News

DUBLIN, Feb. 10, 2020 /PRNewswire/ -- Allergan plc (NYSE: AGN) today reported its full-year and fourth quarter 2019 financial results including full-year 2019 GAAP net revenues of $16.1 billion, a 1.9 percent increase from 2018. Fourth quarter 2019 GAAP net revenues were $4.35 billion, a 6.6 percent increase from the prior year quarter.

FOURTH QUARTER AND FULL-YEAR 2019 FINANCIAL RESULTS

(unaudited; $ in millions, except per share amounts)		Q4 '19				Q4 '18				Q4 '19 v Q4 '18				Year Ended December 31, 2019				Year Ended December 31, 2018				2019 v 2018
Total Net Revenues		$	4,351.0			$	4,079.7				6.6	%		$	16,088.9			$	15,787.4				1.9	%
Operating (Loss)		$	(276.6)			$	(5,384.1)				94.9	%		$	(4,445.3)			$	(6,247.6)				28.8	%
Diluted EPS		$	(0.97)			$	(12.83)				92.4	%		$	(16.02)			$	(15.26)				(5.0)	%
SG&A Expense		$	1,639.6			$	1,193.6				37.4	%		$	5,943.5			$	4,521.8				31.4	%
R&D Expense		$	452.5			$	678.1				(33.3)	%		$	1,812.0			$	2,266.2				(20.0)	%
Tax Rate			24.8	%			23.2	%			1.6	%			(2.9)	%			25.8	%			(28.7)	%
Non-GAAP Net Revenues		$	4,351.0			$	4,079.7				6.6	%		$	16,063.9			$	15,762.4				1.9	%
Non-GAAP Operating Income		$	2,079.3			$	1,917.8				8.4	%		$	7,314.5			$	7,555.8				(3.2)	%
Non-GAAP Performance Net Income Per Share		$	5.22			$	4.29				21.7	%		$	17.64			$	16.69				5.7	%
Non-GAAP Adjusted EBITDA		$	2,205.8			$	1,990.5				10.8	%		$	7,760.1			$	7,954.1				(2.4)	%
Non-GAAP SG&A Expense		$	1,162.2			$	1,140.4				1.9	%		$	4,600.6			$	4,354.9				5.6	%
Non-GAAP R&D Expense		$	414.8			$	436.1				(4.9)	%		$	1,708.6			$	1,574.5				8.5	%
Non-GAAP Tax Rate			10.3	%			14.3	%			(4.0)	%			11.7	%			14.2	%			(2.5)	%

Executive Commentary

"I am proud of Allergan's colleagues who achieved many important milestones in 2019 that will make a difference to patients for years to come. They achieved FDA approval of UBRELVY™, a first-in-class oral treatment for migraine; two new approvals for BOTOX® for pediatric spasticity; approval for VRAYLAR® for bipolar depression; and filings for two new eye care drugs - Bimatoprost SR for glaucoma and Abicipar for Age-related Macular Degeneration," said Brent Saunders, Chairman and CEO of Allergan. "Our colleagues also grew our core business1 by 7.1 percent in 2019 and by 11.0 percent in the fourth quarter (excluding exchange), creating strong momentum for 2020 and our proposed combination with AbbVie."

Full-Year 2019 Financial Results

GAAP operating loss in 2019 was $4.45 billion compared with $6.25 billion in 2018. Non-GAAP operating income, which excludes the impact of impairments, amortization and other items, was $7.31 billion in 2019 compared to $7.56 billion in 2018. GAAP cash flow from operations for the full year of 2019 totaled $7.24 billion. Cash flow from operations for the full year of 2019 includes a one-time $1.6 billion refund of taxes previously paid on capital gains. The tax refund was accrued in a prior period and the cash was received in the third quarter of 2019.

Fourth Quarter 2019 Financial Results

GAAP operating loss in the fourth quarter of 2019 was $276.6 million. Non-GAAP operating income in the fourth quarter of 2019 was $2.08 billion, an increase of 8.4 percent versus the prior year quarter. GAAP cash flow from operations for the fourth quarter of 2019 totaled $1.67 billion.

Operating Expenses

Total GAAP Selling, General and Administrative (SG&A) Expense was $1.64 billion for the fourth quarter of 2019, compared to $1.19 billion in the prior year quarter. Total non-GAAP SG&A expense was $1.16 billion for the fourth quarter of 2019, an increase of 1.9 percent from the prior year quarter, primarily related to an increase in spending to support key products and new product launches. GAAP R&D investment for the fourth quarter of 2019 was $452.5 million, compared to $678.1 million in the fourth quarter of 2018. Non-GAAP R&D investment for the fourth quarter of 2019 was $414.8 million, a decrease of 4.9 percent compared to the prior year quarter.

Amortization, Tax and Capitalization

Amortization expense for the fourth quarter of 2019 was $1.52 billion, compared to $1.57 billion in the fourth quarter of 2018. The Company's GAAP tax rate was 24.8 percent in the fourth quarter of 2019. The Company's non-GAAP adjusted tax rate was 10.3 percent in the fourth quarter of 2019. As of December 31, 2019, Allergan had cash and marketable securities of $5.91 billion and outstanding indebtedness of $22.6 billion.

Operating Charges and Impairments

Allergan recorded a pre-tax charge of $302.5 million in the three months ended December 31, 2019 related to settlements reached in principle by subsidiaries Warner Chilcott and Watson with direct and indirect purchasers of LOESTRIN® 24 Fe and MINASTRIN® 24 Fe, resolving class action litigations pending in the U.S. District Court for the District of Rhode Island. Additionally, Allergan recorded a pre-tax charge of $78.8 million in the three months ended December 31, 2019 related to settlements reached in principle by its Allergan Inc. subsidiary with a putative plaintiff class of direct purchasers of RESTASIS®, as well as a group of pharmaceutical retailers, in the previously disclosed direct purchaser class action antitrust litigation pending in the U.S. District Court for the Eastern District of New York. Also in the fourth quarter of 2019, Allergan recorded a $314.0 million GAAP intangible asset impairment related to CARAFATE® due to the entry of a generic competitor. The Company excludes operating charges, asset sales and impairments, net and in-process research and development impairments from its Non-GAAP performance net income attributable to shareholders as well as Adjusted EBITDA and Non-GAAP Operating Income.

1 Core business = Promoted Brands & Brands with Ongoing Exclusivity + Other Product Revenues & Other Revenues (See Table 12)

FOURTH QUARTER 2019 BUSINESS SEGMENT RESULTS

U.S. Specialized Therapeutics

U.S. Specialized Therapeutics net revenues were $1.82 billion in the fourth quarter of 2019, an increase of 0.7 percent versus the prior year quarter. Demand growth in BOTOX® Therapeutic, BOTOX® Cosmetic, ALLODERM® and JUVÉDERM® Collection was offset by a decline in sales of CoolSculpting® and lower RESTASIS® revenues compared to the prior year quarter. Segment gross margin for the fourth quarter of 2019 was 91.4 percent. Segment contribution for the fourth quarter of 2019 was $1.24 billion.

Medical Aesthetics

• Facial Aesthetics
  • BOTOX® Cosmetic net revenues in the fourth quarter of 2019 were $271.8 million, an increase of 5.3 percent from the prior year quarter. For full-year 2019, BOTOX® Cosmetic net revenues were $991.3 million, an increase of 9.3 percent from 2018.
  • JUVÉDERM® Collection (defined as JUVÉDERM®, VOLUMA® and other fillers) net revenues in the fourth quarter of 2019 were $166.4 million, an increase of 5.1 percent versus the prior year quarter. For full-year 2019, JUVÉDERM® Collection net revenues were $587.5 million, an increase of 7.2 percent from 2018.
• Regenerative Medicine
  • ALLODERM® net revenues in the fourth quarter of 2019 were $104.7 million, an increase of 10.3 percent versus the prior year quarter.
• Body Contouring
  • CoolSculpting® net revenues (including both CoolSculpting® Systems/Applicators and Consumables) in the fourth quarter of 2019 were $53.3 million, a decrease of 34.4 percent from the prior year quarter.
  • CoolTone™ received regulatory clearance in the U.S. in 2019 and full launch began in January 2020.

Neurosciences & Urology

• BOTOX® Therapeutic net revenues in the fourth quarter of 2019 were $463.0 million, an increase of 6.9 percent versus the prior year quarter.

Eye Care

• RESTASIS® net revenues in the fourth quarter of 2019 were $309.0 million, a decrease of 4.9 percent versus the prior year quarter.
• ALPHAGAN®/COMBIGAN® net revenues in the fourth quarter of 2019 were $94.5 million, a decrease of 3.3 percent versus the prior year quarter.
• OZURDEX® net revenues in the fourth quarter of 2019 were $31.6 million, an increase of 7.8 percent versus the prior year quarter.

U.S. General Medicine

U.S. General Medicine net revenues in the fourth quarter of 2019 were $1.61 billion, an increase of 15.2 percent versus the prior year quarter. Demand growth in VRAYLAR®, LINZESS®, VIIBRYD® and Lo LOESTRIN® was partially offset by lower revenues from products that lost exclusivity. Segment gross margin for the fourth quarter of 2019 was 82.1 percent. Segment contribution for the fourth quarter of 2019 was $1.03 billion.

Central Nervous System

• VRAYLAR® net revenues were $283.1 million in the fourth quarter of 2019, an increase of 88.1 percent from the prior year quarter. For full-year 2019, VRAYLAR® net revenues were $857.5 million, an increase of 76.0 percent from 2018.
• VIIBRYD®/FETZIMA® net revenues in the fourth quarter of 2019 were $114.2 million, an increase of 19.6 percent from the prior year quarter.

Gastrointestinal, Women's Health & Diversified Brands

• LINZESS® net revenues in the fourth quarter of 2019 were $231.2 million, an increase of 12.7 percent versus the prior year quarter.
• Lo LOESTRIN® net revenues in the fourth quarter of 2019 were $156.2 million, an increase of 8.6 percent versus the prior year quarter.
• BYSTOLIC®/BYVALSON® net revenues in the fourth quarter of 2019 were $169.6 million, an increase of 11.8 percent from the prior year quarter.

International

International net revenues in the fourth quarter of 2019 were $917.7 million, an increase of 8.1 percent versus the prior year quarter excluding foreign exchange impact, partly due to growth in Facial Aesthetics, BOTOX® Therapeutic and OZURDEX®. Segment gross margin for the fourth quarter of 2019 was 83.8 percent. Segment contribution was $515.8 million.

Facial Aesthetics

• BOTOX® Cosmetic net revenues in the fourth quarter of 2019 were $182.9 million, an increase of 19.8 percent versus the prior year quarter excluding foreign exchange impact. For full-year 2019, BOTOX® Cosmetic net revenues were $671.7 million, an increase of 11.2 percent from 2018 excluding foreign exchange impact.
• JUVÉDERM® Collection net revenues in the fourth quarter of 2019 were $180.9 million, an increase of 5.7 percent versus the prior year quarter excluding foreign exchange impact. For full-year 2019, JUVÉDERM® Collection net revenues were $656.1 million, an increase of 12.1 percent from 2018 excluding foreign exchange impact.

Eye Care

• LUMIGAN®/GANFORT® net revenues in the fourth quarter of 2019 were $95.6 million, an increase of 1.4 percent versus the prior year quarter excluding foreign exchange impact.
• OZURDEX® net revenues in the fourth quarter of 2019 were $66.7 million, an increase of 132.8 percent versus the prior year quarter excluding foreign exchange impact. OZURDEX® growth was primarily related to a return to full stock in 2019 following a 2018 recall of OZURDEX® in certain international markets.

