Sincerely, | |||||||||||||||||
Pacira BioSciences, Inc. | |||||||||||||||||
By: | /s/ CHARLES A. REINHART, III | ||||||||||||||||
Charles A. Reinhart, III | |||||||||||||||||
Chief Financial Officer | |||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 30, | June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
GAAP net income | $ | 25,763 | $ | 19,876 | $ | 6,227 | $ | 26,704 | |||||||||||||||
Non-GAAP adjustments: | |||||||||||||||||||||||
Acquisition-related (gains) charges, restructuring charges and other: | (16,613) | (18,058) | (4,506) | (13,721) | |||||||||||||||||||
Severance-related expenses (1) | — | 950 | — | 4,065 | |||||||||||||||||||
Acquisition-related fees and expenses (2) | 709 | 2,272 | 1,198 | 4,565 | |||||||||||||||||||
Changes in the fair value of contingent consideration | (18,258) | (21,280) | (6,640) | (22,351) | |||||||||||||||||||
Restructuring charges (3) | 936 | — | 936 | — | |||||||||||||||||||
Step-up of acquired Flexion fixed assets and inventory to fair value and other | 1,727 | 1,854 | 3,834 | 3,785 | |||||||||||||||||||
Stock-based compensation | 10,955 | 11,544 | 22,945 | 22,733 | |||||||||||||||||||
Loss on early extinguishment of debt | — | — | 16,926 | — | |||||||||||||||||||
Amortization of debt discount | 28 | 706 | 703 | 1,412 | |||||||||||||||||||
Amortization of acquired intangible assets | 14,322 | 14,322 | 28,644 | 28,644 | |||||||||||||||||||
Tax impact of non-GAAP adjustments (4) | (182) | (6,285) | (14,471) | (15,656) | |||||||||||||||||||
Total non-GAAP adjustments | 10,237 | 4,083 | 54,075 | 27,197 | |||||||||||||||||||
Non-GAAP net income | $ | 36,000 | $ | 23,959 | $ | 60,302 | $ | 53,901 | |||||||||||||||
GAAP basic net income per common share | $ | 0.56 | $ | 0.44 | $ | 0.14 | $ | 0.59 | |||||||||||||||
GAAP diluted net income per common share | $ | 0.51 | $ | 0.40 | $ | 0.13 | $ | 0.55 | |||||||||||||||
GAAP net income | $ | 25,763 | $ | 19,876 | $ | 6,227 | $ | 26,704 | |||||||||||||||
Interest expense on convertible senior notes, net of tax | 1,029 | 1,039 | — | 2,078 | |||||||||||||||||||
GAAP net income used for diluted EPS | $ | 26,792 | $ | 20,915 | $ | 6,227 | $ | 28,782 | |||||||||||||||
Non-GAAP basic net income per common share | $ | 0.78 | $ | 0.53 | $ | 1.31 | $ | 1.19 | |||||||||||||||
Non-GAAP diluted net income per common share (5) | $ 0.71 $ 0.78 | $ 0.48 $ 0.51 | $ 1.20 $ 1.30 | $ 1.06 $ 1.16 | |||||||||||||||||||
Non-GAAP net income | $ | 36,000 | $ | 23,959 | $ | 60,302 | $ | 53,901 | |||||||||||||||
Interest expense on convertible senior notes, net of tax (5) | 1,029 | 1,039 | 2,057 | 2,997 | |||||||||||||||||||
Non-GAAP net income used for diluted EPS (5) | $ | 37,029 | $ | 24,998 | $ | 62,359 | $ | 56,898 | |||||||||||||||
Weighted average common shares outstanding - basic | 46,088 | 45,501 | 46,019 | 45,185 | |||||||||||||||||||
Weighted average common shares outstanding - diluted | 52,054 | 52,478 | 46,285 | 52,262 | |||||||||||||||||||
Non-GAAP weighted average common shares outstanding - basic | 46,088 | 45,501 | 46,019 | 45,185 | |||||||||||||||||||
Non-GAAP weighted average common shares outstanding - diluted (5) | 52,054 46,447 | 52,478 46,871 | 51,892 46,285 | 53,458 46,655 | |||||||||||||||||||
(1)The severance-related expenses in 2022 relate to former employees released in connection with the acquisition of Flexion Therapeutics, Inc. (“Flexion”) in November 2021. (2)For the three and six months ended June 30, 2023, acquisition-related fees and expenses primarily related to vacant and underutilized leases assumed from acquiring Flexion. For the three and six months ended June 30, 2022, acquisition-related fees and expenses primarily related to legal fees and third-party services in connection with the Flexion acquisition. (3)In June 2023, the Company implemented a restructuring plan in an effort to improve its operational efficiencies. The restructuring charges are predominantly related to one-time employee termination benefits through a reduction of