EX-99.1 2 ex991q22017earningsrelease.htm EXHIBIT 99.1 Exhibit
amaglogo.gif

FOR IMMEDIATE RELEASE

AMAG PHARMACEUTICALS ANNOUNCES SECOND QUARTER 2017 FINANCIAL RESULTS
AND PROVIDES CORPORATE UPDATE
Second quarter 2017 GAAP revenue increased 24% over same period last year
IntrarosaTM (prasterone) now commercially available
Completed Feraheme® (ferumoxytol) submission to FDA to broaden label beyond chronic kidney disease
Conference call scheduled for 8:00 a.m. ET today

WALTHAM, MA (August 3, 2017) – AMAG Pharmaceuticals, Inc. (NASDAQ: AMAG) today reported unaudited consolidated financial results for the quarter ended June 30, 2017. Total GAAP revenue for the second quarter of 2017 increased to a record $158.4 million, 24% higher than the same period last year (and 14% higher than the first quarter of 2017). This increase was driven by sales growth across the product portfolio, particularly Makena® (hydroxyprogesterone caproate injection), which grew 31%. The company reported operating income of $3.6 million in the second quarter of 2017, compared with $18.1 million in the same period last year. Non-GAAP adjusted EBITDA totaled $50.1 million in the second quarter of 2017, compared with $64.6 million in the second quarter of 2016.1 

"AMAG delivered another quarter of record revenues and strong growth across our portfolio of products. That same commercial excellence is now being applied to the launch of Intrarosa, announced just last week," said William Heiden, president and chief executive officer. "We have already realized a number of significant milestones in 2017, and look forward to reaching many others in the second half of the year. The achievement of these goals is an important step on the path to building an even stronger company that develops and markets novel therapeutics to address significant unmet medical needs."

Second Quarter 2017 and Recent Business Highlights:
Hired and trained a new women's health commercial team of approximately 150 people;
Launched Intrarosa, the first and only FDA-approved local non-estrogen product for the treatment of moderate-to-severe dyspareunia (pain during intercourse), a symptom of vulvar and vaginal atrophy (VVA), due to menopause;
Advanced bremelanotide development and regulatory activities to support the planned new drug application (NDA) submission in early 2018;
Received FDA acceptance for review of Makena subcutaneous auto-injector supplemental NDA (sNDA) and a PDUFA date of February 14, 2018;
Drove record quarterly sales of Makena to over $102 million;
Realized highest number of new family enrollments at Cord Blood Registry® (CBR) since the fourth quarter of 2015;
Partner, Velo Bio, enrolled first patient in Phase 2b/3a study for the treatment of severe preeclampsia;
Achieved record quarterly sales of Feraheme and completed submission to FDA to broaden Feraheme's label; and
Strengthened the balance sheet and ended the quarter with $399.2 million of cash and investments.



1 See summaries of GAAP to non-GAAP adjustments at the conclusion of this press release.

1


Second Quarter Ended June 30, 2017 (unaudited)
Financial Results (GAAP Basis)
Total revenues for the second quarter of 2017 were $158.4 million, compared with $127.4 million in the second quarter of 2016. Net product sales of Makena were $102.7 million in the second quarter of 2017, compared with $78.4 million in the same period last year. Sales of Feraheme and MuGard® totaled $27.7 million in the second quarter of 2017, compared with $24.6 million in the second quarter of 2016. Service revenue from CBR totaled $28.0 million in the second quarter of 2017, compared with $24.4 million in the same period last year.

Costs and expenses, including costs of product sales and services, totaled $154.8 million in the second quarter of 2017, compared with $109.3 million for the same period in 2016. This increase was primarily due to (i) higher selling, general and administrative expenses of $29.1 million primarily related to commercial activities to support the launch of Intrarosa, including the addition of a new women's health sales force, (ii) higher research and development expenses of $16.0 million, primarily due to development work performed by Palatin to support the NDA for bremelanotide, and (iii) higher cost of products sold of $10.2 million, of which $8.9 million was due to amortization expense related to the Makena intangible asset. Also recorded in the second quarter of 2017 was a charge of $5.8 million to acquired in-process research and development expense in connection with the closing of the company's agreement with Endoceutics for the rights to Intrarosa.