Botox® Therapeutic

• BOTOX® Therapeutic net revenues in the fourth quarter of 2019 were $102.5 million, an increase of 8.9 percent versus the prior year quarter excluding foreign exchange impact.

PIPELINE UPDATE

Allergan R&D continues to advance its pipeline. During the fourth quarter of 2019, the Company's key clinical developments included:

• Allergan received approval from the U.S. Food and Drug Administration (FDA) for the Company's New Drug Application (NDA) for UBRELVY™ (ubrogepant) for the acute treatment of migraine with or without aura in adults. UBRELVY™ is a first-in-class oral CGRP receptor antagonist (gepant) for the treatment of migraine attacks once they start. Launch began in January 2020.
• Allergan announced the FDA has granted Qualified Infectious Disease Product (QIDP) Designation and Fast Track Designation for ATM-AVI (aztreonam and avibactam) for the treatment of antibiotic-resistant gram-negative infections including complicated intra-abdominal infections (cIAI), complicated urinary tract infections (cUTI) and hospital-acquired bacterial pneumonia (HABP)/ventilator-associated bacterial pneumonia (VABP). ATM-AVI is an investigational, fixed-dose, intravenous combination antibiotic being developed jointly with Pfizer.
• The FDA approved Allergan's supplemental Biologics License Application (sBLA) to expand the BOTOX® (onabotulinumtoxinA) label for the treatment of pediatric patients ages two years and older with lower limb spasticity, excluding spasticity caused by cerebral palsy. This marks the 14th approved indication for BOTOX® and BOTOX® Cosmetic combined in the U.S., and the 11th BOTOX® therapeutic indication. The FDA approved BOTOX® (onabotulinumtoxinA) for pediatric upper limb spasticity in the second quarter of 2019.

In addition to fourth quarter 2019 pipeline developments listed above, Allergan expects two additional significant launches in the next twelve months:

• FDA action is expected in the first half of 2020 on Allergan's NDA for Bimatoprost Sustained-Release, a biodegradable implant for the reduction of intraocular pressure in patients with open-angle glaucoma or ocular hypertension. Launch is expected to follow in the first half of 2020.
• The FDA is currently reviewing a Biologics License Application (BLA) for Abicipar pegol, a novel, investigational DARPin® therapy, in patients with neovascular (wet) age-related macular degeneration (nAMD). The FDA is expected to take action on the BLA in mid-2020, with launch expected to follow. The European Medicines Agency (EMA) is also reviewing a Marketing Authorisation Application (MAA) for Abicipar in patients with nAMD. A decision from the European Commission is expected in the second half of 2020.

UPDATE ON PROPOSED ABBVIE TRANSACTION

On January 10, 2020, AbbVie and Allergan received conditional approval from the European Commission for AbbVie's proposed acquisition of Allergan, subject to the approved divestiture of brazikumab (IL-23 inhibitor) and other conditions.

On January 27, 2020, Allergan announced that it entered into definitive agreements to divest brazikumab and ZENPEP® (pancrelipase) in conjunction with the ongoing regulatory approval process for the proposed transaction.

AstraZeneca will acquire brazikumab, currently in Phase 2b/3 development for Crohn's Disease and in Phase 2 development for ulcerative colitis, including global development and commercial rights.

Nestle will acquire and take full operational ownership of ZENPEP® upon closing the transaction with customary transition support from Allergan. ZENPEP® is a treatment, which is available in the United States, for exocrine pancreatic insufficiency due to cystic fibrosis and other conditions. Nestle also will be acquiring Viokace, another pancreatic enzyme preparation, as part of the same transaction.

The closings of the divestitures of brazikumab and ZENPEP® are contingent upon receipt of U.S. Federal Trade Commission and European Commission approval, closing of AbbVie's pending acquisition of Allergan and the satisfaction of other customary closing conditions.

Allergan expects the close of the pending AbbVie transaction around the end of the first quarter 2020, subject to receipt of required regulatory approvals and other closing conditions.

Due to the pending transaction, Allergan is not hosting a conference call to discuss its fourth quarter and full-year 2019 results.

 

Allergan Contacts:
Investors:
Manisha Narasimhan, PhD	(862) 261-7162
Media:
Lisa Brown	(862) 261-7320

 

About Allergan plc

Allergan plc (NYSE: AGN), headquartered in Dublin, Ireland, is a global pharmaceutical leader focused on developing, manufacturing and commercializing branded pharmaceutical, device, biologic, surgical and regenerative medicine products for patients around the world. Allergan markets a portfolio of leading brands and best-in-class products primarily focused on four key therapeutic areas including medical aesthetics, eye care, central nervous system and gastroenterology. As part of its approach to delivering innovation for better patient care, Allergan has built one of the broadest pharmaceutical and device research and development pipelines in the industry.

With colleagues and commercial operations located in approximately 100 countries, Allergan is committed to working with physicians, healthcare providers and patients to deliver innovative and meaningful treatments that help people around the world live longer, healthier lives every day.

For more information, visit Allergan's website at www.Allergan.com.

Forward-Looking Statement

Statements contained in this press release that refer to future events or other non-historical facts are forward-looking statements that reflect Allergan's current perspective on existing trends and information as of the date of this release. Actual results may differ materially from Allergan's current expectations depending upon a number of factors affecting Allergan's business. These factors include, among others, the difficulty of predicting the timing or outcome of FDA approvals or actions, if any; the impact of competitive products and pricing; market acceptance of and continued demand for Allergan's products; the impact of uncertainty around timing of generic entry related to key products, including RESTASIS®, on our financial results; risks associated with divestitures, acquisitions, mergers and joint ventures; risks related to impairments; uncertainty associated with financial projections, projected debt reduction, projected cost reductions, projected synergies, restructurings, increased costs, and adverse tax consequences; difficulties or delays in manufacturing; risks related to the proposed transaction between AbbVie and Allergan, such as, but not limited to, failure to complete the possible transaction, failure to realize the expected benefits of the possible transaction, and general economic and business conditions affecting the combined company following the consummation of the possible transaction;and other risks and uncertainties detailed in Allergan's periodic public filings with the Securities and Exchange Commission, including but not limited to Allergan's Annual Report on Form 10-K for the year ended December 31, 2018 and Allergan's Quarterly Report on Form 10-Q for the period ended September 30, 2019. Except as expressly required by law, Allergan disclaims any intent or obligation to update these forward-looking statements.

Statements Required by the Irish Takeover Rules

No statement in this press release is intended to constitute a profit forecast for any period, nor should any statements be interpreted to mean that earnings or earnings per share will necessarily be greater or lesser than those for the relevant preceding financial periods for Allergan. No statement in this press release constitutes an asset valuation.

The directors of Allergan accept responsibility for the information contained in this press release. To the best of the knowledge and belief of the directors of Allergan (who have taken all reasonable care to ensure that such is the case), the information contained in this press release is in accordance with the facts and does not omit anything likely to affect the import of such information.

Any holder of 1% or more of any class of relevant securities of Allergan may have disclosure obligations under Rule 8.3 of the Irish Takeover Panel Act, 1997, Takeover Rules 2013.

 

The following presents Allergan plc's statement of operations for the three and twelve months ended December 31, 2019 and 2018:
Table 1
ALLERGAN PLC
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited; in millions, except per share amounts)
				Three Months Ended								Year Ended
				December 31,								December 31,
				2019				2018				2019				2018
Net revenues				$	4,351.0			$	4,079.7			$	16,088.9			$	15,787.4
Operating expenses:
Cost of sales (excludes amortization and impairment of acquired intangibles including product rights)					704.0				590.0				2,493.1				2,191.4
Research and development					452.5				678.1				1,812.0				2,266.2
Selling, general and administrative					1,639.6				1,193.6				5,943.5				4,521.8
Amortization					1,517.5				1,569.1				5,856.6				6,552.3
In-process research and development impairments					-				6.6				436.0				804.6
Goodwill and other asset impairments / sales, net					314.0				5,426.4				3,993.0				5,698.7
Total operating expenses					4,627.6				9,463.8				20,534.2				22,035.0
Operating (loss)					(276.6)				(5,384.1)				(4,445.3)				(6,247.6)
Non-operating income (expense):
Interest income					25.3				11.6				76.8				45.2
Interest (expense)					(191.9)				(210.2)				(783.0)				(911.2)
Other income (expense), net					21.2				(9.9)				32.8				256.7
Total other income (expense), net					(145.4)				(208.5)				(673.4)				(609.3)
(Loss) before income taxes and noncontrolling interest					(422.0)				(5,592.6)				(5,118.7)				(6,856.9)
(Benefit) / provision for income taxes					(104.7)				(1,296.7)				146.4				(1,770.7)
Net (loss)					(317.3)				(4,295.9)				(5,265.1)				(5,086.2)
Loss / (income) attributable to noncontrolling interest					0.1				(4.0)				(5.9)				(10.2)
Net (loss) attributable to shareholders					(317.2)				(4,299.9)				(5,271.0)				(5,096.4)
Dividends on preferred shares					-				-				-				46.4
Net (loss) attributable to ordinary shareholders				$	(317.2)			$	(4,299.9)			$	(5,271.0)			$	(5,142.8)
(Loss) per share attributable to ordinary shareholders:
Net (loss) per share - basic				$	(0.97)			$	(12.83)			$	(16.02)			$	(15.26)
Net (loss) per share - diluted					(0.97)				(12.83)				(16.02)				(15.26)
Weighted average shares outstanding:
Basic					328.4				335.1				329.0				337.0
Diluted					328.4				335.1				329.0				337.0

 

 

