×

Horizon Pharma plc Announces Second-Quarter 2016 Financial Results

-- Second-Quarter 2016 Record Net Sales of $257.4 Million, Up 49 Percent --

-- Second-Quarter 2016 GAAP Net Income of $15.0 Million; Adjusted EBITDA of $121.1 Million --

-- Confirms Full-Year 2016 Net Sales Guidance of $1.025 to $1.050 Billion and Full-Year 2016 Adjusted EBITDA Guidance of $495 to $510 Million --

DUBLIN, Ireland, Aug. 08, 2016 (GLOBE NEWSWIRE) -- Horizon Pharma plc (NASDAQ:HZNP), a biopharmaceutical company focused on improving patients' lives by identifying, developing, acquiring and commercializing differentiated and accessible medicines that address unmet medical needs, announced its second-quarter 2016 financial results today and confirmed its full-year 2016 net sales and adjusted EBITDA guidance.

“We exceeded our expectations for the second quarter with another quarter of record net sales and remain on track to meet our objectives for the full year,” said Timothy P. Walbert, chairman, president and chief executive officer, Horizon Pharma plc. “We continued to execute across all levels of the organization, generating new patient and prescription growth and advancing our pipeline of orphan medicines, including the completion of enrollment in our Phase 3 clinical trial for ACTIMMUNE in Friedreich’s ataxia and the submission of our supplemental new drug application for RAVICTI.”

Financial Highlights

(in millions except for per share amounts and percentages) Q2 16 Q2 15 %
Change
YTD 16 YTD 15 %
Change
Net sales $ 257.4 $ 172.8 49 $ 462.1 $ 286.0 62
Net income (loss) 15.0 31.8 (53) (30.4) 12.3 NM
Non-GAAP net income (1) 101.1 61.9 63 156.5 86.4 81
Adjusted EBITDA 121.1 76.1 59 193.1 108.5 78
Earnings (loss) per share - diluted 0.09 0.20 (55) (0.19) 0.08 NM
Non-GAAP earnings per share - diluted (1) 0.62 0.39 59 0.96 0.60 60
(1) Horizon Pharma is modifying the method of calculating its non-GAAP income tax expense to align with guidance issued by the U.S. Securities and Exchange Commission (SEC) on May 17, 2016. The table above reflects the Company’s prior method of calculating its non-GAAP income tax expense. Please see the income tax rate discussion in the section titled, “Second-Quarter 2016 Financial Results,” to understand the Company’s new method of calculating its non-GAAP income tax expense as well as a comparison of its non-GAAP tax rate, non-GAAP net income and non-GAAP diluted earnings per share under the new and prior methodologies for 2015 and 2016. This modification has no impact on the amount of cash taxes paid, the Company’s operating cash flows or its full-year 2016 guidance.

Company Highlights

  • Second-quarter 2016 year-over-year sales growth of 49 percent was driven by strong execution across each of the Company’s business units: Orphan, Rheumatology and Primary Care. Medicines for rare diseases, which include RAVICTI®, ACTIMMUNE®, KRYSTEXXA® and BUPHENYL®, represented 36 percent of total net sales in the second quarter of 2016, an increase from 28 percent of total net sales in the second quarter of 2015.
  • Second-quarter 2016 net income was $15.0 million. Second-quarter 2016 adjusted EBITDA was $121.1 million.
  • On August 2, 2016, the Company announced it had secured covered status for DUEXIS® and VIMOVO® with CVS/Caremark. The Company was informed that beginning January 1, 2017, DUEXIS and VIMOVO will be removed from the CVS/Caremark exclusion list. In addition, Horizon continues discussions and negotiations with other pharmacy benefit managers and payers with the goal of further increasing patient access to its clinically relevant primary care medicines in 2017.
  • On June 29, 2016, the Company submitted a supplemental New Drug Application (sNDA) to the U.S. Food and Drug Administration (FDA) for RAVICTI to expand its age range of use for chronic management of urea cycle disorders (UCDs) in adult and pediatric patients from two years of age and older to two months of age and older.
  • On May 18, 2016, the Company entered into an agreement to acquire the worldwide rights to interferon gamma-1b, known as ACTIMMUNE in the United States, and expects to close the transaction by year-end 2016, subject to the satisfaction of closing conditions.

Second-Quarter Business Unit Net Sales Results

(in millions except for percentages) Q2 16 Q2 15 %
Change
YTD 16 YTD 15 %
Change
Orphan $ 73.5 $ 48.7 51 $ 139.8 $ 73.5 90
RAVICTI®(1) 39.4 19.0 107 76.4 19.0 302
ACTIMMUNE® 30.0 25.8 16 55.6 50.6 10
BUPHENYL®(1) 4.1 3.9 5 7.8 3.9 102
Rheumatology 33.2 10.7 211 60.6 18.9 220
KRYSTEXXA®(2) 19.9 - NM 36.0 - NM
RAYOS® 12.1 10.3 18 22.7 17.5 29
LODOTRA® 1.2 0.4 218 1.9 1.4 34
Primary Care 150.7 113.4 33 261.7 193.5 35
PENNSAID® 2% 72.7 29.4 147 127.6 47.7 168
DUEXIS® 45.5 44.2 3 75.2 73.1 3
VIMOVO® 31.4 39.8 (21) 56.9 72.8 (22)
MIGERGOT®(2) 1.1 - NM 2.0 - NM
Total net sales $ 257.4 $ 172.8 49 $ 462.1 $ 286.0 62
(1) RAVICTI and BUPHENYL were acquired on May 7, 2015.
(2) KRYSTEXXA and MIGERGOT were acquired on January 13, 2016.

  • Orphan Business Unit: The orphan commercial organization continues to add new patients to treatment with RAVICTI and ACTIMMUNE. RAVICTI sales in the second quarter of 2016 were $39.4 million, an increase of 107 percent compared to the second quarter of 2015 and 6 percent sequentially compared to the first quarter of 2016. ACTIMMUNE sales in the second quarter of 2016 were $30.0 million, an increase of 16 percent compared to the second quarter of 2015 and 18 percent sequentially compared to the first quarter of 2016.

    Regarding its clinical development pipeline for orphan diseases, the Company submitted a sNDA to the U.S. FDA for RAVICTI to expand its age range of use for chronic management of UCDs from two years of age and older to two months of age and older. If approved, physicians could use RAVICTI instead of BUPHENYL in patients two months to two years of age. The Company completed enrollment in the Safety, Tolerability and Efficacy of ACTIMMUNE Dose Escalation in FA (STEADFAST) Phase 3 clinical trial for ACTIMMUNE on May 5, 2016. With an estimated 3,700 patients in the United States with FA, the Company believes an indication for ACTIMMUNE in FA, if approved, could represent a $500 million to $1 billion peak annual net sales opportunity. In the Phase 1 dosing trial evaluating ACTIMMUNE as a combination therapy for certain cancers, the first six-patient cohort was completed in May and the second six-patient cohort is now enrolling.

    On May 18, 2016, the Company entered into an agreement to acquire the worldwide rights to interferon gamma-1b, known as ACTIMMUNE in the United States. The transaction is expected to close by year-end 2016. Horizon Pharma currently owns the rights to interferon gamma-1b in the United States, Canada and Japan and the acquisition will expand rights worldwide. Interferon gamma-1b is currently sold in an estimated 30 countries outside the U.S. Obtaining worldwide rights for interferon gamma-1b will solidify continued investment in the medicine, and pending the outcome of clinical studies investigating it in FA and advanced solid tumors such as kidney and bladder cancer, strengthens the Company’s ability to expand its potential global use.

