Company Snapshot: PDLI  Print This Story  Email This Story  Save this Link View PR Newswire's RSS Feed  Blogs Discussing this News Release  Search Blogs that Mention this News Release  Click this link to view linked Bookmarking Services Click this link to view linked Blogging Services


PDL BioPharma Announces Third Quarter 2006 Financial Results

            - Company provides updated 2006 financial guidance -

    FREMONT, Calif., Nov. 2 /PRNewswire-FirstCall/ -- PDL BioPharma, Inc.
(PDL) (Nasdaq: PDLI) today reported financial results for the third quarter
and the nine months ended September 30, 2006:
     *    Total revenues for the third quarter of 2006 rose 44 percent to
          $111.4 million from $77.1 million in the same period of 2005. Third
          quarter 2006 revenues included $18.8 million in deferred licensing,
          collaboration and other revenues recognized as a result of the
          discontinuation of the Roche collaboration for daclizumab in asthma.
     *    GAAP net loss was $6.7 million, or $0.06 per basic and diluted
          share, in the third quarter of 2006, compared with a GAAP net loss
          of $45.2 million, or $0.43 per basic and diluted share, in the third
          quarter of 2005.
     *    Non-GAAP net income was $26.5 million, or $0.23 per basic and
          diluted share, for the third quarter of 2006, from a non-GAAP net
          loss of $4.7 million, or $0.04 per basic and diluted share, in the
          third quarter of 2005.
     *    Cash flow generated from operating activities for the first nine
          months of 2006 was $73.0 million, compared to $13.6 million in the
          first nine months of 2005.  The company ended the third quarter of
          2006 with cash, cash equivalents, marketable securities and
          restricted cash and investments of $422.3 million compared to $333.9
          million at December 31, 2005.
    "During the third quarter, increases in Cardene IV sales and strong
partner-driven royalties continued to propel our underlying revenue
growth," PDL BioPharma Chief Executive Officer Mark McDade said. "Our
non-GAAP profit for the quarter reflects the continued positive impact of
our newly diversified revenue stream and bottom-line focus, as well as the
recognition of revenues related to the discontinuation of the Roche asthma
collaboration. At the same time, we remain more focused than ever on
advancing our lead clinical-stage programs, with the Nuvion program in IV
steroid refractory ulcerative colitis tracking towards its next milestone
anticipated in the second quarter of 2007."
    Revenues
    Total revenues for the third quarter of 2006 consisted of product
sales, royalties and license, collaboration and other revenues.
     *    Net product sales in the third quarter of 2006 were $41.1 million.
          Net product sales for the same period during 2005 totaled $43.6
          million, of which $38.4 million were attributable to Cardene(R)
          I.V., Retavase(R) and IV Busulfex.  Net product sales during 2005
          included $5.2 million in sales of four off-patent products that were
          divested during the first quarter of 2006.
          *    Cardene net sales were $28.7 million in the third quarter of
               2006, a 34 percent increase from $21.5 million for the same
               period in 2005.  Included in the third quarter 2006 net sales
               were $0.3 million in sales of Cardene SR, the rights to which
               the company acquired from Roche in September 2006.
          *    Retavase net sales were $7.2 million in the third quarter of
               2006, a decrease from $11.6 million for the third quarter of
               2005 due to challenging market conditions and a continued
               decline in the thrombolytic market over this period.
          *    IV Busulfex net sales were $5.2 million in the third quarter of
               2006, compared to $5.4 million for the same period in 2005.
     *    Royalty revenues for the third quarter of 2006 increased 64 percent
          to $42.5 million, compared with $26.0 million in the comparable
          period in 2005. Royalty revenues during the third quarter of 2006
          reflect royalties PDL received based on worldwide net sales of seven
          antibody products licensed under PDL's antibody humanization
          patents: Avastin(TM), Herceptin(R), Xolair(R), Raptiva(R) and
          Lucentis(TM) from Genentech, Inc.; Synagis(R) from MedImmune, Inc.
          and Mylotarg(R) from Wyeth.  Royalty revenues during the third
          quarter did not reflect sales of Tysabri(R), which was recently
          relaunched; PDL expects to begin receiving royalties from such sales
          in the fourth quarter.
     *    License, collaboration and other revenues during the third quarter
          of 2006 increased to $27.8 million from $7.5 million in the same
          period of 2005, primarily as a result of the recognition in the
          third quarter of 2006 of $18.8 million in deferred revenue that the
          company would have recognized over the course of several years were
          it not for the discontinuation of the company's co-development
          collaboration with Roche for daclizumab in asthma.