The following table details Allergan plc's product revenue for significant promoted products globally, within the U.S., and international for the three and twelve months ended December 31, 2019 and 2018.
Table 2
ALLERGAN PLC
NET REVENUES TOP GLOBAL PRODUCTS
(Unaudited; in millions)
		Three Months Ended December 31, 2019																				Three Months Ended December 31, 2018																				Movement
		US Specialized Therapeutics				US General Medicine				International				Corporate				Total				US Specialized Therapeutics				US General Medicine				International				Corporate				Total				Total Change				Total Change Percentage
Botox®		$	734.8			$	-			$	285.4			$	-			$	1,020.2			$	691.4			$	-			$	254.5			$	-			$	945.9			$	74.3				7.9	%
Restasis®			309.0				-				18.7				-				327.7				325.0				-				16.6				-				341.6				(13.9)				(4.1)	%
Juvederm® Collection			166.4				-				180.9				-				347.3				158.4				-				174.0				-				332.4				14.9				4.5	%
Lumigan®/Ganfort®			81.9				-				95.6				-				177.5				74.0				-				96.9				-				170.9				6.6				3.9	%
Linzess®/Constella®			-				231.2				6.8				-				238.0				-				205.2				6.4				-				211.6				26.4				12.5	%
Bystolic®/Byvalson®			-				169.6				0.6				-				170.2				-				151.7				0.4				-				152.1				18.1				11.9	%
Alphagan®/Combigan®			94.5				-				43.1				-				137.6				97.7				-				46.7				-				144.4				(6.8)				(4.7)	%
Lo Loestrin®			-				156.2				-				-				156.2				-				143.8				-				-				143.8				12.4				8.6	%
Breast Implants			67.1				-				15.1				-				82.2				68.2				-				10.5				-				78.7				3.5				4.4	%
Viibryd®/Fetzima®			-				114.2				3.6				-				117.8				-				95.5				2.3				-				97.8				20.0				20.4	%
Eye Drops			61.2				-				59.3				-				120.5				47.9				-				71.7				-				119.6				0.9				0.8	%
Asacol®/Delzicol®			-				8.5				8.9				-				17.4				-				27.9				10.7				-				38.6				(21.2)				(54.9)	%
Coolsculpting® Consumables			36.4				-				16.6				-				53.0				54.5				-				23.4				-				77.9				(24.9)				(32.0)	%
Coolsculpting® Systems & Add On Applicators			16.9				-				8.8				-				25.7				26.8				-				21.5				-				48.3				(22.6)				(46.8)	%
Ozurdex®			31.6				-				66.7				-				98.3				29.3				-				29.6				-				58.9				39.4				66.9	%
Carafate®/Sulcrate®			-				46.9				0.9				-				47.8				-				54.1				0.7				-				54.8				(7.0)				(12.8)	%
Aczone®			2.5				-				-				-				2.5				0.6				-				0.1				-				0.7				1.8			n.m.
Zenpep®			-				80.8				0.5				-				81.3				-				66.8				0.4				-				67.2				14.1				21.0	%
Canasa®/Salofalk®			-				7.5				4.7				-				12.2				-				38.8				4.5				-				43.3				(31.1)				(71.8)	%
Vraylar®			-				283.1				-				-				283.1				-				150.5				-				-				150.5				132.6				88.1	%
Saphris®			-				36.3				-				-				36.3				-				36.8				-				-				36.8				(0.5)				(1.4)	%
Viberzi®			-				49.8				0.4				-				50.2				-				48.9				0.6				-				49.5				0.7				1.4	%
Teflaro®			-				38.1				3.7				-				41.8				-				30.0				-				-				30.0				11.8				39.3	%
Namzaric®			-				20.2				-				-				20.2				-				22.6				-				-				22.6				(2.4)				(10.6)	%
Rapaflo®			2.0				-				2.5				-				4.5				18.9				-				1.8				-				20.7				(16.2)				(78.3)	%
Skin Care			44.6				-				4.2				-				48.8				40.4				-				3.6				-				44.0				4.8				10.9	%
Kybella®/Belkyra®			6.3				-				0.8				-				7.1				7.2				-				1.0				-				8.2				(1.1)				(13.4)	%
Alloderm®			104.7				-				2.0				-				106.7				94.9				-				2.5				-				97.4				9.3				9.5	%
Dalvance®			-				26.4				2.4				-				28.8				-				17.3				1.0				-				18.3				10.5				57.4	%
Avycaz®			-				30.7				-				-				30.7				-				24.6				-				-				24.6				6.1				24.8	%
Liletta®			-				22.5				-				-				22.5				-				14.6				-				-				14.6				7.9				54.1	%
Namenda®			-				3.2				-				-				3.2				-				10.7				-				-				10.7				(7.5)				(70.1)	%
Armour Thyroid			-				57.4				-				-				57.4				-				53.4				-				-				53.4				4.0				7.5	%
Savella®			-				21.5				-				-				21.5				-				23.6				-				-				23.6				(2.1)				(8.9)	%
Other Products Revenues			61.3				206.6				85.5				1.4				354.8				73.6				181.1				88.8				2.8				346.3				8.5				2.5	%
Total Net Revenues		$	1,821.2			$	1,610.7			$	917.7			$	1.4				4,351.0			$	1,808.8			$	1,397.9			$	870.2			$	2.8				4,079.7			$	271.3				6.6	%
1Botox® is comprised of the following:
Botox® Therapeutics			463.0				-				102.5				-				565.5				433.3				-				96.7				-				530.0				35.5				6.7	%
Botox® Cosmetics			271.8				-				182.9				-				454.7				258.1				-				157.8				-				415.9				38.8				9.3	%
		Twelve Months Ended December 31, 2019																				Twelve Months Ended December 31, 2018																				Movement
		US Specialized Therapeutics				US General Medicine				International				Corporate				Total				US Specialized Therapeutics				US General Medicine				International				Corporate				Total				Total Change				Total Change Percentage
Botox®		$	2,730.5			$	-			$	1,060.8			$	-			$	3,791.3			$	2,545.8			$	-			$	1,031.6			$	-			$	3,577.4			$	213.9				6.0	%
Restasis®			1,138.4				-				50.2				-				1,188.6				1,197.0				-				64.5				-				1,261.5				(72.9)				(5.8)	%
Juvederm® Collection			587.5				-				656.1				-				1,243.6				548.2				-				614.8				-				1,163.0				80.6				6.9	%
Lumigan®/Ganfort®			269.2				-				360.8				-				630.0				291.8				-				392.6				-				684.4				(54.4)				(7.9)	%
Linzess®/Constella®			-				803.2				23.8				-				827.0				-				761.1				24.1				-				785.2				41.8				5.3	%
Bystolic®/Byvalson®			-				600.6				2.1				-				602.7				-				583.8				2.0				-				585.8				16.9				2.9	%
Alphagan®/Combigan®			360.0				-				162.0				-				522.0				375.4				-				176.0				-				551.4				(29.4)				(5.3)	%
Lo Loestrin®			-				588.9				-				-				588.9				-				527.7				-				-				527.7				61.2				11.6	%
Breast Implants			254.4				-				0.6				-				255.0				263.0				-				130.1				-				393.1				(138.1)				(35.1)	%
Viibryd®/Fetzima®			-				412.1				11.4				-				423.5				-				342.4				7.2				-				349.6				73.9				21.1	%
Eye Drops			230.4				-				235.8				-				466.2				202.7				-				279.7				-				482.4				(16.2)				(3.4)	%
Asacol®/Delzicol®			-				76.7				36.1				-				112.8				-				130.8				45.7				-				176.5				(63.7)				(36.1)	%
Coolsculpting® Consumables			185.3				-				76.3				-				261.6				235.3				-				64.2				-				299.5				(37.9)				(12.7)	%
Coolsculpting® Systems & Add On Applicators			62.8				-				42.4				-				105.2				126.3				-				43.3				-				169.6				(64.4)				(38.0)	%
Alloderm®			395.9				-				7.9				-				403.8				407.3				-				8.0				-				415.3				(11.5)				(2.8)	%
Ozurdex®			125.5				-				274.6				-				400.1				111.0				-				187.7				-				298.7				101.4				33.9	%
Carafate®/Sulcrate®			-				212.5				3.0				-				215.5				-				217.8				2.8				-				220.6				(5.1)				(2.3)	%
Aczone®			9.3				-				-				-				9.3				55.1				-				0.4				-				55.5				(46.2)				(83.2)	%
Zenpep®			-				288.0				1.2				-				289.2				-				237.3				0.4				-				237.7				51.5				21.7	%
Canasa®/Salofalk®			-				31.5				16.8				-				48.3				-				169.2				17.6				-				186.8				(138.5)				(74.1)	%
Vraylar®			-				857.5				-				-				857.5				-				487.1				-				-				487.1				370.4				76.0	%
Saphris®			-				135.3				-				-				135.3				-				139.7				-				-				139.7				(4.4)				(3.1)	%
Viberzi®			-				187.9				1.6				-				189.5				-				176.5				1.3				-				177.8				11.7				6.6	%
Teflaro®			-				147.0				6.0				-				153.0				-				128.0				0.3				-				128.3				24.7				19.3	%
Namzaric®			-				88.6				-				-				88.6				-				115.8				-				-				115.8				(27.2)				(23.5)	%
Rapaflo®			23.5				-				6.0				-				29.5				81.9				-				6.4				-				88.3				(58.8)				(66.6)	%
Skin Care			158.0				-				14.6				-				172.6				138.8				-				15.2				-				154.0				18.6				12.1	%
Kybella®/Belkyra®			27.4				-				3.3				-				30.7				31.8				-				6.3				-				38.1				(7.4)				(19.4)	%
Dalvance®			-				81.9				6.0				-				87.9				-				56.1				2.3				-				58.4				29.5				50.5	%
Avycaz®			-				116.7				-				-				116.7				-				94.6				-				-				94.6				22.1				23.4	%
Liletta®			-				79.1				-				-				79.1				-				50.9				-				-				50.9				28.2				55.4	%
Namenda®			-				22.8				-				-				22.8				-				71.0				-				-				71.0				(48.2)				(67.9)	%
Armour Thyroid			-				218.5				-				-				218.5				-				198.8				-				-				198.8				19.7				9.9	%
Savella®			-				88.5				-				-				88.5				-				85.0				-				-				85.0				3.5				4.1	%
Other Products Revenues			261.9				797.6				342.6				32.0				1,434.1				308.9				749.3				380.2				39.5				1,477.9				(43.8)				(3.0)	%
Total Net Revenues		$	6,820.0			$	5,834.9			$	3,402.0			$	32.0				16,088.9			$	6,920.3			$	5,322.9			$	3,504.7			$	39.5				15,787.4			$	301.5				1.9	%
1Botox® is comprised of the following:
Botox® Therapeutics			1,739.2				-				389.1				-				2,128.3				1,638.5				-				390.4				-				2,028.9				99.4				4.9	%
Botox® Cosmetics			991.3				-				671.7				-				1,663.0				907.3				-				641.2				-				1,548.5				114.5				7.4	%

 

 

The following table presents Allergan plc's Condensed Consolidated Balance Sheets as of December 31, 2019 and December 31, 2018.
Table 3
ALLERGAN PLC
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited; in millions)
		December 31,				December 31,
		2019				2018
Assets
Cash and cash equivalents		$	2,503.3			$	880.4
Marketable securities			3,411.6				1,026.9
Accounts receivable, net			3,192.3				2,868.1
Inventories			1,133.1				846.9
Prepaid expenses and other current assets			886.4				819.1
Assets held for sale			31.7				916.2
Property, plant and equipment, net			1,926.5				1,787.0
Investments and other assets			984.9				3,034.3
Right of use asset - operating leases			490.4				-
Product rights and other intangibles			37,890.6				43,695.4
Goodwill			42,248.3				45,913.3
Total assets		$	94,699.1			$	101,787.6
Liabilities & Equity
Current liabilities		$	6,413.8			$	4,859.6
Lease liability			570.5			$	-
Current and long-term debt and capital leases			22,649.0				23,797.7
Deferred income taxes and other liabilities			6,869.4				7,999.3
Total equity			58,196.4				65,131.0
Total liabilities and equity		$	94,699.1			$	101,787.6

 

 

The following table presents Allergan plc's Condensed Consolidated Statements of Cash Flows for the three and twelve months ended December 31, 2019 and 2018.
Table 4
ALLERGAN PLC
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited; in millions)
		Three Months Ended December 31,								Twelve Months Ended December 31,
		2019				2018				2019				2018
Cash Flows From Operating Activities:
Net (loss)		$	(317.3)			$	(4,295.9)			$	(5,265.1)			$	(5,086.2)
Reconciliation to net cash provided by operating activities:
Depreciation			53.9				46.6				204.5				196.3
Amortization			1,517.5				1,569.1				5,856.6				6,552.3
Provision for inventory reserve			32.4				21.5				160.2				96.4
Share-based compensation			52.6				54.6				214.3				239.8
Deferred income tax benefit			(295.6)				107.1				(660.9)				(1,255.7)
In-process research and development impairments			-				6.6				436.0				804.6
Loss on asset sales and impairments, net			314.0				5,426.4				3,993.0				5,698.7
Gain on forward sale of Teva shares			-				-				-				(60.9)
Gain on sale of businesses			-				-				-				(182.6)
Non-cash extinguishment of debt			-				12.6				0.2				30.0
Cash charge related to extinguishment of debt			-				(27.4)				-				(45.6)
Amortization of deferred financing costs			4.2				5.2				17.5				22.6
Non-cash lease expense			37.4				-				130.9				-
Contingent consideration adjustments,    including accretion			4.6				6.6				54.1				(106.5)
Other, net			(3.2)				28.5				(5.5)				29.0
Changes in assets and liabilities (net of effects    of acquisitions):
Decrease / (increase) in accounts receivable, net			(174.2)				(54.0)				(358.8)				(37.0)
Decrease / (increase) in inventories			(64.5)				(9.5)				(393.4)				(145.7)
Decrease / (increase) in prepaid expenses    and other current assets			(41.9)				9.7				(78.1)				4.3
Increase / (decrease) in accounts payable    and accrued expenses			559.5				197.7				1,434.4				151.6
Increase / (decrease) in income and other    taxes payable			59.2				(1,607.1)				1,697.9				(1,191.6)
Increase / (decrease) in other assets and liabilities			(68.3)				0.3				(199.1)				(73.7)
Net cash provided by operating activities			1,670.3				1,498.6				7,238.7				5,640.1
Cash Flows From Investing Activities:
Additions to property, plant and equipment			(121.9)				(88.4)				(375.2)				(253.5)
Additions to product rights and other intangibles			(12.3)				-				(58.3)				-
Additions to investments			(200.0)				(1,015.3)				(3,938.0)				(2,471.7)
Proceeds from sale of investments and other assets			102.9				58.0				1,569.6				6,259.3
Payments to settle Teva related matters			-				-				-				(466.0)
Proceeds from sales of property, plant and equipment			5.2				5.8				23.7				30.4
Acquisitions of businesses, net of cash acquired			-				-				(80.6)				-
Net cash (used in) / provided by investing activities			(226.1)				(1,039.9)				(2,858.8)				3,098.5
Cash Flows From Financing Activities:
Proceeds from borrowings on long-term indebtedness, including credit    facility			8.6				1,939.8				11.9				2,657.0
Proceeds from Forward Sale of Teva securities			-				-				-				465.5
Debt issuance and other financing costs			-				(10.4)				-				(10.4)
Payments on debt, including capital lease obligations			-				(1,688.6)				(1,044.9)				(8,804.5)
Proceeds from stock plans			46.2				4.2				91.2				102.4
Other financing, including contingent consideration			(3.0)				(9.2)				(9.3)				(30.9)
Payments to settle Teva related matters			-				-				-				(234.0)
Repurchase of ordinary shares			(6.3)				(751.9)				(840.6)				(2,775.4)
Dividends			(243.0)				(241.7)				(974.4)				(1,049.8)
Net cash (used in) financing activities			(197.5)				(757.8)				(2,766.1)				(9,680.1)
Effect of currency exchange rate changes on cash    and cash equivalents			19.1				(8.4)				9.1				4.7
Net increase / (decrease) in cash and cash equivalents			1,265.8				(307.5)				1,622.9				(936.8)
Cash and cash equivalents at beginning of period			1,237.5				1,187.9				880.4				1,817.2
Cash and cash equivalents at end of period		$	2,503.3			$	880.4			$	2,503.3			$	880.4

 

 

 

 

Non-GAAP performance net income per share is used by management as one of the primary metrics in evaluating the Company's performance.  We believe that Non-GAAP performance net income per share enhances the comparability of our results between periods and provides additional information and transparency to investors on adjustments and other items that are not indicative of the Company's current and future operating performance.  These are the financial measures used by our management team to evaluate our operating performance and make day to day operating decisions.  We define non-GAAP adjustments to the reported GAAP measures as GAAP results adjusted for the following net of tax: (i) amortization expenses, (ii) global supply chain and operational excellence initiatives or other restructurings of a similar nature, (iii) acquisition, divestiture, integration and licensing charges, (iv) accretion and fair market value adjustments on contingent liabilities, (v) impairment/asset sales and related costs, including the exclusion of discontinued operations, (vi) legal settlements and (vii) other unusual charges or expenses.  Non-GAAP performance net income per share is not, and should not be viewed as, a substitute for reported GAAP continuing operations loss per share.  The Company has consistently excluded amortization of all intangible assets, including the product rights that generate a significant portion of our ongoing revenue. The Company's total accumulated amortization, including impairments of currently marketed products, related to our intangible assets as of December 31, 2019 and December 31, 2018 was $39.6 billion and $32.3 billion, respectively, and is expected to continue to be a material non-GAAP adjustment.  The following table presents Allergan plc's GAAP to Non-GAAP adjustments for the three and twelve months ended December 31, 2019 and 2018:
Table 5
ALLERGAN PLC
GAAP TO NON-GAAP ADJUSTMENTS
(Unaudited; in millions)
		Three Months Ended December 31, 2019
		Net Revenue				COGS				Research & Development				Selling & Marketing				General & Administrative				Amortization				Asset sales & Impairments, net				Interest expense, net				Other income (expense)				Income taxes
GAAP		$	4,351.0			$	704.0			$	452.5			$	883.0			$	756.6			$	1,517.5			$	314.0			$	(166.6)			$	21.2			$	(104.7)
Purchase accounting impact on stock-based compensation for acquired awards			-				(0.2)				(0.2)				(0.6)				(0.2)				-				-				-				-				-
Severance due to integration of acquired entities			-				-				-				-				-				-				-				-				-				-
Non-acquisition related severance and restructuring			-				(2.3)				0.1				(1.4)				4.2				-				-				-				-				-
Costs associated with disposed businesses			-				-				-				-				-				-				-				-				-				-
Integration charges of acquired businesses			-				(0.3)				(4.9)				(0.7)				(13.2)				-				-				-				-				-
Costs associated with the AbbVie transaction			-				(4.1)				(3.1)				(31.2)				(34.5)				-				-				-				-				-
Milestones and upfront expenses for asset acquisitions
Other			-				-				(27.1)				-				-				-				-				-				-				-
Accretion and fair-value adjustments to contingent consideration			-				(2.2)				(2.4)				-				-				-				-				-				-				-
Impairment of Carafate intangible asset			-				-				-				-				-				-				(314.0)				-				-				-
Non-cash amortization of debt premium recognized in purchase accounting			-				-				-				-				-				-				-				(5.8)				-				-
Asset sales and impairments, other			-				-				-				-				-				-				-				-				-				-
Litigation settlement related charges			-				-				-				-				(401.6)				-				-				-				-				-
Other adjustments			-				(0.1)				(0.1)				-				1.8				(1,517.5)				-				-				-				-
Income taxes on pre-tax adjustments			-				-				-				-				-				-				-				-				-				239.9
Discrete income tax events			-				-				-				-				-				-				-				-				-				63.2
Non-GAAP Adjusted		$	4,351.0			$	694.8			$	414.8			$	849.1			$	313.1			$	-			$	-			$	(172.4)			$	21.2			$	198.4
		Three Months Ended December 31, 2018
		Net Revenue				COGS				Research & Development				Selling & Marketing				General & Administrative				Amortization				Asset sales & Impairments, net				Interest expense, net				Other income (expense)				Income taxes
GAAP		$	4,079.7			$	590.0			$	678.1			$	841.6			$	352.0			$	1,569.1			$	5,433.0			$	(198.6)			$	(9.9)			$	(1,296.7)
Purchase accounting impact on stock-based compensation for acquired awards			-				(0.3)				(0.6)				(1.4)				(0.4)				-				-				-				-				-
Severance due to integration of acquired entities			-				-				(0.6)				-				(2.5)				-				-				-				-				-
Non-acquisition related severance and restructuring			-				(5.2)				(0.1)				(20.3)				0.2				-				-				-				-				-
Costs associated with disposed businesses			-				0.5				-				0.2				(1.3)				-				-				-				-				-
Integration charges of acquired businesses			-				(0.1)				0.2				-				(10.4)				-				-				-				-				-
Milestones and upfront expenses for asset acquisitions
Bonti, Inc.			-				-				(196.6)				-				-				-				-				-				-				-
Editas Medicine, Inc.			-				-				(25.0)				-				-				-				-				-				-				-
Other			-				-				(16.5)				-				-				-				-				-				-				-
Accretion and fair-value adjustments to contingent consideration			-				(3.7)				(2.9)				-				-				-				-				-				-				-
Non-cash amortization of debt premium recognized in purchase accounting			-				-				-				-				-				-				-				(5.5)				-				-
Impairment of Kybella® intangible asset			-				-				-				-				-				-				(1,643.8)				-				-				-
Impairment of TrueTear® intangible asset			-				-				-				-				-				-				(187.6)				-				-				-
Impairment of goodwill			-				-				-				-				-				-				(2,841.1)				-				-				-
Impairment of Anti-Infectives held for sale			-				-				-				-				-				-				(771.7)				-				-				-
Asset sales and impairments, other			-				-				-				-				-				-				25.5				-				-				-
Impairment of assets held for sale			-				-				-				-				-				-				(14.2)				-				-				-
Loss on bond repurchases			-				-				-				-				-				-				-				-				(13.9)				-
Litigation settlement related charges			-				-				-				-				(16.4)				-				-				-				-				-
Other adjustments			-				0.1				0.1				-				(0.9)				(1,569.1)				(0.1)				(0.1)				(2.0)				-
Income taxes on pre-tax adjustments			-				-				-				-				-				-				-				-				-				658.8
Discrete income tax events			-				-				-				-				-				-				-				-				-				879.8
Non-GAAP Adjusted		$	4,079.7			$	581.3			$	436.1			$	820.1			$	320.3			$	-			$	-			$	(204.2)			$	(25.8)			$	241.9
The non-GAAP income tax expense is determined based on our pre-tax income, adjusted for non-GAAP items on a jurisdiction by jurisdiction basis. The non-GAAP effective tax rate in the three months ended December 31, 2019 was impacted by income earned in jurisdictions with tax rates lower than the Irish statutory rate, partially offset by U.S. income taxed at rates higher than the Irish statutory rate.   The non-GAAP effective tax rate for the three months ended December 31, 2019 excludes a net discrete tax benefit of $63.2 million related to a change in valuation allowance and the tax effects of integration activities.
		Twelve Months Ended December 31, 2019
		Net Revenue				COGS				Research & Development				Selling & Marketing				General & Administrative				Amortization				Asset sales & Impairments, net				Interest expense, net				Other income (expense)				Income taxes
GAAP		$	16,088.9			$	2,493.1			$	1,812.0			$	3,461.7			$	2,481.8			$	5,856.6			$	4,429.0			$	(706.2)			$	32.8			$	146.4
Purchase accounting impact on stock-based compensation for acquired awards			-				(0.9)				(1.1)				(2.8)				(0.9)				-				-				-				-				-
Severance due to integration of acquired entities			-				-				-				-				(0.8)				-				-				-				-				-
Non-acquisition related severance and restructuring			-				(8.3)				0.9				(4.0)				(4.3)				-				-				-				-				-
Costs associated with disposed businesses			-				-				-				-				(0.3)				-				-				-				-				-
Integration charges of acquired businesses			-				(0.2)				(5.4)				(1.5)				(23.2)				-				-				-				-				-
Costs associated with the AbbVie transaction			-				(4.6)				(5.0)				(49.9)				(86.7)				-				-				-				-				-
Milestones and upfront expenses for asset acquisitions
Akarna Therapeutics, Ltd			-				-				(10.0)				-				-				-				-				-				-				-
RetroSense Therapeutics, LLC			-				-				(20.0)				-				-				-				-				-				-				-
Other			-				-				(53.2)				-				-				-				-				-				-				-
Accretion and fair-value adjustments to contingent consideration			-				(44.6)				(9.5)				-				-				-				-				-				-				-
Non-cash amortization of debt premium recognized in purchase accounting			-				-				-				-				-				-				-				(22.2)				-				-
Impairment of goodwill			-				-				-				-				-				-				(3,552.8)				-				-				-
Impairment of Anti-Infectives			-				-				-				-				-				-				(129.4)				-				-				-
Impairment of IPR&D products acquired in the Allergan Acquisition			-				-				-				-				-				-				(182.0)				-				-				-
Impairment of IPR&D products acquired in the Vitae Acquisition			-				-				-				-				-				-				(78.0)				-				-				-
Impairment of IPR&D products acquired in the Tobira Acquisition			-				-				-				-				-				-				(176.0)				-				-				-
Impairment of Carafate intangible asset			-				-				-				-				-				-				(314.0)				-				-				-
Asset sales and impairments, other			-				-				-				-				-				-				3.2				-				-				-
Litigation settlement related charges			-				-				-				-				(1,167.3)				-				-				-				-				-
Milestone component of ongoing intellectual property agreement			(25.0)				-				-				-				-				-				-				-				-				-
Other adjustments			-				(0.2)				(0.1)				-				(1.2)				(5,856.6)				-				-				(0.3)				-
Income taxes on pre-tax adjustments			-				-				-				-				-				-				-				-				-				1,022.5
Discrete income tax events			-				-				-				-				-				-				-				-				-				(394.0)
Non-GAAP Adjusted		$	16,063.9			$	2,434.3			$	1,708.6			$	3,403.5			$	1,197.1			$	-			$	-			$	(728.4)			$	32.5			$	774.9
		Twelve Months Ended December 31, 2018
		Net Revenue				COGS				Research & Development				Selling & Marketing				General & Administrative				Amortization				Asset sales &  Impairments, net				Interest expense, net				Other income (expense)				Income taxes
GAAP		$	15,787.4			$	2,191.4			$	2,266.2			$	3,250.6			$	1,271.2			$	6,552.3			$	6,503.3			$	(866.0)			$	256.7			$	(1,770.7)
Purchase accounting impact on stock-based compensation for acquired awards			-				(2.1)				(4.8)				(8.6)				(2.9)				-				-				-				-				-
Severance due to integration of acquired entities			-				-				(0.6)				(0.7)				(3.3)				-				-				-				-				-
Non-acquisition related severance and restructuring			-				(33.7)				(1.9)				(38.8)				(5.4)				-				(13.6)				-				-				-
Costs associated with disposed businesses			-				(1.0)				-				0.2				(4.1)				-				-				-				-				-
Integration charges of acquired businesses			-				(0.3)				(0.6)				(1.0)				(43.5)				-				-				-				-				-
Milestones and upfront expenses for asset acquisitions
Elastagen Pty Ltd			-				-				(96.1)				-				-				-				-				-				-				-
AstraZeneca plc			-				-				(90.0)				-				-				-				-				-				-				-
Merck & Co.			-				-				(115.0)				-				-				-				-				-				-				-
Chase Pharmaceuticals Corporation			-				-				(75.0)				-				-				-				-				-				-				-
Repros Therapeutics, Inc.			-				-				(33.2)				-				-				-				-				-				-				-
Bonti, Inc.			-				-				(196.6)				-				-				-				-				-				-				-
Editas Medicine, Inc.			-				-				(40.0)				-				-				-				-				-				-				-
Other			-				-				(33.0)				-				-				-				-				-				-				-
Accretion and fair-value adjustments to contingent consideration			-				111.7				(5.1)				-				-				-				-				-				-				-
Non-cash amortization of debt premium recognized in purchase accounting			-				-				-				-				-				-				-				(21.2)				-				-
Impairment of Kybella® intangible asset			-				-				-				-				-				-				(1,643.8)				-				-				-
Impairment of TrueTear® intangible asset			-				-				-				-				-				-				(187.6)				-				-				-
Impairment of goodwill			-				-				-				-				-				-				(2,841.1)				-				-				-
Impairment of Anti-Infectives held for sale			-				-				-				-				-				-				(771.7)				-				-				-
Impairment of IPR&D products acquired in the Allergan Acquisition			-				-				-				-				-				-				(236.0)				-				-				-
Impairment of IPR&D products acquired in the Vitae Acquisition			-				-				-				-				-				-				(40.0)				-				-				-
Impairment of assets held for sale			-				-				-				-				-				-				(266.2)				-				-				-
Impairment of RORgt IPR&D product			-				-				-				-				-				-				(522.0)				-				-				-
Asset sales and impairments, other			-				-				-				-				-				-				18.4				-				-				-
Gain on Teva securities			-				-				-				-				-				-				-				-				(60.6)				-
Milestone component of ongoing intellectual property agreement			(25.0)				-				-				-				-				-				-				-				-				-
Gain on the sale of divestiture			-				-				-				-				-				-				-				-				(182.6)				-
Gain on bond repurchases			-				-				-				-				-				-				-				-				(15.6)				-
Litigation settlement related charges			-				-				-				-				(56.8)				-				-				-				-				-
Other adjustments			-				0.1				0.2				-				(2.0)				(6,552.3)				0.3				(0.1)				(5.7)				-
Income taxes on pre-tax adjustments			-				-				-				-				-				-				-				-				-				1,506.1
Discrete income tax events			-				-				-				-				-				-				-				-				-				1,213.8
Non-GAAP Adjusted		$	15,762.4			$	2,266.1			$	1,574.5			$	3,201.7			$	1,153.2			$	-			$	-			$	(887.3)			$	(7.8)			$	949.2
The non-GAAP income tax expense is determined based on our pre-tax income, adjusted for non-GAAP items on a jurisdiction by jurisdiction basis. The non-GAAP effective tax rate in the twelve months ended December 31, 2019 was impacted by income earned in jurisdictions with tax rates lower than the Irish statutory rate, partially offset by U.S. income taxed at rates higher than the Irish statutory rate.   The non-GAAP effective tax rate for the twelve months ended December 31, 2019 excludes a net discrete tax detriment of $394.0 million related to a change in valuation allowance partially offset by the tax impacts of U.S. capital losses and changes in the applicable tax rates on certain temporary differences.