  • Rheumatology Business Unit: KRYSTEXXA sales in the second quarter of 2016 were $19.9 million, following the expansion of its commercial organization after the acquisition of Crealta in January 2016. The Company is continuing to capitalize on this expansion effort as well as invest in education and outreach with practicing physicians to share the robust safety and efficacy data from the KRYSTEXXA pivotal trials. RAYOS® sales in the second quarter of 2016 were $12.1 million, an increase of 18 percent compared to the second quarter of 2015.

    The Company has submitted several abstracts of KRYSTEXXA Phase 3 trial data analyses to the American College of Rheumatology (ACR) annual meeting in November. In addition, data from the Tolerization Reduces Intolerance to Pegloticase and Prolongs the Urate Lowering Effect (TRIPLE) trial will also be submitted to the ACR meeting. The TRIPLE trial is evaluating safety and efficacy related to KRYSTEXXA immunogenicity.

  • Primary Care Business Unit: PENNSAID® 2% sales in the second quarter of 2016 were $72.7 million, an increase of 147 percent compared to the second quarter of 2015. DUEXIS and VIMOVO sales in the second quarter of 2016 were $45.5 million and $31.4 million, respectively. Total prescriptions for the primary care business unit increased approximately 22 percent compared to the second quarter of 2015, driven primarily by strong performance of PENNSAID 2%.

Second-Quarter 2016 Financial Results
Note: For additional detail and reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures, please refer to the tables at the end of this release.

  • Gross Profit: Under U.S. generally accepted accounting principles (GAAP) in the second quarter of 2016, the gross profit ratio was 68.5 percent compared to 64.2 percent in the second quarter of 2015. The non-GAAP gross profit ratio in the second quarter of 2016 was 92.0 percent compared to 91.1 percent in the second quarter of 2015.
  • Operating Expenses: On a GAAP basis in the second quarter of 2016, total operating expenses were 56.3 percent of sales. Research & development (R&D) expenses were 4.4 percent of sales, sales & marketing (S&M) expenses were 30.9 percent of sales and general & administrative (G&A) expenses were 21.0 percent of sales. Non-GAAP total operating expenses in the second quarter of 2016 were 44.9 percent of sales. Non-GAAP R&D expenses were 3.3 percent of sales, non-GAAP S&M expenses were 28.1 percent of sales and non-GAAP G&A expenses were 13.5 percent of sales.
  • Income Tax Rate: Horizon Pharma is modifying the method of calculating its non-GAAP income tax expense to align with guidance issued by the SEC on May 17, 2016. The new methodology, which the Company will begin using exclusively in the third quarter, calculates the income tax component of non-GAAP net income for each period by adjusting the GAAP income tax expense (benefit) for the estimated tax impact of each non-GAAP adjustment based on the statutory tax rate of the applicable jurisdiction for each non-GAAP adjustment. This new methodology does not reflect any use of net operating loss carryforwards that the Company potentially may have been able to use if its actual earnings for these periods had been the non-GAAP net income. Importantly, this change has no impact on the amount of cash taxes paid, operating cash flows or full-year guidance for net sales or adjusted EBITDA. Previously, the Company had calculated the income tax component of non-GAAP net income by using the estimated cash taxes that it expected to pay for the period. The tables below provide the GAAP to non-GAAP income tax rate reconciliation using both the new and prior methodology along with the resulting non-GAAP net income and non-GAAP diluted earnings per share under each method. A full reconciliation for the first and second quarters of 2016 and all of 2015 are at the end of this release and posted to the investor relations section of the Horizon Pharma website.

GAAP to Non-GAAP Tax Rate Reconciliation (Unaudited) for Q2 2016, Q2 2015 and
Year-to-Date 2016 and 2015
Q2 2016
Pre-tax Net
Income
Income Tax
Expense (Benefit)
Tax RateNet IncomeDiluted Earnings
Per Share
As reported - GAAP$ 12.2 $ (2.8) (22.5)%$ 15.0 $ 0.09
Non-GAAP adjustments 94.3 18.0 76.3
Non-GAAP - new methodology$ 106.5 $ 15.2 14.4%$ 91.3 $ 0.56
As reported - GAAP$ 12.2 $ (2.8) (22.5)%$ 15.0 $ 0.09
Non-GAAP adjustments 94.3 8.2 86.1
Non-GAAP - prior methodology$ 106.5 $ 5.4 5.1%$ 101.1 $ 0.62


Q2 2015
Pre-tax Net
Income (Loss)
Income Tax
Expense (Benefit)
Tax RateNet Income
(Loss)
Diluted Earnings
Per Share
As reported - GAAP$ (128.9)$ (160.7) 124.7%$ 31.8 $ 0.20
Non-GAAP adjustments 191.2 59.0 132.2
Other Non-GAAP tax adjustment - 105.1 (105.1)
Non-GAAP - new methodology$ 62.3 $ 3.4 5.6%$ 58.9 $ 0.37
As reported - GAAP$ (128.9)$ (160.7) 124.7%$ 31.8 $ 0.20
Non-GAAP adjustments 191.2 56.0 135.2
Other Non-GAAP tax adjustment - 105.1 (105.1)
Non-GAAP - prior methodology$ 62.3 $ 0.4 0.7%$ 61.9 $ 0.39


Q2 2016 YTD
Pre-tax Net
Income (Loss)
Income Tax
Expense (Benefit)
Tax RateNet Income
(Loss)
Diluted Earnings
(Loss) Per Share
As reported - GAAP$ (34.6)$ (4.2) 12.1%$ (30.4)$ (0.19)
Non-GAAP adjustments 198.3 35.3 163.0
Non-GAAP - new methodology$ 163.7 $ 31.1 19.0%$ 132.6 $ 0.81
As reported - GAAP$ (34.6)$ (4.2) 12.1%$ (30.4)$ (0.19)
Non-GAAP adjustments 198.3 11.4 186.9
Non-GAAP - prior methodology$ 163.7 $ 7.2 4.4%$ 156.5 $ 0.96


Q2 2015 YTD
Pre-tax Net
Income (Loss)
Income Tax
Expense (Benefit)
Tax RateNet Income
(Loss)
Diluted Earnings
Per Share
As reported - GAAP$ (146.5)$ (158.8) 108.4%$ 12.3 $ 0.08
Non-GAAP adjustments 233.6 59.2 174.4
Other Non-GAAP tax adjustment - 105.1 (105.1)
Non-GAAP - new methodology$ 87.1 $ 5.5 6.4%$ 81.6 $ 0.56
As reported - GAAP$ (146.5)$ (158.8) 108.4%$ 12.3 $ 0.08
Non-GAAP adjustments 233.6 54.4 179.2
Other Non-GAAP tax adjustment - 105.1 (105.1)
Non-GAAP - prior methodology$ 87.1 $ 0.7 0.8%$ 86.4 $ 0.60


On a GAAP basis in the second quarter of 2016, the tax rate was (22.5) percent and the non-GAAP tax rate using the new method for calculating non-GAAP income taxes was 14.4 percent. For comparison purposes only during this transition period, under the prior methodology, the cash tax rate was 5.1 percent, which was in line with the Company’s previous full-year cash tax rate guidance of low single digits.


