Attached files

file filename
EX-99.2 - EX-99.2 - Amneal Pharmaceuticals, Inc.d905579dex992.htm
EX-99.1 - EX-99.1 - Amneal Pharmaceuticals, Inc.d905579dex991.htm
EX-23.2 - EX-23.2 - Amneal Pharmaceuticals, Inc.d905579dex232.htm
EX-23.1 - EX-23.1 - Amneal Pharmaceuticals, Inc.d905579dex231.htm
8-K/A - 8-K/A - Amneal Pharmaceuticals, Inc.d905579d8ka.htm

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

The following unaudited pro forma condensed combined financial information of Amneal Pharmaceuticals, Inc. (“Amneal”) is presented to illustrate the estimated effects of:

 

   

the acquisition of a controlling interest in AvKARE, Inc. (“AvKARE”) and its related affiliate Dixon-Shane, LLC (d/b/a R&S Northeast, “R&S”) consummated on January 31, 2020, (the “Acquisition”);

 

   

the issuance of long-term and short-term promissory notes to the selling shareholders of AvKARE and R&S pursuant to the terms of the purchase agreement (the “Sellers Notes”); and

 

   

the senior secured first lien credit facilities in an aggregate principal amount of $210 million entered into in connection with the Acquisition (the “Acquisition Financing”).

The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2019 combines the historical consolidated statement of operations of Amneal and the statements of income of AvKARE and R&S, giving effect to the Acquisition, the Sellers Notes and the Acquisition Financing as if each had occurred on January 1, 2019. The unaudited pro forma condensed combined balance sheet as of December 31, 2019 combines the historical consolidated balance sheet of Amneal and the balance sheets of AvKARE and R&S, giving effect to the Acquisition, the Sellers Notes and the Acquisition Financing as if each had occurred on December 31, 2019. See “Note 1. Description of the Acquisition, Sellers Notes and Acquisition Financing” for additional information on the Acquisition, the Sellers Notes and the Acquisition Financing.

The historical consolidated financial information of Amneal has been adjusted to give effect to pro forma events that are (1) directly attributable to the Acquisition, the Sellers Notes and the Acquisition Financing, (2) factually supportable and (3) with respect to the unaudited pro forma condensed combined statement of operations, expected to have a continuing impact on the combined results. The unaudited pro forma condensed combined financial information should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial information. In addition, the unaudited pro forma condensed combined financial information is based on and should be read in conjunction with the following historical consolidated financial statements and notes:

 

   

the audited consolidated financial statements of Amneal as of December 31, 2019 and December 31, 2018 and for each of the three years in the period ended December 31, 2019 and the related notes included in Amneal’s Annual Report on Form 10-K for the year ended December 31, 2019;

 

   

the audited consolidated financial statements of AvKARE as of December 31, 2019 and for the year then ended and the related notes; and

 

   

the audited consolidated financial statements of R&S as of December 31, 2019 and for the year then ended and the related notes.

The accompanying unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of U.S. Securities and Exchange Commission (“SEC”) Regulation S-X. This unaudited pro forma condensed combined financial information is presented for informational purposes only and is based upon available information and reflects estimates and certain assumptions made by our management that we believe are reasonable. Actual adjustments may differ materially from the information presented herein. The unaudited pro forma condensed combined financial information does not purport to represent what the results of operations or financial condition would have been had the Acquisition, the Sellers Notes and the Acquisition Financing actually occurred on the dates indicated, nor does it purport to project the results of operations or financial condition for any future period or as of any future date. Our actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.

The Acquisition is considered a business combination and, therefore, will be accounted for under the acquisition method of accounting in accordance with Financial Accounting Standards Board’s Accounting Standards Codification Topic 805 Business Combinations. Under the acquisition method of accounting for purposes of this unaudited pro forma condensed combined financial information, management has determined a purchase price, calculated as described in “Note 3. Estimated Purchase Price and Preliminary Purchase Price Allocation” herein. The AvKARE and R&S assets acquired and liabilities assumed in connection with the Acquisition are recorded at their estimated acquisition date fair values. A final determination of the fair values for certain assets and liabilities will be completed as soon as the information necessary to complete the analysis is obtained, but no later than one year from the acquisition date. Differences between these preliminary estimates and the final acquisition accounting may occur and these differences could be material.

 

1


The unaudited pro forma condensed combined financial information does not reflect the costs of any integration activities or the benefits or ongoing additional costs that may result from integrating AvKARE and R&S.