 

 

The following table presents a reconciliation of Allergan plc's reported net income / (loss) attributable to shareholders and diluted earnings per share to non-GAAP performance net income and non-GAAP performance net income per share for the three and twelve months ended December 31, 2019 and 2018:
Table 6
ALLERGAN PLC
RECONCILIATION TABLE
(Unaudited; in millions except per share amounts)
		Three Months Ended								Twelve Months Ended
		December 31,								December 31,
		2019				2018				2019				2018
GAAP to Non-GAAP Performance net income calculation
GAAP (loss) attributable to ordinary shareholders		$	(317.2)			$	(4,299.9)			$	(5,271.0)			$	(5,096.4)
Adjusted for:
Amortization			1,517.5				1,569.1				5,856.6				6,552.3
Acquisition, divestiture and licensing (income) / charges			112.9				249.9				220.5				485.7
Accretion and fair-value adjustments to contingent consideration			4.6				6.6				54.1				(106.6)
Goodwill and other impairments and asset sales, net and related costs			314.0				5,433.0				4,429.0				6,503.3
Other			-				(15.9)				-				(42.6)
Non-acquisition restructurings, including Global Supply Chain initiatives			(0.6)				25.4				15.7				79.8
Legal settlements			401.6				16.4				1,167.3				56.8
Income taxes on items above and other discrete income tax adjustments			(303.1)				(1,538.6)				(628.5)				(2,719.9)
Non-GAAP performance net income attributable to shareholders		$	1,729.7			$	1,446.0			$	5,843.7			$	5,712.4
Diluted earnings per share
Diluted (loss) per share from continuing operations attributable to shareholders- GAAP		$	(0.97)			$	(12.83)			$	(16.02)			$	(15.12)
Non-GAAP performance net income per share attributable to shareholders		$	5.22			$	4.29			$	17.64			$	16.69
Basic weighted average ordinary shares outstanding			328.4				335.1				329.0				337.0
Effect of dilutive securities:
Dilutive shares			2.9				2.3				2.2				5.2
Diluted weighted average ordinary shares outstanding			331.3				337.4				331.2				342.2

 

 

We define adjusted EBITDA as an amount equal to consolidated net income / (loss) attributable to shareholders for such period adjusted for the following: (i) interest expense, (ii) interest income, (iii) (benefit) for income taxes, (iv) depreciation and amortization expenses, (v) stock-based compensation expense, (vi) asset impairment charges and losses / (gains) and expenses associated with the sale of assets, including the exclusion of discontinued operations, (vii) business restructuring charges associated with Allergan's global supply chain and operational excellence initiatives or other restructurings of a similar nature, (viii) costs and charges associated with the acquisition and divestitures of businesses and assets including, but not limited to, milestone payments, integration charges, other charges associated with the revaluation of assets or liabilities and charges associated with the revaluation of acquisition related contingent liabilities that are based in whole or in part on future estimated cash flows, (ix) litigation charges and settlements and (x) other unusual charges or expenses. We define non-GAAP adjusted operating income as adjusted EBITDA including depreciation and certain stock-based compensation charges and excluding dividend income and fair value accounting results included within other income (expense), net.   The following table presents a reconciliation of Allergan plc's reported net income / (loss) attributable to shareholders for the three and twelve months ended December 31, 2019 and 2018 to adjusted EBITDA and non-GAAP operating income:
Table 7
ALLERGAN PLC
ADJUSTED EBITDA and NON-GAAP OPERATING INCOME, RECONCILIATION TABLE
(Unaudited; in millions)
		Three Months Ended								Twelve Months Ended
		December 31,								December 31,
		2019				2018				2019				2018
GAAP (loss) attributable to ordinary shareholders		$	(317.2)			$	(4,299.9)			$	(5,271.0)			$	(5,096.4)
Plus:
Interest expense			191.9				210.2				783.0				911.2
Interest income			(25.3)				(11.6)				(76.8)				(45.2)
Provision / (benefit) for income taxes			(104.7)				(1,296.7)				146.4				(1,770.7)
Depreciation			53.9				46.6				204.5				196.3
Amortization			1,517.5				1,569.1				5,856.6				6,552.3
EBITDA		$	1,316.1			$	(3,782.3)			$	1,642.7			$	747.5
Adjusted for:
Acquisition, divestiture and licensing charges			117.5				252.7				237.0				480.3
Goodwill and other impairments and asset sales, net and related costs			314.0				5,433.0				4,429.0				6,503.3
Other			-				(15.9)				-				(42.6)
Non-acquisition restructurings, including Global Supply Chain initiatives, excluding depreciation			(0.6)				25.4				15.7				75.6
Legal settlements			401.6				16.4				1,167.3				56.8
Accretion and fair-value adjustments to contingent consideration			4.6				6.6				54.1				(106.6)
Share-based compensation including cash settlements			52.6				54.6				214.3				239.8
Adjusted EBITDA		$	2,205.8			$	1,990.5			$	7,760.1			$	7,954.1
Adjusted for:
Depreciation			(53.9)				(46.6)				(204.5)				(192.1)
Other income (expense) related to fair value accounting			(21.2)				25.8				(32.5)				7.0
Share-based compensation not related to restructuring charges and purchase accounting impact on stock-based compensation for acquired awards			(51.4)				(51.9)				(208.6)				(213.2)
Non-GAAP Operating Income		$	2,079.3			$	1,917.8			$	7,314.5			$	7,555.8

 

 