    Costs and Expenses
    Total costs and expenses were $119.3 million in the third quarter of
2006, compared with $120.0 million in the third quarter of 2005. On a
non-GAAP basis, total costs and expenses in the third quarter of 2006 were
$84.9 million compared to $81.9 million in the third quarter of 2005.
     *    Cost of product sales was $17.4 million in the third quarter of 2006
          compared to $22.2 million in the same period in 2005. Non-GAAP cost
          of product sales, which excludes amortization of product rights, was
          $6.8 million in the third quarter of 2006, a decrease from $10.3
          million in the comparable 2005 period on the same basis.  The
          decrease in cost of product sales as a percentage of product sales
          was due to a more profitable product mix, particularly with respect
          to higher sales of Cardene IV, which has higher margins than the
          company's other marketed products, a lower average royalty rate paid
          on sales of Cardene IV, and lower manufacturing and inventory-
          related costs when compared to the 2005 period.
     *    Research and development (R&D) expenses increased to $70.9 million
          in the third quarter of 2006, compared with $49.5 million in the
          third quarter of 2005. Research and development expenses in the
          third quarter of 2006 included a $5.6 million charge incurred in
          connection with the company's acquisition in September 2006 of
          certain Cardene-related rights from Roche.  On a non-GAAP basis, R&D
          expenses in the third quarter of 2006 were $54.8 million, an
          increase over the $45.3 million reported in the same period in the
          prior year due primarily to expanded clinical development activities
          associated with Nuvion.
     *    Selling, general and administrative (SG&A) expenses were $26.7
          million during the third quarter of 2006, compared with $26.8
          million in the third quarter of 2005. Non-GAAP SG&A expenses were
          $23.3 million compared to $26.3 million in the prior year comparable
          period.
     *    Third quarter 2006 expenses included $6.0 million in stock-based
          compensation expenses, a significant increase over the $0.2 million
          incurred in the same period in the prior year principally as a
          result of the adoption of Statement of Financial Accounting
          Standards (SFAS) No. 123( R ) on January 1, 2006.