headcount, such as severance and related costs. (4)The tax impact of non-GAAP adjustments is computed by: (i) applying the statutory tax rate to the income or expense adjusted items, (ii) applying a zero-tax rate to adjusted items where a valuation allowance exists, and (iii) excluding discrete tax benefits and expenses primarily associated with tax deductible and non-deductible stock-based compensation. For the three and six months ended June 30, 2023, the GAAP effective income tax rates were approximately 32% and 45%, respectively, and the non-GAAP effective income tax rates were approximately 26% and 25%, respectively, with the difference from GAAP primarily due to the impact of excluding discrete tax expenses associated with non-deductible stock-based compensation and tax expenses related to executive compensation. For the three and six months ended June 30, 2022, the GAAP effective income tax rates were approximately 10% and 9%, respectively, and the non-GAAP effective income tax rates were approximately 26% and 25%, respectively, with the difference from GAAP primarily due to the impact of excluding discrete tax benefits associated with deductible stock-based compensation, tax benefits related to acquisition items, partially offset by tax expenses related to executive compensation. (5)For the three months ended June 30, 2023 and 2022, there were no non-GAAP adjustments when calculating the diluted weighted average common shares outstanding or the interest expense add back under the “if-converted” method. For the six months ended June 30, 2023, the $402.5 million convertible senior notes due 2025, or 2025 Notes, were excluded on a GAAP basis as the impact to diluted net income per common share would have been antidilutive. These potential securities resulted in a dilutive impact on diluted net income per common share reported on a non-GAAP basis. For the six months ended June 30, 2023, non-GAAP adjustments to diluted weighted average shares outstanding included the impact of the 2025 Notes, as if they converted on the first day of the period presented, which resulted in an additional 5.6 million of common shares upon an assumed conversion and added back $2.1 million of interest expense, net of tax, to net income. The Company has the option to settle its 2025 Notes in cash, shares of the Company common stock or a combination of cash and shares of the Company's common stock. For the six months ended June 30, 2022, the $160.0 million convertible senior notes due 2022, or 2022 Notes, were excluded on a GAAP basis as the impact to diluted net income per common share would have been antidilutive. These potential securities resulted in a dilutive impact on diluted net income per common share reported on a non-GAAP basis. For the six months ended June 30, 2022, non-GAAP adjustments to diluted weighted average shares outstanding included the impact of the 2022 Notes, as if they were converted on the first day of the period presented, which resulted in adding an additional 1.2 million of common shares upon an assumed conversion and added back $0.9 million of interest expense, net of tax, to net income. On April 1, 2022, the Company repaid the principal portion of its 2022 Notes in cash. | |||||||||||||||||||||||
Pacira BioSciences, Inc. Reconciliation of GAAP to Non-GAAP Financial Information (continued) (in thousands) (unaudited) | |||||||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 30, | June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Cost of goods sold reconciliation: | |||||||||||||||||||||||
GAAP cost of goods sold | $ | 48,207 | $ | 50,627 | $ | 97,227 | $ | 86,701 | |||||||||||||||
Step-up of acquired Flexion fixed assets and inventory to fair value and other | (1,727) | (1,854) | (3,834) | (3,785) | |||||||||||||||||||
Stock-based compensation | (1,436) | (1,478) | (3,160) | (2,830) | |||||||||||||||||||
Non-GAAP cost of goods sold | $ | 45,044 | $ | 47,295 | $ | 90,233 | $ | 80,086 | |||||||||||||||
