Attached files

file filename
8-K - CURRENT REPORT - ALERE INC.form8k.htm
Exhibit 99.1
 

Alere Reports Second Quarter 2016 Financial Results

WALTHAM, Mass., September 6, 2016 – Alere Inc. (NYSE: ALR), a global leader in rapid diagnostic tests, today announced that it has filed its Form 10-Q and reported its financial results for the second quarter ended June 30, 2016.

Revenue for the second quarter of 2016 was $611 million, a 2% decrease compared to $623 million in the prior year period. The year-over-year decrease in revenue was primarily due to a $16 million decrease in BBI revenue, which was divested in November 2015, a $10 million decrease in revenue in our mail order diabetes business and the negative impact of $10 million in foreign currency exchange. These revenue decreases were partially offset by revenue increases of $17 million in infectious disease product sales, $5 million in revenue associated with the acquisition of US Diagnostics and $4 million in patient self-testing revenue. Organic growth during the second quarter of 2016 was 2%.

Net income (loss) from continuing operations during the second quarter of 2016 was $(35) million, or $(0.46) per basic and diluted share, compared to $15 million, or $0.11 per basic and diluted share in the prior year period. On a non-GAAP basis, the Company reported non-GAAP adjusted EBITDA of $89 million in the second quarter of 2016, compared to $134 million in the prior year period. The year-over-year decline was driven primarily by $27 million in merger and legal expenses, $6 million in net foreign exchange losses compared to a $3 million gain in the prior year period and a $4 million increase in restructuring costs.

“With the filing of our second quarter 2016 Form 10-Q, we are now current in our financial filings and are on track to report our third quarter 2016 results within the normal time frame,” said Namal Nawana, CEO of Alere. “We are pleased with the quarter-over-quarter improvement in revenue and organic growth in each of our three global business units. Our second quarter 2016 earnings were impacted by incremental costs associated with our pending merger and higher legal fees.  In the second half of 2016, we will continue to execute on the performance improvement initiatives that we began earlier this year to drive both near-term and longer-term organic growth and profitability.”
 


 
Revenue (in millions)
 
Second Quarter 2016
   
Second
Quarter 2015
   
% Change
 
                   
Cardiometabolic Disease
 
$
204
   
$
212
     
(4
%)
Infectious Disease
   
190
     
173
     
10
%
Toxicology
   
158
     
157
     
-
 
Other
   
36
     
51
     
(29
%)
Consumer Diagnostics
   
20
     
25
     
(20
%)
License and Royalty
   
3
     
5
     
(56
%)
Total
 
$
611
   
$
623
     
(2
%)

Non-GAAP Information
To supplement the financial measures prepared in accordance with U.S. GAAP, the Company uses non-GAAP adjusted EBITDA and organic growth, which are non-GAAP financial measures.  The reconciliations of non-GAAP adjusted EBITDA to net income (loss) from continuing operations and organic growth to revenue, the most directly comparable financial measure calculated and presented in accordance with U.S. GAAP, is shown in the table in this press release. The Company believes non-GAAP adjusted EBITDA and organic growth are useful to investors because these metrics are commonly used by investors to assess the unleveraged, pre-tax financial performance and operating results of ongoing business operations. The Company’s management also uses non-GAAP adjusted EBITDA and organic growth because the Company’s management also believes that these are useful measures to evaluate operating performance and cash flows of the Company based on operational factors. It should also be noted that not all companies calculate non-GAAP adjusted EBITDA and organic growth in the same manner and, accordingly, these measures presented in this press release may not be comparable to similar measures used by other companies.

Conference Call
As announced on February 1, 2016, Alere entered into a definitive agreement under which Abbott will acquire Alere for $56 per common share. Due to the pending transaction, Alere will no longer hold conference calls to discuss its quarterly financial results.

