Lannett Announces Fiscal 2019 Third-Quarter Financial Results; Raises Guidance For Fiscal 2019

PHILADELPHIA, May 6, 2019 /PRNewswire/ -- Lannett Company, Inc. (NYSE: LCI) today reported financial results for its fiscal 2019 third quarter ended March 31, 2019.

"Our solid third quarter financial results reflect continued growth of our core business," said Tim Crew, chief executive officer of Lannett. "Excluding sales of Levothyroxine, net sales have progressed from $101 million to $105 million to $118 million in the first, second and third quarters, respectively, representing 17% growth from the first to the third quarter. This growth has largely been fueled by the launch of new products, while maintaining our base business.

"We remain quite positive about our progress and outlook. During March, we purchased approximately $24 million of our Term Loans in open market transactions, and still had more than $200 million in cash at quarter end. Our cost reduction program is nearly complete and we expect to enter fiscal 2020 positioned with a cost structure approximately $33 million lower than the recent past. And, with our ongoing investment in product development, combined with our product acquisition efforts, we expect to continue to both augment our offering and replenish our pipeline. Our ongoing goal is to add approximately $75 million of new product revenues annually."

For the fiscal 2019 third quarter, on a GAAP basis, net sales were $172.8 million compared with $174.4 million for the third quarter of fiscal 2018. Gross profit was $65.3 million, or 38% of total net sales, compared with $67.1 million, or 38% of total net sales. Research and development (R&D) expenses were $9.8 million compared with $2.7 million for the fiscal 2018 third quarter. Selling, general and administrative (SG&A) expenses were $21.6 million compared with $14.1 million. Restructuring expenses were $0.5 million compared with $1.4 million. Operating income was $33.4 million compared with $33.3 million. Interest expense decreased to $21.5 million from $22.8 million for the third quarter of fiscal 2018. Net income was $10.6 million, or $0.27 per diluted share, compared with $12.8 million, or $0.33 per diluted share, for the fiscal 2018 third quarter.

For the fiscal 2019 third quarter reported on a Non-GAAP basis, net sales were $172.8 million compared with $174.4 million for the third quarter of fiscal 2018. Adjusted gross profit was $77.0 million, or 45% of adjusted net sales, compared with $76.7 million, or 44% of adjusted net sales, for the prior-year third quarter. Adjusted R&D expenses were $9.1 million compared with $2.7 million. Adjusted SG&A expenses were $17.5 million compared with $14.1 million. Adjusted operating income was $50.4 million compared with $59.8 million for the prior-year third quarter. Adjusted interest expense was $17.0 million compared with $16.2 million for the third quarter of fiscal 2018. Adjusted net income was $26.6 million, or $0.68 per diluted share, compared with $30.5 million, or $0.80 per diluted share, for the fiscal 2018 third quarter.

Guidance for Fiscal 2019
Based on its current outlook, the company has raised its estimates, as follows:

                                                                                   GAAP                                                                   Adjusted




            Net sales          
           $640 million to $645 million, up from $615 million to $635 million 
         $640 million to $645 million, up from $615 million to $635 million

    ---

    Gross margin %                                                   Approximately 37%, changed from 37%                                     Approximately 44%, changed from 44%
                                                                                                    to 38%                                                                  to 45%

    ---

             R&D expense            
           $37 million to $38 million, up from $35 million to $37 million     
         $35 million to $36 million, up from $33 million to $35 million

    ---

             SG&A expense           
           $82 million to $84 million, up from $78 million to $81 million     
         $70 million to $71 million, up from $66 million to $69 million

    ---

             Restructuring
              expense                 
           $2 million to $3 million, down from $3 million to $4 million                                                            
            $ --

    ---

             Asset impairment
              charges                                                     
            $369 million, unchanged                                                            
            $ --

    ---

             Interest and other   
           $84 million to $85 million, down from $84 million to $86 million   
         $65 million to $66 million, down from $66 million to $68 million

    ---

             Effective tax rate                                        Approximately 22%, changed from 22%                                     Approximately 23%, changed from 22%
                                                                                                    to 23%                                                                  to 23%

    ---

             Capital
              expenditures        
           $28 million to $31 million, down from $30 million to $35 million   
         $28 million to $31 million, down from $30 million to $35 million

    ---

Conference Call Information and Forward-Looking Statements
Later today, the company will host a conference call at 4:30 p.m. ET to review its results of operations for its fiscal 2019 third quarter ended March 31, 2019. The conference call will be available to interested parties by dialing 877-261-8992 from the U.S. or Canada, or 847-619-6548 from international locations, passcode 48589492. The call will be broadcast via the Internet at www.lannett.com. Listeners are encouraged to visit the website at least 10 minutes prior to the start of the scheduled presentation to register, download and install any necessary audio software. A playback of the call will be archived and accessible on the same website for at least three months.