    2006 Financial Outlook
    PDL BioPharma is updating its guidance for the full year 2006 to
reflect actual results for the first nine months of the year and its
outlook for the fourth quarter.
     *    PDL is refining its full year revenue guidance to a range of between
          $405 million and $420 million, within the prior guidance range of
          between $400 million and $430 million.  The company is updating its
          expectations for the revenue components as follows:  net product
          sales of $162 million to $167 million, lower than prior guidance
          primarily due to the disappointing performance of Retavase; royalty
          revenues of $183 million to $185 million, an increase from previous
          guidance due to the continued success of the company's licensees'
          product sales; and licensing, collaboration and other revenues of
          $60 million to $68 million.
     *    PDL expects full year cost of product sales, excluding amortization
          of product rights, to be approximately 23% as a percentage of net
          product sales.
     *    On a non-GAAP basis, PDL expects total R&D and SG&A expenses in 2006
          to be between $311 million and $319 million, a decrease from the
          company's prior guidance of between $350 million and $365 million.
          *    The company now expects R&D expenses of $216 million to $221
               million, lower than prior guidance due primarily to recent
               strategic decisions to slow development activities for the
               ularitide and daclizumab asthma clinical programs until
               partnerships are secured.
          *    SG&A expenses of $95 million to $98 million, a range that is
               within the company's previously issued guidance.
     *    For the full year 2006, PDL expects non-GAAP net income of $55
          million to $60 million or, on a diluted per share basis, $0.47 to
          $0.51 based on a weighted average number of shares outstanding for
          the year of approximately 118 million.  This exceeds the company's
          previously stated range of $8 million to $23 million of non-GAAP net
          income.
    This forward-looking guidance excludes certain other expenses based on
current estimates for the full year 2006, including the impact of
stock-based compensation expenses of $23 million to $25 million,
depreciation of property and equipment of $30 million to $32 million and
amortization of intangible assets of approximately $45 million. In
addition, this non-GAAP guidance excludes the following charges recognized
through the third quarter of 2006: $5.9 million in other-acquisition
related charges related to ESP Pharma operations prior to the company's
acquisition of the business and product sales returns of Retavase from
sales made prior to the acquisition of the rights to Retavase in March
2005; a $5.6 million charge incurred in connection with the company's
acquisition in September 2006 of certain Cardene-related rights from Roche;
a $4.1 million charge in the first quarter of 2006 related to the sale of
the company's off-patent products; and $2.6 million in asset impairment
expenses. It also excludes the impact of interest income and other, net,
interest expense and income taxes, the aggregate impact of which the
company expects to have an income positive effect of approximately $3
million in 2006.
    Non-GAAP Financial Information
    The non-GAAP financial measures in this press release exclude
depreciation of property and equipment, stock-based compensation expense,
amortization of intangible assets, interest income and other, net, interest
expense, income taxes and certain other items that would otherwise be
included if measured in accordance with generally accepted accounting
principles (GAAP). PDL's management believes that these non-GAAP financial
measures serve as a measure of the performance of PDL's ongoing core
operations. A description of the non- GAAP financial measures for the
periods presented and a reconciliation of this information to the GAAP
financial measures are included in the attached financial tables.
    Forward-looking Statements
    This press release contains forward-looking statements involving risks
and uncertainties and PDL's actual results may differ materially from
those, express or implied, in the forward-looking statements. The
forward-looking statements include PDL's expectations regarding financial
results, PDL's expectations regarding the continuation of existing and new
collaborative agreements, and the timing of clinical developments as well
as other statements regarding PDL's expectations. Factors that may cause
differences between current expectations and actual results include, but
are not limited to, the following: The continued execution of a
biopharmaceutical business model; changes in PDL's development plans as PDL
and its collaborators consider development plans and alternatives; factors
affecting the clinical timeline such as enrollment rates and availability
of clinical materials; fluctuations in sales that may result from PDL's
integration of newly acquired operations; changes in the market due to
alternative treatments or other actions by competitors; and variability in
expenses particularly on a quarterly basis, due, in principal part, to
total headcount of the organization and the timing of expenses. In
addition, PDL's revenues depend on the success and timing of sales of PDL's
licensees, including in particular the continued success of Avastin and
Herceptin from Genentech, Inc. as well as the seasonality of sales of
Synagis from MedImmune, Inc. In addition, quarterly revenues may be
impacted by PDL's ability to maintain and increase its revenues from
collaborative arrangements such as its co-development agreements with
Biogen Idec and Roche. PDL's net income will be affected by state and
federal taxes, and its revenues and expenses would be affected by new
collaborations, material patent licensing arrangements or other strategic
transactions.
    Further, there can be no assurance that results from completed and
ongoing clinical studies will be successful or that ongoing or planned
clinical studies will be completed or initiated on the anticipated
schedules. Other factors that may cause PDL's actual results to differ
materially from those expressed or implied in the forward-looking
statements in this press release are discussed in PDL's filings with the
Securities and Exchange Commission (SEC), including the "Risk Factors"
sections of its annual and quarterly reports filed with the SEC. Copies of
PDL's filings with the SEC may be obtained at the "Investors" section of
PDL's website at http://www.pdl.com. PDL expressly disclaims any obligation
or undertaking to release publicly any updates or revisions to any
forward-looking statements contained herein to reflect any change in PDL's
expectations with regard thereto or any change in events, conditions or
circumstances on which any such statements are based for any reason, except
as required by law, even as new information becomes available or other
events occur in the future. All forward-looking statements in this press
release are qualified in their entirety by this cautionary statement.
    About PDL BioPharma
    PDL BioPharma, Inc. is a biopharmaceutical company focused on
discovering, developing and commercializing innovative therapies for severe
or life- threatening illnesses. The company currently markets and sells a
portfolio of leading products in the acute-care hospital setting in the
United States and Canada and generates royalties through licensing
agreements with top-tier biotechnology and pharmaceutical companies based
on its pioneering antibody humanization technology. Currently, PDL's
diverse product pipeline includes investigational compounds in Phase 2 or
Phase 3 clinical development for inflammation and autoimmune diseases,
cardiovascular disorders and cancer. The company's research platform is
focused on the discovery and development of antibodies for the treatment of
cancer and autoimmune diseases. For more information, please see PDL's
website at http://www.pdl.com.
    NOTE: PDL BioPharma, the PDL BioPharma logo, Retavase and Busulfex are
considered trademarks and Cardene and Nuvion are registered U.S. trademarks
of PDL BioPharma, Inc. Herceptin and Raptiva are registered trademarks and
Avastin and Lucentis are trademarks of Genentech, Inc. Xolair is a
registered trademark of Novartis AG. Synagis is a registered trademark of
MedImmune, Inc. Mylotarg is a registered trademark of Wyeth. Tysabri is a
registered trademark of Elan Pharmaceuticals, Inc.
                             PDL BIOPHARMA, INC.
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                   (in thousands, except per share amounts)
                                 (unaudited)