The higher expenses in the second quarter of 2017 resulted in $3.6 million in operating income in the second quarter of 2017, a decrease of $14.4 million, as compared to $18.1 million in operating income for the same period last year. The company reported a net loss of $14.1 million, or $(0.40) per basic and diluted share, for the second quarter of 2017, compared with a net loss of $0.6 million, or $(0.02) per basic share and diluted share, for the same period in 2016. The increased net loss in the second quarter of 2017 includes a $9.5 million loss on the extinguishment of debt in connection with the early retirement of the company's term loan and a portion of the convertible notes due in 2019.

Financial Results (Non-GAAP Basis)1 
Non-GAAP revenue totaled $159.8 million in the second quarter of 2017, up from $132.5 million in the second quarter of 2016. Non-GAAP CBR service revenue totaled $29.4 million in each of the second quarters of 2017 and 2016. The difference between GAAP and non-GAAP revenue represents CBR purchase accounting adjustments related to deferred revenue.

Total costs and expenses on a non-GAAP basis totaled $109.7 million in the second quarter of 2017, compared with $67.8 million in the second quarter of 2016.

Non-GAAP adjusted EBITDA for the second quarter of 2017 was $50.1 million, resulting in an adjusted EBITDA margin of 31%. This compares to non-GAAP adjusted EBITDA of $64.6 million in the second quarter of 2016, with an adjusted EBITDA margin of 49%. The decline in adjusted EBITDA for the second quarter of 2017 is in line with the company's expectations and stated plans to invest in the continued development of its current and future products in order to create long-term value.

Balance Sheet Highlights
As of June 30, 2017, the company’s cash and investments totaled $399.2 million and total debt (principal amount outstanding) was $861.1 million.

During the second quarter of 2017, the company issued $320 million of convertible senior notes due in 2022. The company also repurchased $158.9 million of its existing convertible senior notes due in 2019 for an aggregate purchase price of $171.3 million, including accrued interest. The company used proceeds from the convertible transactions, along with balance sheet cash, to repay the remaining balance of $321.8 million of its term loan, which was due in 2021.

"By extending our maturities and reducing our total debt by approximately $170 million, we have more financial flexibility to invest in our newest products -- Intrarosa and bremelanotide, as well as continue to expand our

2


product portfolio through potential acquisitions and licensing transactions," stated Ted Myles, chief financial officer. "We are pleased with the strong second quarter and year-to-date 2017 financial performance reported today, and we are reaffirming our full year guidance."

Reaffirming 2017 Financial Guidance
 
 
2017 GAAP Guidance
 
2017 Non-GAAP Guidance
$ in millions
 
 
 
 
Makena sales
 
$410 - $440
 
$410 - $440
Feraheme and MuGard sales
 
$100 - $110
 
$100 - $110
CBR revenue
 
$110 - $120
 
$115 - $1253
Intrarosa
 
$5 - $15
 
$5 - $15
Total revenue
 
$625 - $685
 
$630 - $690
 
 
 
 
 
Net loss
 
($62) - ($31)2
 
N/A
Operating income (loss)
 
($23) - $272
 
N/A
Adjusted EBITDA
 
N/A
 
$210 - $260

Conference Call and Webcast Access
AMAG Pharmaceuticals, Inc. will host a conference call and webcast today at 8:00 a.m. ET to discuss the company's second quarter 2017 financial results and recent business highlights.

Dial-in Number
U.S./Canada dial-in number: (877) 412-6083
International dial-in number: (702) 495-1202
Conference ID: 36834416

Replay dial-in number: (855) 859-2056
Replay International dial-in number: (404) 537-3406
Conference ID: 36834416

A telephone replay will be available from approximately 11:00 a.m. ET on August 3, 2017 through midnight on August 9, 2017.

The webcast with slides will be accessible through the Investors section of AMAG’s website at www.amagpharma.com. A replay of the webcast will be archived on the website for 30 days.