Discussion during the conference call may include forward-looking statements regarding such topics as, but not limited to, the company's financial status and performance, regulatory and operational developments, and any comments the company may make about its future plans or prospects in response to questions from participants on the conference call.

Use of Non-GAAP Financial Measures
This news release contains references to Non-GAAP financial measures, which are financial measures that are not prepared in conformity with United States generally accepted accounting principles (U.S. GAAP). Management uses these measures internally for evaluating its operating performance. The Company's management believes that the presentation of Non-GAAP financial measures provides useful supplementary information regarding operational performance, because it enhances an investor's overall understanding of the financial results for the Company's core business. Additionally, it provides a basis for the comparison of the financial results for the Company's core business between current, past and future periods. Non-GAAP financial measures should be considered only as a supplement to, and not as a substitute for or as a superior measure to, financial measures prepared in accordance with U.S. GAAP.

Detailed reconciliations of non-GAAP financial measures to the most directly comparable GAAP financial measures are included with this release.

Non-GAAP financial measures exclude, among others, the effects of (1) amortization of purchased intangibles and other purchase accounting entries, (2) acquisition and integration-related expenses, (3) non-cash interest expense, as well as (4) certain other items considered unusual or non-recurring in nature.

About Lannett Company, Inc.:
Lannett Company, founded in 1942, develops, manufactures, packages, markets and distributes generic pharmaceutical products for a wide range of medical indications - see financial schedule below for net sales by medical indication. For more information, visit the company's website at www.lannett.com.

This news release contains certain statements of a forward-looking nature relating to future events or future business performance. Any such statements, including, but not limited to, successfully launching and commercializing recently acquired and previously approved products, adding approximately $75 million of new revenues annually, achieving expected savings from the cost reduction program, successfully consummating transactions with new and existing alliance partners and successfully launching and commercializing products included therein, and achieving the financial metrics stated in the company's guidance for fiscal 2019, whether expressed or implied, are subject to risks and uncertainties which can cause actual results to differ materially from those currently anticipated due to a number of factors which include, but are not limited to, the difficulty in predicting the timing or outcome of FDA or other regulatory approvals or actions, the ability to successfully commercialize products upon approval, including acquired products, and Lannett's estimated or anticipated future financial results, future inventory levels, future competition or pricing, future levels of operating expenses, product development efforts or performance, and other risk factors discussed in the company's Form 10-K and other documents filed with the Securities and Exchange Commission from time to time. These forward-looking statements represent the company's judgment as of the date of this news release. The company disclaims any intent or obligation to update these forward-looking statements.

FINANCIAL SCHEDULES FOLLOW

                                                
              
                LANNETT COMPANY, INC.


                                             
              
                CONSOLIDATED BALANCE SHEETS


                                          
              (In thousands, except share and per share data)


                                                              
              
                (Unaudited)


                                                                                           March 31, 2019 June 30, 2018





                                    ASSETS

    ---

                     Current assets:


        Cash and cash equivalents                                                             $205,207        $98,586


        Accounts receivable, net                                                               151,804        252,651



       Inventories                                                                            136,352        141,635



       Prepaid income taxes                                                                       101         15,159



       Assets held for sale                                                                    14,644         13,976



       Other current assets                                                                     7,246          4,863




       Total current assets                                                                   515,354        526,870


                     Property, plant and equipment,
                      net                                                                      193,121        233,247


                     Intangible assets, net                                                    401,973        424,425


                     Goodwill                                                                                 339,566


                     Deferred tax assets                                                       102,541         22,063


                     Other assets                                                               18,620         29,133


                     TOTAL ASSETS                                                           $1,231,609     $1,575,304







                                    LIABILITIES

    ---

                     Current liabilities:



       Accounts payable                                                                       $31,564        $56,767



       Accrued expenses                                                                         8,423          7,425


        Accrued payroll and payroll-
         related expenses                                                                       18,677          7,819



       Rebates payable                                                                         41,873         49,400



       Royalties payable                                                                       10,423          5,955


        Restructuring liability                                                                    270          6,706


        Liabilities held for sale                                                                  847              -


        Short-term borrowings and
         current portion of long-term
         debt                                                                                   66,845         66,845



        Total current liabilities                                                              178,922        200,917


                     Long-term debt, net                                                       711,341        772,425


                     Other liabilities                                                           2,046          3,047


                     TOTAL LIABILITIES                                                         892,309        976,389






       
                