 

2


UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET AS OF DECEMBER 31, 2019

(in thousands)

 

     Historical                     
     Amneal     AvKARE after
reclassifications
(Note 4)
     R&S after
reclassifications
(Note 4)
     Acquisition
adjustments
(Note 5)
    Acquisition
Financing
adjustments
(Note 6)
    Pro forma  

Assets

              

Current assets:

              

Cash and cash equivalents

   $ 151,197     $ 1,015      $ —        $  (254,000 ) (a)    $  183,398  (a)    $ 81,610  

Restricted cash

     1,625       —          —          —         —         1,625  

Trade accounts receivable, net

     604,390       28,678        22,958        (11,980 ) (c)      —         644,046  

Inventories

     381,067       801        73,241        —         —         455,109  

Prepaid expenses and other current assets

     70,164       652        21,506        2,640  (a)      —         94,962  

Related party receivables

     1,767       27,369        3,271        (30,640 ) (c)      —         1,767  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total current assets

     1,210,210       58,515        120,976        (293,980     183,398       1,279,119  

Property, plant and equipment, net

     477,997       1,438        3,454        461  (f)      —         483,350  

Goodwill

     419,504       —          5,508        90,469  (k)      —         515,481  

Intangible assets, net

     1,382,753       —          —          137,400  (e)      —         1,520,153  

Deferred tax asset, net

     —         230        —          (230 ) (l)      —         —    

Operating lease right-of-use assets

     53,344       —          —          —         —         53,344  

Operating lease right-of-use assets - related party

     16,528       —          —          5,612  (g)      —         22,140  

Financing lease right-of-use assets - related party

     61,284       —          —          —         —         61,284  

Other assets

     44,270       130        —          (130 ) (c)      586  (a)      44,856  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total assets

   $  3,665,890     $  60,313      $  129,938      $ (60,398   $ 183,984     $  3,979,727  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

              

Current liabilities:

              

Accounts payable and accrued expenses

   $ 507,483     $ 17,667      $ 70,823      $ (11,980 ) (c)    $ —       $ 583,993  

Current portion of long-term debt, net

     21,479       —          —          —         5,973  (a)      27,452  

Revolving credit facility

     —         —          6,701        (6,701 ) (a)      7,500  (a)      7,500  

Current portion of notes payable - related party

     —         —          —          1,000  (b)      —         1,000  

Current portion of operating lease liabilities

     11,874       —          —          —         —         11,874  

Current portion of operating and financing lease liabilities - related party

     3,601       —          —          417  (g)      —         4,018  

Related party payables

     5,969       3,271        27,592        (30,640 ) (c)      —         6,192  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total current liabilities

     550,406       20,938        105,116        (47,904     13,473       642,029  

Long-term debt, net

     2,609,046       —          —          —         170,511  (a)      2,779,557  

Notes payable - related party

     —         —          —          35,033  (b)      —         35,033  

Operating lease liabilities

     43,135       —          —          —         —         43,135  

Operating lease liabilities - related party

     15,469       —          —          5,195  (g)      —         20,664  

Financing lease liabilities - related party

     61,463       —          —          —         —         61,463  

Other long-term liabilities

     39,583       —          —          —         —         39,583  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total long-term liabilities

     2,768,696       —          —          40,228       170,511       2,979,435  

Redeemable non-controlling interest

     —         —          —          11,475  (h)      —         11,475  

Stockholders’ equity:

              

Preferred stock

     —         —          —          —         —         —    

Class A common stock

     1,470       —          —          —         —         1,470  

Class B common stock

     1,522       —          —          —         —         1,522  

Common stock

     —         1        —          (1 ) (j)      —         —    

Members’ equity

     —         —          24,822        (24,822 ) (c),(j)      —         —    

Additional paid-in capital

     606,966       —          —          —         —         606,966  

Stockholders’ accumulated deficit

     (377,880     39,374        —          (39,374 ) (j)      —         (377,880

Accumulated other comprehensive loss

     (68     —          —          —         —         (68
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total Amneal Pharmaceuticals, Inc. stockholders’ equity

     232,010       39,375        24,822        (64,197     —         232,010  

Non-controlling interests

     114,778       —          —          —         —         114,778  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     346,788       39,375        24,822        (64,197     —         346,788  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 3,665,890     $ 60,313      $ 129,938      $ (60,398   $ 183,984     $ 3,979,727  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of this unaudited pro forma condensed combined financial information.