Cautionary Statement Regarding Forward-Looking Statements
This communication 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. Readers can identify these statements by forward-looking words such as “may,” “could,” “should,” “would,” “intend,” “will,” “expect,” “anticipate,” “believe,” “estimate,” “continue,” “goal,” “can” or similar words. For example, forward-looking statements include statements regarding: the Company is on track to report its third quarter 2016 results within the normal time frame; and in the second half of 2016, the Company will continue to execute on the performance improvement initiatives that it began earlier this year to drive both near-term and longer-term organic growth and profitability. A number of important factors could cause actual results of the Company and its subsidiaries to differ materially from those indicated by such forward-looking statements. These factors include, but are not limited to: (i) the risk that the proposed merger with Abbott Laboratories (“Abbott”) may not be completed in a timely manner or at all; (ii) the failure to receive, on a timely basis or otherwise, the required approval of the proposed merger with Abbott by Alere’s stockholders; (iii) the possibility that competing offers or acquisition proposals for Alere will be made; (iv) the possibility that any or all of the various conditions to the consummation of the merger may not be satisfied or waived, including the failure to receive any required regulatory approvals from any applicable governmental entities (or any conditions, limitations or restrictions placed on such approvals); (v) the occurrence of any event, change or other circumstance that could give rise to the termination of the Agreement and Plan of Merger (the “Merger Agreement”) among Alere and Abbott pursuant to which Abbott will acquire Alere, including in circumstances which would require Alere to pay a termination fee or other expenses; (vi) the effect of the announcement or pendency of the transactions contemplated by the Merger Agreement on Alere’s ability to retain and hire key personnel, its ability to maintain relationships with its customers, suppliers and others with whom it does business, or its operating results and business generally; (vii) risks related to diverting management’s attention from Alere’s ongoing business operations; (viii) the risk that stockholder litigation in connection with the transactions contemplated by the Merger Agreement may result in significant costs of defense, indemnification and liability, (ix) the risk that Alere fails to file its future Quarterly Reports on Form 10-Q in a timely manner which could, among other things, lead to the acceleration of the maturity of certain of Alere’s indebtedness; (x) the possibility that any  analysis of revenue recognition for future or past periods uncovers an error or misstatements in revenue recognition which require adjustment which may be material; or material weaknesses in the Company’s internal controls over financial reporting; (xi) risks relating to the ongoing investigations by the SEC and the United States Department of Justice; (xiii) the risk that these or other risk factors impact the expected timing of the filing of the Quarterly Report on Form 10-Q for the third quarter of 2016; and (xiv) the risk factors detailed in Part I, Item 1A, “Risk Factors,” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2015 (as filed with the SEC on August 8, 2016) and other risk factors identified herein or from time to time in our periodic filings with the SEC.  Readers should carefully review these risk factors, and should not place undue reliance on our forward-looking statements. These forward-looking statements are based on information, plans and estimates at the date of this report. The Company undertakes no obligation to update any forward-looking statements to reflect changes in underlying assumptions or factors, new information, future events or other changes.
 
2

 
 
About Alere
Alere believes that when diagnosing and monitoring health conditions, Knowing now matters.™  Alere delivers reliable and actionable information by providing rapid diagnostic tests, enhancing clinical and economic healthcare outcomes globally. Headquartered in Waltham, Mass., Alere focuses on rapid diagnostics for cardiometabolic disease, infectious disease and toxicology. For more information on Alere, please visit www.alere.com.

# # #

Investor Relations
Juliet Cunningham
Vice President, Investor Relations
ir@alere.com
858.805.2232
 
 
3

 
Alere Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(in thousands, except per share amounts)

   
Three Months Ended June 30,
 
Six Months Ended June 30, 
   
2016
   
2015
   
2016
   
2015
 
                         
Net product sales and services revenue
 
$
608,555
   
$
617,677
   
$
1,184,035
   
$
1,225,871
 
License and royalty revenue
   
2,533
     
5,694
     
5,262
     
10,392
 
Net revenue
   
611,088
     
623,371
     
1,189,297
     
1,236,263
 
Cost of net revenue
   
329,227
     
336,037
     
641,179
     
653,714
 
Gross profit
   
281,861
     
287,334
     
548,118
     
582,549
 
Gross margin
   
46
%
   
46
%
   
46
%
   
47
%
                                 
Operating expenses:
                               
Research and development
   
28,446
     
27,198
     
55,508
     
55,214
 
Selling, general and administrative
   
230,870
     
169,197
     
445,639
     
370,967
 
Impairment and (gain) loss on disposition, net
   
-
     
5,542
     
(3,810
)
   
40,334
 
Operating income
   
22,545
     
85,397
     
50,781
     
116,034
 
Interest and other income (expense), net
   
(56,441
)
   
(56,299
)
   
(99,896
)
   
(105,097
)
Loss from continuing operations before provision (benefit) for income taxes
   
(33,896
)
   
29,098
     
(49,115
)
   