                  STOCKHOLDERS' EQUITY

    ---

                     Common stock
                         ($0.001 par value,
                         100,000,000 shares authorized;
                      38,858,670
                          and 38,256,839 shares
                          issued; 37,908,587 and
                      37,380,517 shares outstanding
                      at 
                March 31, 2019
                      and June 30, 2018,
                      respectively)                                                                 39             38


                     Additional paid-in capital                                                  314,591        306,817


                     Retained earnings                                                          39,661        306,464


                     Accumulated other comprehensive
                      loss                                                                       (571)         (515)


                     Treasury stock(950,083 and
                      876,322 shares at March 31,
                      2019 and June 30, 2018,
                      respectively)                                                           (14,420)      (13,889)



        Total stockholders' equity                                                             339,300        598,915



                     TOTAL LIABILITIES AND
                      STOCKHOLDERS' EQUITY                                                  $1,231,609     $1,575,304

                                                                                                                 ===

                                                                 
              
                LANNETT COMPANY, INC.


                                                   
              
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)


                                                          
              (In thousands, except share and per share data)




                                                   Three months ended                                     Nine months ended


                                                        March 31,                                             March 31,



                                                                 2019                                                   2018       2019        2018





                   Net sales                                 $172,794                                               $174,386   $521,566    $513,652


                   Cost of sales                               99,571                                                 99,036    303,012     267,503


                   Amortization of intangibles                  7,906                                                  8,293     24,286      23,971


                   Gross profit                                65,317                                                 67,057    194,268     222,178



                   Operating expenses:


      Research and development
       expenses                                                 9,838                                                  2,730     29,371      20,861


      Selling, general and
       administrative expenses                                 21,649                                                 14,112     65,434      61,643


      Acquisition and integration-
       related expenses                                                                                                                       83


      Restructuring expenses                                      452                                                  1,421      1,687       2,983


      Loss on sale of intangible asset                                                                               15,514                15,514


      Asset impairment charges                                                                                                369,499



      Total operating expenses                                 31,939                                                 33,777    465,991     101,084



                   Operating income (loss)                     33,378                                                 33,280  (271,723)    121,094



                   Other income (loss):



     Investment income                                           925                                                    719      1,860       4,208



     Interest expense                                       (21,485)                                              (22,842)  (64,430)   (64,440)


      Loss on extinguishment of debt                            (413)                                                           (413)



     Other                                                     (401)                                                 (662)   (1,409)      2,473




     Total other loss                                       (21,374)                                              (22,785)  (64,392)   (57,759)



                   Income (loss) before income tax             12,004                                                 10,495  (336,115)     63,335


                   Income tax expense (benefit)                 1,359                                                (2,275)  (71,594)     23,286



                   Net income (loss)                          $10,645                                                $12,770 $(264,521)    $40,049





                   Earnings (loss) per common
                    share:



          Basic                                                $0.28                                                  $0.34    $(7.01)      $1.08



          Diluted                                              $0.27                                                  $0.33    $(7.01)      $1.05




                   Weighted average common shares
                    outstanding:



          Basic                                           37,842,224                                             37,136,945 37,729,099  37,064,781



          Diluted                                         39,330,847                                             38,287,005 37,729,099  38,112,193



                                                                                                                                                       
              
                LANNETT COMPANY, INC.


                                                                                                                                  
              
          RECONCILIATION OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION (UNAUDITED)


                                                                                                                                                
        (In thousands, except percentages, share and per share data)




                                                                                                                                                  
          
                Three months ended March 31, 2019

                                                                                                                                                                         ---

                                   
      Net sales      
     Cost of sales       
              Amortization        Gross Profit    Gross Margin %       
        R&D expenses              
              SG&A expenses         
              Restructuring expenses   
        
     Operating income    
        Other income (loss)    
            
            Income       
           Income tax               Net income                      Diluted
                                                                             of intangibles                                                                                                                                                                                                                        before                   expense                                             earnings
                                                                                                                                                                                                                                                                                                                 income tax                                                                     per share
                                                                                                                                                                                                                                                                                                                                                                                                   (k)

                                                                                                                                                                                                                                                                                                                                                                                                               ---







                   GAAP Reported            $172,794               $99,571                         $7,906         $65,317                38%                       $9,838                                  $21,649                                 $452                    $33,378                     $(21,374)                    $12,004                        $1,359               $10,645                      $0.27


             
              
            
       Adjustments:

                                              ---

     Amortization of intangibles
                             (a)                   -                                            (7,906)          7,906                                                                                                                                                 7,906                                                    7,906                                              7,906


      Cody API business Held for
                        Sale (b)                   -              (1,342)                                        1,342                                           (775)                                   (979)                                                         3,096                                                    3,096                                              3,096


     Depreciation on capitalized
              software costs (c)                   -                                                                                                                                                  (1,058)                                                         1,058                                                    1,058                                              1,058


             Legal and financial
              advisory costs (d)                   -                                                                                                                                                    (961)                                                           961                                                      961                                                961


              Decommissioning of
          Philadelphia sites (e)                   -              (1,760)                                        1,760                                                                                                                                                 1,760                                                    1,760                                              1,760


      Restructuring expenses (f)                   -                                                                                                                                                                                         (452)                      452                                                      452                                                452


           Non-cash interest (g)                   -                                                                                                                                                                                                                                               4,514                       4,514                                              4,514


       Loss on extinguishment of
                        debt (h)                   -                                                                                                                                                                                                                                                 413                         413                                                413


            
              Other (i)                   -                (625)                                          625                                                                                 (1,188)                                                         1,813                           352                       2,165                                              2,165


             Tax adjustments (j)                   -                                                                                                                                                                                                                                                                                                       6,363               (6,363)




               Non-GAAP Adjusted            $172,794               $95,844    
              $              -        $76,950                45%                       $9,063                                  $17,463           
              $             -                   $50,424                     $(16,095)                    $34,329                        $7,722               $26,607                      $0.68

                                                                                                                                                                                                                                                                                                                                                                                                               ===


               (a)               To exclude
                                  amortization of
                                  purchased
                                  intangible
                                  assets
                                  primarily
                                  related to the
                                  acquisitions of
                                  KUPI and Silarx
                                  Pharmaceuticals,
                                  Inc.


               (b)               To exclude the
                                  operating
                                  results of the
                                  Cody API
                                  business Held
                                  for Sale which
                                  was classified
                                  as Held for
                                  Sale as of
                                  September 30,
                                  2018


               (c)               To exclude
                                  depreciation on
                                  previously
                                  capitalized
                                  software
                                  integration
                                  costs
                                  associated with
                                  the KUPI
                                  acquisition


               (d)               To exclude legal
                                  and financial
                                  advisory costs
                                  primarily
                                  related to
                                  exploring and
                                  evaluating debt
                                  and capital
                                  structure
                                  alternatives


               (e)               To exclude the
                                  costs
                                  associated with
                                  the
                                  decommissioning
                                  and shutdown of
                                  the
                                  Philadelphia
                                  manufacturing
                                  and
                                  distribution
                                  sites


                                To exclude
                                  expenses
                                  associated with
                                  the 2016
                                  Restructuring
                                  Plan as well as
                                  the Cody
                                  Restructuring
               (f)                Plan


                                To exclude non-
                                  cash interest
                                  expense
                                  associated with
                                  debt issuance
               (g)                costs


                                To exclude the
                                  loss on
                                  extinguishment
                                  of debt related
                                  to open market
                                  repurchases of
               (h)                Term Loans


               (i)               To primarily
                                  exclude
                                  separation
                                  costs related
                                  to the
                                  Company's cost
                                  reduction plan,
                                  a reversal of
                                  indemnified
                                  unrecognized
                                  tax benefits
                                  due to
                                  expirations in
                                  the statute of
                                  limitations, as
                                  well as a
                                  write-down of
                                  certain assets
                                  related to the
                                  Company's
                                  foreign
                                  subsidiary


                                To exclude the
                                  tax effect of
                                  the pre-tax
                                  adjustments
                                  included above
                                  at applicable
               (j)                tax rates


               (k)               The weighted
                                  average share
                                  number for the
                                  three months
                                  ended March 31,
                                  2019 is
                                  39,330,847 for
                                  both the GAAP
                                  and the non-
                                  GAAP earnings
                                  per share
                                  calculations

                                                                                                                                                                          
              
                LANNETT COMPANY, INC.


                                                                                                                                                
             
                RECONCILIATION OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION (UNAUDITED)


                                                                                                                                                             
              (In thousands, except percentages, share and per share data)




                                                                                                                                                                   
              
                Nine months ended March 31, 2019

                                                                                                                                                                                             ---

                                   
     Net sales        
     Cost of sales       
              Amortization        Gross Profit    Gross Margin %     
       R&D expenses          
              SG&A expenses      
              Restructuring expenses             Asset impairment charges                Operating income         
        Other income           
          
            Income            
           Income tax            
       
            Net income                       Diluted
                                                                              of intangibles                                                                                                                                                                                         (loss)                            (loss)                           before                        expense                          (loss)                        earnings
                                                                                                                                                                                                                                                                                                                                                      income tax                     (benefit)                                                      (loss) per
                                                                                                                                                                                                                                                                                                                                                        (loss)                                                                                       share (m)

                                                                                                                                                                                                                                                                                                                                                                                                                                                                    ---







                   GAAP Reported             $521,566              $303,012                        $24,286        $194,268                37%                    $29,371                         $65,434                                 $1,687                             $369,499                       $(271,723)                       $(64,392)                   $(336,115)                         $(71,594)                     $(264,521)                     $(7.01)


                
              
         
        Adjustments:

                                               ---

           Depreciation of fixed
              assets step-up (a)                    -              (2,459)                                        2,459                                                                                                                                                                                  2,459                                                         2,459                                                             2,459


     Amortization of intangibles
                             (b)                    -                                           (24,286)         24,286                                                                                                                                                                                 24,286                                                        24,286                                                            24,286


      Cody API business Held for
                        Sale (c)                    -              (4,828)                                        4,828                                       (1,637)                          (945)                                                                                                     7,410                                                         7,410                                                             7,410


     Depreciation on capitalized
              software costs (d)                    -                                                                                                                                       (3,175)                                                                                                     3,175                                                         3,175                                                             3,175


             Legal and financial
              advisory costs (e)                    -                                                                                                                                       (3,389)                                                                                                     3,389                                                         3,389                                                             3,389


              Decommissioning of
          Philadelphia sites (f)                    -              (4,025)                                        4,025                                                                                                                                                                                  4,025                              583                         4,608                                                             4,608


      Restructuring expenses (g)                    -                                                                                                                                                                             (1,687)                                                               1,687                                                         1,687                                                             1,687


        Asset impairment charges
                             (h)                    -                                                                                                                                                                                                               (369,499)                         369,499                                                       369,499                                                           369,499


           Non-cash interest (i)                    -                                                                                                                                                                                                                                                                                  13,448                        13,448                                                            13,448


       Loss on extinguishment of
                        debt (j)                    -                                                                                                                                                                                                                                                                                     413                           413                                                               413


            
              Other (k)                    -              (1,751)                                        1,751                                         (210)                        (3,789)                                                                                                     5,750                              637                         6,387                                                             6,387


             Tax adjustments (l)                    -                                                                                                                                                                                                                                                                                                                                                 95,066                        (95,066)




               Non-GAAP Adjusted             $521,566              $289,949    
              $              -       $231,617                44%                    $27,524                         $54,136           
              $               -          
              $             -                        $149,957                        $(49,311)                     $100,646                            $23,472                         $77,174                        $1.98

                                                                                                                                                                                                                                                                                                                                                                                                                                                                    ===


               (a)               To exclude
                                  depreciation of
                                  a fair value
                                  step-up in
                                  property, plant
                                  and equipment
                                  related to the
                                  acquisition of
                                  Kremers Urban
                                  Pharmaceuticals,
                                  Inc. ("KUPI")


               (b)               To exclude
                                  amortization of
                                  purchased
                                  intangible
                                  assets
                                  primarily
                                  related to the
                                  acquisitions of
                                  KUPI and Silarx
                                  Pharmaceuticals,
                                  Inc.


               (c)               To exclude the
                                  operating
                                  results of the
                                  Cody API
                                  business Held
                                  for Sale which
                                  was classified
                                  as Held for
                                  Sale as of
                                  September 30,
                                  2018


               (d)               To exclude
                                  depreciation on
                                  previously
                                  capitalized
                                  software
                                  integration
                                  costs
                                  associated with
                                  the KUPI
                                  acquisition


               (e)               To exclude legal
                                  and financial
                                  advisory costs
                                  primarily
                                  related to
                                  exploring and
                                  evaluating debt
                                  and capital
                                  structure
                                  alternatives,
                                  including the
                                  December 2018
                                  amendment to
                                  our Credit
                                  Agreement


               (f)               To exclude the
                                  costs
                                  associated with
                                  the
                                  decommissioning
                                  and shutdown of
                                  the
                                  Philadelphia
                                  manufacturing
                                  and
                                  distribution
                                  sites


                                To exclude
                                  expenses
                                  associated with
                                  the 2016
                                  Restructuring
                                  Plan as well as
                                  the Cody
                                  Restructuring
               (g)                Plan


                                To exclude asset
                                  impairment
                                  charges related
                                  to goodwill and
                                  other long-
               (h)                lived assets


                                To exclude non-
                                  cash interest
                                  expense
                                  associated with
                                  debt issuance
               (i)                costs


                                To exclude the
                                  loss on
                                  extinguishment
                                  of debt related
                                  to open market
                                  repurchases of
               (j)                Term Loans


               (k)               To primarily
                                  exclude
                                  separation
                                  costs related
                                  to the
                                  Company's cost
                                  reduction plan,
                                  a special
                                  recognition
                                  incentive
                                  payment, as
                                  well as
                                  reversals of
                                  indemnified
                                  unrecognized
                                  tax benefits
                                  due to
                                  expirations in
                                  the statute of
                                  limitations


                                To exclude the
                                  tax effect of
                                  the pre-tax
                                  adjustments
                                  included above
                                  at applicable
               (l)                tax rates


               (m)               The weighted
                                  average share
                                  number for the
                                  nine months
                                  ended March 31,
                                  2019 is
                                  37,729,099 for
                                  GAAP and
                                  39,066,670 for
                                  the non-GAAP
                                  earnings (loss)
                                  per share
                                  calculations

                                                                                                                                                                        
              
                LANNETT COMPANY, INC.