 

3


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2019

(in thousands, except per share amounts)

 

    Historical                          
    Amneal     AvKARE after
reclassifications
(Note 4)
    R&S after
reclassifications
(Note 4)
    Acquisition
adjustments
(Note 5)
    Acquisition
Financing
adjustments (Note 6)
    Non-controlling
Interest adjustments
(Note 7)
    Pro forma  

Net revenue

  $  1,626,373     $  281,411     $  321,507     $  (297,447 ) (c),(d)    $ —       $ —       $ 1,931,844  

Cost of goods sold

    1,147,214       234,555       271,801       (294,912 ) (c),(d)      —         —         1,358,658  

Cost of goods sold impairment charges

    126,162       —         —         —         —         —         126,162  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    352,997       46,856       49,706       (2,535     —         —         447,024  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selling, general and administrative

    289,598       10,655       17,400       35,450  (d),(e),(f),(i)      —         —         353,103  

Research and development

    188,049       —         —         —         —         —         188,049  

In-process research and development impairment charges

    46,619       —         —         —         —         —         46,619  

Acquisition, transaction-related and integration expenses

    16,388       —         —         —         —         —         16,388  

Restructuring and other charges

    34,345       —         —         —         —         —         34,345  

Charges related to legal matters, net

    12,442       —         —         —         —         —         12,442  

Intellectual property legal development expenses

    14,238       —         —         —         —         —         14,238  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

    (248,682     36,201       32,306       (37,985     —         —         (218,160
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other (expense) income:

             

Interest expense, net

    (168,205     —         (958     (2,792 ) (a),(b)      (9,703 ) (a)      —         (181,658

Foreign exchange loss

    (4,962     —         —         —         —         —         (4,962

Gain on sale of international businesses

    7,258       —         —         —         —         —         7,258  

Gain from reduction of tax receivable agreement liability

    192,884       —         —         —         —         —         192,884  

Other income

    1,465       290       —         —         —         —         1,755  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income (expense), net

    28,440       290       (958     (2,792     (9,703     —         15,277  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

    (220,242     36,491       31,348       (40,777     (9,703     —         (202,883

Provision for income taxes

    383,331       773       394       —         —         —         384,498  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

    (603,573     35,718       30,954       (40,777     (9,703     —         (587,381 )

Less: Net loss (income) attributable to non-controlling interests

    241,656       —         —         —         —         (11,356 ) (a)      230,300  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income attributable to Amneal Pharmaceuticals, Inc.

  $ (361,917   $ 35,718     $ 30,954     $ (40,777   $  (9,703   $  (11,356   $  (357,081
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share attributable to Amneal Pharmaceuticals, Inc.’s common stockholders:

             

Class A and Class B-1 basic and diluted

  $ (2.74             $ (2.70
 

 

 

             

 

 

 

Weighted-average common shares outstanding:

             

Class A and Class B-1 basic and diluted

    132,106                 132,106  

The accompanying notes are an integral part of this unaudited pro forma condensed combined financial information.

 

4


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

1. DESCRIPTION OF THE ACQUISITION, SELLERS NOTES AND ACQUISITION FINANCING

On January 31, 2020, Rondo Acquisition LLC (“Rondo”), a newly-formed Delaware limited liability company and wholly-owned subsidiary of Amneal, a Delaware corporation, consummated the previously-announced acquisition pursuant to a definitive equity purchase agreement dated December 10, 2019 (the “Purchase Agreement”) of approximately 65% of both AvKARE, a Tennessee corporation, and R&S, a Kentucky limited liability company, for approximately $254 million, paid in cash at or in connection with the closing, including proceeds from the Acquisition Financing (as defined below) entered into at closing, as well as through the issuance of approximately $44.2 million in long-term promissory notes to the AvKARE and R&S selling shareholders (the “Sellers Notes”) and approximately $1 million in a short-term promissory note (the “Short-term Seller Note”) (the “Acquisition”). AvKARE and R&S were acquired and are held by Rondo through its ownership of Rondo Partners, LLC, a Delaware limited liability company (“Rondo Partners”), which is an indirect owner of AvKARE and R&S after consummation of the Acquisition. The Sellers Notes issued at the closing of the Acquisition accrue interest at a rate of 5% per annum, not compounded, until June 30, 2025.

The Sellers Notes are subject to prepayment at the option of Rondo Partners, LLC, as the obligor, without premium or penalty, and mandatory payment commencing on June 30, 2025 and on June 30 of each calendar year thereafter if certain financial targets are achieved. Additionally, the Sellers Notes automatically become payable upon the earlier to occur of (x) a sale or change of control of the obligor or (y) January 31, 2030.