Use of Non-GAAP Financial Measures
AMAG has presented certain non-GAAP financial measures, including non-GAAP revenue, non-GAAP costs and expenses, non-GAAP adjusted EBITDA (earnings before income taxes, depreciation and amortization), and non-GAAP adjusted EBITDA margin. These non-GAAP financial measures exclude certain amounts, revenue, expenses
or income, from the corresponding financial measures determined in accordance with accounting principles generally accepted in the U.S. (GAAP). Management believes this non-GAAP information is useful for investors, taken in conjunction with AMAG’s GAAP financial statements, because it provides greater transparency regarding AMAG’s operating performance. Management uses these measures, among other factors, to assess and analyze operational results and trends and to make financial and operational decisions. Non-GAAP information is not prepared under a comprehensive set of accounting rules and should only be used to supplement an understanding of AMAG’s operating results as reported under GAAP, not as a substitute for GAAP. In addition,


2 See reconciliation of 2017 financial guidance at the conclusion of this press release.
3 Revenue includes purchase accounting adjustments related to CBR deferred revenue.

3


these non-GAAP financial measures are unlikely to be comparable with non-GAAP information provided by other companies. The determination of the amounts that are excluded from non-GAAP financial measures is a matter
of management judgment and depends upon, among other factors, the nature of the underlying expense or income amounts. Reconciliations between these non-GAAP financial measures and the most comparable GAAP financial measures are included in the tables accompanying this press release after the unaudited condensed consolidated financial statements.

About AMAG
AMAG is a biopharmaceutical company focused on developing and delivering important therapeutics, conducting clinical research in areas of unmet need and creating education and support programs for the patients and families we serve. Our currently marketed products support the health of patients in the areas of maternal and women's health, anemia management and cancer supportive care. Through CBR®, we also help families to preserve newborn stem cells, which are used today in transplant medicine for certain cancers and blood, immune and metabolic disorders, and have the potential to play a valuable role in the ongoing development of regenerative medicine. For additional company information, please visit www.amagpharma.com.

About IntrarosaTM (prasterone)
Intrarosa is a steroid indicated for the treatment of moderate to severe dyspareunia, a symptom of vulvar and vaginal atrophy, due to menopause. Intrarosa contains prasterone, also known as dehydroepiandrosterone (DHEA). Prasterone is an inactive endogenous steroid, which is converted locally in the vagina into androgens and estrogens to help restore the vaginal tissue as indicated by improvements in the percentage of superficial cells, parabasal cells, pH and pain with intercourse. The mechanism of action is not fully established.

Intrarosa is contraindicated in women with undiagnosed abnormal genital bleeding. Estrogen is a metabolite of prasterone. Use of exogenous estrogen is contraindicated in women with a known or suspected history of breast cancer. Intrarosa has not been studied in women with a history of breast cancer.

In four 12-week randomized, placebo-controlled clinical trials, the most common adverse reaction with an incidence ≥2 percent was vaginal discharge. In one 52-week open-label clinical trial, the most common adverse reactions with an incidence ≥2 percent were vaginal discharge and abnormal pap smear.

Please see full Prescribing Information available at www.Intrarosa.com.

About Makena® (hydroxyprogesterone caproate injection)
Makena® is a progestin indicated to reduce the risk of preterm birth in women pregnant with a single baby who have a history of singleton spontaneous preterm birth.
    
The effectiveness of Makena is based on improvement in the proportion of women who delivered <37 weeks of gestation. There are no controlled trials demonstrating a direct clinical benefit, such as improvement in neonatal mortality and morbidity.

Limitation of use: While there are many risk factors for preterm birth, safety and efficacy of Makena has been demonstrated only in women with a prior spontaneous singleton preterm birth. It is not intended for use in women with multiple gestations or other risk factors for preterm birth.

Makena should not be used in women with any of the following conditions: blood clots or other blood clotting problems, breast cancer or other hormone-sensitive cancers, or history of these conditions; unusual vaginal bleeding not related to the current pregnancy, yellowing of the skin due to liver problems during pregnancy, liver problems, including liver tumors, or uncontrolled high blood pressure. Before patients receive Makena, they should tell their healthcare provider if they have an allergy to hydroxyprogesterone caproate, castor oil, or any of the other ingredients in Makena; diabetes or prediabetes, epilepsy, migraine headaches, asthma, heart problems, kidney problems, depression, or high blood pressure.

