||||||||||
| Cost of goods sold (2) | 285,858 | (11,288 | ) | 274,570 | 261,196 | (11,595 | ) | 249,601 | |||||||||||||||
| Gross profit | 150,792 | 11,288 | 162,080 | 178,100 | 11,595 | 189,695 | |||||||||||||||||
| Gross margin % | 34.5 | % | 37.1 | % | 40.5 | % | 43.2 | % | |||||||||||||||
| Selling, general and administrative (3) | 37,269 | (2,472 | ) | 34,797 | 33,915 | (1,909 | ) | 32,006 | |||||||||||||||
| Research and development (4) | 28,010 | (671 | ) | 27,339 | 48,598 | (674 | ) | 47,924 | |||||||||||||||
| Intellectual property legal development expenses | 1,320 | — | 1,320 | 1,907 | — | 1,907 | |||||||||||||||||
| Restructuring and other charges | 2,198 | (2,198 | ) | — | — | — | — | ||||||||||||||||
| Charges related to legal matters, net | — | — | — | 1,783 | (1,783 | ) | — | ||||||||||||||||
| Other operating income | (1 | ) | — | (1 | ) | — | — | — | |||||||||||||||
| Operating income | $ | 81,996 | $ | 16,629 | $ | 98,625 | $ | 91,897 | $ | 15,961 | $ | 107,858 | |||||||||||
| (1) | Revenue, cost of goods sold, and gross profit from the sale of Amneal products by |
| (2) | Adjustments for the three months ended |
| (3) | Adjustments for the three months ended |
| (4) | Adjustments for the three months ended |
Affordable Medicines Segment Reconciliation of GAAP to Non-GAAP Operating Results (1) (unaudited; $ in thousands) | |||||||||||||||||||||||
| Year Ended | Year Ended | ||||||||||||||||||||||
| As Reported | Adjustments | Non-GAAP | As Reported | Adjustments | Non-GAAP | ||||||||||||||||||
| Net revenue | $ | 1,745,524 | $ | — | $ | 1,745,524 | $ | 1,685,263 | $ | — | $ | 1,685,263 | |||||||||||
| Cost of goods sold (2) | 1,061,600 | (45,409 | ) | 1,016,191 | 1,011,363 | (46,718 | ) | 964,645 | |||||||||||||||
| Gross profit | 683,924 | 45,409 | 729,333 | 673,900 | 46,718 | 720,618 | |||||||||||||||||
| Gross margin % | 39.2 | % | 41.8 | % | 40.0 | % | 42.8 | % | |||||||||||||||
| Selling, general and administrative (3) | 142,383 | (8,812 | ) | 133,571 | 129,578 | (7,160 | ) | 122,418 | |||||||||||||||
| Research and development (4) | 156,013 | (2,816 | ) | 153,197 | 171,771 | (2,587 | ) | 169,184 | |||||||||||||||
| Intellectual property legal development expenses | 7,389 | — | 7,389 | 5,685 | — | 5,685 | |||||||||||||||||
| Restructuring and other charges | 2,971 | (2,971 | ) | — | 70 | (70 | ) | — | |||||||||||||||
| (Credit) charges related to legal matters, net (5) | (390 | ) | 390 | — | 96,692 | (96,692 | ) | — | |||||||||||||||
| Other operating income | (5,240 | ) | — | (5,240 | ) | — | — | — | |||||||||||||||
| Operating income | $ | 380,798 | $ | 59,618 | $ | 440,416 | $ | 270,104 | $ | 153,227 | $ | 423,331 | |||||||||||
| (1) | Revenue, cost of goods sold, and gross profit from the sale of Amneal products by |
| (2) | Adjustments for the years ended |
| (3) | Adjustments for the years ended |
| (4) | Adjustments for the years ended |
| (5) | Adjustment for the year ended |
Specialty Segment Reconciliation of GAAP to Non-GAAP Operating Results (unaudited; $ in thousands) | |||||||||||||||||||||||
| Three Months Ended | Three Months Ended | ||||||||||||||||||||||
| As Reported | Adjustments | Non-GAAP | As Reported | Adjustments | Non-GAAP | ||||||||||||||||||
| Net revenue | $ | 166,928 | $ | — | $ | 166,928 | $ | 120,836 | $ | — | $ | 120,836 | |||||||||||
| Cost of goods sold (1) | 63,229 | (22,586 | ) | 40,643 | 59,537 | (36,224 | ) | 23,313 | |||||||||||||||
| Gross profit | 103,699 | 22,586 | 126,285 | 61,299 | 36,224 | 97,523 | |||||||||||||||||
| Gross margin % | 62.1 | % | 75.7 | % | 50.7 | % | 80.7 | % | |||||||||||||||
| Selling, general and administrative (2) | 40,843 | (491 | ) | 40,352 | 30,129 | (293 | ) | 29,836 | |||||||||||||||
| Research and development (2) | 6,809 | (81 | ) | 6,728 | 5,667 | (257 | ) | 5,410 | |||||||||||||||