                                                                                                                                                   
          
              RECONCILIATION OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION (UNAUDITED)


                                                                                                                                                            
             (In thousands, except percentages, share and per share data)




                                                                                                                                                                  
              
                Three months ended March 31, 2018

                                                                                                                                                                                             ---

                           
     Net sales       
     Cost of sales    
              Amortization        Gross Profit    Gross Margin %     
     R&D expense         
         SG&A expense               
              Acquisition and          
              Restructuring expenses         
            Loss on sale of                Operating income    
         Other income (loss)    
             
            Income        
            Income tax                Net income                      Diluted
                                                                  of intangibles                                                                                                               integration-                                                              intangible asset                                                                                 before                     expense                                               earnings
                                                                                                                                                                                                 related                                                                                                                                                                income tax                  (benefit)                                             per share
                                                                                                                                                                                                 expenses
                                                                                                                                                                                                                                                                                                                                                                                                                                                  
             
            (g)

                                                                                                                                                                                                                                                                                                                                                                                                                                                                         ---







           GAAP Reported            $174,386            $99,036                         $8,293         $67,057                38%                $2,730                      $14,112    
              
                $              -                                $1,421                                  15,514                   $33,280                      $(22,785)                     $10,495                        $(2,275)               $12,770                      $0.33


      
              
           
       Adjustments:

                                      ---

         Depreciation of
      Fixed Assets step-
                  up (a)                   -           (1,335)                                        1,335                                                                                                                                                                                                                 1,335                                                      1,335                                                 1,335


         Amortization of
         intangibles (b)                   -                                         (8,293)          8,293                                                                                                                                                                                                                 8,293                                                      8,293                                                 8,293


           Restructuring
            expenses (c)                   -                                                                                                                                                                                                             (1,421)                                                           1,421                                                      1,421                                                 1,421


         Loss on sale of
        intangible asset
                     (d)                   -                                                                                                                                                                                                                                                   (15,514)                   15,514                                                     15,514                                                15,514


       Non-cash interest
                     (e)                   -                                                                                                                                                                                                                                                                                                             6,642                        6,642                                                 6,642


     Tax adjustments (f)                   -                                                                                                                                                                                                                                                                                                                                                                       15,508               (15,508)




       Non-GAAP Adjusted            $174,386            $97,701    
              $              -        $76,685                44%                $2,730                      $14,112                
              $               -          
              $               -     
              $                     -                  $59,843                      $(16,143)                     $43,700                         $13,233                $30,467                      $0.80

                                                                                                                                                                                                                                                                                                                                                                                                                                                                         ===


               (a)               Relates to
                                  depreciation of
                                  a fair value
                                  step-up in
                                  property, plant
                                  and equipment
                                  related to the
                                  acquisition of
                                  Kremers Urban
                                  Pharmaceuticals,
                                  Inc. ("KUPI")


               (b)               Relates to
                                  amortization of
                                  purchased
                                  intangible
                                  assets
                                  primarily
                                  related to the
                                  acquisitions of
                                  KUPI and Silarx
                                  Pharmaceuticals,
                                  Inc.


                                To exclude
                                  expenses
                                  associated with
                                  the 2016
                                  Restructuring
               (c)                Plan


                                To exclude a
                                  loss realized
                                  on a sale of an
                                  intangible
               (d)                asset


                                To exclude non-
                                  cash interest
                                  expense
                                  primarily
                                  associated with
                                  debt issuance
               (e)                costs


               (f)               To exclude the
                                  impact of the
                                  revaluation of
                                  net long term
                                  deferred tax
                                  assets related
                                  to the Tax Cut
                                  and Jobs Act
                                  legislation
                                  ("2017 Tax
                                  Reform"),
                                  partially
                                  offset by the
                                  tax effect of
                                  the pre-tax
                                  adjustments
                                  included at
                                  applicable tax
                                  rates


               (g)               The weighted
                                  average share
                                  number for the
                                  three months
                                  ended March 31,
                                  2018 is
                                  38,287,005 for
                                  both the GAAP
                                  and the non-
                                  GAAP earnings
                                  per share
                                  calculations

                                                                                                                                                                        
              
                LANNETT COMPANY, INC.