  • Net Income: On a GAAP basis in the second quarter of 2016, net income was $15.0 million and non-GAAP net income using the tax rate of 14.4 percent was $91.3 million. For comparison purposes only during this transition period, non-GAAP net income using the cash tax rate of 5.1 percent was $101.1 million. On a GAAP basis in the second quarter of 2015, net income was $31.8 million and non-GAAP net income using the non-GAAP tax rate of 5.6 percent was $58.9 million. For comparison purposes only during this transition period, non-GAAP net income using the cash tax rate of 0.7 percent was $61.9 million. (Please refer to tax rate reconciliation tables in this release and on the Horizon Pharma website).
  • EBITDA: On an unadjusted basis in the second quarter of 2016, EBITDA was $101.9 million, or 39.6 percent of sales. Adjusted EBITDA in the second quarter of 2016 was $121.1 million, or 47.0 percent of sales, compared to $76.1 million, or 44.0 percent of sales in the second quarter of 2015.
  • Earnings per Share: On a GAAP basis in the second quarter of 2016, diluted earnings per share was $0.09 and non-GAAP diluted earnings per share using the non-GAAP tax rate of 14.4 percent was $0.56. For comparison purposes only during this transition period, non-GAAP diluted earnings per share using the cash tax rate of 5.1 percent was $0.62. Weighted average shares outstanding used for calculating diluted earnings per share in the second quarter of 2016 were 163.9 million. On a GAAP basis in the second quarter of 2015, diluted earnings per share was $0.20 and non-GAAP diluted earnings per share using the non-GAAP tax rate of 5.6 percent was $0.37. For comparison purposes only during this transition period, non-GAAP diluted earnings per share using the cash tax rate of 0.7 percent was $0.39 as previously reported. (Please refer to tax rate reconciliation tables in this release and on the Horizon Pharma website).

Cash Flow Statement and Balance Sheet Highlights

  • On a GAAP basis in the second quarter of 2016, operating cash flow was $47.3 million. Non-GAAP operating cash flow was $58.2 million in the second quarter of 2016. On a GAAP basis, the first half of 2016 operating cash flow was $101.5 million compared to the first half of 2015 operating cash flow of ($29.2) million. On a non-GAAP basis, the first half of 2016 operating cash flow was $126.1 million compared to the first half of 2015 operating cash flow of $66.4 million.

  • The Company had cash and cash equivalents of $424.5 million as of June 30, 2016.

  • Total principal amount of debt outstanding was $1.271 billion as of June 30, 2016, which was composed of $396 million in senior secured term loans due 2021, $475 million in 6.625 percent senior notes due 2023 and $400 million of 2.5 percent exchangeable senior notes due 2022. Net debt in the second quarter was $846.5 million.

  • As of June 30, 2016, the Company had a total debt to last 12 months (LTM) adjusted EBITDA leverage ratio of 2.8 and a net debt to LTM adjusted EBITDA leverage ratio of 1.9.

Conference Call

At 8 a.m. EDT / 1 p.m. IST today, the Company will host a live conference call and webcast to review its financial and operating results and provide a general business update.

U.S. Dial-In Number: +1 888.338.8373
International Dial-In Number: +1 973.872.3000
Passcode: 43465144

The live webcast and a replay may be accessed by visiting Horizon's website at http://ir.horizon-pharma.com. Please connect to the Company's website at least 15 minutes prior to the live webcast to ensure adequate time for any software download that may be needed to access the webcast.

A replay of the conference call will be available approximately two hours after the call and accessible through one of the following telephone numbers, using the passcode below:

Replay U.S. Dial-In Number: +1 855.859.2056
Replay International Dial-In Number: +1 404.537.3406
Passcode: 43465144

About Horizon Pharma plc
Horizon Pharma plc is a biopharmaceutical company focused on improving patients' lives by identifying, developing, acquiring and commercializing differentiated and accessible medicines that address unmet medical needs. The Company markets nine medicines through its orphan, rheumatology and primary care business units. For more information, please visit www.horizonpharma.com. Follow @HZNPplc on Twitter or view careers on our LinkedIn page.

Note Regarding Use of Non-GAAP Financial Measures
EBITDA, or earnings before interest, taxes, depreciation and amortization, and adjusted EBITDA are used and provided by Horizon as non-GAAP financial measures. Horizon provides certain other financial measures such as non-GAAP net income, non-GAAP earnings per share, non-GAAP gross profit and gross profit ratio, non-GAAP operating and other expenses, non-GAAP cash from operations and non-GAAP income tax information, each of which include adjustments to GAAP figures. Adjusted EBITDA, non-GAAP net income and non-GAAP cash from operations are intended to provide additional information on Horizon’s performance, operations, profitability and cash flows. Adjustments to Horizon's GAAP figures as well as EBITDA exclude acquisition-related expenses, an upfront fee for a license of a patent, loss on debt extinguishment and loss on sale of long-term investments, as well as non-cash items such as share-based compensation, depreciation and amortization, royalty accretion, non-cash interest expense, and other non-cash adjustments. Certain other special items or substantive events may also be included in the non-GAAP adjustments periodically when their magnitude is significant within the periods incurred. Horizon maintains an established non-GAAP cost policy that guides the determination of what costs will be excluded in non-GAAP measures. Horizon believes that these non-GAAP financial measures, when considered together with the GAAP figures, can enhance an overall understanding of Horizon's financial and operating performance. The non-GAAP financial measures are included with the intent of providing investors with a more complete understanding of the Company’s historical and expected 2016 financial results and trends and to facilitate comparisons between periods and with respect to projected information. In addition, these non-GAAP financial measures are among the indicators Horizon's management uses for planning and forecasting purposes and measuring the Company's performance. For example, adjusted EBITDA is used by Horizon as one measure of management performance under certain incentive compensation arrangements. These non-GAAP financial measures should be considered in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. The non-GAAP financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, non-GAAP financial measures used by other companies. Horizon has not provided reconciliations of its full-year 2016 adjusted EBITDA or non-GAAP income tax outlook to an expected net income (loss) or GAAP income tax expense outlook because certain items such as acquisition-related expenses and share-based compensation that are a component of net income (loss) and impact GAAP income taxes expenses, cannot be reasonably projected due to the significant impact of changes in Horizon's stock price, the variability associated with the size or timing of acquisitions, and other factors. These components of net income (loss) could significantly impact Horizon’s actual net income (loss) and income tax expense.

Forward-Looking Statements
This press release contains forward-looking statements, including, but not limited to, statements related to Horizon Pharma's expected full-year 2016 net sales and adjusted EBITDA guidance and second-half and full-year 2016 non-GAAP tax rates, expected financial performance in future periods, expected timing of clinical, regulatory and commercial events, Horizon Pharma’s plans to continue discussions with PBMs and payers to expand access to its primary care medicines and the potential outcome of those discussions, the expectation that DUEXIS and VIMOVO will be removed from the CVS/Caremark exclusion list and the timing thereof, expected timing and potential benefits of acquiring the worldwide rights to interferon gamma-1b, potential market opportunity for ACTIMMUNE in FA, potential growth of Horizon Pharma’s business and other statements that are not historical facts. These forward-looking statements are based on Horizon Pharma's current expectations and inherently involve significant risks and uncertainties. Actual results and the timing of events could differ materially from those anticipated in such forward-looking statements as a result of these risks and uncertainties, which include, without limitation, risks that Horizon’s actual full-year 2016 financial and operating results and non-GAAP tax rates may differ from its expectations; Horizon Pharma’s ability to grow net sales from existing products; the availability of coverage and adequate reimbursement and pricing from government and third-party payers and risks relating to the success and costs of Horizon’s patient support program; whether Horizon Pharma is unable to enter into additional business arrangements with pharmacy benefit managers and payers on favorable terms or at all; whether CVS/Caremark makes other changes to its exclusion list or that DUEXIS or VIMOVO are later re-included in the CVS/Caremark exclusion list; risks associated with clinical development and regulatory approvals; risks in the ability to recruit, train and retain qualified personnel; competition, including potential generic competition; the ability to satisfy closing conditions related to Horizon Pharma’s acquisition of the worldwide rights to interferon gamma-1b; the ability to protect intellectual property and defend patents; regulatory obligations and oversight, including any changes in the legal and regulatory environment in which Horizon Pharma operates and those risks detailed from time-to-time under the caption "Risk Factors" and elsewhere in Horizon Pharma's filings and reports with the SEC. Horizon Pharma undertakes no duty or obligation to update any forward-looking statements contained in this presentation as a result of new information.

Horizon Pharma plc
Consolidated Statements of Operations (Unaudited)
(in thousands, except share and per share data)
Three Months Ended June 30, Six Months Ended June 30,
2016 2015 2016 2015
Net sales $ 257,378 $ 172,821 $ 462,068 $ 285,962
Cost of goods sold 81,126 61,826 158,359 90,679
Gross profit 176,252 110,995 303,709 195,283
OPERATING EXPENSES:
Research and development 11,210 8,922 23,932 15,103
Sales and marketing 79,589 58,056 155,133 105,119
General and administrative 53,986 77,190 120,381 103,470
Total operating expenses 144,785 144,168 299,446 223,692
Operating income (loss) 31,467 (33,173) 4,263 (28,409)
OTHER EXPENSE, NET:
Interest expense, net (19,228) (19,448) (38,686) (29,480)
Foreign exchange gain (loss) 15 (87) (158) (924)
Loss on induced conversion of debt and debt extinguishment - (67,080) - (77,624)
Other expense, net (26) (9,078) (40) (10,069)
Total other expense, net (19,239) (95,693) (38,884) (118,097)
Income (loss) before benefit for income taxes 12,228 (128,866) (34,621) (146,506)
BENEFIT FOR INCOME TAXES (2,756) (160,680) (4,199) (158,767)
NET INCOME (LOSS) $ 14,984 $ 31,814 $ (30,422) $ 12,261
Net income (loss) per ordinary share - basic $ 0.09 $ 0.21 $ (0.19) $ 0.09
Weighted average ordinary shares outstanding - basic 160,468,146 150,771,902 160,186,270 138,369,537
Net income (loss) per ordinary share - diluted $ 0.09 $ 0.20 $ (0.19) $ 0.08
Weighted average ordinary shares outstanding - diluted 163,920,581 159,797,319 160,186,270 145,031,882


Horizon Pharma plc
Consolidated Balance Sheets (Unaudited)
(in thousands, except share data)
As of
June 30,
2016
December 31,
2015
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 424,525 $ 859,616
Restricted cash 3,169 1,860
Accounts receivable, net 304,382 210,437
Inventories, net 172,102 18,376
Prepaid expenses and other current assets 33,866 15,858
Total current assets 938,044 1,106,147
Property and equipment, net 21,971 14,020
Developed technology, net 1,927,713 1,609,049
In-process research and development 66,000 66,000
Other intangible assets, net 6,655 7,061
Goodwill 255,927 253,811
Deferred tax assets, net 4,992 2,278
Other assets 6,156 222
TOTAL ASSETS $ 3,227,458 $ 3,058,588
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Long-term debt—current portion $ 4,000 $ 4,000
Accounts payable 58,970 16,590
Accrued expenses 75,709 100,046
Accrued trade discounts and rebates 220,674 183,769
Accrued royalties—current portion 58,008 51,700
Deferred revenues—current portion 1,448 1,447
Total current liabilities 418,809 357,552
LONG-TERM LIABILITIES:
Exchangeable notes, net 290,310 282,889
Long-term debt, net, net of current 849,377 849,867
Accrued royalties, net of current 170,160 123,519
Deferred revenues, net of current 8,366 8,785
Deferred tax liabilities, net 131,587 113,400
Other long-term liabilities 20,636 9,431
Total long-term liabilities 1,470,436 1,387,891
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS' EQUITY:
Ordinary shares, $0.0001 nominal value; 300,000,000 shares authorized;
161,126,363 and 160,069,067 issued at June 30, 2016 and December 31, 2015,
respectively, and 160,741,997 and 159,684,701 outstanding at June 30, 2016 and
December 31, 2015, respectively. 16 16
Treasury stock, 384,366 ordinary shares at June 30, 2016 and December 31, 2015 (4,585) (4,585)
Additional paid-in capital 2,057,128 2,001,552
Accumulated other comprehensive loss (2,737) (2,651)
Accumulated deficit (711,609) (681,187)
Total shareholders' equity 1,338,213 1,313,145
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 3,227,458 $ 3,058,588

Horizon Pharma plc
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
Three Months Ended June 30, Six Months Ended June 30,
2016 2015 2016 2015
(Unaudited) (Unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss) $ 14,984 $ 31,814 $ (30,422) $ 12,261
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities
Depreciation and amortization expense 51,883 32,408 102,525 50,743
Equity-settled share-based compensation 27,673 24,665 55,418 31,339
Royalty accretion 9,669 3,977 19,028 7,021
Royalty liability remeasurement - 14,277 - 14,277
Loss on induced conversions of debt and debt extinguishment - 16,733 - 21,581
Amortization of debt discount and deferred financing costs 4,507 5,622 8,932 7,828
Foreign exchange (gain) loss and other adjustments (14) 84 159 1,023
Changes in operating assets and liabilities:
Accounts receivable (14,094) (43,724) (83,932) (97,167)
Inventories 6,460 7,467 13,777 10,555
Prepaid expenses and other current assets (16,384) 38,904 (16,626) 4,597
Accounts payable (10,578) 1,622 42,278 1,604
Accrued trade discounts and rebates (5,121) 45,408 35,480 47,596
Accrued expenses and accrued royalties (20,006) 22,514 (43,527) 16,492
Deferred revenues 80 2,804 (418) 2,778
Deferred income taxes (2,705) (160,229) (5,362) (158,873)
Payment of original issue discount upon repayment of 2014 Term Loan Facility - (3,000) - (3,000)
Other non-current assets and liabilities 949 238 4,174 190
Net cash provided by (used in) operating activities 47,303 41,584 101,484 (29,155)
CASH FLOWS FROM INVESTING ACTIVITIES:
Payments for acquisitions, net of cash acquired (5,591) (1,022,361) (520,405) (1,022,361)
Proceeds from liquidation of available-for-sale investments - 64,623 - 64,623
Change in restricted cash (391) - (1,309) 138
Purchases of property and equipment (5,251) (704) (12,776) (2,281)
Net cash used in investing activities (11,233) (958,442) (534,490) (959,881)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from the issuance of Exchangable Senior Notes - (819) - 387,181
Net proceeds from the issuance of 2023 Senior Notes - 462,340 - 462,340
Net proceeds from the 2015 Term Loan Facility - 391,719 - 391,719
Repayment of the 2015 Term Loan Facility (1,000) - (2,000) -
Repayment of the 2014 Term Loan Facility - (297,000) - (297,000)
Net proceeds from the issuance of ordinary shares - 475,627 - 475,627
Proceeds from the issuance of ordinary shares in connection with warrant exercises - 4,769 - 14,693
Proceeds from the issuance of ordinary shares through ESPP programs 3,235 1,541 3,235 1,541
Proceeds from the issuance of ordinary shares in connection with stock option exercises 739 2,099 1,658 3,888
Payment of employee withholding taxes relating to share-based awards (549) (741) (4,734) (1,956)
Net cash provided by (used in) financing activities 2,425 1,039,535 (1,841) 1,438,033
Effect of foreign exchange rate changes on cash and cash equivalents 177 169 (244) (747)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 38,672 122,846 (435,091) 448,250
CASH AND CASH EQUIVALENTS, beginning of the period 385,853 544,211 859,616 218,807
CASH AND CASH EQUIVALENTS, end of the period $ 424,525 $ 667,057 $ 424,525 $ 667,057

Horizon Pharma plc
GAAP to Non-GAAP Reconciliations
Net Income and Earnings Per Share - Prior Methodology (Unaudited)
(in thousands, except share and per share data)
Three Months Ended June 30, Six Months Ended June 30,
2016 2015 2016 2015
GAAP Net Income (Loss)
$ 14,984 $ 31,814 $ (30,422) $ 12,261
Non-GAAP Adjustments:
Remeasurement of royalties for medicines acquired through business combinations - 14,277 - 14,277
Acquisition-related costs 281 46,689 11,297 50,343
Upfront fee for license of global patent - - 2,000 -
Loss on induced conversion of debt and debt extinguishment - 67,080 - 77,624
Amortization and accretion:
Intangible amortization expense 50,792 31,832 100,442 49,510
Amortization of debt discount and deferred financing costs 4,507 5,622 8,932 7,848
Accretion of royalty liabilities 9,669 3,977 19,028 7,020
Amortizaton of inventory step-up adjustment 9,102 3,341 16,548 6,495
Share-based compensation 27,997 24,665 55,609 31,339
Depreciation expense 1,091 576 2,083 1,230
Royalties for medicines acquired through business combinations (1) (9,095) (6,840) (17,595) (12,036)
Total of pre-tax non-GAAP adjustments 94,344 191,219 198,344 233,650
Income tax adjustments - prior methodology (8,213) (56,002) (11,365) (54,373)
Other non-GAAP income tax adjustments - (105,133) - (105,133)
Total of non-GAAP adjustments 86,131 30,084 186,979 74,144
Non-GAAP Net Income - Prior Methodology
$ 101,115 $ 61,898 $ 156,557 $ 86,405
Non-GAAP Earnings Per Share:
Weighted average shares - Basic 160,468,146 150,771,902 160,186,270 138,369,537
Non-GAAP earnings per share - Basic
GAAP loss per share - Basic $ 0.09 $ 0.21 $ (0.19) $ 0.09
Non-GAAP adjustments 0.54 0.20 1.17 0.53
Non-GAAP earnings per share - Basic - Prior Methodology $ 0.63 $ 0.41 $ 0.98 $ 0.62
Weighted average shares - Diluted
Weighted average shares - Basic 160,468,146 150,771,902 160,186,270 138,369,537
Ordinary share equivalents 3,452,435 9,025,417 3,630,429 6,662,345
Weighted average shares - Diluted 163,920,581 159,797,319 163,816,699 145,031,882
Non-GAAP earnings per share - Diluted
GAAP loss per share - Diluted $ 0.09 $ 0.20 $ (0.19) $ 0.08
Non-GAAP adjustments 0.53 0.19 1.17 0.52
Diluted earnings per share effect of ordinary share equivalents - - (0.02) -
Non-GAAP earnings per share - Diluted - Prior Methodology $ 0.62 $ 0.39 $ 0.96 $ 0.60
(1) Royalties for medicines acquired through business combinations relate to ACTIMMUNE, BUPHENYL, KRYSTEXXA, MIGERGOT, RAVICTI and VIMOVO.


Horizon Pharma plc
GAAP to Non-GAAP Reconciliations
Net Income and Earnings Per Share - New Methodology (Unaudited)
(in thousands, except share and per share data)
Three Months Ended June 30, Six Months Ended June 30,
2016 2015 2016 2015
GAAP Net Income (Loss) $ 14,984 $ 31,814 $ (30,422) $ 12,261
Non-GAAP Adjustments:
Remeasurement of royalties for medicines acquired through business combinations - 14,277 - 14,277
Acquisition-related costs 281 46,689 11,297 50,343
Upfront fee for license of global patent - - 2,000 -
Loss on induced conversion of debt and debt extinguishment - 67,080 - 77,624
Amortization and accretion:
Intangible amortization expense 50,792 31,832 100,442 49,510
Amortization of debt discount and deferred financing costs 4,507 5,622 8,932 7,848
Accretion of royalty liabilities 9,669 3,977 19,028 7,020
Amortizaton of inventory step-up adjustment 9,102 3,341 16,548 6,495
Share-based compensation 27,997 24,665 55,609 31,339
Depreciation expense 1,091 576 2,083 1,230
Royalties for medicines acquired through business combinations (1) (9,095) (6,840) (17,595) (12,036)
Total of pre-tax non-GAAP adjustments 94,344 191,219 198,344 233,650
Income tax effect of pre-tax non-GAAP adjustments (18,064) (59,028) (35,338) (59,200)
Other non-GAAP income tax adjustments - (105,133) - (105,133)
Total of non-GAAP adjustments 76,280 27,058 163,006 69,317
Non-GAAP Net Income $ 91,264 $ 58,872 $ 132,584 $ 81,578
Non-GAAP Earnings Per Share:
Weighted average shares - Basic 160,468,146 150,771,902 160,186,270 138,369,537
Non-GAAP Earnings Per Share - Basic:
GAAP earnings (loss) per share - Basic $ 0.09 $ 0.21 $ (0.19) $ 0.09
Non-GAAP adjustments 0.48 0.18 1.02 0.50
Non-GAAP earnings per share - Basic $ 0.57 $ 0.39 $ 0.83 $ 0.59
Weighted average shares - Diluted
Weighted average shares - Basic 160,468,146 150,771,902 160,186,270 138,369,537
Ordinary share equivalents 3,452,435 9,025,417 3,630,429 6,662,345
Weighted average shares - Diluted 163,920,581 159,797,319 163,816,699 145,031,882
Non-GAAP Earnings Per Share - Diluted
GAAP earnings (loss) per share - Diluted $ 0.09 $ 0.20 $ (0.19) $ 0.08
Non-GAAP adjustments 0.47 0.17 1.02 0.48
Diluted earnings per share effect of ordinary share equivalents - - (0.02) -
Non-GAAP earnings per share - Diluted $ 0.56 $ 0.37 $ 0.81 $ 0.56
(1) Royalties for medicines acquired through business combinations relate to ACTIMMUNE, BUPHENYL, KRYSTEXXA, MIGERGOT, RAVICTI and VIMOVO.


Horizon Pharma plc
GAAP to Non-GAAP Reconciliations
EBITDA, Gross Profit and Operating Cash Flow (Unaudited)
(in thousands, except percentages)
Three Months Ended June 30, Six Months Ended June 30,
2016 2015 2016 2015
EBITDA and Non-GAAP EBITDA:
GAAP Net Income (Loss) $ 14,984 $ 31,814 $ (30,422) $ 12,261
Depreciation 1,091 576 2,083 1,230
Amortization and accretion:
Intangible amortization expense 50,792 31,832 100,442 49,510
Accretion of royalty liabilities 9,669 3,977 19,028 7,020
Amortization of deferred revenue (213) (129) (419) (263)
Amortizaton of inventory step-up adjustment 9,102 3,341 16,548 6,495
Interest expense, net (including amortization of
debt discount and deferred financing costs) 19,228 19,448 38,686 29,480
Benefit for income taxes (2,756) (160,680) (4,199) (158,767)
EBITDA $ 101,897 $ (69,821) $ 141,747 $ (53,034)
Non-GAAP adjustments:
Remeasurement of royalties for medicines acquired through business combinations - 14,277 - 14,277
Acquisition-related costs 281 46,689 11,297 50,343
Upfront fee for license of global patent - - 2,000 -
Loss on induced conversion of debt and debt extinguishment - 67,080 - 77,624
Share-based compensation 27,997 24,665 55,609 31,339
Royalties for medicines acquired through business combinations (1) (9,095) (6,840) (17,595) (12,036)
Total of Non-GAAP adjustments 19,183 145,871 51,311 161,547
Adjusted EBITDA $121,080 $76,050 $193,058 $108,513
Non-GAAP Gross Profit:
GAAP gross profit $ 176,252 $ 110,995 $ 303,709 $ 195,283
Non-GAAP gross profit adjustments:
Acquisition-related costs 296 - 411 -
Remeasurement of royalties for medicines acquired through business combinations - 14,277 - 14,277
Intangible amortization expense (COGS only) 50,590 31,628 100,037 49,105
Accretion of royalty liabilities 9,669 3,977 19,028 7,020
Amortizaton of inventory step-up adjustment 9,102 3,341 16,548 6,495
Depreciation (COGS only) 100 74 220 203
Royalties for medicines acquired through business combinations (1) (9,095) (6,840) (17,595) (12,036)
Total of Non-GAAP adjustments 60,662 46,457 118,649 65,064
Non-GAAP gross profit $236,914 $157,452 $422,358 $260,347
GAAP gross profit % 68.5% 64.2% 65.7% 68.3%
Non-GAAP gross profit % 92.0% 91.1% 91.4% 91.0%
GAAP cash provided by (used in) operating activities $47,303 $41,584 $101,484 $(29,155)
Cash payments for acquisition-related costs 10,883 34,868 22,577 36,688
Cash payments for upfront fee for license of global patent - - 2,000 -
Cash payments for induced debt conversion - 4,776 - 10,472
Cash payment for debt extinguishment - 45,367 - 45,367
Payment of original issue discount on debt extinguishment - 3,000 - 3,000
Non-GAAP operating cash flow $ 58,186 $ 129,595 $ 126,061 $ 66,372
(1) Royalties for medicines acquired through business combinations relate to ACTIMMUNE, BUPHENYL, KRYSTEXXA, MIGERGOT, RAVICTI and VIMOVO.


Horizon Pharma plc
Certain Income Statement Line Items - Non-GAAP Adjusted
For the Three Months Ended June 30, 2016
(Unaudited)
Income Tax
Research & Sales & General & Interest Benefit
COGS Development Marketing Administrative Expense (Expense)
GAAP as reported$ (81,126)$ (11,210)$ (79,589)$ (53,986)$ (19,228)$ 2,756
Non-GAAP Adjustments (in thousands):
Acquisition-related costs(1) 297 506 - (522) - -
Upfront fee for license of global patent(2) - - - - - -
Amortization and accretion:
Intangible amortization expense(3) 50,589 - 203 - - -
Amortization of debt discount and deferred financing costs(4) - - - - 4,507 -
Accretion of royalty liability(5) 9,669 - - - - -
Amortization of inventory step-up adjustment(6) 9,102 - - - - -
Share-based compensation(7) - 2,238 6,932 18,827 - -
Depreciation expense(8) 100 - 15 976 - -
Royalties for medicines acquired through business combinations(9) (9,095) - - - - -
Income tax effect on pre-tax non-GAAP adjustments(10) - - - - - (18,064)
Total of non-GAAP adjustments 60,662 2,744 7,150 19,281 4,507 (18,064)
Non-GAAP$(20,464)$(8,466)$(72,439)$(34,705)$(14,721)$ (15,308)
Horizon Pharma plc
Certain Income Statement Line Items - Non-GAAP Adjusted
For the Three Months Ended June 30, 2015
(Unaudited)
Loss on Induced
Debt Conversion Income Tax
Research & Sales & General & Interest & Debt Benefit
COGS Development Marketing Administrative Expense Extinguishment Other (Expense)
GAAP as reported$ (61,826)$ (8,922)$ (58,056)$ (77,190)$ (19,448)$ (67,080)$ (9,078)$ 160,680
Non-GAAP Adjustments (in thousands):
Loss on induced conversion of debt and debt extinguishment(11) - - - - - 67,080 - -
Acquisition-related costs(1) - - - 37,689 - - 9,000 -
Amortization and accretion:
Intangible amortization expense(3) 31,628 - 204 - - - - -
Amortization of debt discount and deferred financing costs(4) - - - - 5,622 - - -
Accretion of royalty liability(5) 3,977 - - - - - - -
Amortization of inventory step-up adjustment(6) 3,341 - - - - - - -
Remeasurement of royalties for products acquired through business combinations(12) 14,277 - - - - - - -
Share-based compensation(7) - 2,212 5,735 16,718 - - - -
Depreciation expense(8) 74 - - 502 - - - -
Royalties for medicines acquired through business combinations(9) (6,840) - - - - - - -
Income tax effect on pre-tax non-GAAP adjustments(10) - - - - - - - (59,028)
Other non-GAAP income tax adjustments(13) - - - - - - - (105,133)
Total of non-GAAP adjustments 46,457 2,212 5,939 54,909 5,622 67,080 9,000 (164,161)
Non-GAAP$(15,369)$(6,710)$(52,117)$(22,281)$(13,826)$ - $ (78)$ (3,481)