| Intellectual property legal development expenses | 91 | — | 91 | (55 | ) | — | (55 | ) | |||||||||||||||
| Restructuring and other charges | — | — | — | 493 | (493 | ) | — | ||||||||||||||||
| Operating income | $ | 55,956 | $ | 23,158 | $ | 79,114 | $ | 25,065 | $ | 37,267 | $ | 62,332 | |||||||||||
| (1) | Adjustments for the three months ended |
| (2) | Adjustments for the three months ended |
Specialty Segment Reconciliation of GAAP to Non-GAAP Operating Results (unaudited; $ in thousands) | |||||||||||||||||||||||
| Year Ended | Year Ended | ||||||||||||||||||||||
| As Reported | Adjustments | Non-GAAP | As Reported | Adjustments | Non-GAAP | ||||||||||||||||||
| Net revenue | $ | 528,508 | $ | — | $ | 528,508 | $ | 445,749 | $ | — | $ | 445,749 | |||||||||||
| Cost of goods sold (1) | 245,915 | (136,713 | ) | 109,202 | 202,821 | (117,573 | ) | 85,248 | |||||||||||||||
| Gross profit | 282,593 | 136,713 | 419,306 | 242,928 | 117,573 | 360,501 | |||||||||||||||||
| Gross margin % | 53.5 | % | 79.3 | % | 54.5 | % | 80.9 | % | |||||||||||||||
| Selling, general and administrative (2) | 135,715 | (1,812 | ) | 133,903 | 109,658 | (1,048 | ) | 108,610 | |||||||||||||||
| Research and development (3) | 30,162 | (3,511 | ) | 26,651 | 18,943 | (1,058 | ) | 17,885 | |||||||||||||||
| Intellectual property legal development expenses | 243 | — | 243 | 160 | — | 160 | |||||||||||||||||
| Restructuring and other charges | 471 | (471 | ) | — | 1,517 | (1,517 | ) | — | |||||||||||||||
| Other operating income | — | — | — | (930 | ) | 930 | — | ||||||||||||||||
| Operating income | $ | 116,002 | $ | 142,507 | $ | 258,509 | $ | 113,580 | $ | 120,266 | $ | 233,846 | |||||||||||
| (1) | Adjustments for the years ended |
| (2) | Adjustments for the years ended |
| (3) | Adjustments for the years ended |
AvKARE Segment Reconciliation of GAAP to Non-GAAP Operating Results (1) (unaudited; $ in thousands) | |||||||||||||||||||||||
| Three Months Ended | Three Months Ended | ||||||||||||||||||||||
| As Reported | Adjustments | Non-GAAP | As Reported | Adjustments | Non-GAAP | ||||||||||||||||||
| Net revenue | $ | 210,741 | $ | — | $ | 210,741 | $ | 170,386 | $ | — | $ | 170,386 | |||||||||||
| Cost of goods sold | 168,042 | — | 168,042 | 146,912 | — | 146,912 | |||||||||||||||||
| Gross profit | 42,699 | — | 42,699 | 23,474 | — | 23,474 | |||||||||||||||||
| Gross margin % | 20.3 | % | 20.3 | % | 13.8 | % | 13.8 | % | |||||||||||||||
| Selling, general and administrative (2) | 17,169 | (2,700 | ) | 14,469 | 16,015 | (3,546 | ) | 12,469 | |||||||||||||||
| Operating income | $ | 25,530 | $ | 2,700 | $ | 28,230 | $ | 7,459 | $ | 3,546 | $ | 11,005 | |||||||||||
| (1) | Revenue, cost of goods sold, and gross profit from the sale of Amneal products by |
| (2) | Adjustments for the three months ended |
AvKARE Segment Reconciliation of GAAP to Non-GAAP Operating Results (1) (unaudited; $ in thousands) | |||||||||||||||||||||||
| Year Ended | Year Ended | ||||||||||||||||||||||
| As Reported | Adjustments | Non-GAAP | As Reported | Adjustments | Non-GAAP | ||||||||||||||||||
| Net revenue | $ | 744,728 | $ | — | $ | 744,728 | $ | 662,945 | $ | — | $ | 662,945 | |||||||||||
| Cost of goods sold | 597,937 | — | 597,937 | 559,335 | — | 559,335 | |||||||||||||||||
| Gross profit | 146,791 | — | 146,791 | 103,610 | — | 103,610 | |||||||||||||||||
| Gross margin % | 19.7 | % | 19.7 | % | 15.6 | % | 15.6 | % | |||||||||||||||
| Selling, general and administrative (2) | 63,176 | (10,799 | ) | 52,377 | 60,709 | (14,182 | ) | 46,527 | |||||||||||||||
| Operating income | $ | 83,615 | $ | 10,799 | $ | 94,414 | $ | 42,901 | $ | 14,182 | $ | 57,083 | |||||||||||
| (1) | Revenue, cost of goods sold, and gross profit from the sale of Amneal products by |
| (2) | Adjustments for the years ended |
Source: