EX-99.1 2 a09-5355_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

News

 

 

 

 

 

Contacts:

 

 

Media:

 

 

Sheryl Williams

 

 

610.738.6493

 

 

swilliam@cephalon.com

 

 

 

 

 

Investors:

 

 

Robert (Chip) Merritt

 

 

610.738.6376

 

 

cmerritt@cephalon.com

 

For immediate release

 

Cephalon’s New Product Launches Pace Record 2008 Sales

 

Company Exceeds Sales and Earnings Guidance

 

Company Reiterates 2009 Earnings Guidance and

Introduces Q1 2009 Guidance

 

Frazer, Pa. — February 12, 2009 — Cephalon, Inc. (Nasdaq: CEPH) today reported 2008 sales of $1.943 billion, compared to sales of $1.727 billion for 2007, exceeding the company’s previously issued guidance.  Basic income per common share for the full year 2008 was $3.27.  Excluding amortization expense and certain other items, basic adjusted income per common share for the full year was $5.39, compared to $4.60 for 2007 and exceeds the high end of the company’s earnings guidance range of $5.20 to $5.30.

 

Central nervous system (CNS) franchise sales for 2008 increased 15 percent compared to 2007 to $1.049 billion.  Pain franchise sales declined to $501.2 million from $512.6 million in 2007 due primarily to generic competition for ACTIQ® (oral transmucosal fentanyl citrate) [C-II].  AMRIX® (cyclobenzaprine hydrochloride extended-release capsules) sales continued to ramp up with an increase of 28 percent over the third quarter of 2008.  Oncology sales were $185.6 million, an increase of 100 percent over 2007 driven by the launch of TREANDA® (bendamustine hydrochloride) for Injection.  Sales of other products were $207.6 million compared to $212.4 million for 2007.

 

“The growth of AMRIX and the launch of TREANDA helped 2008 sales achieve a new record for the company,” said Frank Baldino, Jr., Ph.D., Chairman and CEO.  “As pleased as I am with our performance in 2008, I am even more excited about our new opportunities in the

 

SOURCE:  Cephalon, Inc. · 41 Moores Road · Frazer, PA  19355 · (610) 344-0200  Fax (610) 344-0065

 



 

field of inflammatory diseases.  Recently we announced a number of deals including the worldwide license for the drug candidate LUPUZORTM, for the treatment of systemic lupus erythematosus and the option to acquire Ception Therapeutics including its drug candidate reslizumab for eosinophilic esophagitis.  Our ability to move quickly when opportunities present themselves coupled with our internal pipeline positions Cephalon favorably for future growth.”

 

The company is reiterating its guidance for 2009 total sales of $2.175 — $2.225 billion, adjusted net income of $452 — $459 million and its basic adjusted income per common share guidance of $6.50 — $6.60.

 

Cephalon is introducing first quarter 2009 sales guidance of $510 — $530 million, adjusted net income guidance of $89.7 — $96.6 million and basic adjusted income per common share guidance of $1.30 — $1.40.

 

Basic adjusted income per common share guidance for both the first quarter 2009 and full-year 2009 is reconciled below and is subject to the assumptions set forth therein.

 

Cephalon’s management will discuss the company’s fourth quarter and full year 2008 performance in a conference call with investors beginning at 5:00 p.m. U.S. EST on Thursday, February 12, 2009.  To participate in the conference call, dial +1-913-661-9178 and refer to conference code number 9540364. Investors can listen to the call live by logging on to the company’s website at www.cephalon.com and clicking on “Investor Information,” then “Webcast.”  The conference call will be archived and available to investors for one week after the call.

 

About Cephalon, Inc.

 

Founded in 1987, Cephalon, Inc. is an international biopharmaceutical company dedicated to the discovery, development and commercialization of many unique products in three core therapeutic areas: central nervous system, pain, and oncology.  A member of the Fortune 1000 and the S&P 500 Index, Cephalon currently employs approximately 3,000 people in the United States and Europe.  U.S. sites include the company’s headquarters in Frazer, Pennsylvania, and offices, laboratories or manufacturing facilities in West Chester, Pennsylvania, Salt Lake City, Utah, and suburban Minneapolis, Minnesota. The company’s European headquarters are located in Maisons-Alfort, France.

 

The company’s proprietary products in the United States include: AMRIX, TREANDA, FENTORA® (fentanyl buccal tablet) [C-II], PROVIGIL® (modafinil) Tablets [C-IV], TRISENOX® (arsenic trioxide) injection, GABITRIL® (tiagabine hydrochloride), NUVIGIL® (armodafinil) Tablets [C-IV] and ACTIQ. The company also markets numerous products internationally. Full prescribing information on its U.S. products is available at http://www.cephalon.com or by calling 1-800-896-5855.

 

***

 

2



 

In addition to historical facts or statements of current condition, this press release may contain forward-looking statements.  Forward-looking statements provide Cephalon’s current expectations or forecasts of future events.  These may include statements regarding our opportunities in the field of inflammatory disease, current or potential  drivers for our future growth, anticipated scientific progress on its research programs, development of potential pharmaceutical products, interpretation of clinical results, prospects for regulatory approval, manufacturing development and capabilities, market prospects for its products, sales and earnings guidance, and other statements regarding matters that are not historical facts.  You may identify some of these forward-looking statements by the use of words in the statements such as “anticipate,” “estimate,” “expect,” “project,” “intend,” “plan,” “believe” or other words and terms of similar meaning.  Cephalon’s performance and financial results could differ materially from those reflected in these forward-looking statements due to general financial, economic, regulatory and political conditions affecting the biotechnology and pharmaceutical industries as well as more specific risks and uncertainties facing Cephalon such as those set forth in its reports on Form 8-K, 10-Q and 10-K filed with the U.S. Securities and Exchange Commission.  Given these risks and uncertainties, any or all of these forward-looking statements may prove to be incorrect.  Therefore, you should not rely on any such factors or forward-looking statements.  Furthermore, Cephalon does not intend to update publicly any forward-looking statement, except as required by law.  The Private Securities Litigation Reform Act of 1995 permits this discussion.

 

This press release and/or the financial results attached to this press release include “Adjusted Net Income,” “Basic Adjusted Income per Common Share,” “Adjusted Net Income Guidance,” “Basic Adjusted Income per Common Share Guidance,” and “Diluted Adjusted Income Per Common Share,” amounts that are considered “non-GAAP financial measures” under SEC rules. As required, we have provided reconciliations of these measures. Additional required information is located in the Form 8-K furnished to the SEC in connection with this press release.

 

# # #

 

3



 

CEPHALON, INC. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2008(a), (b)

 

As adjusted
2007(b)

 

2008(a), (b)

 

As adjusted
2007(b)

 

REVENUES:

 

 

 

 

 

 

 

 

 

Sales

 

$

534,861

 

$

439,497

 

$

1,943,464

 

$

1,727,299

 

Other revenues

 

5,277

 

10,474

 

31,090

 

45,339

 

 

 

540,138

 

449,971

 

1,974,554

 

1,772,638

 

COSTS AND EXPENSES:

 

 

 

 

 

 

 

 

 

Cost of sales

 

99,523

 

93,721

 

412,234

 

345,691

 

Research and development

 

112,039

 

95,037

 

362,208

 

369,115

 

Selling, general and administrative

 

209,041

 

207,837

 

840,873

 

735,799

 

Settlement reserve

 

 

 

7,450

 

425,000

 

Restructuring charge

 

1,442

 

 

8,415

 

 

Impairment charge

 

99,719

 

 

99,719

 

 

Acquired in-process research and development

 

31,955

 

 

41,955

 

 

Loss on sale of equipment

 

17,178

 

 

17,178

 

1,022

 

 

 

570,897

 

396,595

 

1,790,032

 

1,876,627

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM OPERATIONS

 

(30,759

)

53,376

 

184,522

 

(103,989

)

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

Interest income

 

1,386

 

9,331

 

16,901

 

32,816

 

Interest expense

 

(2,796

)

(4,561

)

(28,493

)

(19,833

)

Gain on extinguishment of debt

 

 

 

 

5,319

 

Gain on sale of investment

 

 

 

 

5,791

 

Other income (expense), net

 

6,392

 

2,884

 

7,880

 

7,653

 

 

 

4,982

 

7,654

 

(3,712

)

31,746

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) BEFORE INCOME TAXES AND MINORITY INTEREST

 

(25,777

)

61,030

 

180,810

 

(72,243

)

 

 

 

 

 

 

 

 

 

 

INCOME TAX EXPENSE (BENEFIT)

 

(16,290

)

19,269

 

(20,665

)

121,882

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) BEFORE MINORITY INTEREST

 

(9,487

)

41,761

 

201,475

 

(194,125

)

 

 

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO MINORITY INTEREST

 

21,073

 

 

21,073

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

11,586

 

$

41,761

 

$

222,548

 

$

(194,125

)

 

 

 

 

 

 

 

 

 

 

BASIC INCOME (LOSS) PER COMMON SHARE

 

$

0.17

 

$

0.62

 

$

3.27

 

$

(2.91

)

 

 

 

 

 

 

 

 

 

 

DILUTED INCOME (LOSS) PER COMMON SHARE

 

$

0.15

 

$

0.53

 

$

2.92

 

$

(2.91

)

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING

 

68,505

 

67,187

 

68,018

 

66,597

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING-ASSUMING DILUTION

 

77,823

 

78,734

 

76,097

 

66,597

 

 


(a)  We have included the operating results for Acusphere in our consolidated statements of operations beginning on November 3, 2008 because Acusphere is considered a variable interest entity to which we are the primary beneficiary.  However, we do not have an equity interest in Acusphere and, therefore, we have allocated the losses attributable to the minority interest in Acusphere to minority interest.  For 2008, the losses allocated to the minority interest have been limited to the value of the minority interest recorded as of November 3, 2008 but will not be limited starting January 1, 2009.  For the year ended December 31, 2008, a total of $21.1 million of net losses were allocated to the minority interest and $11.7 million of net losses exceeded the minority interest value.

 

(b)  Effective October 1, 2008, we changed our method of accounting for inventories previously valued using the last-in, first-out (LIFO) method to the first-in, first-out (FIFO) method and adjusted our results for all of the periods presented.

 



 

CEPHALON, INC. AND SUBSIDIARIES

 

Reconciliation of GAAP Net Income to Adjusted Net Income

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended

 

 

 

December 31,

 

 

 

2008

 

As adjusted
2007*

 

 

 

 

 

 

 

GAAP NET INCOME

 

$

11,586

 

$

41,761

 

 

 

 

 

 

 

Cost of sales adjustments

 

27,804

(1)

26,306

(1)

Research and development adjustments

 

255

(2)

2,000

(2)

Selling, general and administrative adjustments

 

13,215

(3)

11,191

(3)

Restructuring charges

 

1,442

(4)

 

Acquired in-process research and development

 

31,955

(5)

 

Impairment charges

 

99,719

(6)

 

Minority interest

 

(14,567

)(7)

 

Loss on sale of equipment

 

17,178

(8)

 

Income taxes

 

(74,918

)(9)

(18,149

)(9)

 

 

102,083

 

21,348

 

 

 

 

 

 

 

ADJUSTED NET INCOME

 

$

113,669

 

$

63,109

 

 

 

 

 

 

 

BASIC ADJUSTED INCOME PER COMMON SHARE

 

$

1.66

 

$

0.94

 

 

 

 

 

 

 

DILUTED ADJUSTED INCOME PER COMMON SHARE

 

$

1.46

 

$

0.80

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING

 

68,505

 

67,187

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING-ASSUMING DILUTION

 

77,823

 

78,734

 

 


* As adjusted for the retrospective application of a change in accounting method for inventory from LIFO to FIFO.

 

Notes to Reconciliation of GAAP Net Income (Loss) to Adjusted Net Income

(1)

To exclude the on-going amortization of acquired intangible assets ($23.7 million in 2008; $26.3 million in 2007), accelerated depreciation related to the CIMA LABS restructuring ($1.6 million in 2008), and accelerated depreciation related to the proposed divestiture at the Mitry-Mory facility ($2.5 million in 2008).

 

 

(2)

To exclude charges related to payments for research and development collaborations ($2.0 million in 2007) and accelerated depreciation related to the proposed divestiture at the Mitry-Mory facility ($0.2 million in 2008).

 

 

(3)

To exclude charges related to certain employee severance costs ($7.2 million in 2007), charges related to the termination payments due to Takeda Pharmaceuticals North America, Inc. ($1.0 million in 2008), charges related to the termination payment due to Alkermes ($11.0 million in 2008) and related severance ($1.2 million in 2008), and a significant one-time charitable contribution ($4.0 million in 2007).

 

 

(4)

To exclude costs related to the CIMA LABS restructuring announced in January 2008.

 

 

(5)

To exclude charges related to the acquisition of licensed technology from Acusphere ($17.0 million) and license rights to LUPUZOR from ImmuPharma PLC ($15.0 million).

 

 

(6)

To exclude the impairment of the VIVITROL intangible assets ($90.4 million) and charges related to the impairment of Acusphere fixed assets ($9.3 million).

 

 

(7)

To exclude the portion of non-cash charges related to our agreement with Acusphere that are reflected in adjustments (5) and (6) above but do not affect net income because they are attributed to minority interests.

 

 

(8)

To exclude the loss on sale of equipment related to the VIVITROL termination.

 

 

(9)

To reflect the tax effect of pre-tax adjustments at the applicable tax rates and certain other tax adjustments primarily related to changes in valuation allowances and other changes in tax assets and liabilities.

 



 

CEPHALON, INC. AND SUBSIDIARIES

 

Reconciliation of GAAP Net Income (Loss) to Adjusted Net Income

(In thousands, except per share data)

(Unaudited)

 

 

 

Year Ended

 

 

 

December 31

 

 

 

2008

 

As adjusted
2007*

 

 

 

 

 

 

 

GAAP NET INCOME (LOSS)

 

$

222,548

 

$

(194,125

)

 

 

 

 

 

 

Cost of sales adjustments

 

139,153

(1)

90,542

(1)

Research and development adjustments

 

8,268

(2)

43,500

(2)

Selling, general and administrative adjustments

 

43,339

(3)

11,191

(3)

Settlement reserve

 

7,450

(4)

425,000

(4)

Gain on sale of investment

 

(5)

(5,791

)(5)

Gain on extinguishment of debt

 

(6)

(5,319

)(6)

Interest expense adjustment

 

11,250

(7)

 

Restructuring expense

 

8,415

(8)

 

Acquired in-process research and development

 

41,955

(9)

 

Impairment charge

 

99,719

(10)

 

Minority interest

 

(14,567

)(11)

 

Loss on sale of equipment

 

17,178

(12)

 

Income taxes

 

(218,080

)(13)

(58,608

)(13)

 

 

144,080

 

500,515

 

 

 

 

 

 

 

ADJUSTED NET INCOME

 

$

366,628

 

$

306,390

 

 

 

 

 

 

 

BASIC ADJUSTED INCOME PER COMMON SHARE

 

$

5.39

 

$

4.60

 

 

 

 

 

 

 

DILUTED ADJUSTED INCOME PER COMMON SHARE

 

$

4.82

 

$

3.89

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING

 

68,018

 

66,597

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING-ASSUMING DILUTION

 

76,097

 

78,684

 

 


* As adjusted for the retrospective application of a change in accounting method for inventory from LIFO to FIFO.

 

Notes to Reconciliation of GAAP Net Income (Loss) to Adjusted Net Income

(1)

To exclude the on-going amortization of acquired intangible assets ($100.7 million in 2008; $90.5 million in 2007), accelerated depreciation related to the CIMA LABS restructuring ($7.0 million in 2008), accelerated depreciation related to the proposed divestiture at the Mitry-Mory facility ($5.4 million in 2008), and the write-off of purchase commitments in excess of estimated requirements ($26.0 million in 2008).

 

 

(2)

To exclude charges related to payments for research and development collaborations ($6.0 million in 2008; $28.5 million in 2007), other charges related to employee severance costs ($1.8 million in 2008), and accelerated depreciation related to the proposed divestiture at the Mitry-Mory facility ($0.5 million in 2008). In 2007, we also excluded the recognition of a milestone ($15.0 million) related to the FDA’s acceptance of our NDA filing for TREANDA.

 

 

(3)

To exclude charges related to certain employee severance costs ($3.0 million in 2008; $7.2 million in 2007), charges related to the termination payments due to Takeda Pharmaceuticals North America, Inc. ($28.2 million in 2008), charges related to the termination payment due to Alkermes ($11.0 million in 2008) and related severance ($1.2 million in 2008), and a significant one-time charitable contribution ($4.0 million in 2007).

 

 

(4)

In 2008, to exclude charges related to the settlement of investigations by the Offices of the Attorney General of Connecticut and Massachusetts and relator attorney fees. In 2007, to exclude the reserve related to the terms of the agreement in principle reached with the U.S. Attorney’s Office.

 

 

(5)

To exclude the pre-tax gain related to the sale of certain investments.

 

 

(6)

To exclude the forgiveness of a mortgage loan by the Pennsylvania Industrial Development Board.

 

 

(7)

To exclude the accrued interest related to the settlement reached with the U.S. Attorney’s Office.

 

 

(8)

To exclude costs related to the CIMA LABS restructuring announced in January 2008.

 

 

(9)

To exclude charges related to the acquisition of licensed technology from Acusphere ($27.0 million) and license rights to LUPUZOR from ImmuPharma PLC ($15.0 million).

 

 

(10)

To exclude the impairment of the VIVITROL intangible assets ($90.4 million) and charges related to the impairment of Acusphere fixed assets ($9.3 million) .

 

 

(11)

To exclude the portion of non-cash charges related to our agreement with Acusphere that are reflected in adjustments (9) and (10) above but do not affect net income because they are attributed to minority interests.

 

 

(12)

To exclude the loss on sale of equipment related to the VIVITROL termination.

 

 

(13)

To reflect the tax effect of pre-tax adjustments at the applicable tax rates and certain other tax adjustments primarily related to changes in valuation allowances, the settlement of the investigations by the U.S. Attorney's Office and other changes in tax assets and liabilities. The 2008 amount includes $82.3 million of tax benefits for the settlement with the U.S. Attorney's Office, for which the related expense was recorded in 2007.

 



 

CEPHALON, INC. AND SUBSIDIARIES

 

CONSOLIDATED SALES DETAIL

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

%

 

 

 

December 31

 

Increase

 

 

 

2008

 

2007

 

(Decrease)

 

 

 

United
States

 

Europe

 

Total

 

United
States

 

Europe

 

Total

 

United
States

 

Europe

 

Total

 

Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROVIGIL

 

$

266,209

 

$

15,004

 

$

281,213

 

$

208,245

 

$

11,237

 

$

219,482

 

28

 

34

 

28

 

GABITRIL

 

14,827

 

1,587

 

16,414

 

10,828

 

400

 

11,228

 

37

 

297

 

46

 

CNS

 

281,036

 

16,591

 

297,627

 

219,073

 

11,637

 

230,710

 

28

 

43

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACTIQ

 

26,020

 

12,807

 

38,827

 

42,310

 

12,027

 

54,337

 

(39

)

6

 

(29

)

Generic OTFC

 

19,915

 

 

19,915

 

31,471

 

 

31,471

 

(37

)

 

(37

)

FENTORA

 

38,609

 

 

38,609

 

33,912

 

 

33,912

 

14

 

 

14

 

AMRIX

 

26,242

 

 

26,242

 

8,401

 

 

8,401

 

212

 

 

212

 

Pain

 

110,786

 

12,807

 

123,593

 

116,094

 

12,027

 

128,121

 

(5

)

6

 

(4

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TREANDA

 

36,200

 

 

36,200

 

 

 

 

 

 

 

Other Oncology

 

4,307

 

21,082

 

25,389

 

3,517

 

19,671

 

23,188

 

22

 

7

 

9

 

Oncology

 

40,507

 

21,082

 

61,589

 

3,517

 

19,671

 

23,188

 

1052

 

7

 

166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

11,672

 

40,380

 

52,052

 

11,879

 

45,599

 

57,478

 

(2

)

(11

)

(9

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

444,001

 

$

90,860

 

$

534,861

 

$

350,563

 

$

88,934

 

$

439,497

 

27

 

2

 

22

 

 

 

 

Year Ended

 

%

 

 

 

December 31

 

Increase

 

 

 

2008

 

2007

 

(Decrease)

 

 

 

United
States

 

Europe

 

Total

 

United
States

 

Europe

 

Total

 

United
States

 

Europe

 

Total

 

Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROVIGIL

 

$

924,986

 

$

63,432

 

$

988,418

 

$

801,639

 

$

50,408

 

$

852,047

 

15

 

26

 

16

 

GABITRIL

 

52,441

 

8,256

 

60,697

 

50,642

 

6,668

 

57,310

 

4

 

24

 

6

 

CNS

 

977,427

 

71,688

 

1,049,115

 

852,281

 

57,076

 

909,357

 

15

 

26

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACTIQ

 

122,980

 

53,541

 

176,521

 

199,407

 

40,665

 

240,072

 

(38

)

32

 

(26

)

Generic OTFC

 

95,760

 

 

95,760

 

129,033

 

 

129,033

 

(26

)

 

(26

)

FENTORA

 

155,246

 

 

155,246

 

135,136

 

 

135,136

 

15

 

 

15

 

AMRIX

 

73,641

 

 

73,641

 

8,401

 

 

8,401

 

777

 

 

777

 

Pain

 

447,627

 

53,541

 

501,168

 

471,977

 

40,665

 

512,642

 

(5

)

32

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TREANDA

 

75,132

 

 

75,132

 

 

 

 

 

 

 

Other Oncology

 

18,566

 

91,919

 

110,485

 

16,561

 

76,316

 

92,877

 

12

 

20

 

19

 

Oncology

 

93,698

 

91,919

 

185,617

 

16,561

 

76,316

 

92,877

 

466

 

20

 

100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

49,667

 

157,897

 

207,564

 

52,702

 

159,721

 

212,423

 

(6

)

(1

)

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,568,419

 

$

375,045

 

$

1,943,464

 

$

1,393,521

 

$

333,778

 

$

1,727,299

 

13

 

12

 

13

 

 



 

CEPHALON, INC. AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

(Unaudited)

 

 

 

 

 

As adjusted

 

 

 

December 31,

 

December 31,

 

 

 

2008

 

2007*

 

CURRENT ASSETS:

 

 

 

 

 

Cash and cash equivalents

 

$

524,459

 

$

818,669

 

Investments

 

 

7,596

 

Receivables, net

 

409,580

 

276,776

 

Inventory, net

 

117,297

 

98,996

 

Deferred tax assets, net

 

224,066

 

182,268

 

Other current assets

 

54,120

 

43,267

 

Total current assets

 

1,329,522

 

1,427,572

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT, net

 

467,449

 

500,396

 

GOODWILL

 

445,332

 

476,515

 

INTANGIBLE ASSETS, net

 

607,332

 

817,828

 

DEFERRED TAX ASSETS, net

 

142,775

 

141,752

 

OTHER ASSETS

 

176,778

 

132,463

 

 

 

$

3,169,188

 

$

3,496,526

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

Current portion of long-term debt

 

$

1,030,021

 

$

1,237,169

 

Accounts payable

 

87,079

 

91,437

 

Accrued expenses

 

304,415

 

677,184

 

Total current liabilities

 

1,421,515

 

2,005,790

 

 

 

 

 

 

 

LONG-TERM DEBT

 

3,692

 

3,788

 

DEFERRED TAX LIABILITIES, net

 

77,932

 

56,540

 

OTHER LIABILITIES

 

163,123

 

138,084

 

Total liabilities

 

1,666,262

 

2,204,202

 

 

 

 

 

 

 

MINORITY INTEREST

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

Common stock, $0.01 par value

 

717

 

700

 

Additional paid-in capital

 

2,071,607

 

1,934,965

 

Treasury stock, at cost

 

(201,705

)

(158,173

)

Accumulated deficit

 

(411,323

)

(633,871

)

Accumulated other comprehensive income

 

43,630

 

148,703

 

Total stockholders’ equity

 

1,502,926

 

1,292,324

 

 

 

$

3,169,188

 

$

3,496,526

 

 


* As adjusted for the retrospective application of a change in accounting method for inventory from LIFO to FIFO.

 



 

CEPHALON, INC. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

 

Year Ended

 

 

 

December 31,

 

 

 

2008

 

As adjusted
2007*

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income (loss)

 

$

222,548

 

$

(194,125

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

Deferred income tax benefit

 

(50,889

)

(2,361

)

Shortfall tax benefits from stock-based compensation

 

(511

)

(360

)

Depreciation and amortization

 

172,457

 

141,358

 

Stock-based compensation expense

 

43,975

 

46,695

 

Gain on forgiveness of debt

 

 

(5,319

)

Gain on sale of investment

 

 

(5,791

)

Loss on sales of property and equipment

 

17,178

 

1,022

 

Impairment charges

 

99,719

 

 

Acquired in-process research and development

 

16,955

 

 

Minority interest in variable interest entity

 

(21,073

)

 

Changes in operating assets and liabilities:

 

 

 

 

 

Receivables

 

(144,975

)

(601

)

Inventory

 

(37,397

)

(2,328

)

Other assets

 

11,792

 

(54,838

)

Accounts payable and accrued expenses

 

(376,232

)

385,463

 

Other liabilities

 

44,576

 

76,041

 

 

 

 

 

 

 

Net cash provided by (used for) operating activities

 

(1,877

)

384,856

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Purchases of property and equipment

 

(75,871

)

(96,867

)

Proceeds from sale of property and equipment

 

16,000

 

 

Investment in third party

 

(31,692

)

 

Cash balance from consolidation of variable interest entity

 

1,654

 

 

Acquisition of intangible assets

 

(25,825

)

(107,246

)

Proceeds from sale of investment

 

 

12,291

 

Sales and maturities of available-for-sale investments

 

7,596

 

99,131

 

Purchases of available-for-sale investments

 

 

(80,255

)

 

 

 

 

 

 

Net cash used for investing activities

 

(108,138

)

(172,946

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Proceeds from exercises of common stock options

 

43,962

 

93,900

 

Windfall tax benefits from stock-based compensation

 

7,834

 

13,993

 

Acquisition of treasury stock

 

(6,947

)

(7,105

)

Payments on and retirements of long-term debt

 

(217,743

)

(3,853

)

 

 

 

 

 

 

Net cash (used for) provided by financing activities

 

(172,894

)

96,935

 

 

 

 

 

 

 

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

 

(11,301

)

13,312

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

(294,210

)

322,157

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

 

818,669

 

496,512

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

 

$

524,459

 

$

818,669

 

 


* As adjusted for the retrospective application of a change in accounting method for inventory from LIFO to FIFO.

 



 

CEPHALON, INC. AND SUBSIDIARIES

 

Reconciliation of Projected GAAP Basic Income per Common Share

to Basic Adjusted Income Per Common Share Guidance

(Unaudited)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

March 31, 2009

 

December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected GAAP basic income per common share

 

$

0.93

 

$

1.03

 

$

5.02

 

$

5.12

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of current intangibles

 

$

0.31

 

$

0.31

 

$

1.23

 

$

1.23

 

Accelerated depreciation adjustment- CIMA

 

$

0.02

 

$

0.02

 

$

0.09

 

$

0.09

 

Accelerated depreciation adjustment- Mitry-Mory

 

$

0.06

 

$

0.06

 

$

0.22

 

$

0.22

 

Restructuring adjustments

 

$

0.02

 

$

0.02

 

$

0.07

 

$

0.07

 

Interest expense adjustment for APB 14-1

 

$

0.16

 

$

0.16

 

$

0.67

 

$

0.67

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect of pre-tax adjustments at the applicable tax rates

 

$

(0.20

)

$

(0.20

)

$

(0.80

)

$

(0.80

)

 

 

 

 

 

 

 

 

 

 

 

 

Basic adjusted income per common share guidance

 

$

1.30

 

$

1.40

 

$

6.50

 

$

6.60

 

 

The company’s guidance is being issued based on certain assumptions including:

 

 · Adjusted effective tax rate of approximately  35.0 percent in 2009; and

 · Weighted average number of common shares outstanding of 69.0 and 69.5 million shares for the three months ended March 31, 2009 and the twelve months ended December 31, 2009, respectively.