PDL BioPharma Reports 2020 Second Quarter Financial Results

INCLINE VILLAGE, Nev., Aug. 6, 2020 /PRNewswire/ -- PDL BioPharma, Inc. ("PDL" or "the Company") (Nasdaq: PDLI) reports financial results for the three and six months ended June 30, 2020 and provides an update on important milestones achieved in the execution of its monetization plan:

"I am pleased with the significant progress we have made over the past couple of months in the execution of our monetization strategy," commented PDL's President and CEO Dominique Monnet. "We continue to focus on maximizing the net proceeds from the monetization of our assets for our stockholders, and I believe the actions we have taken so far have served them well. I would like to thank the PDL Board and team, our advisors and our LENSAR and Noden colleagues for their continued engagement, dedication and support."

    --  On May 21, 2020, the Company distributed 100% of its shares of Evofem
        Biosciences, Inc. ("Evofem") common stock to the PDL stockholders.
    --  On July 17, 2020, the Company announced that its majority owned
        subsidiary, LENSAR, Inc. ("LENSAR"), confidentially submitted a
        registration statement on Form 10 to the Securities and Exchange
        Commission relating to a potential spin-off of LENSAR as a stand-alone
        publicly traded company. The Company continues to pursue various
        strategic alternatives for LENSAR in addition to a spin-off.
    --  On July 30, 2020, the Company announced the signing of a definitive
        agreement for the sale of 100% of the outstanding stock in its wholly
        owned subsidiaries Noden Pharma DAC and Noden Pharma USA (collectively
        "Noden"). The total value of the transaction will result in payments to
        PDL of up to $48.25 million in cash. Upon closing, which we expect to
        occur by mid-August, PDL will be released of its guarantee to Novartis
        under Noden's supply agreement.

In February 2020, the Board of Directors of PDL BioPharma (the "Board") approved a Plan of Complete Liquidation ("Plan of Liquidation"). The Company is seeking stockholder approval at its 2020 Annual Meeting of Stockholders on August 19, 2020 to dissolve the Company under Delaware state law. If stockholders approve the dissolution proposal, the Board would have the authority to cause the Company to file a Certificate of Dissolution to begin the process of winding down and dissolving the Company if and when the Board decides that it would serve best the interest of PDL stockholders.

As announced previously, the Company has engaged financial advisors and initiated processes either to sell its remaining assets separately or to sell the Company as a whole. The Company intends to pursue its monetization strategy in a disciplined and cost-effective manner seeking to maximize net proceeds to stockholders. While the Company cannot provide a definitive timeline for the liquidation process, it is targeting to complete the monetization or distribution of its key assets over the next 12 months.

Discontinued Operations Classified as Assets Held for Sale

As a result of the Company's plans to monetize its assets and the actions put in place in the first quarter of 2020, as of March 31, 2020 the assets held for sale and discontinued operations criteria were met for the Company's royalty assets and for its Pharmaceutical segment, which consisted of Noden. The royalty assets are a component of the Income Generating Assets segment. In the second quarter of 2020, upon the distribution of the Evofem common stock to the Company's stockholders, the discontinued operations criteria were met for the Strategic Positions segment. The Strategic Positions segment was comprised solely of the Company's investment in Evofem.

During the period in which a component meets the assets held for sale and discontinued operations criteria, an entity must present the assets and liabilities of the discontinued operation separately in the asset and liability sections of the balance sheet for the current and comparative reporting periods. The prior period balance sheet is reclassified for the held for sale items. For statements of operations, the current and prior periods report the results of operations of the component in discontinued operations.

Second Quarter Financial Highlights

    --  Total revenues were $5.2 million, consisting primarily of LENSAR
        product, lease and service revenues.
    --  LENSAR revenues were $5.1 million, a decrease of 31% over the prior-year
        period, with procedure volume also declining 31%.
    --  Net cash from all royalty rights was $11.5 million, down 43% from $20.1
        million for the prior-year period.
    --  Revenue from our Pharmaceutical segment was $8.2 million, compared with
        $10.4 million for the prior-year period.
    --  GAAP net loss was $50.0 million. Non-GAAP net loss was $23.0 million. A
        reconciliation of GAAP to non-GAAP financial results can be found in
        Table 4 at the end of this news release.