4



In one clinical study, certain complications or events associated with pregnancy occurred more often in women who received Makena. These included miscarriage (pregnancy loss before 20 weeks of pregnancy), stillbirth (fetal death occurring during or after the 20th week of pregnancy), hospital admission for preterm labor, preeclampsia (high blood pressure and too much protein in the urine), gestational hypertension (high blood pressure caused by pregnancy), gestational diabetes, and oligohydramnios (low amniotic fluid levels).

Makena may cause serious side effects including blood clots, allergic reactions, depression, and yellowing of the skin and the whites of the eyes. The most common side effects of Makena include injection site reactions (pain, swelling, itching, bruising, or a hard bump), hives, itching, nausea, and diarrhea.

For additional product information, including full prescribing information, please visit www.makena.com.

About Feraheme® (ferumoxytol)
Feraheme received marketing approval from the FDA on June 30, 2009 for the treatment of IDA in adult CKD patients and was commercially launched by AMAG in the U.S. shortly thereafter. Ferumoxytol is protected in the U.S. by seven issued patents covering the composition and dosage form of the product. Six of the issued patents are listed in the FDA’s Orange Book, the last of which expires in June 2023.

Fatal and serious hypersensitivity reactions including anaphylaxis have occurred in patients receiving Feraheme. Initial symptoms may include hypotension, syncope, unresponsiveness, cardiac/cardiorespiratory arrest. Feraheme is contraindicated in patients with a known hypersensitivity to Feraheme or any of its components, or a history of allergic reaction to any intravenous iron product.

For additional product information, please see full Prescribing Information, including Boxed Warning, available at www.feraheme.com.

About Cord Blood Registry® (CBR)
CBR is the world’s largest private newborn stem cell company. Founded in 1992, CBR is entrusted by parents with storing more than 650,000 umbilical cord blood and cord tissue units. CBR is dedicated to advancing the clinical application of newborn stem cells by partnering with reputable research institutions on FDA-regulated clinical trials for conditions that have no cure today. For more information, visit www.cordblood.com.

About Bremelanotide
Bremelanotide, an investigational product, is thought to possess a novel mechanism of action, activating endogenous melanocortin pathways involved in sexual desire and response.

The two Phase 3 studies for hypoactive sexual desire disorder (HSDD) in pre-menopausal women consisted of double-blind placebo-controlled, randomized parallel group studies comparing a subcutaneous dose of 1.75 mg of bremelanotide delivered via an auto-injector pen to placebo. Each trial consisted of more than 600 patients randomized in a 1:1 ratio to either the treatment arm or placebo with a 24 week evaluation period. In both clinical trials, bremelanotide met the pre-specified co-primary efficacy endpoints of improvement in desire and decrease in distress associated with low sexual desire as measured using validated patient-reported outcome instruments.

Women in the trials had the option, after completion of the trial, to continue in an open-label safety extension study for an additional 12 months. Nearly 80% of patients elected to remain in the open-label portion of the study, and all of these patients received bremelanotide.

In both Phase 2 and Phase 3 clinical trials, the most frequent adverse events were nausea, flushing, and headache, which were generally mild-to-moderate in severity.

Bremelanotide has no known alcohol interactions.

5



Forward-Looking Statements
This press release contains forward-looking information about AMAG Pharmaceuticals, Inc. within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. Any statements contained herein which do not describe historical facts, including, among others, beliefs that AMAG will reach many significant milestones in the second half of 2017 that will enable it to build a stronger company; beliefs that its financial flexibility will allow it to invest in current products and expand its’ portfolio; expected 2017 second quarter financial results, including revenues and year end cash, cash equivalents and investments balances and total debt; AMAG’s 2017 financial outlook, including revenue, adjusted EBITDA and net income; and beliefs that newborn stem cells have the potential to play a valuable role in the development of regenerative medicine are forward-looking statements which involve risks and uncertainties that could cause actual results to differ materially from those discussed in such forward-looking statements. 