Research and development reconciliation: | |||||||||||||||||||||||
GAAP research and development | $ | 18,824 | $ | 26,282 | $ | 35,964 | $ | 47,887 | |||||||||||||||
Stock-based compensation | (1,722) | (1,520) | (3,597) | (2,978) | |||||||||||||||||||
Non-GAAP research and development | $ | 17,102 | $ | 24,762 | $ | 32,367 | $ | 44,909 | |||||||||||||||
Selling, general and administrative reconciliation: | |||||||||||||||||||||||
GAAP selling, general and administrative | $ | 64,850 | $ | 65,003 | $ | 135,693 | $ | 129,263 | |||||||||||||||
Stock-based compensation | (7,797) | (8,546) | (16,188) | (16,925) | |||||||||||||||||||
Non-GAAP selling, general and administrative | $ | 57,053 | $ | 56,457 | $ | 119,505 | $ | 112,338 | |||||||||||||||
Weighted average shares outstanding - diluted reconciliation: | |||||||||||||||||||||||
GAAP weighted average common shares outstanding - diluted | 52,054 | 52,478 | 46,285 | 52,262 | |||||||||||||||||||
Dilutive common shares associated with the 2025 Notes Modified if-converted method adjustment (1) | — (5,607) | — (5,607) | 5,607 — | — (5,607) | |||||||||||||||||||
Dilutive common shares associated with the 2022 Notes (2) | — | — | — | 1,196 | |||||||||||||||||||
Non-GAAP weighted average common shares outstanding - diluted | 52,054 46,447 | 52,478 46,871 | 51,892 46,285 | 53,458 46,655 | |||||||||||||||||||
(1) For the six months ended June 30, 2023, potential common shares of the 2025 Notes were excluded from diluted net income per common share on a GAAP basis because they would have been antidilutive. These potential securities resulted in a dilutive impact on diluted net income per common share reported on a non-GAAP basis. On a non-GAAP basis, the “if-converted” method was modified so that interest expense is not added back to the numerator, and the denominator would only include any incremental shares that would be issued for the conversion premium as the company intends to settle the principal amount of its 2025 convertible senior notes in cash. For all periods presented, non-GAAP diluted net income per share did not include any incremental shares related to the conversion premium. (2) For the six months ended June 30, 2022, potential common shares of the 2022 Notes were excluded from diluted net income per common share on a GAAP basis because they would have been antidilutive. These potential securities resulted in a dilutive impact on diluted net income per common share reported on a non-GAAP basis. | |||||||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 30, | June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
GAAP net income | $ | 25,763 | $ | 19,876 | $ | 6,227 | $ | 26,704 | |||||||||||||||
Interest income | (2,111) | (252) | (5,253) | (523) | |||||||||||||||||||
Interest expense (1) | 3,865 | 8,833 | 13,454 | 19,079 | |||||||||||||||||||
Income tax expense | 12,091 | 2,131 | 5,153 | 2,597 | |||||||||||||||||||
Depreciation expense | 4,732 | 6,541 | 10,012 | 12,252 | |||||||||||||||||||
Amortization of acquired intangible assets | 14,322 | 14,322 | 28,644 | 28,644 | |||||||||||||||||||
EBITDA | 58,662 | 51,451 | 58,237 | 88,753 | |||||||||||||||||||
Other adjustments: | |||||||||||||||||||||||
Acquisition-related (gains) charges, restructuring charges and other: (2) | (16,613) | (19,132) | (4,506) | (14,926) | |||||||||||||||||||
Severance-related expenses | — | 950 | — | 4,065 | |||||||||||||||||||
Acquisition-related fees and expenses (2) | 709 | 1,198 | 1,198 | 3,360 | |||||||||||||||||||
Changes in the fair value of contingent consideration | (18,258) | (21,280) | (6,640) | (22,351) | |||||||||||||||||||
Restructuring charges | 936 | — | 936 | — | |||||||||||||||||||
Step-up of acquired Flexion inventory to fair value and other | 1,261 | 1,052 | 2,566 | 2,181 | |||||||||||||||||||
Stock-based compensation | 10,955 | 11,544 | 22,945 | 22,733 | |||||||||||||||||||
Loss on early extinguishment of debt | — | — | 16,926 | — | |||||||||||||||||||
Adjusted EBITDA | $ | 54,265 | $ | 44,915 | $ | 96,168 | $ | 98,741 |