Revenue Highlights

    --  Total revenues for the second quarter of 2020 were $5.2 million and
        consisted primarily of LENSAR product, lease and service revenues.
    --  Product revenue from LENSAR was $5.1 million, a 31% decrease from the
        second quarter of 2019. LENSAR procedure volume for the second quarter
        of 2020 also declined 31% from the prior-year period, primarily due to
        lower system sales and procedures driven by the negative impact of the
        COVID-19 pandemic and the associated decline in elective surgical
        procedures. LENSAR operating results are expected to improve as elective
        surgical procedures progressively ramp to pre-COVID-19 levels as the
        pandemic subsides.
    --  Total revenues for the first half of 2020 were $11.2 million, compared
        with $14.2 million for the first half of 2019.
        --  Revenues from LENSAR for the six months ended June 30, 2020
            decreased by $3.0 million, or 21%, to $11.1 million from $14.1
            million for the six months ended June 30, 2019. LENSAR procedure
            volume for the six months ended June 30, 2020 declined by 18% from
            the prior-year period.

Operating Expense Highlights

    --  Operating expenses from continuing operations of the Company include
        general and administrative expenses for corporate overhead. A
        significant amount of these costs had historically not been allocated to
        individual segments.
    --  Operating expenses for the three months ended June 30, 2020 were $19.0
        million, a $2.3 million increase from $16.7 million for the three months
        ended June 30, 2019. The increase was primarily a result of:
        --  higher general and administrative expenses, primarily due to
            increased professional fees associated with the ongoing monetization
            efforts,
        --  higher research & development expenses in our Medical Devices
            segment as LENSAR pursues its next-generation workstation,
            ALLY((TM)), which integrates an enhanced femtosecond laser with a
            phacoemulsification system in a compact, mobile workstation,
            partially offset by
        --  lower cost of product revenue, due to decreased sales in our Medical
            Devices segment, and
        --  lower sales and marketing expenses in our Medical Devices segment.
    --  Operating expenses for the six months ended June 30, 2020 were $56.7
        million, a $25.1 million increase from $31.6 million for the six months
        ended June 30, 2019. The increase was primarily a result of:
        --  provisions under our Wind-Down Retention Plan, which, as a result of
            the adoption of the Plan of Liquidation, accelerated the vesting of
            outstanding stock awards for employees in the first quarter of 2020,
        --  higher general and administrative expenses of $5.5 million, or 32%
            from the prior period, primarily due to increased professional fees,
            and
        --  higher research & development expenses in our Medical Devices
            segment, partially offset by
        --  lower cost of product revenue, due to decreased sales in our Medical
            Devices segment.

Discontinued Operations Highlights

    --  Loss from discontinued operations for the three months ended June 30,
        2020 was $37.4 million, a $40.9 million decrease from the $3.5 million
        of income recognized for the three months ended June 30, 2019. The
        change was primarily a result of:
        --  A $58.4 million change in the fair value of our equity affiliate
            from an unrecognized gain of $45.5 million in the three months ended
            June 30, 2019, compared with a $12.9 million loss in the three
            months ended June 30, 2020.
        --  A $16.8 million loss recorded in the three months ended June 30,
            2020 associated with reducing the estimated fair value of Noden as
            informed by negotiations and terms for the disposition of the
            entity.
        --  A $2.2 million, or 22%, decline in revenue from our Pharmaceutical
            segment for the three months ended June 30, 2020, compared with the
            same period in the prior year. The decrease in revenue from our
            Pharmaceutical segment is primarily due to lower net revenues in the
            United States.
            --  The decrease in revenue from our Pharmaceutical segment in the
                U.S. for the three months ended June 30, 2020 is due to the
                increased sales of our authorized generic and lower sales of our
                branded Tekturna(®), compared with the second quarter of 2019.
            --  U.S. market share for branded Tekturna(®) and the authorized
                generic of Tekturna of approximately 65% at June 30, 2020
                declined from 68% as of March 31, 2020.

These amounts were partially offset by:

-- Revenue from our royalty right assets of negative $16.3 million in the three months ended June 30, 2020, compared with a negative $40.4 million for the three months ended June 30, 2019. The difference was primarily due to a larger decrease in fair value in the second quarter of 2019 primarily resulting from the $60.0 million AcelRx write-down, compared with a $22.9 million write down in the three months ended June 30, 2020 for certain royalty assets, as informed by bids received during our monetization process. -- The royalty right assets in our Income Generating Assets segment generated cash flows of $11.5 million and a loss from the net change in fair value of $27.8 million in the three months ended June 30, 2020, compared with cash flows of $20.1 million and a loss in the net change in fair value of $60.5 million in the three month period ended June 30, 2019. -- See Table 3 for a rollforward of royalty assets for the second quarter of 2020, compared with the comparable period in 2019.
    --  Loss from discontinued operations for the six months ended June 30, 2020
        was $50.2 million, a $68.7 million decrease from the $18.6 million of
        income recognized for the six months ended June 30, 2019. The
        unfavorable change was primarily a result of:
        --  A $72.2 million change in the fair value of our equity affiliate
            from an unrecognized gain of $45.5 million in the six months ended
            June 30, 2019, compared with a $26.7 million loss in the six months
            ended June 30, 2020.
        --  A $23.5 million write down of our Pharmaceutical segment in the
            current year due to a decrease in the estimated fair value of the
            entity.
        --  A $7.2 million, or 24%, decline in revenue from our Pharmaceutical
            segment for the six months ended June 30, 2020, compared with the
            same period in the prior year.

These amounts were partially offset by:

-- Revenue from our royalty right assets in our Income Generating Assets segment of negative $6.9 million for the six months ended June 30, 2020, compared with negative $28.1 million for the corresponding period of the prior year. The difference was primarily due to a larger decrease in fair value in the second quarter of 2019 resulting from the $60 million AcelRx write-down compared with the six months ended June 30, 2020, which includes the fair value adjustments for certain royalty assets as informed by the bids received during our monetization process. -- The royalty right assets generated cash flows of $25.0 million in the current period, compared with $32.7 million in the prior-year period.

Other Financial Highlights

    --  On a GAAP basis, the net loss attributable to PDL's shareholders for the
        second quarter of 2020 was $50.0 million, or $0.43 per share, compared
        with a GAAP net loss attributable to PDL's shareholders of $4.4 million,
        or $0.04 per share, for the prior-year period. Non-GAAP net loss
        attributable to PDL's shareholders was $23.0 million for the second
        quarter of 2020, compared with non-GAAP net income for PDL's
        shareholders of $12.7 million for the second quarter of 2019.
    --  On a GAAP basis, the net loss attributable to PDL's shareholders for the
        first half of 2020 was $81.7 million, or $0.68 per share, compared with
        GAAP net income attributable to PDL's shareholders of $2.3 million, or
        $0.02 per share, for the prior-year period. Non-GAAP net loss
        attributable to PDL's shareholders was $29.7 million for the first half
        of 2020, compared with non-GAAP net income for PDL's shareholders of
        $24.5 million for the first half of 2019.
    --  PDL had cash and cash equivalents from continuing operations of $105.4
        million as of June 30, 2020, compared with $169.0 million as of December
        31, 2019.
        --  The $63.6 million reduction was primarily the result of common stock
            repurchases of $39.4 million, the net cash used for the repurchase
            of convertible debt of $18.0 million and net cash used in operations
            of $33.8 million. This reduction was partially offset by the
            proceeds from royalty rights of $25.0 million.

Stock and Convertible Note Repurchase Program

    --  In January 2020, PDL began repurchasing shares of its common stock in
        the open market pursuant to the 10b5-1 program entered into in December
        2019 following a $275 million repurchase plan approved by the Board. In
        the first half of 2020, the Company acquired 12.3 million shares of its
        common stock for $39.4 million, at an average cost of $3.20 per share,
        including commissions.
    --  Under this same program, in the first half of 2020, the Company also
        repurchased $15.9 million par value of convertible notes.
    --  In consideration of the impact and uncertainty introduced by the
        COVID-19 pandemic on the Company's monetization process, the Company
        discontinued its 10b5-1 program on May 31, 2020.
    --  Through June 30, 2020, the total amount spent of the $275 million Board
        authorized repurchase program, including the value of the Company's
        stock issued in connection with the December 2019 convertible debt
        exchange, was $213.0 million.
    --  As of July 31, 2020, the Company had approximately 114.0 million shares
        of common stock outstanding.