Such risks and uncertainties include, among others, those risks identified in AMAG’s filings with the U.S. Securities and Exchange Commission (SEC), including its Annual Report on Form 10-K for the year ended December 31, 2016 and subsequent filings with the SEC. Any such risks and uncertainties could materially and adversely affect AMAG’s results of operations, its profitability and its cash flows, which would, in turn, have a significant and adverse impact on AMAG’s stock price. AMAG cautions you not to place undue reliance on any forward-looking statements, which speak only as of the date they are made.

AMAG disclaims any obligation to publicly update or revise any such statements to reflect any change in expectations or in events, conditions or circumstances on which any such statements may be based, or that may affect the likelihood that actual results will differ from those set forth in the forward-looking statements.

AMAG Pharmaceuticals® and Feraheme® are registered trademark of AMAG Pharmaceuticals, Inc. MuGard® is a registered trademark of Abeona Therapeutics, Inc. Makena® is a registered trademark of AMAG Pharmaceuticals IP, Ltd. Cord Blood Registry® and CBR® are registered trademarks of Cbr Systems, Inc. IntrarosaTM is a trademark of Endoceutics, Inc.

– Tables Follow –


6


AMAG Pharmaceuticals, Inc.
Condensed Consolidated Statements of Operations
(Unaudited, amounts in thousands, except for per share data)
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2017
 
2016
 
2017
 
2016
Revenues:
 
 
 
 
 
 
 
Makena
$
102,681

 
$
78,406

 
$
189,136

 
$
143,438

Feraheme/MuGard
27,661

 
24,577

 
53,723

 
49,109

Cord Blood Registry
28,023

 
24,379

 
54,955

 
43,898

License fee, collaboration and other revenues
29

 
57

 
53

 
273

Total revenues
158,394

 
127,419

 
297,867

 
236,718

Operating costs and expenses:
 
 
 
 
 
 
 
Cost of product sales
32,101

 
21,937

 
59,675

 
40,236

Cost of services
5,562

 
5,195

 
10,572

 
10,721

Research and development expenses
30,258

 
14,234

 
46,747

 
28,463

Acquired in-process research and development
5,845

 

 
65,845

 

Selling, general and administrative expenses
80,988

 
51,924

 
151,412

 
115,098

Impairment charges of intangible assets

 
15,963

 

 
15,963

Restructuring expenses

 
89

 

 
712

Total costs and expenses
154,754

 
109,342

 
334,251

 
211,193

Operating income (loss)
3,640

 
18,077

 
(36,384
)
 
25,525

 
 
 
 
 
 
 
 
Other (expense) income:
 
 
 
 
 
 
 
Interest expense
(17,256
)
 
(18,250
)
 
(35,556
)
 
(36,693
)
Loss on debt extinguishment
(9,516
)
 

 
(9,516
)
 

Interest and dividend income
663

 
773

 
1,695

 
1,481

Other (expense) income
(69
)
 

 
(43
)
 
220

Total other (expense) income
(26,178
)
 
(17,477
)
 
(43,420
)
 
(34,992
)
(Loss) income before income taxes
(22,538
)
 
600

 
(79,804
)
 
(9,467
)
Income tax (benefit) expense
(8,472
)
 
1,196

 
(29,178
)
 
(1,344
)
Net loss
$
(14,066
)
 
$
(596
)
 
$
(50,626
)
 
$
(8,123
)
 
 
 
 
 
 
 
 
Net loss per share
 
 
 
 
 
 
 
Basic
$
(0.40
)
 
$
(0.02
)
 
$
(1.46
)
 
$
(0.24
)
Diluted
$
(0.40
)
 
$
(0.02
)
 
$
(1.46
)
 
$
(0.24
)
 
 
 
 
 
 
 
 
Weighted average shares outstanding used to compute net loss per share:
 
 
 
 
 
 
 
Basic
35,145

 
34,223

 
34,764

 
34,481

Diluted
35,145

 
34,223

 
34,764

 
34,481


7


AMAG Pharmaceuticals, Inc.
Condensed Consolidated Balance Sheets
(Unaudited, amounts in thousands)
 
June 30, 2017
 
December 31, 2016
ASSETS
    
 
    
Current assets:
 

 
 

Cash and cash equivalents
$
260,119

 
$
274,305

Investments
139,095

 
304,781

Accounts receivable, net
89,462

 
92,375

Inventories
37,476

 
37,258

Prepaid and other current assets
11,138

 
9,839

Total current assets
537,290

 
718,558

Property, plant and equipment, net
22,283

 
24,460

Goodwill
639,484

 
639,484

Intangible assets, net
1,116,047

 
1,092,178

Restricted cash
2,653

 
2,593

Other long-term assets
897

 
1,153

Total assets
$
2,318,654

 
$
2,478,426

LIABILITIES AND STOCKHOLDERS’ EQUITY
 

 
 

Current liabilities:
 

 
 

Accounts payable
$
8,154

 
$
3,684

Accrued expenses
210,853

 
156,008

Current portion of long-term debt

 
21,166

Current portion of acquisition-related contingent consideration
98,646

 
97,068

Deferred revenues
37,489

 
34,951

Total current liabilities
355,142

 
312,877

Long-term liabilities:
 

 
 

Long-term debt, net
490,210

 
785,992

Convertible notes, net
279,546

 
179,363

Acquisition-related contingent consideration
52,017

 
50,927

Deferred tax liabilities
172,800

 
197,066

Deferred revenues
19,692

 
14,850

Other long-term liabilities
1,799

 
2,962

Total liabilities
1,371,206

 
1,544,037

Total stockholders’ equity
947,448

 
934,389

Total liabilities and stockholders’ equity
$
2,318,654

 
$
2,478,426


8


AMAG Pharmaceuticals, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited, amounts in thousands)
 
Six Months Ended June 30,
 
2017
 
2016
Cash flows from operating activities:
 
 
 
Net loss
$
(50,626
)
 
$
(8,123
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
Depreciation and amortization
59,563

 
41,231

Impairment of intangible assets

 
15,963

Provision for bad debt expense
2,681

 

Amortization of premium/discount on purchased securities
168

 
351

Non-cash equity-based compensation expense 
11,669

 
11,342

Non-cash IPR&D expense
945

 

Loss on debt extinguishment
9,516

 

Amortization of debt discount and debt issuance costs
6,679

 
5,940

Gains on investments, net
(249
)
 

Change in fair value of contingent consideration
2,786

 
1,399

Deferred income taxes
(29,677
)
 
(1,371
)
Changes in operating assets and liabilities:


 


Accounts receivable, net
233

 
19,592

Inventories
(1,145
)
 
281

Receivable from collaboration

 
428

Prepaid and other current assets
(1,178
)
 
(273
)
Accounts payable and accrued expenses
40,716

 
4,700

Deferred revenues
7,380

 
17,204

Other assets and liabilities
(1,029
)
 
1,970

Net cash provided by operating activities
58,432

 
110,634

Cash flows from investing activities:
 
 
 
Proceeds from sales or maturities of investments
251,017

 
42,500

Purchase of investments
(85,249
)
 
(98,795
)
Acquisition of Intrarosa intangible asset
(46,500
)
 

Change in restricted cash
(60
)
 

Capital expenditures
(2,672
)
 
(2,587
)
Net cash provided by (used in) investing activities
116,536

 
(58,882
)
Cash flows from financing activities:
 
 
 
Long-term debt principal payments
(328,125
)
 
(8,752
)
Proceeds from 2022 Convertible Notes
320,000

 

Payment to extinguish 2019 Convertible Notes
(170,371
)
 

Proceeds to settle warrants
323

 

Payment of convertible debt issuance costs
(9,553
)
 

Payments of contingent consideration
(119
)
 
(149
)
Payments for repurchases of common stock

 
(20,000
)
Proceeds from the issuance and exercise of common stock options
1,130

 
1,569

Payments of employee tax withholding related to equity-based compensation
(2,439
)
 
(2,015
)
Net cash used in financing activities
(189,154
)
 
(29,347
)
Net (decrease) increase in cash and cash equivalents
(14,186
)
 
22,405

Cash and cash equivalents at beginning of the period
274,305

 
228,705

Cash and cash equivalents at end of the period
$
260,119

 
$
251,110

Supplemental data for cash flow information:
 