10,937
 
Provision (benefit) for income taxes
   
3,117
     
15,689
     
2,909
     
7,836
 
Income (loss) from continuing operations before equity earnings of unconsolidated entities, net of tax
   
(37,013
)
   
13,409
     
(52,024
)
   
3,101
 
Equity earnings of unconsolidated entities, net of tax
   
2,122
     
1,361
     
7,156
     
5,320
 
Income (loss) from continuing operations
   
(34,891
)
   
14,770
     
(44,868
)
   
8,421
 
Income from discontinued operations, net of tax
   
-
     
-
     
-
     
216,777
 
Net income
   
(34,891
)
   
14,770
     
(44,868
)
   
225,198
 
Less: Net income attributable to non-controlling interests
   
143
     
359
     
246
     
447
 
Net income attributable to Alere Inc. and Subsidiaries
   
(35,034
)
   
14,411
     
(45,114
)
   
224,751
 
                                 
Preferred stock dividends
   
(5,308
)
   
(5,308
)
   
(10,617
)
   
(10,558
)
                                 
Net income available to common stockholders
 
$
(40,342
)
 
$
9,103
   
$
(55,731
)
 
$
214,193
 
                                 
Basic net income per common share:
                               
  Income (loss) from continuing operations
 
$
(0.46
)
 
$
0.11
   
$
(0.64
)
 
$
(0.03
)
  Income from discontinued operations
   
-
     
-
     
 
 
     
2.56
 
Basic and diluted net income per common share
 
$
(0.46
)
 
$
0.11
   
$
(0.64
)
 
$
2.53
 
                                 
Diluted net income per common share:
                               
  Income (loss) from continuing operations
 
$
(0.46
)
 
$
0.11
   
$
(0.64
)
 
$
(0.03
)
  Income from discontinued operations
   
-
     
-
     
-
     
2.56
 
      Diluted net income per common share
 
$
(0.46
)
 
$
0.11
   
$
(0.64
)
 
$
2.53
 
                                 
Weighted average shares - basic
   
86,737
     
85,173
     
86,692
     
84,758
 
Weighted average shares - diluted
   
86,737
     
86,635
     
86,692
     
84,758
 

 
 
 
4

 
 
Alere Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands)

   
June 30,
   
December 31,
 
   
2016
   
2015
 
ASSETS
           
CURRENT ASSETS:
           
Cash and cash equivalents
 
$
506,164
   
$
502,200
 
Restricted cash
   
5,662
     
5,694
 
Marketable securities
   
74
     
164
 
Accounts receivable, net
   
427,222
     
445,833
 
Inventories, net
   
333,846
     
347,001
 
Prepaid expenses and other current assets
   
162,339
     
152,233
 
Assets held for sale
   
-
     
4,165
 
Total current assets
   
1,435,307
     
1,457,290
 
                 
Property, Plant and Equipment, net
   
438,787
     
446,039
 
Goodwill and other intangible assets, net
   
3,749,032
     
3,862,306
 
Restricted Cash- non-current
   
42,589
     
43,228
 
Other non-current assets
   
112,956
     
100,921
 
Assets held for sale - non-current
   
12,223
     
13,337
 
Total assets
 
$
5,790,894
   
$
5,923,121
 
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
CURRENT LIABILITIES:
               
Short-term debt and current portions of long-term debt and capital lease obligations
 
$
47,181
   
$
203,954
 
Liabilities related to assets held for sale
   
-
     
363
 
Other current liabilities
   
514,761
     
520,217
 
Total current liabilities
   
561,942
     
724,534
 
                 
LONG-TERM LIABILITIES:
               
Long-term debt and capital lease obligations, net of current portions
   
2,927,761
     
2,838,347
 
Deferred tax liabilities
   
140,864
     
147,618
 
Other long-term liabilities
   
148,165
     
154,193
 
Liabilities related to assets held for sale - non-current
   
-
     
-
 
Total long-term liabilities
   
3,216,790
     
3,140,158
 
                 
TOTAL EQUITY
   
2,012,162
     
2,058,429
 
Total liabilities and equity
 
$
5,790,894
   
$
5,923,121
 
 
 
 
5

 
 
Alere Inc. and Subsidiaries
Selected Consolidated Revenues
(in thousands)

   
Three Months Ended June 30,
 
% Change 
   
2016
   
2015
     2016 v. 2015   
Professional diagnostics segment (1)
                   