Conference Call and Webcast

PDL will hold a conference call to discuss financial results and provide a business update at 4:30 p.m. Eastern time today. Slides to accompany the conference call will be available in the Investor Relations section of https://www.pdl.com/.

To access the live conference call via phone, please dial (866) 777-2509 from the United States or (412) 312-5413 internationally. The conference ID is 10146007. A telephone replay will be available for one week beginning approximately one hour after the completion of the call and can be accessed by dialing (877) 344-7529 from the U.S., (855) 669-9658 from Canada or (412) 317-0088 internationally. The replay passcode is 10146007.

To access the live and subsequently archived webcast of the conference call, go to the Investor Relations section of https://www.pdl.com/ and select "Events & Presentations."

About PDL BioPharma, Inc.

Throughout its history, PDL's mission has been to improve the lives of patients by aiding in the successful development of innovative therapeutics and healthcare technologies. PDL BioPharma was founded in 1986 as Protein Design Labs, Inc. when it pioneered the humanization of monoclonal antibodies, enabling the discovery of a new generation of targeted treatments that have had a profound impact on patients living with different cancers as well as a variety of other debilitating diseases. In 2006, the Company changed its name to PDL BioPharma, Inc.

As of December 2019, PDL ceased making additional strategic transactions and investments and is pursuing a formal process to unlock the value of its portfolio by monetizing its assets and ultimately distributing net proceeds to stockholders.

For more information please visit https://www.pdl.com/

NOTE: PDL, PDL BioPharma, the PDL logo and associated logos and the PDL BioPharma logo are trademarks or registered trademarks of, and are proprietary to, PDL BioPharma, Inc. which reserves all rights therein. Noden, Noden Pharma, Tekturna, Tekturna HCT, Rasilez and Rasilez HCT and associated logos are trademarks or registered trademarks of, and are proprietary to, Noden Pharma DAC, which reserves all right therein. LENSAR and associated logos are trademarks or registered trademarks of, and are proprietary to, LENSAR, Inc., which reserves all rights therein.

Forward-looking Statements

This press release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including as it relates to the Company's Plan of Liquidation, dissolution and continued operations. Each of these forward-looking statements involves risks and uncertainties. Actual results may differ materially from those, express or implied, in these forward-looking statements. Important factors that could impair the value of the Company's assets and business, including the implementation or success of the Company's monetization strategy/Plan of Liquidation, are disclosed in the risk factors contained in the Company's Annual Report on Form 10-K, filed with the Securities and Exchange Commission (the "SEC") on March 11, 2020, and subsequent filings. All forward-looking statements are expressly qualified in their entirety by such factors. We do not undertake any duty to update any forward-looking statement except as required by law.

Important Additional Information and Where to Find It

The Company has filed a definitive proxy statement (the "2020 Proxy Statement") with the SEC in connection with the solicitation of proxies for the 2020 Annual Meeting. STOCKHOLDERS ARE URGED TO READ THE 2020 PROXY STATEMENT (INCLUDING ANY AMENDMENTS OR SUPPLEMENTS THERETO) AND ANY OTHER RELEVANT DOCUMENTS THAT THE COMPANY WILL FILE WITH THE SEC CAREFULLY IN THEIR ENTIRETY BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION.

Stockholders may obtain, free of charge, copies of the 2020 Proxy Statement, any amendments or supplements thereto and any other documents in connection with the 2020 Annual Meeting at the SEC's website (http://www.sec.gov), at the Company's website (http://investor.pdl.com/investor-relations/sec-filings) or by contacting Okapi Partners by phone (for stockholders, banks and brokers) at 877-259-6290 or (all others outside the U.S.) at 212-297-0720, by email at info@okapipartners.com or by mail at Okapi Partners LLC, 1212 Avenue of the Americas, 24th Floor, New York, NY 10036.