                                                                                                                                                   
           
             RECONCILIATION OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION (UNAUDITED)


                                                                                                                                                             
            (In thousands, except percentages, share and per share data)




                                                                                                                                                                   
              
                Nine months ended March 31, 2018

                                                                                                                                                                                             ---

                           
     Net sales       
     Cost of sales    
              Amortization        Gross Profit    Gross Margin %     
     R&D expense          
         SG&A expense             
              Acquisition and         
              Restructuring expenses          
            Loss on sale of                  Operating income    
          Other income (loss)    
             
             Income         
            Income tax                 Net income                       Diluted
                                                                  of intangibles                                                                                                              integration-                                                              intangible asset                                                                                     before                      expense                                                 earnings
                                                                                                                                                                                                related                                                                                                                                                                    income tax                                                                           per share
                                                                                                                                                                                                expenses                                                                                                                                                                                                                                                           (j)

                                                                                                                                                                                                                                                                                                                                                                                                                                                                               ---







           GAAP Reported            $513,652           $267,503                        $23,971        $222,178                43%                $20,861                      $61,643                                      $83                                 $2,983                                   $15,514                   $121,094                       $(57,759)                       $63,335                         $23,286                 $40,049                       $1.05


      
              
           
       Adjustments:

                                      ---

         Depreciation of
      Fixed Assets step-
                  up (a)                   -           (4,005)                                        4,005                                                                                                                                                                                                                  4,005                                                         4,005                                                  4,005


         Amortization of
         intangibles (b)                   -                                        (23,971)         23,971                                                                 (582)                                                                                                                                           24,553                                                        24,553                                                 24,553


         Acquisition and
            integration-
        related expenses
                     (c)                   -                                                                                                                                                                        (83)                                                                                                       83                                                            83                                                     83


           Restructuring
            expenses (d)                   -                                                                                                                                                                                                           (2,983)                                                              2,983                                                         2,983                                                  2,983


         Loss on sale of
        intangible asset
                     (e)                   -                                                                                                                                                                                                                                                   (15,514)                    15,514                                                        15,514                                                 15,514


       Non-cash interest
                     (f)                   -                                                                                                                                                                                                                                                                                                              15,656                         15,656                                                 15,656


              Litigation
         settlement gain
                     (g)                   -                                                                                                                                                                                                                                                                                                             (3,500)                       (3,500)                                               (3,500)


               Other (h)                   -                                                                                                                             (7,405)                                                                                                                                            7,405                                                         7,405                                                  7,405


     Tax adjustments (i)                   -                                                                                                                                                                                                                                                                                                                                                                           12,978                (12,978)




       Non-GAAP Adjusted            $513,652           $263,498    
              $              -       $250,154                49%                $20,861                      $53,656             
              $               -          
              $               -       
              $                     -                  $175,637                       $(45,603)                      $130,034                         $36,264                 $93,770                       $2.46

                                                                                                                                                                                                                                                                                                                                                                                                                                                                               ===


               (a)               Relates to
                                  depreciation of
                                  a fair value
                                  step-up in
                                  property, plant
                                  and equipment
                                  related to the
                                  acquisition of
                                  Kremers Urban
                                  Pharmaceuticals,
                                  Inc. ("KUPI")


               (b)               Relates to
                                  amortization of
                                  purchased
                                  intangible
                                  assets
                                  primarily
                                  related to the
                                  acquisitions of
                                  KUPI and Silarx
                                  Pharmaceuticals,
                                  Inc.


                                Relates to
                                  acquisition and
                                  integration-
                                  related
                                  expenses
                                  primarily
                                  related to the
                                  acquisition of
               (c)                KUPI


                                To exclude
                                  expenses
                                  associated with
                                  the 2016
                                  Restructuring
               (d)                Plan


                                To exclude a
                                  loss realized
                                  on a sale of an
                                  intangible
               (e)                asset


                                To exclude non-
                                  cash interest
                                  expense
                                  primarily
                                  associated with
                                  debt issuance
               (f)                costs


                                To exclude a
                                  settlement gain
                                  associated with
                                  patent
               (g)                litigation


               (h)               To exclude
                                  separation
                                  benefits
                                  associated with
                                  the former
                                  Chief Executive
                                  Officer as well
                                  as a reversal
                                  of indemnified
                                  unrecognized
                                  tax benefits
                                  due to
                                  expirations in
                                  the statute of
                                  limitations,
                                  related to the
                                  KUPI
                                  acquisition


               (i)               To exclude the
                                  impact of the
                                  revaluation of
                                  net long term
                                  deferred tax
                                  assets related
                                  to the Tax Cut
                                  and Jobs Act
                                  legislation
                                  ("2017 Tax
                                  Reform"),
                                  partially
                                  offset by the
                                  tax effect of
                                  the pre-tax
                                  adjustments
                                  included at
                                  applicable tax
                                  rates as well
                                  as the reversal
                                  of indemnified
                                  unrecognized
                                  tax benefits
                                  related to the
                                  KUPI
                                  acquisition


               (j)               The weighted
                                  average share
                                  number for the
                                  nine months
                                  ended March 31,
                                  2018 is
                                  38,112,193 for
                                  both the GAAP
                                  and the non-
                                  GAAP earnings
                                  per share
                                  calculations

                                       
              
                LANNETT COMPANY, INC.


