Delaware | 001-33093 | 77-0160744 |
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) |
3911 Sorrento Valley Boulevard, Suite 110 San Diego, CA | 92121 (Zip Code) | |
(Address of principal executive offices) |
i. | Unaudited Pro Forma Condensed Consolidated Balance Sheet as of December 31, 2018. |
ii. | Unaudited Pro Forma Condensed Consolidated Statement of Operations for the year ended December 31, 2018. |
Exhibit No. | Description |
Unaudited pro forma condensed consolidated balance sheet as of December 31, 2018 and unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2018 |
Date: March 6, 2019 | By: /s/ Charles Berkman Name: Charles Berkman Title: Senior Vice President, General Counsel and Secretary |
Historical | Pro Forma | Pro Forma | ||||||||||
Ligand | Adjustments | |||||||||||
Revenues: | ||||||||||||
Royalties | $ | 128,556 | $ | (99,300 | ) | (a) | $ | 29,256 | ||||
Material sales | 29,123 | 29,123 | ||||||||||
License fees, milestones and other revenues | 93,774 | 93,774 | ||||||||||
Total revenues | 251,453 | (99,300 | ) | 152,153 | ||||||||
Operating costs and expenses: | ||||||||||||
Cost of material sales | 6,337 | 6,337 | ||||||||||
Amortization of intangibles | 15,792 | 15,792 | ||||||||||
Research and development | 27,863 | 27,863 | ||||||||||
General and administrative | 37,734 | 500 | (b) | 38,234 | ||||||||
Total operating costs and expenses | 87,726 | 500 | 88,226 | |||||||||
Gain from sale of Promacta license | — | (827,000 | ) | (c) | (827,000 | ) | ||||||
Income from operations | 163,727 | 727,200 | 890,927 | |||||||||
Other income (expenses): | ||||||||||||
Gain (loss) from Viking | 50,187 | 50,187 | ||||||||||
Interest income | 13,999 | 13,999 | ||||||||||
interest expense | (48,276 | ) | (48,276 | ) | ||||||||
Other income (expense), net | (6,307 | ) | (6,307 | ) | ||||||||
Total other income (expense), net | 9,603 | — | 9,603 | |||||||||
Income before income taxes | 173,330 | 727,200 | 900,530 | |||||||||
Income tax expense | (30,009 | ) | (152,267 | ) | (d) | (182,276 | ) | |||||
Net income: | $ | 143,321 | $ | 574,933 | $ | 718,254 | ||||||
Net income per common share: | ||||||||||||
Basic | $ | 6.77 | $ | 33.94 | ||||||||
Diluted | $ | 5.96 | 29.84 | |||||||||
Weighted average per common share: | ||||||||||||
Basic | 21,160 | 21,160 | ||||||||||
Diluted | 24,067 | 24,067 |
Historical | Pro Forma | |||||||||||
Ligand | Adjustments | Pro Forma | ||||||||||
ASSETS | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 117,164 | $ | 827,000 | (c) | $ | 944,164 | |||||
Short-term investments | 601,217 | 601,217 | ||||||||||
Investment in Viking | 46,191 | 46,191 | ||||||||||
Accounts receivable, net | 55,850 | 55,850 | ||||||||||
Inventory | 7,124 | 7,124 | ||||||||||
Derivative assets | 22,576 | 22,576 | ||||||||||
Other current assets | 20,418 | 20,418 | ||||||||||
Total current assets | 870,540 | 827,000 | 1,697,540 | |||||||||
Deferred income taxes, net | 46,521 | (46,521 | ) | (e) | — | |||||||
Intangible assets, net | 219,793 | 219,793 | ||||||||||
Goodwill | 86,646 | 86,646 | ||||||||||
Commercial license rights | 31,460 | 31,460 | ||||||||||
Property and equipment, net | 5,372 | 5,372 | ||||||||||
Other assets | 471 | 471 | ||||||||||
Total assets | $ | 1,260,803 | $ | 780,479 | $ | 2,041,282 | ||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable | $ | 4,183 | $ | 500 | (b) | $ | 4,683 | |||||
Accrued liabilities | 19,200 | 19,200 | ||||||||||
Income tax payable | — | 100,558 | (e) | 100,558 | ||||||||
Current contingent liabilities | 5,717 | 5,717 | ||||||||||
Deferred revenue | 3,286 | 3,286 | ||||||||||
Derivative liability | 23,430 | 23,430 | ||||||||||
2019 convertible senior notes, net | 26,433 | 26,433 | ||||||||||
Total current liabilities | 82,249 | 101,058 | 183,307 | |||||||||
2023 convertible senior notes, net | 609,864 | 609,864 | ||||||||||
Deferred income taxes, net | — | 10,693 | (e) | 10,693 | ||||||||
Long-term contingent liabilities | 6,825 | 6,825 | ||||||||||
Other long-term liabilities | 951 | 7,222 | (e) | 8,173 | ||||||||
Total liabilities | 699,889 | 118,973 | 818,862 | |||||||||
Total stockholders' equity | 560,914 | 661,506 | 1,222,420 | |||||||||
Total liabilities and stockholders' equity | $ | 1,260,803 | $ | 780,479 | $ | 2,041,282 |