Participants in the Solicitation

The Company, its directors and certain of its executive officers and other employees may be deemed to be participants in the solicitation of proxies from stockholders in connection with the 2020 Annual Meeting. Additional information regarding the identity of these potential participants, and their direct or indirect interests, by security holdings or otherwise, are forth in the 2020 Proxy Statement and other materials filed with the SEC in connection with the 2020 Annual Meeting. To the extent holdings of the Company's securities by such potential participants (or the identity of such participants) have changed since the information printed in the 2020 Proxy Statement, such information has been or will be reflected on Statements of Change in Ownership on Forms 3 and 4 filed with the SEC. You may obtain free copies of these documents using the sources indicated above.


                                                                                                                                                     
            
              TABLE 1


                                                                                                                                                
           
              PDL BIOPHARMA, INC.


                                                                                                                               
            
             CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS DATA


                                                                                                                                                   
            
              (unaudited)


                                                                                                                                     
            
             (In thousands, except per share amounts)


                                                                                                                                                                              Three Months Ended                 
          
           Six Months Ended


                                                                                                                                                                
            
              June 30,                       
            
           June 30,


                                                                                                                                                                2020                              2019               2020                          2019



     
              Revenues



     Product revenue, net                                                                                                                                                $
            4,099                                    $
         5,268                    $
          8,115     $
        10,004



     Lease revenue                                                                                                                                              359                                       1,308                                 1,436                2,532



     Service revenue                                                                                                                                            690                                         846                                 1,582                1,612



     Royalties from Queen et al. patents                                                                                                                                                                     6                                                         9



     License and other                                                                                                                                           63                                          30                                    73                  (3)



     Total revenues                                                                                                                                           5,211                                       7,458                                11,206               14,154



     
              Operating expenses



     Cost of product revenue (excluding intangible asset amortization)                                                                                        2,639                                       4,929                                 5,499                8,729



     Amortization of intangible assets                                                                                                                          335                                         344                                   637                  662



     Severance and retention                                                                                                                                  3,579                                                                           22,313



     General and administrative                                                                                                                               9,719                                       8,695                                22,471               17,005



     Sales and marketing                                                                                                                                      1,237                                       1,861                                 2,487                3,435



     Research and development                                                                                                                                 1,465                                         886                                 3,321                1,796



     Total operating expenses                                                                                                                                18,974                                      16,715                                56,728               31,627



     
              Operating loss from continuing operations                                                                                                  (13,763)                                    (9,257)                             (45,522)            (17,473)



     
              Non-operating expense, net



     Interest and other income, net                                                                                                                              69                                       1,650                                   582                3,524



     Interest expense                                                                                                                                         (312)                                    (2,984)                                (786)             (5,939)



     Loss on extinguishment of convertible notes                                                                                                                                                                                              (606)



     Total non-operating expense, net                                                                                                                         (243)                                    (1,334)                                (810)             (2,415)



     Loss from continuing operations before income taxes                                                                                                   (14,006)                                   (10,591)                             (46,332)            (19,888)



     Income tax benefit from continuing operations                                                                                                          (1,077)                                    (2,575)                             (14,144)             (3,422)



     Net loss from continuing operations                                                                                                                   (12,929)                                    (8,016)                             (32,188)            (16,466)


      (Loss) income from discontinued operations before income taxes (including loss on classification as held for sale of $16,143 and $28,904
       for the three and six months ended June 30, 2020, respectively)                                                                                      (44,277)                                      4,830                              (58,112)              23,517



     Income tax expense (benefit) of discontinued operations                                                                                                (6,878)                                      1,328                               (7,961)               4,948



     (Loss) income from discontinued operations                                                                                                            (37,399)                                      3,502                              (50,151)              18,569



     
              Net (loss) income                                                                                                                          (50,328)                                    (4,514)                             (82,339)               2,103



     Less: Net loss attributable to noncontrolling interests                                                                                                  (357)                                       (95)                                (645)               (158)



     
              Net (loss) income attributable to PDL's shareholders                                                                                                  $
            (49,971)                                 $
         (4,419)                $
          (81,694)     $
        2,261





     
              Net (loss) income per share - basic



     Net loss from continuing operations                                                                                                                                $
            (0.11)                                  $
         (0.07)                  $
          (0.26)    $
        (0.13)



     Net (loss) income from discontinued operations                                                                                                          (0.32)                                       0.03                                (0.42)                0.15



     Net (loss) income attributable to PDL's shareholders                                                                                                               $
            (0.43)                                  $
         (0.04)                  $
          (0.68)      $
        0.02