                                      Three Months Ended  Nine Months Ended
                                          September 30,      September 30,
                                        2006      2005      2006      2005
    REVENUES:
     Product sales, net                $41,064   $43,594  $117,650    $83,094
     Royalties                          42,533    26,003   140,524     96,695
     License, collaboration and other   27,795     7,536    48,754     17,127
       Total revenues                  111,392    77,133   306,928    196,916

    COSTS AND EXPENSES:
     Cost of product sales              17,433    22,209    61,874     43,481
     Research and development           70,880    49,480   195,263    125,080
     Selling, general and
      administrative                    26,672    26,795    84,167     54,267
     Acquired in-process research and
      development                          -         -         -       79,417
     Other acquisition-related charges   2,615     6,266     5,910      9,473
     Asset impairment charges            1,656    15,225     2,556     15,225
       Total costs and expenses        119,256   119,975   349,770    326,943
       Operating loss                   (7,864)  (42,842)  (42,842)  (130,027)

    Interest income and other, net       5,042     2,027    12,436      6,835
    Interest expense                    (3,693)   (2,671)   (9,465)    (7,522)

       Loss before income taxes         (6,515)  (43,486)  (39,871)  (130,714)
    Income tax expense                     208     1,680       441      1,767

       Net loss                        $(6,723) $(45,166) $(40,312) $(132,481)

    NET LOSS PER SHARE:
     Basic and diluted                  $(0.06)   $(0.43)   $(0.36)    $(1.30)
     Weighted average shares -- basic
      and diluted                      113,868   105,272   113,293    101,910
    In addition to the consolidated financial statements presented in
accordance with GAAP, PDL uses non-GAAP measures of operating performance,
which are adjusted from results based on GAAP to exclude depreciation of
property and equipment; stock-based compensation expense; amortization of
intangible assets; interest income and other, net; interest expense; income
taxes and certain other miscellaneous items. PDL believes that the non-GAAP
results provide added insight into its performance by focusing on results
generated by its ongoing core operations. PDL uses the non-GAAP results
when assessing the performance of its ongoing core operations, in making
resource allocation decisions and for planning and forecasting.
Additionally, PDL considers these non-GAAP results in awarding bonus and
other incentive compensation to its employees, including management. The
non-GAAP financial measures should be considered in addition to, not as a
substitute for, or superior to, the measures of financial performance
prepared in accordance with GAAP. Investors are encouraged to review the
reconciliation of the non-GAAP financial measures to their most directly
comparable GAAP financial measures.
                             PDL BIOPHARMA, INC.
         NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (1)
                   (in thousands, except per share amounts)
                                 (unaudited)

                                         Three Months Ended Nine Months Ended
                                           September 30,      September 30,
                                           2006     2005      2006     2005
    REVENUES:
     Product sales, net                   $41,064  $43,594  $117,650  $83,094
     Royalties                             42,533   26,003   140,524   96,695
     License, collaboration and other      27,795    7,536    48,754   17,127
       Total revenues                     111,392   77,133   306,928  196,916

    COSTS AND EXPENSES:
     Cost of product sales                  6,772   10,302    30,083   18,609
     Research and development              54,779   45,302   156,434  113,054
     Selling, general and administrative   23,337   26,262    70,583   52,994
       Non-GAAP costs and expenses         84,888   81,866   257,100  184,657

       Non-GAAP net income (loss)         $26,504  $(4,733)  $49,828  $12,259

    NON-GAAP NET INCOME (LOSS) PER SHARE:
     Basic                                  $0.23   $(0.04)    $0.44    $0.12
     Weighted average shares -- basic     113,868  105,272   113,293  101,910

     Diluted                                $0.23   $(0.04)    $0.42    $0.12
     Weighted average shares --
      diluted (2)                         116,594  105,272   117,438  106,460
    (1) These non-GAAP condensed consolidated statements of operations
exclude depreciation of property and equipment; stock-based compensation
expense; amortization of intangible assets; interest income and other, net;
interest expense; income taxes and certain other miscellaneous items that
were not classified in the foregoing categories and are identified below.
    During the three months ended September 30, 2006, the miscellaneous
excluded items consisted of (a) a $5.6 million charge incurred in
connection with the company's acquisition in September 2006 of certain
Cardene-related rights from Roche, (b) other acquisition-related charges of
$2.6 million related to the operations of ESP Pharma Holding Company, Inc.
prior to the Company's acquisition of ESP Pharma on March 23, 2005,
primarily product returns, as well as returns of Retavase for sales made
prior to the Company's acquisition of the rights to the product from
Centocor, Inc. on the same date, and (c) an asset impairment charge of $1.7
million for the impairment of an intangible asset related to the
distribution of Retavase. During the three months ended September 30, 2005,
the miscellaneous excluded items consisted of (a) other acquisition-related
charges of $6.3 million and (b) an asset impairment charge of $15.2 million
for the impairment of the off-patent branded products, originally acquired
from ESP Pharma, that the Company sold in the first quarter of 2006.
    During the nine months ended September 30, 2006, the miscellaneous
excluded items consisted of (a) a $5.6 million charge incurred in
connection with the company's acquisition in September 2006 of certain
Cardene-related rights from Roche, (b) other acquisition-related charges of
$5.9 million, (c) asset impairment charges of $2.6 million and (d) a $4.1
million charge for payments to Wyeth in consideration of Wyeth's consent to
the Company's transfer of the Company's rights to the off-patent branded
products. During the nine months ended September 30, 2005, the
miscellaneous excluded items consisted of (a) a $79.4 million charge for
acquired in-process research and development related to the ESP Pharma
acquisition, (b) other acquisition- related charges of $9.5 million and (c)
an asset impairment charge of $15.2 million for the impairment of
off-patent branded products.
    (2) These weighted average shares exclude 12.4 million shares and 10.6
million shares of common stock underlying the convertible notes we issued
in July 2003 and February 2005, respectively.
                             PDL BIOPHARMA, INC.
              RECONCILIATION OF NON-GAAP CONDENSED CONSOLIDATED
                       STATEMENTS OF OPERATIONS TO GAAP
                   (in thousands, except per share amounts)
                                 (unaudited)

                                      Three Months Ended September 30, 2006
                                                   Adjustments
                                                     Amortization
                                                          of         Other
                                            Non-GAAP   Intangible   Excluded
                                             Results     Assets      Items
    REVENUES:
      Product sales, net                    $41,064          $-          $-
      Royalties                              42,533           -           -
      License, collaboration and other       27,795           -           -
          Total revenues                    111,392           -           -