Pursuant to the terms of the Purchase Agreement, and contemporaneously with the consummation of certain of the transactions contemplated therein, Amneal has obtained senior secured first lien credit facilities in an aggregate principal amount of $210 million, which is comprised of $180 million term loan (the “Term Loan”) and available $30 million revolving credit facility (the “Revolver”) (collectively, the “Acquisition Financing”) of which $7.5 million was drawn on the Revolver at closing. The terms of the Acquisition Financing are described in Amneal’s Current Report on Form 8-K filed with the SEC on February 4, 2020.

2. BASIS OF PRESENTATION

The unaudited pro forma condensed combined financial information presents the pro forma condensed combined financial position and results of operations of Amneal based upon the historical financial statements of Amneal, AvKARE and R&S after giving effect to the Acquisition, the Sellers Notes and the Acquisition Financing and are intended to reflect the impact of such on Amneal’s consolidated financial statements.

The Acquisition will be accounted for as a business combination, with Amneal treated as the “acquirer” and AvKARE and R&S treated as the “acquired” companies for financial reporting purposes. Under the acquisition method of accounting, the total estimated purchase price of an acquisition is allocated to the net tangible and intangible assets based on their estimated fair values. Such valuations are based on available information and certain assumptions that management believes are reasonable. The preliminary allocation of the purchase price to the tangible and intangible assets acquired and liabilities assumed is based on various preliminary estimates. Accordingly, the pro forma adjustments are preliminary and have been made solely for the purpose of providing this unaudited pro forma condensed combined financial information. Differences between these preliminary estimates and the final acquisition accounting may occur and these differences could be material. The differences, if any, could have a material impact on the accompanying unaudited pro forma condensed combined financial information and Amneal’s future results of operations and financial position.

The unaudited pro forma condensed combined financial information includes certain reclassifications to align the historical financial statement presentation of AvKARE and R&S to Amneal. See “Note 4. Reclassifications” herein for additional information on the reclassifications.

The unaudited pro forma condensed combined statement of operations does not reflect the non-recurring expenses expected to be incurred in connection with the Acquisition, the Sellers Notes and the Acquisition Financing, including fees to attorneys, accountants and other professional advisors, and other transaction-related costs. However, the impact of such expenses is reflected in the unaudited pro forma condensed combined balance sheet. Further, the unaudited pro forma condensed combined financial information does not reflect the restructuring or integration activities that have yet to be determined, other costs that may be incurred to achieve cost or growth synergies of Amneal, or ongoing incremental costs related to the Acquisition. As no assurance can be made that the costs will be incurred or the cost or growth synergies will be achieved, no adjustment has been made.

 

5


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

The unaudited pro forma condensed combined financial information does not necessarily reflect what the combined company’s financial condition or results of operations would have been had the transactions occurred on the dates indicated. It also may not be useful in predicting our future financial position and results of operations. Our actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.

3. ESTIMATED PURCHASE PRICE AND PRELIMINARY PURCHASE PRICE ALLOCATION

The pro forma adjustments include a preliminary allocation of the estimated purchase price of AvKARE and R&S to the estimated fair values of assets acquired and liabilities assumed at the acquisition date.

Estimated purchase price

The purchase price is calculated as follows (in thousands):

 

Cash

      $ 254,000  

Sellers Notes

   (a)      35,033  

Short-term Seller Note

   (b)      1,000  

Settlement of Amneal trade accounts receivable from R&S

   (c)      11,980  

Working Capital Adjustment

   (d)      (2,640
     

 

 

 

Fair value of consideration transferred

      $ 299,373  
     

 

 

 

 

(a)

A preliminary fair value estimate of $35 million has been assigned to the Seller Notes. The fair value of the Sellers Notes was estimated using the Monte-Carlo simulation approach under the option pricing framework.

(b)

Represents the principal amount due on the Short-term Seller Note, which approximates fair value.

(c)

Represents trade accounts receivable from R&S that was effectively settled upon the Acquisition.

(d)

Represents estimated working capital adjustment pursuant to the terms of the Purchase Agreement.