Horizon Pharma plc
Certain Income Statement Line Items - Non-GAAP Adjusted
For the Six Months Ended June 30, 2016
(Unaudited)
Income Tax
Research & Sales & General & Interest Benefit
COGS Development Marketing Administrative Expense (Expense)
GAAP as reported$ (158,359)$ (23,932)$ (155,133)$ (120,381)$ (38,686)$ 4,199
Non-GAAP Adjustments (in thousands):
Acquisition-related costs(1) 411 538 - 10,348 - -
Upfront fee for license of global patent(2) - 2,000 - - - -
Amortization and accretion:
Intangible amortization expense(3) 100,037 - 405 - - -
Amortization of debt discount and deferred financing costs(4) - - - - 8,932 -
Accretion of royalty liability(5) 19,028 - - - - -
Amortization of inventory step-up adjustment(6) 16,548 - - - - -
Share-based compensation(7) - 4,363 12,610 38,636 - -
Depreciation expense(8) 220 - 26 1,837 - -
Royalties for medicines acquired through business combinations(9) (17,595) - - - - -
Income tax effect on pre-tax non-GAAP adjustments(10) - - - - - (35,338)
Total of non-GAAP adjustments 118,649 6,901 13,041 50,821 8,932 (35,338)
Non-GAAP$(39,710)$(17,031)$(142,092)$(69,560)$(29,754)$ (31,139)
Horizon Pharma plc
Certain Income Statement Line Items - Non-GAAP Adjusted
For the Six Months Ended June 30, 2015
(Unaudited)
Loss on Induced
Debt Conversion Income Tax
Research & Sales & General & Interest & Debt Benefit
COGS Development Marketing Administrative Expense Extinguishment Other (Expense)
GAAP as reported$ (90,679)$ (15,103)$ (105,119)$ (103,470)$ (29,480)$ (77,624)$ (10,069)$ 158,767
Non-GAAP Adjustments (in thousands):
Loss on induced conversion of debt and debt extinguishment(11) - - - - - 77,624 - -
Acquisition-related costs(1) 23 94 - 40,226 - - 10,000 -
Amortization and accretion:
Intangible amortization expense(3) 49,104 - 406 - - - - -
Amortization of debt discount and deferred financing costs(4) - - - - 7,848 - - -
Accretion of royalty liability(5) 7,020 - - - - - - -
Amortization of inventory step-up adjustment(6) 6,495 - - - - - - -
Remeasurement of royalties for products acquired through business combinations(12) 14,277 - - - - - - -
Share-based compensation(7) - 2,670 8,536 20,133 - - - -
Depreciation expense(8) 203 - - 1,027 - - - -
Royalties for medicines acquired through business combinations(9) (12,036) - - - - - - -
Income tax effect on pre-tax non-GAAP adjustments(10) - - - - - - - (59,200)
Other non-GAAP income tax adjustments(13) - - - - - - - (105,133)
Total of non-GAAP adjustments 65,086 2,764 8,942 61,386 7,848 77,624 10,000 (164,333)
Non-GAAP$(25,593)$(12,339)$(96,177)$(42,084)$(21,632)$ - $ (69)$ (5,566)

NOTES FOR CERTAIN INCOME STATEMENT LINE ITEMS - NON-GAAP ADJUSTED
(in thousands)

(1) Expenses, including legal and consulting fees, incurred in connection with the Company’s acquisitions of Vidara Therapeutics International Public Limited Company (“Vidara”), Hyperion Therapeutics, Inc. (“Hyperion”) and Crealta Holdings LLC (“Crealta”), its agreement to acquire the worldwide rights to interferon gamma-1b, and its withdrawn offer to acquire Depomed Inc. have been excluded.

(2) Represents an upfront fee paid for a license of a global patent.

(3) Intangible amortization expenses are associated with the Company’s intellectual property rights, developed technology and customer relationships of VIMOVO, LODOTRA®, RAYOS, ACTIMMUNE, PENNSAID 2%, RAVICTI, BUPHENYL, KRYSTEXXA and MIGERGOT®.

(4) Represents amortization of debt discount and deferred financing costs associated with the Company's debt.

(5) Represents accretion expense associated with the ACTIMMUNE, VIMOVO, RAVICTI, BUPHENYL, KRYSTEXXA and MIGERGOT royalties for the three and six months ended June 30, 2016 and represents accretion expense associated with the ACTIMMUNE, VIMOVO, RAVICTI and BUPHENYL royalties for the three and six months ended June 30, 2015.

(6) In connection with the Crealta acquisition, the KRYSTEXXA and MIGERGOT inventory was stepped up in value by $161,901 and during the three months ended June 30, 2016, the Company recognized in cost of goods sold $9,102 of step-up inventory costs related to KRYSTEXXA and MIGERGOT inventory sold. During the six months ended June 30, 2016, the Company recognized in cost of goods sold $16,548 of step-up inventory costs related to KRYSTEXXA and MIGERGOT inventory sold. In connection with the Hyperion acquisition, the RAVICTI and BUPHENYL inventory was stepped up in value by $8,682 and during the second quarter of 2015, the Company recognized in cost of goods sold $3,341 of step-up inventory costs related to RAVICTI and BUPHENYL. In connection with the Vidara acquisition, the ACTIMMUNE inventory was stepped up in value by $14,218 and during the six months ended June 30, 2015, the Company recognized in cost of goods sold $3,154 of step-up inventory costs related to ACTIMMUNE.

(7) Represents share-based compensation expense associated with the Company's stock option, restricted stock unit, and performance stock unit grants to its employees and non-employees, its cash-settled long-term incentive program and its employee stock purchase plan.

(8) Represents depreciation expense related to the Company’s property, equipment, software and leasehold improvements.

(9) Royalties of $9,095 and $17,595 were incurred during the three and six months ended June 30, 2016, respectively, based on the periods’ net sales for VIMOVO, ACTIMMUNE, RAVICTI, BUPHENYL, KRYSTEXXA and MIGERGOT. Royalties of $6,840 and $12,036 were incurred during the three and six months ended June 30, 2015, respectively, based on the periods’ net sales for VIMOVO, ACTIMMUNE, RAVICTI and BUPHENYL.

(10) Income tax adjustments on pre-tax non-GAAP adjustments represent the estimated income tax impact of each pre-tax non-GAAP adjustment based on the statutory income tax rate of the applicable jurisdictions for each non-GAAP adjustment.

(11) During the three months ended June 30, 2015, the Company recorded a loss on induced debt conversions of $67,080, which represented an early redemption payment of $45,366, the write-down of $16,733 in debt discount and deferred financing costs, $4,635 in additional exchange consideration to debt holders and $346 in expenses incurred in connection with the induced debt conversions. During the six months ended June 30, 2015, the Company recorded a loss on induced debt conversions of $77,624, which represented an early redemption payment of $45,366, the write-down of $21,581 in debt discount and deferred financing costs, $10,005 in additional exchange consideration to debt holders and $672 in expenses incurred in connection with the induced debt conversions.

(12) At the time of the Company's acquisition of the rights to ACTIMMUNE, BUPHENYL, KRYSTEXXA, MIGERGOT, RAVICTI and VIMOVO, the Company estimated the fair value of contingent royalties payable to third parties using an income approach under the discounted cash flow method, which included revenue projections and other assumptions the Company made to determine the fair value. If the Company significantly over performs or underperforms against its original revenue projections or it becomes necessary to make changes to assumptions as a result of a triggering event, the Company is required to reassess the fair value of the contingent royalties payable. Any subsequent adjustment to fair value is recorded in the period such adjustment is made as either an increase or decrease to royalties payable, with a corresponding increase or decrease in cost of goods sold, in accordance with established accounting policies. During the second quarter of 2015, the Company recorded a charge of $14,277 to cost of goods sold to adjust the amount of the contingent royalty liabilities relating to ACTIMMUNE and VIMOVO.

(13) Other non-GAAP income tax adjustments in the three months ended June 30, 2015 of $105,133 related to the release of certain valuation allowances in connection with the Hyperion acquisition.