 
 
Cash paid for taxes
$
3,191

 
$
3,903

Cash paid for interest
$
29,173

 
$
32,017

Non-cash investing activities:
 
 
 
Fair value of common stock issued in connection with the acquisition of the Intrarosa intangible asset
$
12,555

 
$

Contingent consideration accrued for the acquisition of the Intrarosa intangible asset
$
18,600

 
$



9


AMAG Pharmaceuticals, Inc.
Reconciliation of Condensed Consolidated Statements of Operations to Non-GAAP Statements of Operations
Three months ended June 30, 2017
(Unaudited, amounts in thousands)
 
Revenue
 
Cost of product sales
 
Cost of services
 
Research & development
 
Acquired in-process research and development
 
Selling, general & administrative
 
Restructuring
 
Operating Income / Adjusted EBITDA
GAAP
$
158,394

 
$
32,101

 
$
5,562

 
$
30,258

 
$
5,845

 
$
80,988

 
$

 
$
3,640

Purchase accounting adjustments related to CBR deferred revenue
1,364

 

 

 

 

 

 

 
 
Depreciation and intangible asset amortization

 
(25,042
)
 
(393
)
 
(45
)
 

 
(5,896
)
 

 
 
Non-cash inventory step-up adjustments

 
(194
)
 

 

 

 

 

 
 
Stock-based compensation

 
(129
)
 

 
(1,095
)
 

 
(4,667
)
 

 
 
Adjustments to contingent consideration

 

 

 

 

 
(1,743
)
 

 
 
Acquired IPR&D

 

 

 

 
(5,845
)
 

 

 
 
Non-GAAP Adjusted
$
159,758

 
$
6,736

 
$
5,169

 
$
29,118

 
$

 
$
68,682

 
$

 
$
50,053



AMAG Pharmaceuticals, Inc.
Reconciliation of Condensed Consolidated Statements of Operations to Non-GAAP Statements of Operations
Three months ended June 30, 2016
(Unaudited, amounts in thousands)
 
Revenue
 
Cost of product sales
 
Cost of services
 
Research & development
 
Acquired in-process research and development
 
Selling, general & administrative
 
Restructuring
 
Operating Income / Adjusted EBITDA
GAAP
$
127,419

 
$
21,937

 
$
5,195

 
$
14,234

 
$

 
$
67,887

 
$
89

 
$
18,077

Purchase accounting adjustments related to CBR deferred revenue
5,053

 

 

 

 

 

 

 
 
Depreciation and intangible asset amortization

 
(16,188
)
 
(353
)
 
(33
)
 

 
(5,013
)
 

 
 
Non-cash inventory step-up adjustments

 
(1,483
)
 

 
(861
)
 

 

 

 
 
Stock-based compensation

 
44

 

 
(973
)
 

 
(4,249
)
 

 
 
Adjustments to contingent consideration

 

 

 

 

 
3,657

 

 
 
Impairment charges of intangible assets

 

 

 

 

 
(15,963
)
 

 
 
Restructuring costs

 

 

 

 

 

 
(89
)
 
 
Non-GAAP Adjusted
$
132,472

 
$
4,310

 
$
4,842

 
$
12,367

 
$

 
$
46,319

 
$

 
$
64,634



10


AMAG Pharmaceuticals, Inc.
Reconciliation of Condensed Consolidated Statements of Operations to Non-GAAP Statements of Operations
Six months ended June 30, 2017
(Unaudited, amounts in thousands)
 
Revenue
 
Cost of product sales
 
Cost of services
 
Research & development
 
Acquired in-process research and development
 
Selling, general & administrative
 
Restructuring
 
Operating Income / Adjusted EBITDA
GAAP
$
297,867

 
$
59,675

 
$
10,572

 
$
46,747

 
$
65,845

 
$
151,412

 
$

 
$
(36,384
)
Purchase accounting adjustments related to CBR deferred revenue
2,730

 

 

 

 

 

 

 
 
Depreciation and intangible asset amortization

 
(45,994
)
 
(784
)
 
(89
)
 

 
(11,769
)
 

 
 
Non-cash inventory step-up adjustments

 
(927
)
 