                             
       
          RECONCILIATION OF GAAP TO NON-GAAP ADJUSTED INFORMATION (UNAUDITED)


                                                 
              ($ in millions)




                                            Fiscal Year 2019 Guidance



                                                                                                                          Non-GAAP


                                            GAAP                                         Adjustments                      Adjusted





     Net sales                 
         $640 - $645                                                                  
        $640 - $645


     Gross margin percentage         approx. 37%                                                 7%         (a)       approx. 44%


     R&D expense                 
         $37 - $38                                                ($2)         (b)    
        $35 - $36


     SG&A expense                
         $82 - $84                       
              ($12 - $13)                (c)    
        $70 - $71


     Restructuring expense         
         $2 - $3                        
               ($2 - $3)                (d)


     Asset impairment charges               $369                                               ($369)         (e)


     Interest and other          
         $84 - $85                                               ($19)         (f)    
        $65 - $66


     Effective tax rate              approx. 22%                                                 1%         (g)       approx. 23%


     Capital expenditures        
         $28 - $31                                                                    
        $28 - $31



               (a) The adjustment primarily reflects
                amortization of purchased intangible
                assets related to the acquisition of
                Kremers Urban Pharmaceuticals, Inc.
                ("KUPI") and, to a lesser extent, the cost
                of sales associated with the Cody API
                business which was classified as Held For
                Sale as of September 30, 2018

               (b) To exclude R&D expense associated with
                the Cody API business




               (c) To exclude various expenses associated
                with the Company's overall cost savings
                initiatives, which includes the Cody API
                business; legal and financial advisory
                costs; as well as nonrecurring
                compensation-related expenses.  In
                addition, it also excludes depreciation on
                previously capitalized software
                integration costs associated with the KUPI
                acquisition

               (d) To exclude expenses associated with the
                2016 Restructuring Plan and Cody
                Restructuring Plan


               (e) To exclude asset impairment charges
                related to goodwill and other long-lived
                assets


               (f) The adjustment primarily reflects non-
                cash interest expense associated with debt
                issuance costs and the loss on
                extinguishment of debt related to open
                market repurchases of Term Loans


               (g) The adjustment reflects the impact of
                tax credits and deductions relative to
                expected annual pre-tax income

                             
             
                LANNETT COMPANY, INC.


                        
             
                NET SALES BY MEDICAL INDICATION




                                                                                Three months ended                         Nine months ended


        (in thousands)                                                          March 31,                         March 31,

                                                                                                   ---

                                   Medical Indication         2019                 2018                 2019     2018

    ---                                                                                                        ---


       Antibiotic                                          $3,789               $3,801              $12,066  $10,701


        Anti-Psychosis                                      20,616                9,336               45,540   47,127


        Cardiovascular                                      22,783               18,514               70,233   39,955


        Central Nervous System                               9,424                8,395               22,808   24,137



       Gallstone                                            3,041                3,828                7,744   15,674


        Gastrointestinal                                    11,735               16,562               36,783   46,171



       Glaucoma                                               659                  875                1,719    5,706



       Migraine                                             9,846               12,888               32,134   43,387


        Muscle Relaxant                                      3,238                3,299                9,538   10,309


        Pain Management                                      5,856                6,594               19,771   18,483



       Respiratory                                            498                2,324                2,676    6,200


        Thyroid Deficiency                                  55,210               69,975              197,564  185,983



       Urinary                                              2,105                   33                5,262    5,870



       Other                                               16,062               12,376               37,230   38,178


        Contract Manufacturing
         revenue                                             7,932                5,586               20,498   15,771

                                                                                                               ---

                        Net Sales                         $172,794             $174,386             $521,566 $513,652

                                                                                                               ===


              Contact:                        Robert Jaffe


                                                Robert Jaffe Co.,
                                                 LLC


                                                (424) 288-4098

View original content to download multimedia:http://www.prnewswire.com/news-releases/lannett-announces-fiscal-2019-third-quarter-financial-results-raises-guidance-for-fiscal-2019-300844609.html

SOURCE Lannett Company, Inc.