 

6


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

Preliminary purchase price allocation

The following is a summary of the preliminary purchase price allocation giving effect to the Acquisition as if it had been consummated on December 31, 2019 (in thousands)(e):

 

Cash and cash equivalents

     $ 1,015  

Trade accounts receivable, net

       51,636  

Inventories

   (a)     74,042  

Prepaid expenses and other current assets

       22,158  

Property, plant and equipment, net

   (b)     5,353  

Goodwill

   (c)     95,977  

Intangible assets, net

   (d)     137,400  

Operating lease right-of-use assets - related party

       5,612  
    

 

 

 

Total assets acquired

       393,193  

Accounts payable and accrued expenses

       76,510  

Current portion of operating and financing lease liabilities - related party

       417  

Related party payables

       223  

Operating lease liabilities - related party

       5,195  
    

 

 

 

Total liabilities assumed

       82,345  

Redeemable non-controlling interest

   (f)     11,475  
    

 

 

 

Net assets acquired

     $ 299,373  
    

 

 

 

 

(a)

The acquired inventory consists mainly of finished goods, and the preliminary estimated fair value is consistent with the historical carrying value of the acquired inventory. The preliminary fair value considers the net realizable value of the finished goods, excluding the estimated distribution margin to be generated.

(b)

A preliminary fair value estimate of $5.4 million has been assigned to property, plant and equipment. The fair value approximates the current cost of replacing an asset with another asset of equivalent economic utility adjusted further for obsolescence and physical depreciation.

(c)

A preliminary estimate of goodwill arising from the transaction is $96.0 million. Goodwill is calculated as the excess of the fair value of the consideration transferred and fair value of the non-controlling interest over the net assets recognized and represents the expected revenue synergies. Factors that contributed to the recognition of goodwill include Amneal’s intent to diversify its business and open growth opportunities in the large, complex and growing federal healthcare market.

(d)

A preliminary fair value estimate of $137.4 million has been assigned to intangible assets. The estimated fair values of the Customer relationships, Government contracts and National contracts were determined using the “income approach,” which is a valuation technique that provides an estimate of the fair value of an asset based on market participant expectations of the cash flows an asset would generate over its remaining useful life. The estimated fair value of the Trade name was determined using the “relief from royalty method,” which is a valuation technique that provides an estimate of the fair value of an asset equal to the present value of the after-tax royalty savings attributable to owning the intangible asset. The estimated fair value of the Government licenses was determined using the “with-and-without method,” which is a valuation technique that provides an estimate of the fair value that is equal to the difference between the present value of the prospective revenues and expenses for the business with and without the subject intangible asset in place. The assumptions, including the expected projected cash flows, utilized in the preliminary purchase price allocation and in determining the purchase price were based on management’s best estimates as of the closing date of the Acquisition on January 31, 2020.

(e)

There are no material differences between the book and tax bases of the balances recorded in the preliminary purchase price allocation.

(f)

A preliminary fair value estimate of $11.5 million has been assigned to the redeemable non-controlling interest. The fair value of the redeemable non-controlling interest was estimated using the Monte-Carlo simulation approach under the option pricing framework. The non-controlling interest is redeemable at the option of both the non-controlling interest holder and Amneal. The fair value of the redeemable non-controlling interest considers these redemption rights.

 

7


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

Some of the more significant assumptions inherent in the development of those asset valuations include the estimated net cash flows for each year for each asset (including net revenues, cost of sales, selling and marketing costs and working capital / contributory asset charges), the appropriate discount rate to select in order to measure the risk inherent in each future cash flow stream, the assessment of each asset’s life cycle, competitive trends impacting the asset and each cash flow stream, as well as other factors. No assurances can be given that the underlying assumptions used to prepare the discounted cash flow analysis will not change. For these and other reasons, actual results may vary significantly from estimated results.

The estimated fair value of the identifiable intangible assets and a preliminary estimate of their weighted average useful lives are as follows (in thousands):

 

     Estimated
fair value
     Weighted average
estimated useful
life
 

Tradename - AvPAK

   $ 500        6 years  

Customer Relationships - AvPAK

     13,000        10 years  

Government contracts - AvKARE

     28,600        4 years  

Government licenses - AvKARE

     66,700        7 years  

National contracts - AvKARE

     28,600        5 years  
  

 

 

    
   $  137,400     
  

 

 

    

The acquisition method of accounting is dependent upon certain valuations that are provisional and subject to change. Accordingly, the pro forma adjustments are preliminary and made solely for the purpose of providing this unaudited pro forma condensed combined financial information. A final determination of the fair value for certain assets and liabilities will be completed as soon as the information necessary to complete the analysis is the obtained, but no later than one year from the acquisition date. Differences between these preliminary estimates and the final acquisition accounting may occur and these differences could be material.