     
              Net (loss) income per share - diluted



     Net loss from continuing operations                                                                                                                                $
            (0.11)                                  $
         (0.07)                  $
          (0.26)    $
        (0.13)



     Net (loss) income from discontinued operations                                                                                                          (0.32)                                       0.03                                (0.42)                0.15



     Net (loss) income attributable to PDL's shareholders                                                                                                               $
            (0.43)                                  $
         (0.04)                  $
          (0.68)      $
        0.02



     
              Weighted-average shares outstanding



     Basic                                                                                                                                                  115,908                                     118,285                               119,402              123,484



     Diluted                                                                                                                                                115,908                                     118,285                               119,402              123,484


                                        
           
                TABLE 2


                                   
          
                PDL BIOPHARMA, INC.


                                 
     
            CONDENSED CONSOLIDATED BALANCE SHEET DATA


                                      
           
                (Unaudited)


                                     
           
                (In thousands)




                                                   June 30,                                December 31,


                                                       2020                           2019




      Cash and cash equivalents                               $
              105,446                   $
      168,982


      Notes receivable                                         $
              53,234                    $
      53,410


      Assets held for sale                                    $
              289,426                   $
      447,857



     Total assets                                            $
              520,656                   $
      717,206


      Liabilities held for sale                                $
              18,213                    $
      31,215


      Convertible notes payable                                $
              13,507                    $
      27,250


      Total stockholder's equity                              $
              420,001                   $
      593,278


                                                                                                            
           
                TABLE 3


                                                                                                      
           
                PDL BIOPHARMA, INC.


                                                                                                    
           
             CONDENSED ROYALTY ASSET DATA


                                                                                                          
           
                (Unaudited)


                                                                                                        
           
                (In thousands)




                                                                       
         
         Three Months Ended


                                         
     
     June 30, 2020                                                                                         
            
             June 30, 2019


               Cash Royalties                  Change In Fair            Total                                     Cash Royalties                    Change In Fair
                                                    Value                                                                                                 Value                           Total





     Assertio                 $
      8,840                                        $
          (3,278)                                                                        $
              5,562                   $
      18,415              $
            93    $
         18,508



     VB                  209                                  (9,405)                                                     (9,196)                                                   227             137                    364



     U-M               2,349                                  (1,556)                                                         793                                                  1,371           (780)                   591



     AcelRx               77                                 (13,153)                                                    (13,076)                                                    93        (59,974)              (59,881)



     KYBELLA                                                   (387)                                                       (387)                                                                   19                     19


                              $
      11,475                                       $
          (27,779)                                                                     $
              (16,304)                  $
      20,106            $
        (60,505)  $
        (40,399)


                                                                     
          
         Six Months Ended


                                       
     
     June 30, 2020                                                           
           
             June 30, 2019


              Cash Royalties                 Change In Fair            Total                       Cash Royalties    Change In Fair
                                                  Value                                                                   Value                          Total




     Assertio                $
     20,017                                         $
         (6,438)                                        $
              13,579                   $
      29,383              $
         (459)    $
        28,924


     VB                  475                                 (9,199)                                       (8,724)                                  494             265                    759


     U-M               4,354                                 (2,948)                                         1,406                                 2,638         (1,316)                 1,322


     AcelRx              156                                (12,952)                                      (12,796)                                  161        (57,886)              (57,725)


     KYBELLA              42                                   (417)                                         (375)                                   50         (1,472)               (1,422)


                             $
     25,044                                        $
         (31,954)                                       $
              (6,910)                  $
      32,726            $
        (60,868)  $
        (28,142)


                                                           Fair Value as of                 Royalty Rights -          Fair Value as of


                                                           December 31, 2019                 Change in Fair
                                                                                                  Value               June 30, 2020 (1)





     Assertio                                                                 $
       218,672                                              $
      (6,438)        $
     212,234



     VB                                                              13,590                                  (9,199)                                 4,391



     U-M                                                             20,398                                  (2,948)                                17,450



     AcelRx                                                          12,952                                 (12,952)



     KYBELLA                                                            584                                    (417)                                   167


                                                                               $
       266,196                                             $
      (31,954)        $
     234,242










     (1) Excludes the aggregate estimated remaining costs to sell of $5.0 million.