The following table details Allergan plc's segment contribution reconciled to the non-GAAP contribution for the same financial statement line items for the three and twelve months ended December 31, 2019 and 2018.
																																						Table 8
ALLERGAN PLC
Segment Contribution to Non-GAAP Allergan plc Contribution
(Unaudited; $ in millions)
		Three Months Ended December 31, 2019																				Three Months Ended December 31, 2018
		US Specialized Therapeutics Segment				US General Medicine Segment				International Segment				Corporate				Total				US Specialized Therapeutics Segment				US General Medicine Segment				International Segment				Corporate				Total
Net revenues		$	1,821.2			$	1,610.7			$	917.7			$	1.4			$	4,351.0			$	1,808.8			$	1,397.9			$	870.2			$	2.8			$	4,079.7
Operating expenses:
Cost of sales(1)			156.0				287.8				148.4				102.6				694.8				139.3				195.1				146.1				100.8				581.3
Selling and marketing			376.1				256.4				216.6				-				849.1				378.1				211.1				230.8				0.1				820.1
General and administrative			47.8				41.5				36.9				186.9				313.1				59.7				45.1				41.3				174.2				320.3
Segment contribution		$	1,241.3			$	1,025.0			$	515.8			$	(288.1)			$	2,494.0			$	1,231.7			$	946.6			$	452.0			$	(272.3)			$	2,358.0
Segment margin			68.2	%			63.6	%			56.2	%		n.m.					57.3	%			68.1	%			67.7	%			51.9	%		n.m.					57.8	%
Segment gross margin(2)			91.4	%			82.1	%			83.8	%		n.m.					84.0	%			92.3	%			86.0	%			83.2	%		n.m.					85.8	%
(1) Excludes amortization and impairment of acquired intangibles including product rights.
(2) Defined as net revenues less segment related cost of sales as a percentage of net revenues.
		Twelve Months Ended December 31, 2019																				Twelve Months Ended December 31, 2018
		US Specialized Therapeutics Segment				US General Medicine Segment				International Segment				Corporate				Total				US Specialized Therapeutics Segment				US General Medicine Segment				International Segment				Corporate				Total
Net revenues		$	6,820.0			$	5,834.9			$	3,402.0			$	7.0			$	16,063.9			$	6,920.3			$	5,322.9			$	3,504.7			$	14.5			$	15,762.4
Operating expenses:
Cost of sales(1)			578.2				954.8				548.3				353.0				2,434.3				565.2				799.1				537.1				364.7				2,266.1
Selling and marketing			1,490.4				978.2				934.7				0.2				3,403.5				1,348.3				924.6				928.7				0.1				3,201.7
General and administrative			190.1				160.7				117.0				729.3				1,197.1				205.3				156.4				141.7				649.8				1,153.2
Segment contribution		$	4,561.3			$	3,741.2			$	1,802.0			$	(1,075.5)			$	9,029.0			$	4,801.5			$	3,442.8			$	1,897.2			$	(1,000.1)			$	9,141.4
Segment margin			66.9	%			64.1	%			53.0	%		n.m.					56.2	%			69.4	%			64.7	%			54.1	%		n.m.					58.0	%
Segment gross margin(2)			91.5	%			83.6	%			83.9	%		n.m.					84.8	%			91.8	%			85.0	%			84.7	%		n.m.					85.6	%
(1) Excludes amortization and impairment of acquired intangibles including product rights.
(2) Defined as net revenues less segment related cost of sales as a percentage of net revenues.

 

 

The following table details Allergan plc's product revenue for significant promoted products within the US Specialized Therapeutics segment for the three and twelve months ended December 31, 2019 and 2018.
Table 9
ALLERGAN PLC
US Specialized Therapeutics Product Revenue
(Unaudited; in millions)
		Three Months Ended December 31,								Change
		2019				2018				Dollars				%
Total Eye Care		$	587.0			$	587.3			$	(0.3)				(0.1)	%
Restasis®			309.0				325.0				(16.0)				(4.9)	%
Alphagan®/Combigan®			94.5				97.7				(3.2)				(3.3)	%
Lumigan®/Ganfort®			81.9				74.0				7.9				10.7	%
Ozurdex®			31.6				29.3				2.3				7.8	%
Eye Drops			61.2				47.9				13.3				27.8	%
Other Eye Care			8.8				13.4				(4.6)				(34.3)	%
Total Medical Aesthetics			742.2				738.3				3.9				0.5	%
Facial Aesthetics			444.5				423.7				20.8				4.9	%
Botox® Cosmetics			271.8				258.1				13.7				5.3	%
Juvederm® Collection			166.4				158.4				8.0				5.1	%
Kybella®			6.3				7.2				(0.9)				(12.5)	%
Plastic Surgery			67.1				68.2				(1.1)				(1.6)	%
Breast Implants			67.1				68.2				(1.1)				(1.6)	%
Regenerative Medicine			132.7				124.7				8.0				6.4	%
Alloderm®			104.7				94.9				9.8				10.3	%
Other Regenerative Medicine			28.0				29.8				(1.8)				(6.0)	%
Body Contouring			53.3				81.3				(28.0)				(34.4)	%
Coolsculpting® Systems & Add On Applicators			16.9				26.8				(9.9)				(36.9)	%
Coolsculpting® Consumables			36.4				54.5				(18.1)				(33.2)	%
Skin Care(3)			44.6				40.4				4.2				10.4	%
Total Medical Dermatology			13.0				4.5				8.5				188.9	%
Aczone®			2.5				0.6				1.9			n.m.
Other Medical Dermatology(4)			10.5				3.9				6.6				169.2	%
Total Neuroscience & Urology			465.0				452.2				12.8				2.8	%
Botox® Therapeutics			463.0				433.3				29.7				6.9	%
Rapaflo®			2.0				18.9				(16.9)				(89.4)	%
Other Revenues			14.0				26.5				(12.5)				(47.2)	%
Net Revenues		$	1,821.2			$	1,808.8			$	12.4				0.7	%
Operating expenses:
Cost of sales(1)			156.0				139.3				16.7				12.0	%
Selling and marketing			376.1				378.1				(2.0)				(0.5)	%
General and administrative			47.8				59.7				(11.9)				(19.9)	%
Segment contribution		$	1,241.3			$	1,231.7			$	9.6				0.8	%
Segment margin			68.2	%			68.1	%							0.1	%
Segment gross margin(2)			91.4	%			92.3	%							(0.9)	%
(1)  Excludes amortization and impairment of acquired intangibles including product rights, as well as indirect cost of sales not attributable to segment results.
(2) Defined as net revenues less segment related cost of sales as a percentage of net revenues.
(3) Includes SkinMedica® and Latisse®.
(4) Includes Tazorac® sales of $0.3 million which were previously disclosed separately in the three months ended December 31, 2018.
		Twelve Months Ended December 31,								Change
		2019				2018				Dollars				%
Total Eye Care		$	2,182.4			$	2,235.7			$	(53.3)				(2.4)	%
Restasis®			1,138.4				1,197.0				(58.6)				(4.9)	%
Alphagan®/Combigan®			360.0				375.4				(15.4)				(4.1)	%
Lumigan®/Ganfort®			269.2				291.8				(22.6)				(7.7)	%
Ozurdex®			125.5				111.0				14.5				13.1	%
Eye Drops			230.4				202.7				27.7				13.7	%
Other Eye Care			58.9				57.8				1.1				1.9	%
Total Medical Aesthetics			2,772.0				2,774.6				(2.6)				(0.1)	%
Facial Aesthetics			1,606.2				1,487.3				118.9				8.0	%
Botox® Cosmetics			991.3				907.3				84.0				9.3	%
Juvederm® Collection			587.5				548.2				39.3				7.2	%
Kybella®			27.4				31.8				(4.4)				(13.8)	%
Plastic Surgery			254.4				263.0				(8.6)				(3.3)	%
Breast Implants			254.4				263.0				(8.6)				(3.3)	%
Regenerative Medicine			505.3				523.9				(18.6)				(3.6)	%
Alloderm®			395.9				407.3				(11.4)				(2.8)	%
Other Regenerative Medicine			109.4				116.6				(7.2)				(6.2)	%
Body Contouring			248.1				361.6				(113.5)				(31.4)	%
Coolsculpting® Systems & Add On Applicators			62.8				126.3				(63.5)				(50.3)	%
Coolsculpting® Consumables			185.3				235.3				(50.0)				(21.2)	%
Skin Care(3)			158.0				138.8				19.2				13.8	%
Total Medical Dermatology			44.0				115.5				(71.5)				(61.9)	%
Aczone®			9.3				55.1				(45.8)				(83.1)	%
Other Medical Dermatology(4)			34.7				60.4				(25.7)				(42.5)	%
Total Neuroscience & Urology			1,762.7				1,720.4				42.3				2.5	%
Botox® Therapeutics			1,739.2				1,638.5				100.7				6.1	%
Rapaflo®			23.5				81.9				(58.4)				(71.3)	%
Other Revenues			58.9				74.1				(15.2)				(20.5)	%
Net Revenues		$	6,820.0			$	6,920.3			$	(100.3)				(1.4)	%
Operating expenses:
Cost of sales(1)			578.2				565.2				13.0				2.3	%
Selling and marketing			1,490.4				1,348.3				142.1				10.5	%
General and administrative			190.1				205.3				(15.2)				(7.4)	%
Segment contribution		$	4,561.3			$	4,801.5			$	(240.2)				(5.0)	%
Segment margin			66.9	%			69.4	%							(2.5)	%
Segment gross margin(2)			91.5	%			91.8	%							(0.3)	%
(1)  Excludes amortization and impairment of acquired intangibles including product rights, as well as indirect cost of sales not attributable to segment results.
(2) Defined as net revenues less segment related cost of sales as a percentage of net revenues.
(3) Includes SkinMedica® and Latisse®.
(4) Includes Tazorac® sales of $25.4 million which were previously disclosed separately in the twelve months ended December 31, 2018.

 

 