Horizon Pharma plc
GAAP to Non-GAAP Tax Rate Reconciliation (Unaudited)
(in millions, except percentages)
Q1 2016 Q1 2015
Pre-tax Net
Income (Loss)
Income Tax Expense (Benefit) Tax RateNet Income (Loss)Diluted Earnings (Loss) Per Share Pre-tax Net
Income (Loss)
Income Tax Expense (Benefit) Tax RateNet Income (Loss)Diluted Earnings (Loss) Per Share
As reported - GAAP$ (46.8)$ (1.4) 3.1%$ (45.4)$ (0.28) As reported - GAAP$ (17.6)$ 1.9 (10.8)%$ (19.5)$ (0.16)
Non-GAAP adjustments 104.0 17.3 86.7 Non-GAAP adjustments 42.4 0.2 42.2
Non-GAAP - new methodology$ 57.2 $ 15.9 27.7%$ 41.3 $ 0.25 Non-GAAP - new methodology$ 24.8 $ 2.1 8.4%$ 22.7 $ 0.16
As reported - GAAP$ (46.8)$ (1.4) 3.1%$ (45.4)$ (0.28) As reported - GAAP$ (17.6)$ 1.9 (10.8)%$ (19.5)$ (0.16)
Non-GAAP adjustments 104.0 3.2 100.8 Non-GAAP adjustments 42.4 (1.6) 44.0
Non-GAAP - prior methodology$57.2 $ 1.8 3.0%$55.4 $0.34 Non-GAAP - prior methodology$ 24.8 $ 0.3 1.1%$ 24.5 $ 0.18
Q2 2016 Q2 2015
Pre-tax Net Income Income Tax Expense (Benefit) Tax RateNet IncomeDiluted Earnings Per Share Pre-tax Net Income (Loss) Income Tax Expense (Benefit) Tax RateNet Income (Loss)Diluted Earnings Per Share
As reported - GAAP$ 12.2 $ (2.8) (22.5)%$ 15.0 $ 0.09 As reported - GAAP$ (128.9)$ (160.7) 124.7%$ 31.8 $ 0.20
Non-GAAP adjustments 94.3 18.0 76.3 Non-GAAP adjustments 191.2 59.0 132.2
Non-GAAP - new methodology$ 106.5 $ 15.2 14.4%$ 91.3 $ 0.56 Other Non-GAAP tax adjustment - 105.1 (105.1)
Non-GAAP - new methodology$ 62.3 $ 3.4 5.6%$ 58.9 $ 0.37
As reported - GAAP$ 12.2 $ (2.8) (22.5)%$ 15.0 $ 0.09
Non-GAAP adjustments 94.3 8.2 86.1 As reported - GAAP$ (128.9)$ (160.7) 124.7%$ 31.8 $ 0.20
Non-GAAP - prior methodology$ 106.5 $ 5.4 5.1%$ 101.1 $ 0.62 Non-GAAP adjustments 191.2 56.0 135.2
Other Non-GAAP tax adjustment - 105.1 (105.1)
Non-GAAP - prior methodology$ 62.3 $ 0.4 0.7%$ 61.9 $ 0.39
Q2 2016 YTD
Pre-tax Net Income (Loss) Income Tax Expense (Benefit) Tax RateNet Income (Loss)Diluted Earnings (Loss) Per Share
As reported - GAAP$ (34.6)$ (4.2) 12.1%$ (30.4)$ (0.19) Q2 2015 YTD
Non-GAAP adjustments 198.3 35.3 163.0 Pre-tax Net Income (Loss) Income Tax Expense (Benefit) Tax RateNet Income (Loss)Diluted Earnings Per Share
Non-GAAP - new methodology$ 163.7 $ 31.1 19.0%$ 132.6 $ 0.81 As reported - GAAP$ (146.5)$ (158.8) 108.4%$ 12.3 $ 0.08
Non-GAAP adjustments 233.6 59.2 174.4
As reported - GAAP$ (34.6)$ (4.2) 12.1%$ (30.4)$ (0.19) Other Non-GAAP tax adjustment - 105.1 (105.1)
Non-GAAP adjustments 198.3 11.4 186.9 Non-GAAP - new methodology$ 87.1 $ 5.5 6.4%$ 81.6 $ 0.56
Non-GAAP - prior methodology$ 163.7 $ 7.2 4.4%$ 156.5 $ 0.96
As reported - GAAP$ (146.5)$ (158.8) 108.4%$ 12.3 $ 0.08
Non-GAAP adjustments 233.6 54.4 179.2
Other Non-GAAP tax adjustment - 105.1 (105.1)
Non-GAAP - prior methodology$ 87.1 $ 0.7 0.8%$ 86.4 $ 0.60
Q3 2015
Pre-tax Net Income Income Tax Expense (Benefit) Tax RateNet IncomeDiluted Earnings Per Share
As reported - GAAP$ 25.2 $ 22.0 87.0%$ 3.2 $ 0.02
Non-GAAP adjustments 91.6 25.0 66.6
Non-GAAP - new methodology$ 116.8 $ 47.0 40.2%$ 69.8 $ 0.42
As reported - GAAP$ 25.2 $ 22.0 87.0%$ 3.2 $ 0.02
Non-GAAP adjustments 91.6 (22.2) 113.8
Non-GAAP - prior methodology$ 116.8 $ (0.2) (0.2)%$ 117.0 $ 0.70
Q3 2015 YTD
Pre-tax Net Income (Loss) Income Tax Expense (Benefit) Tax RateNet Income (Loss)Diluted Earnings Per Share
As reported - GAAP$ (121.3)$ (136.8) 112.8%$ 15.5 $ 0.10
Non-GAAP adjustments 325.2 84.2 241.0
Other Non-GAAP tax adjustment - 105.1 (105.1)
Non-GAAP - new methodology$ 203.9 $ 52.5 25.8%$ 151.4 $ 0.98
As reported - GAAP$ (121.3)$ (136.8) 112.8%$ 15.5 $ 0.10
Non-GAAP adjustments 325.2 32.2 293.0
Other Non-GAAP tax adjustment - 105.1 (105.1)
Non-GAAP - prior methodology$ 203.9 $ 0.5 0.3%$ 203.4 $ 1.32
Q4 2015
Pre-tax Net Income (Loss) Income Tax Expense (Benefit) Tax RateNet IncomeDiluted Earnings Per Share
As reported - GAAP$ (11.4)$ (35.4) 309.3%$ 24.0 $ 0.15
Non-GAAP adjustments 119.5 38.0 81.5
Non-GAAP - new methodology$ 108.1 $ 2.6 2.4%$ 105.5 $ 0.64
As reported - GAAP$ (11.4)$ (35.4) 309.3%$ 24.0 $ 0.15
Non-GAAP adjustments 119.5 41.1 78.4
Non-GAAP - prior methodology$ 108.1 $ 5.7 5.2%$ 102.4 $ 0.63
FY 2015
Pre-tax Net Income (Loss) Income Tax Expense (Benefit) Tax RateNet Income (Loss)Diluted Earnings Per Share
As reported - GAAP$ (132.7)$ (172.2) 129.8%$ 39.5 $ 0.25
Non-GAAP adjustments 444.7 122.2 322.5
Other Non-GAAP tax adjustment - 105.1 (105.1)
Non-GAAP - new methodology$ 312.0 $ 55.1 17.7%$ 256.9 $ 1.65
As reported - GAAP$ (132.7)$ (172.2) 129.8%$ 39.5 $ 0.25
Non-GAAP adjustments 444.7 73.3 371.4
Other Non-GAAP tax adjustment - 105.1 (105.1)
Non-GAAP - prior methodology$ 312.0 $ 6.2 2.0%$ 305.8 $ 1.96

Contacts: Investors: John Thomas Executive Vice President, Strategy & Investor Relations investor-relations@horizonpharma.com Tina Ventura Vice President, Investor Relations investor-relations@horizonpharma.com U.S. Media: Geoff Curtis Senior Vice President, Corporate Communications gcurtis@horizonpharma.com Ireland Media: Ray Gordon Gordon MRM ray@gordonmrm.ie

Source:Horizon Pharma, Inc.