                                                                                                                                    
            
                TABLE 4


                                                                                                                              
            
                PDL BIOPHARMA, INC.


                                                                                                                           
          
              GAAP TO NON-GAAP RECONCILIATION:


                                                                                                                               
            
                NET (LOSS) INCOME


                                                                                                                                  
            
                (Unaudited)


                                                                                                                                
            
                (In thousands)





              A reconciliation between net (loss) income on a GAAP basis and on a non-GAAP basis is as follows:




                                                                                                                                                 Three Months Ended                              Six Months Ended


                                                                                                                                
            
                June 30,                      
             
         June 30,


                                                                                                                                 2020                              2019               2020                        2019





              GAAP net (loss) income attributed to PDL's stockholders                                                                $
              (49,971)                                 $
       (4,419)                $
      (81,694)    $
     2,261
    as reported



              Adjustments to Non-GAAP net income (as detailed below)                                                          26,965                                        17,078                            51,977           22,253



              Non-GAAP net (loss) income attributed to PDL's stockholders                                                            $
              (23,006)                                  $
       12,659                 $
      (29,717)   $
     24,514








              An itemized reconciliation between net (loss) income on a GAAP basis and on a non-GAAP basis is as follows:






                                                                                                                                                 Three Months Ended                              Six Months Ended


                                                                                                                                
            
                June 30,                      
             
         June 30,


                                                                                                                                 2020                              2019               2020                        2019





              GAAP net (loss) income attributed to PDL's stockholders as reported                                                    $
              (49,971)                                 $
       (4,419)                $
      (81,694)    $
     2,261



              Adjustments:



              Mark-to-market adjustment to fair value - royalty assets                                                        27,779                                        60,505                            31,954           60,868



              Mark-to-market adjustment to equity affiliate                                                                    6,533                                      (37,907)                           17,867         (37,907)



              Non-cash stock-based compensation expense                                                                          244                                         2,175                            18,518            3,344



              Non-cash debt offering costs                                                                                       205                                         1,953                               485            3,876



              Non-cash depreciation and amortization expense                                                                     134                                           521                               891            1,649



              Mark-to-market adjustment on warrants held                                                                       6,268                                       (7,610)                            8,721          (7,577)



              Non-cash amortization of intangible assets                                                                         335                                         1,598                             1,026            3,170



              Income tax effect related to above items                                                                      (14,533)                                      (4,157)                         (27,485)         (5,170)



              Total adjustments                                                                                               26,965                                        17,078                            51,977           22,253



              Non-GAAP net (loss) income                                                                                             $
              (23,006)                                  $
       12,659                 $
      (29,717)   $
     24,514

Use of Non-GAAP Financial Measures

We supplement our consolidated financial statements presented on a GAAP basis by providing an additional measure which may be considered a "non-GAAP" financial measure under applicable rules of the Securities and Exchange Commission. We believe that the disclosure of this non-GAAP financial measure provides our investors with additional information that reflects the amounts and financial basis upon which our management assesses and operates our business. These non-GAAP financial measures are not in accordance with generally accepted accounting principles and should not be viewed in isolation or as a substitute for reported, or GAAP, net income, and is not a substitute for, or superior to, measures of financial performance performed in conformity with GAAP.

"Non-GAAP net income" is not based on any standardized methodology prescribed by GAAP and represents GAAP net income adjusted to exclude (1) mark-to-market adjustments related to the fair value election for our investments in royalty rights presented in our earnings, which include the fair value remeasurement of future discounted cash flows for each of the royalty rights assets we have acquired, (2) market-to-mark adjustment to our equity affiliate, (3) non-cash stock-based compensation expense, (4) non-cash interest expense related to PDL debt offering costs, (5) mark-to-market adjustments related to warrants held, (6) non-cash amortization of intangible assets, (7) non-cash depreciation and amortization expense and (8) the related tax effect of all reconciling items within our reconciliation. Non-GAAP financial measures used by PDL may be calculated differently from, and therefore may not be comparable to, non-GAAP measures used by other companies.

View original content to download multimedia:http://www.prnewswire.com/news-releases/pdl-biopharma-reports-2020-second-quarter-financial-results-301108036.html

SOURCE PDL BioPharma, Inc.