Cardiometabolic
 
$
203,982
   
$
211,672
     
-4%
 
Infectious disease
   
190,168
     
172,834
     
10%
 
Toxicology
   
158,199
     
157,495
     
0%
 
Other
   
36,412
     
51,031
     
-29%
 
Total professional diagnostics segment
   
588,761
     
593,032
     
-1%
 
Consumer diagnostics segment (1)
   
19,794
     
24,645
     
-20%
 
License and royalty revenue
   
2,533
     
5,694
     
-56%
 
Net revenue
 
$
611,088
   
$
623,371
     
-2%
 
 
 


 
   
Six Months Ended June 30,
 
% Change
   
2016
   
2015
     2016 v. 2015  
Professional diagnostics segment (1)
                   
Cardiometabolic
 
$
398,559
   
$
412,608
     
-3%
 
Infectious disease
   
373,402
     
358,236
     
4%
 
Toxicology
   
304,982
     
306,251
     
0%
 
Other
   
69,856
     
102,163
     
-32%
 
Total professional diagnostics segment
   
1,146,799
     
1,179,259
     
-3%
 
Consumer diagnostics segment (1)
   
37,236
     
46,613
     
-20%
 
License and royalty revenue
   
5,262
     
10,392
     
-49%
 
Net revenue
 
$
1,189,297
   
$
1,236,264
     
-4%
 
 


(1) Revenues have been revised for the impact of revisions made during the preparation of our consolidated financial statements for 2015.  For more information on these revisions see Note 2 in our Form 10-Q.
 
 
 
 
6

 
 
Alere Inc. and Subsidiaries
Reconciliation of Net Income (Loss) to Non-GAAP EBITDA
(in thousands)

   
Three Months Ended June 30, 
   
2016
   
2015
 
             
Net Income (loss) (1)
 
$
(34,891
)
 
$
14,770
 
Less: Income from discontinued operations, net of tax
   
-
     
-
 
Loss from continuing operations
   
(34,891
)
   
14,770
 
                 
Adjustment related to acquired software license contracts
           
200
 
Income tax benefit
   
3,117
     
15,689
 
Depreciation and amortization
   
69,978
     
72,795
 
Interest, net
   
41,684
     
58,765
 
Non-cash stock-based compensation expense
   
11,004
     
7,130
 
Non-cash fair value adjustments to acquisition-related contingent consideration
   
(1,922
)
   
(41,090
)
Impairment and (gain) loss on dispositions, net
   
-
     
5,542
 
                 
Non-GAAP Adjusted EBITDA
 
$
88,970
   
$
133,801
 


(1) Net income (loss) for the three months ended June 30, 2015 includes restructuring charges of $4.9 million and $0.9 million of costs associated with business dispositions which have not been added back for purposes of computing Non-GAAP Adjusted EBITDA.  The three months ended June 30, 2016 includes $10.5 million of Abbott integration costs, non-interest related restructuring charges of $8.8 million, $10.2 million for a legal settlement accrual, $5.1 million of charges related to SEC investigations, and $0.2 million of acquisition-related costs which have not been added back for purposes of computing Non-GAAP Adjusted EBITDA.
 
   
Six Months Ended June 30, 
   
2016
 
2015
             
Net Income (loss) (1)
 
$
(44,868
)
 
$
225,198
 
Less: Income from discontinued operations, net of tax
   
-
     
216,777
 
Loss from continuing operations
   
(44,868
)
   
8,421
 
                 
Adjustment related to acquired software license contracts
           
447
 
Income tax benefit
   
2,909
     
7,836
 
Depreciation and amortization
   
142,589
     
147,314
 
Interest, net
   
82,625
     
104,597
 
Non-cash stock-based compensation expense
   
20,606
     
12,279
 
Non-cash fair value adjustments to acquisition-related contingent consideration
   
(1,780
)
   
(52,867
)
Impairment and (gain) loss on dispositions, net
   
(3,810
)
   
40,334
 
                 
Non-GAAP Adjusted EBITDA
 
$
198,271
   
$
268,361
 


(1) Net income (loss) for the six months ended June 30, 2015 includes restructuring charges of $9.1 million, $4.6 million of costs associated with business dispositions, and $0.1 million of acquisition-related costs which have not been added back for purposes of computing Non-GAAP Adjusted EBITDA.  The six months ended June 30, 2016 includes restructuring charges of $16.5 million, $20.9 million of Abbott integration costs, $10.2 million for a legal settlement accrual, $9.4 million of charges related to SEC investigations, and $0.9 million of costs associated with business dispositions which have not been added back for purposes of computing Non-GAAP Adjusted EBITDA.  The six months ended June 30, 2016 also includes $0.7 million of acquisition-related costs.