4. RECLASSIFICATIONS

Certain reclassifications have been made to amounts to the historical financial information of AvKARE and R&S to conform to the financial statement presentation of Amneal, including reclassifying the following:

 

8


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

AvKARE reclassifications in the unaudited pro forma condensed combined balance sheet as of December 31, 2019 (in thousands)

 

     AvKARE before
reclassifications
     Reclassifications    

Notes

   AvKARE after
reclassifications
 

Assets

          

Current assets:

          

Cash and cash equivalents

   $ 1,015      $ —          $ 1,015  

Trade accounts receivable, net

     42,868        (14,190   (1)      28,678  

Inventories

     801        —            801  

Prepaid expenses and other current assets

     652        —            652  

Related party receivables

     27,369        —            27,369  
  

 

 

    

 

 

      

 

 

 

Total current assets

     72,705        (14,190        58,515  

Property, plant and equipment, net

     —          1,438     (2)      1,438  

Equipment and software

     1,438        (1,438   (2)      —    

Deferred tax asset, net

     230        —            230  

Other assets

     —          130     (3)      130  

Investment

     130        (130   (3)      —    
  

 

 

    

 

 

      

 

 

 

Total assets

   $ 74,503      $  (14,190      $  60,313  
  

 

 

    

 

 

      

 

 

 

Liabilities and Stockholders’ Equity

          

Current liabilities:

          

Accounts payable and accrued expenses

   $ 17,615      $ 52     (1),(4),(5)    $ 17,667  

Income taxes payable

     452        (452   (4)      —    

Distribution fees payable

     2,609        (2,609   (5)      —    

Chargebacks payable

     11,181        (11,181   (1)      —    

Related party payables

     3,271        —            3,271  
  

 

 

    

 

 

      

 

 

 

Total current liabilities

     35,128        (14,190        20,938  

Stockholders’ equity

          

Common stock

     1        —            1  

Stockholders’ accumulated deficit

     39,374        —            39,374  
  

 

 

    

 

 

      

 

 

 

Total stockholders’ equity

     39,375        —            39,375  
  

 

 

    

 

 

      

 

 

 

Total liabilities and stockholders’ equity

   $  74,503      $  (14,190      $ 60,313  
  

 

 

    

 

 

      

 

 

 

 

(1)

Reclassification of “Chargebacks payable” ($11.2 million) and “Accounts payable and accrued expenses” ($3 million) to “Trade accounts receivable, net”.

(2)

Reclassification of “Equipment and software” to “Property, plant and equipment, net”.

(3)

Reclassification of AvKARE’s equity investment in R&S from “Investment” to “Other assets”.

(4)

Reclassification of “Income taxes payable” to “Accounts payable and accrued expenses”.

(5)

Reclassification of “Distribution fees payable” to “Accounts payable and accrued expenses”.

AvKARE reclassifications in the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2019 (in thousands)

 

     AvKARE before
reclassifications
     Reclassifications     Notes      AvKARE after
reclassifications
 

Net revenue

   $  281,411      $ —          $  281,411  

Cost of goods sold

     231,607        2,948       (1)        234,555  
  

 

 

    

 

 

      

 

 

 

Gross profit

     49,804        (2,948        46,856  
  

 

 

    

 

 

      

 

 

 

Selling, general and administrative

     —          10,655       (1)        10,655  

Operating expenses

     13,603        (13,603     (1)        —    
  

 

 

    

 

 

      

 

 

 

Operating (loss) income

     36,201        —            36,201  
  

 

 

    

 

 

      

 

 

 

Other (expense) income:

          

Equity in earnings on investment

     233        (233     (2)        —    

Other income (expense)

     57        233       (2)        290  
  

 

 

    

 

 

      

 

 

 

Total other income (expense), net

     290        —            290  
  

 

 

    

 

 

      

 

 

 

(Loss) income before income taxes

     36,491        —            36,491  

Provision for (benefit from) income taxes

     773        —            773  
  

 

 

    

 

 

      

 

 

 

Net (loss) income

   $ 35,718      $ —          $ 35,718  
  

 

 

    

 

 

      

 

 

 

 

(1)

Reclassification of “Operating expenses” to “Selling, general and administrative” ($10.7 million) and “Cost of goods sold” ($2.9 million).

(2)

Reclassification of AvKARE’s share of R&S’ income from “Equity in earnings on investment” to “Other income (expense)”.