The following table details Allergan plc's product revenue for significant promoted products within the US General Medicine segment for the three and twelve months ended December 31, 2019 and 2018.
Table 10
ALLERGAN PLC
US General Medicine Product Revenue
(Unaudited; in millions)
		Three Months Ended December 31,								Change
		2019				2018				Dollars				%
Total Central Nervous System (CNS)		$	457.0			$	316.1			$	140.9				44.6	%
Vraylar®			283.1				150.5				132.6				88.1	%
Viibryd®/Fetzima®			114.2				95.5				18.7				19.6	%
Saphris®			36.3				36.8				(0.5)				(1.4)	%
Namzaric®			20.2				22.6				(2.4)				(10.6)	%
Namenda ®(3)			3.2				10.7				(7.5)				(70.1)	%
Total Gastrointestinal (GI)			434.1				449.8				(15.7)				(3.5)	%
Linzess®			231.2				205.2				26.0				12.7	%
Zenpep®			80.8				66.8				14.0				21.0	%
Carafate®/Sulcrate®			46.9				54.1				(7.2)				(13.3)	%
Viberzi®			49.8				48.9				0.9				1.8	%
Asacol®/Delzicol®			8.5				27.9				(19.4)				(69.5)	%
Canasa®/Salofalk®			7.5				38.8				(31.3)				(80.7)	%
Other GI			9.4				8.1				1.3				16.0	%
Total Women's Health			232.8				213.9				18.9				8.8	%
Lo Loestrin®			156.2				143.8				12.4				8.6	%
Liletta®			22.5				14.6				7.9				54.1	%
Other Women's Health(4)(5)			54.1				55.5				(1.4)				(2.5)	%
Total Anti-Infectives			104.3				78.8				25.5				32.4	%
Teflaro®			38.1				30.0				8.1				27.0	%
Avycaz®			30.7				24.6				6.1				24.8	%
Dalvance®			26.4				17.3				9.1				52.6	%
Other Anti-Infectives			9.1				6.9				2.2				31.9	%
Diversified Brands			320.3				300.1				20.2				6.7	%
Bystolic®/Byvalson®			169.6				151.7				17.9				11.8	%
Armour Thyroid			57.4				53.4				4.0				7.5	%
Savella®			21.5				23.6				(2.1)				(8.9)	%
Other Diversified Brands			71.8				71.4				0.4				0.6	%
Other Revenues			62.2				39.2				23.0				58.7	%
Net revenues		$	1,610.7			$	1,397.9			$	212.8				15.2	%
Operating expenses:
Cost of sales(1)			287.8				195.1				92.7				47.5	%
Selling and marketing			256.4				211.1				45.3				21.5	%
General and administrative			41.5				45.1				(3.6)				(8.0)	%
Segment contribution		$	1,025.0			$	946.6			$	78.4				8.3	%
Segment margin			63.6	%			67.7	%							(4.1)	%
Segment gross margin(2)			82.1	%			86.0	%							(3.9)	%
(1) Excludes amortization and impairment of acquired intangibles including product rights, as well as indirect cost of sales not attributable to segment results.
(2) Defined as net revenues less segment related cost of sales as a percentage of net revenues.
(3) Includes Namenda XR® and Namenda® IR.
(4) Includes Estrace® Cream sales of $14.7 million which were previously disclosed separately in the three months ended December 31, 2018
(5) Includes Minastrin® 24 sales of $2.9 million which were previously disclosed separately in the three months ended December 31, 2018
		Twelve Months Ended December 31,								Change
		2019				2018				Dollars				%
Total Central Nervous System (CNS)		$	1,516.3			$	1,156.0			$	360.3				31.2	%
Vraylar®			857.5				487.1				370.4				76.0	%
Viibryd®/Fetzima®			412.1				342.4				69.7				20.4	%
Saphris®			135.3				139.7				(4.4)				(3.1)	%
Namzaric®			88.6				115.8				(27.2)				(23.5)	%
Namenda ®(3)			22.8				71.0				(48.2)				(67.9)	%
Total Gastrointestinal (GI)			1,634.2				1,723.7				(89.5)				(5.2)	%
Linzess®			803.2				761.1				42.1				5.5	%
Zenpep®			288.0				237.3				50.7				21.4	%
Carafate®/Sulcrate®			212.5				217.8				(5.3)				(2.4)	%
Viberzi®			187.9				176.5				11.4				6.5	%
Asacol®/Delzicol®			76.7				130.8				(54.1)				(41.4)	%
Canasa®/Salofalk®			31.5				169.2				(137.7)				(81.4)	%
Other GI			34.4				31.0				3.4				11.0	%
Total Women's Health			895.7				786.8				108.9				13.8	%
Lo Loestrin®			588.9				527.7				61.2				11.6	%
Liletta®			79.1				50.9				28.2				55.4	%
Other Women's Health(4)(5)			227.7				208.2				19.5				9.4	%
Total Anti-Infectives			377.1				304.4				72.7				23.9	%
Teflaro®			147.0				128.0				19.0				14.8	%
Avycaz®			116.7				94.6				22.1				23.4	%
Dalvance®			81.9				56.1				25.8				46.0	%
Other Anti-Infectives			31.5				25.7				5.8				22.6	%
Diversified Brands			1,202.8				1,156.0				46.8				4.0	%
Bystolic®/Byvalson®			600.6				583.8				16.8				2.9	%
Armour Thyroid			218.5				198.8				19.7				9.9	%
Savella®			88.5				85.0				3.5				4.1	%
Other Diversified Brands			295.2				288.4				6.8				2.4	%
Other Revenues			208.8				196.0				12.8				6.5	%
Net revenues		$	5,834.9			$	5,322.9			$	512.0				9.6	%
Operating expenses:
Cost of sales(1)			954.8				799.1				155.7				19.5	%
Selling and marketing			978.2				924.6				53.6				5.8	%
General and administrative			160.7				156.4				4.3				2.7	%
Segment contribution		$	3,741.2			$	3,442.8			$	298.4				8.7	%
Segment margin			64.1	%			64.7	%							(0.6)	%
Segment gross margin(2)			83.6	%			85.0	%							(1.4)	%
(1) Excludes amortization and impairment of acquired intangibles including product rights, as well as indirect cost of sales not attributable to segment results.
(2) Defined as net revenues less segment related cost of sales as a percentage of net revenues.
(3) Includes Namenda XR® and Namenda® IR.
(4) Includes Estrace® Cream sales of $49.0 million which were previously disclosed separately in the twelve months ended December 31, 2018
(5) Includes Minastrin® 24 sales of $9.5 million which were previously disclosed separately in the twelve months ended December 31, 2018

 

 

The following table details Allergan plc's product revenue for significant promoted products within the International segment for the three and twelve months ended December 31, 2019 and 2018.
Table 11
ALLERGAN PLC
International Product Revenue
(Unaudited; in millions)
		Three Months Ended December 31,								Change
		2019				2018				Dollars				%
Total Eye Care		$	319.4			$	308.2			$	11.2				3.6	%
Lumigan®/Ganfort®			95.6				96.9				(1.3)				(1.3)	%
Alphagan®/Combigan®			43.1				46.7				(3.6)				(7.7)	%
Ozurdex®			66.7				29.6				37.1				125.3	%
Eye Drops			59.3				71.7				(12.4)				(17.3)	%
Restasis®			18.7				16.6				2.1				12.7	%
Other Eye Care			36.0				46.7				(10.7)				(22.9)	%
Total Medical Aesthetics			412.9				396.0				16.9				4.3	%
Facial Aesthetics			364.6				332.8				31.8				9.6	%
Botox® Cosmetics			182.9				157.8				25.1				15.9	%
Juvederm® Collection			180.9				174.0				6.9				4.0	%
Belkyra® (Kybella®)			0.8				1.0				(0.2)				(20.0)	%
Plastic Surgery			15.3				10.8				4.5				41.7	%
Breast Implants			15.1				10.5				4.6				43.8	%
Other Plastic Surgery			0.2				0.3				(0.1)				(33.3)	%
Regenerative Medicine			3.4				3.9				(0.5)				(12.8)	%
Alloderm®			2.0				2.5				(0.5)				(20.0)	%
Other Regenerative Medicine			1.4				1.4				0.0				0.0	%
Body Contouring			25.4				44.9				(19.5)				(43.4)	%
Coolsculpting® Systems & Add On Applicators			8.8				21.5				(12.7)				(59.1)	%
Coolsculpting® Consumables			16.6				23.4				(6.8)				(29.1)	%
Skin Care			4.2				3.6				0.6				16.7	%
Botox® Therapeutics and Other			168.8				150.1				18.7				12.5	%
Botox® Therapeutics			102.5				96.7				5.8				6.0	%
Asacol®/Delzicol®			8.9				10.7				(1.8)				(16.8)	%
Constella®			6.8				6.4				0.4				6.3	%
Other Products			50.6				36.3				14.3				39.4	%
Other Revenues			16.6				15.9				0.7				4.4	%
Net revenues		$	917.7			$	870.2			$	47.5				5.5	%
Operating expenses:
Cost of sales(1)			148.4				146.1				2.3				1.6	%
Selling and marketing			216.6				230.8				(14.2)				(6.2)	%
General and administrative			36.9				41.3				(4.4)				(10.7)	%
Segment contribution		$	515.8			$	452.0			$	63.8				14.1	%
Segment margin			56.2	%			51.9	%							4.3	%
Segment gross margin(2)			83.8	%			83.2	%							0.6	%
(1)  Excludes amortization and impairment of acquired intangibles including product rights, as well as indirect cost of sales not attributable to segment results.
(2) Defined as net revenues less segment related cost of sales as a percentage of net revenues.
		Twelve Months Ended December 31,								Change
		2019				2018				Dollars				%
Total Eye Care		$	1,251.1			$	1,294.6			$	(43.5)				(3.4)	%
Lumigan®/Ganfort®			360.8				392.6				(31.8)				(8.1)	%
Alphagan®/Combigan®			162.0				176.0				(14.0)				(8.0)	%
Ozurdex®			274.6				187.7				86.9				46.3	%
Eye Drops			235.8				279.7				(43.9)				(15.7)	%
Restasis®			50.2				64.5				(14.3)				(22.2)	%
Other Eye Care			167.7				194.1				(26.4)				(13.6)	%
Total Medical Aesthetics			1,480.8				1,533.3				(52.5)				(3.4)	%
Facial Aesthetics			1,331.1				1,262.3				68.8				5.5	%
Botox® Cosmetics			671.7				641.2				30.5				4.8	%
Juvederm® Collection			656.1				614.8				41.3				6.7	%
Belkyra® (Kybella®)			3.3				6.3				(3.0)				(47.6)	%
Plastic Surgery			1.8				131.5				(129.7)				(98.6)	%
Breast Implants			0.6				130.1				(129.5)				(99.5)	%
Other Plastic Surgery			1.2				1.4				(0.2)				(14.3)	%
Regenerative Medicine			14.6				16.8				(2.2)				(13.1)	%
Alloderm®			7.9				8.0				(0.1)				(1.3)	%
Other Regenerative Medicine			6.7				8.8				(2.1)				(23.9)	%
Body Contouring			118.7				107.5				11.2				10.4	%
Coolsculpting®Systems & Add On Applicators			42.4				43.3				(0.9)				(2.1)	%
Coolsculpting® Consumables			76.3				64.2				12.1				18.8	%
Skin Care			14.6				15.2				(0.6)				(3.9)	%
Botox® Therapeutics and Other			603.0				611.5				(8.5)				(1.4)	%
Botox® Therapeutics			389.1				390.4				(1.3)				(0.3)	%
Asacol®/Delzicol®			36.1				45.7				(9.6)				(21.0)	%
Constella®			23.8				24.1				(0.3)				(1.2)	%
Other Products			154.0				151.3				2.7				1.8	%
Other Revenues			67.1				65.3				1.8				2.8	%
Net revenues		$	3,402.0			$	3,504.7			$	(102.7)				(2.9)	%
Operating expenses:
Cost of sales(1)			548.3				537.1				11.2				2.1	%
Selling and marketing			934.7				928.7				6.0				0.6	%
General and administrative			117.0				141.7				(24.7)				(17.4)	%
Segment contribution		$	1,802.0			$	1,897.2			$	(95.2)				(5.0)	%
Segment margin			53.0	%			54.1	%							(1.1)	%
Segment gross margin(2)			83.9	%			84.7	%							(0.8)	%
(1)  Excludes amortization and impairment of acquired intangibles including product rights, as well as indirect cost of sales not attributable to segment results.
(2) Defined as net revenues less segment related cost of sales as a percentage of net revenues.