 
7

 
 
 
Alere Inc. and Subsidiaries
Reconciliation of Organic Revenue Growth
(in thousands)

   
Three Months Ended June 30, 
 
% Change 
   
2016
   
2015
     
2016 v. 2015
 
                     
Net revenue
 
$
611,088
   
$
623,371
     
-2.0
%
Impact of foreign currency exchange
   
10,375
     
-
         
Impact of acquisitons & dispositions
   
(6,127
)
   
(19,577
)
       
                         
Non-GAAP organic net revenue
 
$
615,337
   
$
603,794
     
1.9
%
                         
                         
                         
   
Six Months Ended June 30, 
 
% Change 
     
2016
     
2015
     
2016 v. 2015
 
                         
Net revenue
 
$
1,189,297
   
$
1,236,263
     
-3.8
%
Impact of foreign currency exchange
   
26,913
     
-
         
Impact of acquisitons & dispositions
   
(11,368
)
   
(37,108
)
       
                         
Non-GAAP organic net revenue
 
$
1,204,842
   
$
1,199,155
     
0.5
%

 
 
 
8

 
 
Alere Inc. and Subsidiaries
Supplemental Financial Information
(in thousands, except per share amounts)

   
Three months ended June 30, 2016
 
   
Cost of Net Revenue
   
Research and Development
   
Selling, General
&
Administrative
   
Impairment,
net of loss on
disposition
   
Interest and
other
income, net
   
Provision for
income taxes
   
Equity
earnings of unconsolidated
entities,
net of tax
   
Net Income1
 
                                                 
Amortization of acquisition-related intangible assets
 
$
12,716
   
$
925
   
$
31,797
   
$
-
   
$
-
   
$
-
   
$
-
   
$
(45,438
)
Restructuring charges
   
1,103
     
1,034
     
6,648
     
-
     
-
     
-
     
-
     
(8,785
)
Impairment  Charges
   
85
     
-
             
-
     
-
     
-
     
-
     
(85
)
Stock-based compensation expense
   
601
     
481
     
9,922
     
-
     
-
     
-
     
-
     
(11,004
)
Acquisition-related costs
   
-
     
-
     
202
     
-
     
-
     
-
     
-
     
(202
)
Fair value adjustments to acquisition-related contingent consideration
   
-
     
-
     
(1,922
)
   
-
     
-
     
-
     
-
     
1,922
 
Costs associated with potential business dispositions
   
-
     
-
     
61
     
-
     
-
     
-
     
-
     
(61
)
Impairment and (gain) loss on disposition, net
   
-
     
-
     
-
     
-
     
-
     
-
     
-
     
-
 
Amortization - Unconsolidated Subs
   
-
     
-
     
-
     
-
     
-
     
-
     
76
     
(76
)
Audit and legal fees related to on-going SEC investigations
   
-
     
-
     
5,056
     
-
     
890
     
-
     
-
     
(5,946
)
Abbott transaction related expenses
   
-
     
-
     
10,527
     
-
     
-
     
-
     
-
     
(10,527
)
INRatio recall expense
   
800
     
-
     
-
     
-
     
-
     
-
     
-
     
(800
)
Legal  settlement accrual
   
-
     
-
     
-
     
-
     
10,200
     
-
     
-
     
(10,200
)
Income tax effects on items above
   
-
     
-
     
-
     
-
     
-
     
(14,142
)
   
-
     
14,142
 
Total of Supplemental Information
 
$
15,305
   
$
2,440
   
$
62,291
   
$
-
   
$
11,090
   
$
(14,142
)
 
$
76
   
$
(77,060
)
                                                                 
Impact of above items on EPS numerator
                                                         
$
-
 
Impact of above items on EPS denominator
                                                           
(1,212
)

1) All impacts are shown as pre-tax with aggregate tax effect displayed as "Income tax effects on items above".