 

9


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

R&S reclassifications in the unaudited pro forma condensed combined balance sheet as of December 31, 2019 (in thousands)

 

     R&S before
reclassifications
     Reclassifications     Notes      R&S after
reclassifications
 

Assets

          

Current assets:

          

Trade accounts receivable, net

   $ 22,958      $ —          $ 22,958  

Inventories

     73,241        —            73,241  

Prepaid expenses and other current assets

     364        21,142       (1)        21,506  

Chargeback receivable, net

     21,142        (21,142     (1)        —    

Related party receivables

     3,271        —            3,271  
  

 

 

    

 

 

      

 

 

 

Total current assets

     120,976        —            120,976  

Property, plant and equipment, net

     3,454        —            3,454  

Goodwill

     5,508        —            5,508  
  

 

 

    

 

 

      

 

 

 

Total assets

   $  129,938      $ —          $  129,938  
  

 

 

    

 

 

      

 

 

 

Liabilities and Members’ Equity

          

Current liabilities:

          

Accounts payable and accrued expenses

   $ 70,389        434       (2)      $ 70,823  

Checks issued in excess of deposits

     434        (434     (2)        —    

Revolving credit facility

     6,701        —            6,701  

Related party payables

     27,592        —            27,592  
  

 

 

    

 

 

      

 

 

 

Total current liabilities

     105,116        —            105,116  

Members’ equity

     24,822        —            24,822  
  

 

 

    

 

 

      

 

 

 

Total liabilities and members’ equity

   $ 129,938      $ —          $ 129,938  
  

 

 

    

 

 

      

 

 

 

 

(1)

Reclassification of chargebacks owed from manufacturers from “Chargeback receivables, net” to “Prepaid expenses and other current assets”.

(2)

Reclassification of “Checks issued in excess of deposits” to “Accounts payable and accrued expenses”.

R&S reclassifications in the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2019 (in thousands)

 

     R&S before
reclassifications
     Reclassifications     Notes     R&S after
reclassifications
 

Net revenue

   $  321,507      $ —         $  321,507  

Cost of goods sold

     272,498        (697     (1)       271,801  
  

 

 

    

 

 

     

 

 

 

Gross profit

     49,009        697         49,706  
  

 

 

    

 

 

     

 

 

 

Selling, general and administrative

     —          17,400       (1),(2)       17,400  

Operating expenses

     18,055        (18,055     (2)       —    
  

 

 

    

 

 

     

 

 

 

Operating (loss) income

     30,954        1,352         32,306  
  

 

 

    

 

 

     

 

 

 

Other (expense) income:

         

Interest expense, net

     —          (958     (2)       (958
  

 

 

    

 

 

     

 

 

 

Total other income (expense), net

     —          (958       (958
  

 

 

    

 

 

     

 

 

 

(Loss) income before income taxes

     30,954        394         31,348  

Provision for (benefit from) income taxes

     —          394       (2)       394  
  

 

 

    

 

 

     

 

 

 

Net (loss) income

   $ 30,954      $ —         $ 30,954  
  

 

 

    

 

 

     

 

 

 

 

(1)

Reclassification of “Cost of goods sold” to “Selling, general and administrative”.

(2)

Reclassification of “Operating expenses” to “Selling, general and administrative” ($16.7 million), “Interest expense, net” ($1 million) and “Provision for income taxes” ($0.4 million).

 

10


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

5. ACQUISITION RELATED PRO FORMA ADJUSTMENTS

The unaudited pro forma condensed combined financial information reflects the following adjustments related to the Acquisition:

(a) Cash consideration and working capital adjustment

Represents the adjustment to record the cash consideration of $254 million, of which $6.7 million was utilized by the sellers to repay R&S’s line of credit balance. The pro forma adjustment to remove interest expense applicable to the line of credit is $0.9 million. This also represents the adjustment to record the amount receivable from the working capital adjustment of $2.6 million.

(b) Seller Notes and Short-term Seller Note

Represents the adjustment to record the estimated fair value of the Seller Notes of $35 million and the Short-term Seller Note of $1 million. Pro forma interest expense and accretion of the Seller Notes is $3.8 million. The interest expense on the Short-term Seller Note is not material.

(c) Elimination of transactions between Amneal, AvKARE and R&S

Represents the adjustment to eliminate transactions between Amneal, AvKARE and R&S in the unaudited pro forma condensed combined balance sheet as follows:

 

   

Settlement of trade balances between Amneal ($12 million receivable) and R&S ($12 million payable);

 

   

Elimination of related party balances between AvKARE ($27.4 million receivable and $3.3 million payable) and R&S ($3.3 million receivable and $27.4 million payable); and

 

   

Elimination of AvKARE’s investment in R&S ($0.1 million).

Represents the adjustment to eliminate transactions between Amneal, AvKARE and R&S in the unaudited pro forma condensed combined statement of operations as follows:

 

   

Elimination of Amneal’s sales to R&S ($66.5 million net revenue and $66.5 million cost of goods sold); and

 

   

Elimination of R&S’ sales to AvKARE ($202.4 million net revenue and $202.4 million cost of goods sold).