 

 

 

 

 
 
Stock-based compensation

 
(258
)
 

 
(1,851
)
 

 
(9,559
)
 

 
 
Adjustments to contingent consideration

 

 

 

 

 
(2,786
)
 

 
 
Transaction/Acquisition-related costs

 

 

 

 

 
(1,462
)
 

 
 
Acquired IPR&D

 

 

 

 
(65,845
)
 

 

 
 
Non-GAAP Adjusted
$
300,597

 
$
12,496

 
$
9,788

 
$
44,807

 
$

 
$
125,836

 
$

 
$
107,670



AMAG Pharmaceuticals, Inc.
Reconciliation of Condensed Consolidated Statements of Operations to Non-GAAP Statements of Operations
Six months ended June 30, 2016
(Unaudited, amounts in thousands)
 
Revenue
 
Cost of product sales
 
Cost of services
 
Research & development
 
Acquired in-process research and development
 
Selling, general & administrative
 
Restructuring
 
Operating Income / Adjusted EBITDA
GAAP
$
236,718

 
$
40,236

 
$
10,721

 
$
28,463

 
$

 
$
131,061

 
$
712

 
$
25,525

Purchase accounting adjustments related to CBR deferred revenue
13,614

 

 

 

 

 

 

 
 
Depreciation and intangible asset amortization

 
(29,686
)
 
(704
)
 
(55
)
 

 
(9,987
)
 

 
 
Non-cash inventory step-up adjustments

 
(2,283
)
 

 
(861
)
 

 

 

 
 
Stock-based compensation

 
(267
)
 
(9
)
 
(1,725
)
 

 
(9,340
)
 

 
 
Adjustments to contingent consideration

 

 

 

 

 
(1,399
)
 

 
 
Option rights to license orphan drug

 

 

 

 

 

 

 
 
Impairment charges of intangible assets

 

 

 

 

 
(15,963
)
 

 
 
Restructuring costs

 

 

 

 

 

 
(712
)
 
 
Non-GAAP Adjusted
$
250,332

 
$
8,000

 
$
10,008

 
$
25,822

 
$

 
$
94,372

 
$

 
$
112,130



11


AMAG Pharmaceuticals, Inc.
Reconciliation of 2017 Financial Guidance of Non-GAAP Adjusted EBITDA
(Unaudited, amounts in millions)

 
2017
 
Financial
 
Guidance
GAAP Net Loss
($62) - ($31)

Adjustments:
 
Interest expense, net
66

Loss on debt extinguishment
10

Provision for income tax benefit
(37) - (18)

Operating income (loss)
($23) - $27

Purchase accounting adjustments related to CBR deferred revenue
6

Depreciation and intangible asset amortization
127

Non-cash inventory step-up adjustments
2

Stock-based compensation
27

Adjustments to contingent consideration
5

Acquired IPR&D4
66

Non-GAAP adjusted EBITDA
$210 - $260




AMAG Pharmaceuticals, Inc.
Share Count Reconciliation
(Unaudited, amounts in millions)

 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
 
2017
 
2016
 
2017
 
2016
 
Weighted average basic shares outstanding
 
35.1

 
34.2

 
34.8

 
34.5

 
Employee equity incentive awards
 

5 

5 

5 

5 
Convertible notes
 

5 

5 

5 

5 
Warrants
 

5 

5 

5 

5 
GAAP diluted shares outstanding
 
35.1

 
34.2

 
34.8

 
34.5

 
Employee equity incentive awards
 
0.4

6 
0.4

6 
0.5

6 
0.3

6 
Non-GAAP diluted shares outstanding
 
35.5

 
34.6

 
35.3

 
34.8

 

4 Reflects accounting charges associated with one-time upfront payments to Palatin and Endoceutics as required under the terms of the licensing agreements.
5 Employee equity incentive awards, convertible notes and warrants would be anti-dilutive in this period.
6 Reflects the Non-GAAP dilutive impact of employee equity incentive awards.


CONTACT:
AMAG Pharmaceuticals, Inc.
Linda Lennox
Vice President, Investor Relations
O: 617-498-2846
M: 908-627-3424


12