 
 
9


 

   
Six months ended June 30, 2016
 
   
Cost of Net Revenue
   
Research and Development
   
Selling, General
&
Administrative
   
Impairment,
net of loss on
disposition
   
Interest and
other
income, net
   
Provision for income taxes
   
Equity
earnings of
unconsolidated
entities,
net of tax
   
Net Income1
 
                                                 
Amortization of acquisition-related intangible assets
 
$
24,936
   
$
1,837
   
$
63,887
   
$
-
   
$
-
   
$
-
   
$
-
   
$
(90,660
)
Restructuring charges
   
2,370
     
2,954
     
11,124
     
-
     
-
     
-
     
-
     
(16,448
)
Impairment Charges
   
85
     
-
     
-
     
-
     
-
     
-
     
-
     
(85
)
Stock-based compensation expense
   
1,080
     
879
     
18,647
     
-
     
-
     
-
     
-
     
(20,606
)
Acquisition-related costs
   
-
     
-
     
691
     
-
     
-
     
-
     
-
     
(691
)
Fair value adjustments to acquisition-related contingent consideration
   
-
     
-
     
(1,780
)
   
-
     
-
     
-
     
-
     
1,780
 
Costs associated with potential business dispositions
   
7
     
-
     
902
     
-
     
-
     
-
     
-
     
(909
)
Impairment and (gain) loss on disposition, net
   
-
     
-
     
-
     
(3,810
)
   
-
     
-
     
-
     
3,810
 
Amortization - Unconsolidated Subs
   
-
     
-
     
-
     
-
     
-
     
-
     
183
     
(183
)
Audit and legal fees related to on-going SEC investigations
   
-
     
-
     
9,414
     
-
     
890
     
-
     
-
     
(10,304
)
Abbott transaction related expenses
   
-
     
-
     
20,868
     
-
     
-
     
-
     
-
     
(20,868
)
INRatio recall expense
   
1,500
     
-
     
-
     
-
     
-
     
-
     
-
     
(1,500
)
Legal settlement accrual
   
-
     
-
     
-
     
-
     
10,200
     
-
     
-
     
(10,200
)
Income tax effects on items above
   
-
     
-
     
-
     
-
     
-
     
(30,628
)
   
-
     
30,628
 
Total of Supplemental Information
 
$
29,978
   
$
5,670
   
$
123,753
   
$
(3,810
)
 
$
11,090
   
$
(30,628
)
 
$
183
   
$
(136,236
)
                                                                 
Impact of above items on EPS numerator
                                                         
$
(2,081
)
Impact of above items on EPS denominator
                                                           
(4,919
)

1) All impacts are shown as pre-tax with aggregate tax effect displayed as "Income tax effects on items above".

 
10

 
 
Alere Inc. and Subsidiaries
Reconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA
(in thousands)

   
 Three Months Ended
March 31, 2015
 
Three Months Ended
June 30, 2015
 
Three Months Ended
September 30, 2015 
 
Three Months Ended
December 31, 2015 
 
Year Ended 
December 31, 2015
                               
Net Income
 
$
210,428
   
$
14,770
   
$
(2,383
)
 
$
(16,059
)
 
$
206,757
 
Less: Income from discontinued operations, net of tax
   
216,776
     
(0
)
   
0
     
2,737
     
219,513
 
Income/(Loss) from continuing operations
   
(6,348
)
   
14,770
     
(2,383
)
   
(18,796
)
   
(12,756
)
                                         
Adjustment related to acquired software license contracts
   
247
     
201
     
430
     
-
     
877
 
Income tax benefit
   
(7,853
)
   
15,689
     
(10,210
)
   
(50,329
)
   
(52,704
)
Depreciation and amortization
   
74,519
     
72,795
     
86,651
     
75,719
     
309,684
 
Interest, net
   
45,832
     
58,765
     
49,999
     
57,954
     
212,551
 
Non-cash stock-based compensation expense
   
5,149
     
7,130
     
7,317
     
6,795
     
26,391
 
Non-cash fair value adjustments to acquisition-related contingent consideration
   
(11,777
)
   
(41,090
)
   
957
     
(5,703
)
   
(57,613
)
Non-cash write-off of an investment
                   
662
     
-
     
662
 
Impairment and (gain) loss on dispositions, net
   
34,792
     
5,542
     
2,074
     
8,132
     
50,540
 
Non-cash INRatio product recall expenses
   
-
     
-
     
-
     
21,100
     
21,100
 
Write-off of acquisition-related obligation
   
-
     
-
     
-
     
(40
)
   
(40
)
Non-GAAP Adjusted EBITDA
 
$
134,561
   
$
133,801
   
$
135,496
   
$
94,833
   
$
498,691
 

 
 
11