(d) Elimination of AvMedical

Represents the adjustment to eliminate the results of the AvMedical business which was not acquired in the Acquisition ($28.6 million of net revenue, $26 million cost of goods sold, and $0.3 million selling, general and administrative) from AvKARE’s historical results.

(e) Intangible assets

Represents the adjustment to record AvKARE and R&S’s intangible assets at their estimated fair value of $137.4 million. Pro forma estimated intangible asset amortization based on the pattern in which the economic benefits are expected to be consumed or otherwise used up and an estimated weighted average useful life of 6 years for acquired definite-lived intangible assets is $37.8 million.

For each $1 million increase or decrease in the fair value of definite-lived intangible assets assuming a weighted-average useful life of 6 years, annual amortization expense would increase or decrease by approximately $0.2 million.

(f) Property, plant and equipment

Represents the adjustment to record AvKARE and R&S’s property, plant and equipment at an estimated fair value of $5.4 million. The pro forma estimated adjustment to depreciation expense is $0.1 million.

For each $1 million increase or decrease in the fair value of property, plant and equipment assuming a weighted-average useful life of 5 years, annual depreciation expense would increase or decrease by approximately $0.2 million.

(g) Leases

Represents the adjustment to record AvKARE and R&S’s operating lease right-of-use assets – related party at an estimated fair value of $5.6 million and operating lease liabilities - related party at an estimated fair value of $5.6 million, of which $0.4 million is a current liability.

(h) Redeemable non-controlling interest

 

11


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

Represents the adjustment to record the estimated fair value of the redeemable non-controlling interest of $11.5 million.

(i) Transaction costs

Represents the elimination of transaction costs incurred by Amneal ($1.2 million), AvKARE ($0.5 million) and R&S ($0.5 million) which are directly attributable to the transaction, but which are not expected to have a continuing impact.

(j) Shareholders’ equity

Represents the adjustment to eliminate AvKARE and R&S’s historical stockholders’ equity.

(k) Goodwill

Represents the adjustment to eliminate R&S’s historical goodwill of $5.5 million and to recognize goodwill related to the Acquisition of $96.0 million.

(l) Income taxes

Amneal estimated that, as of December 31, 2019, it generated a cumulative consolidated three year pre-tax loss. Therefore, Amneal concluded that it is more likely than not that it will not realize the benefits of these deferred tax assets.

6. ACQUISITION FINANCING RELATED PRO FORMA ADJUSTMENTS

The unaudited pro forma condensed combined financial information reflects the following adjustments related to the Acquisition Financing, the proceeds of which were used in part to fund the Acquisition:

(a) Term Loan and Revolver

Represents the drawdown of $176.5 million of borrowings under the Term Loan, net of debt issuance costs of $3.5M, and $7.5 million under the Revolver, including debt issuance costs of $0.6 million classified as other assets. Pro forma interest expense, including amortization of debt issuance costs, related to the Term Loan and Revolver is $9.7 million.

A 0.125% change in the interest rate would result in an increase or a decrease in the pro forma interest expense by $0.2 million.

7. NON-CONTROLLING INTEREST PRO FORMA ADJUSTMENTS

The unaudited pro forma condensed combined financial information reflects Amneal’s weighted average ownership of Amneal Pharmaceuticals LLC (44.2%) and Amneal Pharmaceuticals LLC ownership of Rondo Partners (65.1%).

(a) Non-controlling interest

The adjustment to reflect the income attributable to the non-controlling interests is $11.4 million. The adjustment was calculated as follows:

 

  (i)

The historical income of AvKARE and R&S and the pro forma adjustments impacting Rondo Partners, totaling income of $15.1 million, have been attributed as follows:

 

   

$5.3 million of income to the non-controlling interest of Rondo Partners (34.9%)

 

   

$9.8 million of income to Amneal Pharmaceuticals LLC (65.1%)

 

  (ii)

Additionally, the Rondo Partners income attributable to Amneal Pharmaceuticals LLC and the pro forma adjustments impacting Amneal Pharmaceuticals LLC, totaling income of $10.9 million, of which $9.8 million relates to the historical income of AvKare and R&S and $1.1 million relates to an adjustment to eliminate Amneal’s transaction costs related to the Acquisition, have been attributed as follows:

 

   

$6.1 million of income to the non-controlling interest of Amneal Pharmaceuticals LLC (55.8%)

 

   

$4.8 million of income to Amneal (44.2%)

 

12