 

 

The following table details Allergan plc's non-GAAP product revenues for the three and twelve months ended December 31, 2019 and 2018.
ALLERGAN PLC
NON GAAP NET REVENUES TOP GLOBAL PRODUCTS
(Unaudited; in millions)																																																	Table 12
	Three Months Ended December 31, 2019																						Three Months Ended December 31, 2018																						Movement
	US Specialized Therapeutics				US General  Medicine				International				Corporate				Total						US Specialized Therapeutics				US General Medicine				International				Corporate				Total						Global Change				Global Change Percentage
Botox®	$	734.8			$	-			$	285.4			$	-				1,020.2					$	691.4			$	-			$	254.5			$	-			$	945.9					$	74.3				7.9	%
Juvederm® Collection		166.4				-				180.9				-				347.3						158.4				-				174.0				-				332.4						14.9				4.5	%
Linzess®/Constella®		-				231.2				6.8				-				238.0						-				205.2				6.4				-				211.6						26.4				12.5	%
Lumigan®/Ganfort®		81.9				-				95.6				-				177.5						74.0				-				96.9				-				170.9						6.6				3.9	%
Bystolic® /Byvalson®		-				169.6				0.6				-				170.2						-				151.7				0.4				-				152.1						18.1				11.9	%
Alphagan®/Combigan®		94.5				-				43.1				-				137.6						97.7				-				46.7				-				144.4						(6.8)				(4.7)	%
Eye Drops		61.2				-				59.3				-				120.5						47.9				-				71.7				-				119.6						0.9				0.8	%
Lo Loestrin®		-				156.2				-				-				156.2						-				143.8				-				-				143.8						12.4				8.6	%
Breast Implants		67.1				-				15.1				-				82.2						68.2				-				10.5				-				78.7						3.5				4.4	%
Viibryd®/Fetzima®		-				114.2				3.6				-				117.8						-				95.5				2.3				-				97.8						20.0				20.4	%
Alloderm®		104.7				-				2.0				-				106.7						94.9				-				2.5				-				97.4						9.3				9.5	%
Vraylar®		-				283.1				-				-				283.1						-				150.5				-				-				150.5						132.6				88.1	%
Coolsculpting® Consumables		36.4				-				16.6				-				53.0						54.5				-				23.4				-				77.9						(24.9)				(32.0)	%
Ozurdex ®		31.6				-				66.7				-				98.3						29.3				-				29.6				-				58.9						39.4				66.9	%
Carafate ® /Sulcrate ®		-				46.9				0.9				-				47.8						-				54.1				0.7				-				54.8						(7.0)				(12.8)	%
Zenpep®		-				80.8				0.5				-				81.3						-				66.8				0.4				-				67.2						14.1				21.0	%
Coolsculpting® Systems & Add On Applicators		16.9				-				8.8				-				25.7						26.8				-				21.5				-				48.3						(22.6)				(46.8)	%
Viberzi®		-				49.8				0.4				-				50.2						-				48.9				0.6				-				49.5						0.7				1.4	%
Namzaric®		-				20.2				-				-				20.2						-				22.6				-				-				22.6						(2.4)				(10.6)	%
Teflaro®		-				38.1				3.7				-				41.8						-				30.0				-				-				30.0						11.8				39.3	%
Dalvance®		-				26.4				2.4				-				28.8						-				17.3				1.0				-				18.3						10.5				57.4	%
Avycaz®		-				30.7				-				-				30.7						-				24.6				-				-				24.6						6.1				24.8	%
Kybella® /Belkyra®		6.3				-				0.8				-				7.1						7.2				-				1.0				-				8.2						(1.1)				(13.4)	%
Other Regenerative Medicine		28.0				-				1.4				-				29.4						29.8				-				1.4				-				31.2						(1.8)				(5.8)	%
Other Promoted Products		1.7				-				(4.9)				-				(3.2)						5.6				-				5.1				-				10.7						(13.9)				(129.9)	%
Total Promoted Brands & Brands with Ongoing Exclusivity		1,431.5				1,247.2				789.7				-				3,468.4						1,385.7				1,011.0				750.6				-				3,147.3						321.1				10.2	%
Restasis®		309.0				-				18.7				-				327.7						325.0				-				16.6				-				341.6						(13.9)				(4.1)	%
Asacol®/Delzicol®		-				8.5				8.9				-				17.4						-				27.9				10.7				-				38.6						(21.2)				(54.9)	%
Rapaflo®		2.0				-				2.5				-				4.5						18.9				-				1.8				-				20.7						(16.2)				(78.3)	%
Canasa®/Salofalk®		-				7.5				4.7				-				12.2						-				38.8				4.5				-				43.3						(31.1)				(71.8)	%
Saphris		-				36.3				-				-				36.3						-				36.8				-				-				36.8						(0.5)				(1.4)	%
Other LOE/ Risk		-				10.7				-				-				10.7						-				28.3				-				-				28.3						(17.6)				(62.2)	%
Total LOE/Risk		311.0				63.0				34.8				-				408.8						343.9				131.8				33.6				-				509.3						(100.5)				(19.7)	%
Aczone®		2.5				-				-				-				2.5						0.6				-				0.1				-				0.7						1.8				257.1	%
Other Divested		10.5				-				0.1				-				10.6						4.0			5.2					0.1				-				9.3						1.3				14.0	%
Total Divested		13.0				-				0.1				-				13.1						4.6				5.2				0.2				-				10.0						3.1				31.0	%
Total Brands facing LOE Risk/Divested		324.0				63.0				34.9				-				421.9						348.5				137.0				33.8				-				519.3						(97.4)				(18.8)	%
Skincare		44.6				-				4.2				-				48.8						40.4				-				3.6				-				44.0						4.8				10.9	%
Liletta®		-				22.5				-				-				22.5						-				14.6				-				-				14.6						7.9				54.1	%
Armour Thyroid		-				57.4				-				-				57.4						-				53.4				-				-				53.4						4.0				7.5	%
Savella®		-				21.5				-				-				21.5						-				23.6				-				-				23.6						(2.1)				(8.9)	%
Other Products Revenues		21.1				199.1				88.9				1.4				310.5						34.2				158.3				82.2				2.8				277.5						33.0				11.9	%
Total Other		65.7				300.5				93.1				1.4				460.7						74.6				249.9				85.8				2.8				413.1						47.6				11.5	%
Total Net Revenues	$	1,821.2			$	1,610.7			$	917.7			$	1.4				4,351.0					$	1,808.8			$	1,397.9			$	870.2			$	2.8				4,079.7					$	271.3				6.6	%

 

 

 

 

	Twelve Months Ended December 31, 2019																				Twelve Months Ended December 31, 2018																				Movement
	US Specialized Therapeutics				US General  Medicine				International				Corporate				Global				US  Specialized Therapeutics				US General Medicine				International				Corporate				Global				Global Change				Global Change  Percentage
Botox®	$	2,730.5			$	-			$	1,060.8			$	-			$	3,791.3			$	2,545.8			$	-			$	1,031.6			$	-			$	3,577.4			$	213.9				6.0	%
Juvederm® Collection		587.5				-				656.1				-				1,243.6				548.2				-				614.8				-				1,163.0				80.6				6.9	%
Linzess®/Constella®		-				803.2				23.8				-				827.0				-				761.1				24.1				-				785.2				41.8				5.3	%
Lumigan®/Ganfort®		269.2				-				360.8				-				630.0				291.8				-				392.6				-				684.4				(54.4)				(7.9)	%
Bystolic® /Byvalson®		-				600.6				2.1				-				602.7				-				583.8				2.0				-				585.8				16.9				2.9	%
Alphagan®/Combigan®		360.0				-				162.0				-				522.0				375.4				-				176.0				-				551.4				(29.4)				(5.3)	%
Eye Drops		230.4				-				235.8				-				466.2				202.7				-				279.7				-				482.4				(16.2)				(3.4)	%
Lo Loestrin®		-				588.9				-				-				588.9				-				527.7				-				-				527.7				61.2				11.6	%
Breast Implants		254.4				-				0.6				-				255.0				263.0				-				130.1				-				393.1				(138.1)				(35.1)	%
Viibryd®/Fetzima®		-				412.1				11.4				-				423.5				-				342.4				7.2				-				349.6				73.9				21.1	%
Alloderm®		395.9				-				7.9				-				403.8				407.3				-				8.0				-				415.3				(11.5)				(2.8)	%
Vraylar™		-				857.5				-				-				857.5				-				487.1				-				-				487.1				370.4				76.0	%
Coolsculpting® Consumables		185.3				-				76.3				-				261.6				235.3				-				64.2				-				299.5				(37.9)				(12.7)	%
Ozurdex ®		125.5				-				274.6				-				400.1				111.0				-				187.7				-				298.7				101.4				33.9	%
Carafate ® /Sulcrate ®		-				212.5				3.0				-				215.5				-				217.8				2.8				-				220.6				(5.1)				(2.3)	%
Zenpep®		-				288.0				1.2				-				289.2				-				237.3				0.4				-				237.7				51.5				21.7	%
Coolsculpting® Systems & Add On Applicators		62.8				-				42.4				-				105.2				126.3				-				43.3				-				169.6				(64.4)				(38.0)	%
Viberzi®		-				187.9				1.6				-				189.5				-				176.5				1.3				-				177.8				11.7				6.6	%
Namzaric®		-				88.6				-				-				88.6				-				115.8				-				-				115.8				(27.2)				(23.5)	%
Teflaro®		-				147.0				6.0				-				153.0				-				128.0				0.3				-				128.3				24.7				19.3	%
Dalvance®		-				81.9				6.0				-				87.9				-				56.1				2.3				-				58.4				29.5				50.5	%
Avycaz®		-				116.7				-				-				116.7				-				94.6				-				-				94.6				22.1				23.4	%
Kybella® /Belkyra®		27.4				-				3.3				-				30.7				31.8				-				6.3				-				38.1				(7.4)				(19.4)	%
Other Regenerative Medicines		109.4				-				6.7				-				116.1				116.6				-				8.8				-				125.4				(9.3)				(7.4)	%
Other Promoted and New Launch Products		25.7				-				10.9				-				36.6				21.5				-				20.5				-				42.0				(5.4)				(12.9)	%
Total Promoted Brands & Brands with Ongoing Exclusivity		5,364.0				4,384.9				2,953.3				-				12,702.2				5,276.7				3,728.2				3,004.0				-				12,008.9				693.3				5.8	%
Restasis®		1,138.4				-				50.2				-				1,188.6				1,197.0				-				64.5				-				1,261.5				(72.9)				(5.8)	%
Asacol®/Delzicol®		-				76.7				36.1				-				112.8				-				130.8				45.7				-				176.5				(63.7)				(36.1)	%
Rapaflo®		23.5				-				6.0				-				29.5				81.9				-				6.4				-				88.3				(58.8)				(66.6)	%
Canasa®/Salofalk®		-				31.5				16.8				-				48.3				-				169.2				17.6				-				186.8				(138.5)				(74.1)	%
Saphris		-				135.3				-				-				135.3				-				139.7				-				-				139.7				(4.4)				(3.1)	%
Other LOE/ Risk		-				72.1				-				-				72.1				-				129.5				-				-				129.5				(57.4)				(44.3)	%
Total LOE Risk		1,161.9				315.6				109.1				-				1,586.6				1,278.9				569.2				134.2				-				1,982.3				(395.7)				(20.0)	%
Aczone®		9.3				-				-				-				9.3				55.1				-				0.4				-				55.5				(46.2)				(83.2)	%
Other Divested		34.0				2.3				0.6				-				36.9				60.5			19.9					0.7				-				81.1				(44.2)				(54.5)	%
Total Divested		43.3				2.3				0.6				-				46.2				115.6				19.9				1.1				-				136.6				(90.4)				(66.2)	%
Total Brands facing LOE Risk		1,205.2				317.9				109.7				-				1,632.8				1,394.5				589.1				135.3				-				2,118.9				(486.1)				(22.9)	%
Skincare		158.0				-				14.6				-				172.6				138.8				-				15.2				-				154.0				18.6				12.1	%
Liletta®		-				79.1				-				-				79.1				-				50.9				-				-				50.9				28.2				55.4	%
Armour Thyroid		-				218.5				-				-				218.5				-				198.8				-				-				198.8				19.7				9.9	%
Savella®		-				88.5				-				-				88.5				-				85.0				-				-				85.0				3.5				4.1	%
Other Products Revenues		92.8				746.0				324.4				7.0				1,170.2				110.3				670.9				350.2				14.5				1,145.9				24.3				2.1	%
Total Other		250.8				1,132.1				339.0				7.0				1,728.9				249.1				1,005.6				365.4				14.5				1,634.6				94.3				5.8	%
Total Net Revenues	$	6,820.0			$	5,834.9			$	3,402.0			$	7.0				16,063.9			$	6,920.3			$	5,322.9			$	3,504.7			$	14.5				15,762.4			$	301.5				1.9	%