    COSTS AND EXPENSES:
      Cost of product sales                   6,772      10,661
      Research and development               54,779         412       5,621
      Selling, general and administrative    23,337           -           -
          Non-GAAP costs and expenses        84,888

      Depreciation of property and
       equipment                                  -           -       7,411
      Stock-based compensation                    -           -       5,992
      Other acquisition-related charges           -           -       2,615
      Asset impairment charges                    -           -       1,656
          Total costs and expenses                       11,073      23,295
          Operating loss                                (11,073)    (23,295)

    Interest income and other, net                -           -       5,042
    Interest expense                              -           -      (3,693)
          Income (loss) before income
           taxes                             26,504     (11,073)    (21,946)

    Income tax expense                            -           -         208
          Net income (loss)                 $26,504    $(11,073)   $(22,154)

    NET INCOME (LOSS) PER SHARE:
      Basic                                   $0.23
      Weighted average shares -- basic      113,868

      Diluted                                 $0.23
      Weighted average shares -- diluted    116,594


                                        Three Months Ended September 30, 2006
                                                    Adjustments
                                       Depreciation     Stock-
                                        of Property     Based         GAAP
                                            and      Compensation    Results
                                         Equipment     Expenses    As Reported
    REVENUES:
      Product sales, net                         $-          $-      $41,064
      Royalties                                   -           -       42,533
      License, collaboration and other            -           -       27,795
          Total revenues                          -           -      111,392

    COSTS AND EXPENSES:
      Cost of product sales                       -           -       17,433
      Research and development                6,569       3,499       70,880
      Selling, general and
       administrative                           842       2,493       26,672
          Non-GAAP costs and expenses

      Depreciation of property and
       equipment                             (7,411)          -            -
      Stock-based compensation                    -      (5,992)           -
      Other acquisition-related charges           -           -        2,615
      Asset impairment charges                    -           -        1,656
          Total costs and expenses                -           -      119,256
          Operating loss                          -           -       (7,864)

    Interest income and other, net                -           -        5,042
    Interest expense                              -           -       (3,693)
          Income (loss) before income
           taxes                                  -           -       (6,515)

    Income tax expense                            -           -          208
          Net income (loss)                      $-          $-      $(6,723)

    NET INCOME (LOSS) PER SHARE:
      Basic                                                           $(0.06)
      Weighted average shares -- basic                               113,868

      Diluted                                                         $(0.06)
      Weighted average shares -- diluted                             113,868


                                       Three Months Ended September 30, 2005
                                                    Adjustments
                                                      Amortization
                                                          of         Other
                                            Non-GAAP   Intangible   Excluded
                                             Results     Assets      Items
    REVENUES:
      Product sales, net                    $43,594          $-          $-
      Royalties                              26,003           -           -
      License, collaboration and other        7,536           -           -
          Total revenues                     77,133           -           -

    COSTS AND EXPENSES:
      Cost of product sales                  10,302      11,907           -
      Research and development               45,302         486           -
      Selling, general and administrative    26,262           -           -
          Non-GAAP costs and expenses        81,866

      Depreciation of property and
       equipment                                  -           -       4,039
      Stock-based compensation                    -           -         186
      Other acquisition-related charges           -           -       6,266
      Asset impairment charges                                       15,225
          Total costs and expenses                       12,393      25,716
          Operating income (loss)                       (12,393)    (25,716)

    Interest income and other, net                -           -       2,027
    Interest expense                              -           -      (2,671)
          Income (loss) before income
           taxes                             (4,733)    (12,393)    (26,360)

    Income tax expense                            -           -       1,680
          Net income (loss)                 $(4,733)   $(12,393)   $(28,040)

    NET INCOME (LOSS) PER SHARE:
      Basic                                  $(0.04)
      Weighted average shares - basic       105,272

      Diluted                                $(0.04)
      Weighted average shares - diluted     105,272


                                        Three Months Ended September 30, 2005
                                                    Adjustments
                                       Depreciation     Stock-
                                        of Property     Based         GAAP
                                            and      Compensation    Results
                                         Equipment     Expenses    As Reported
    REVENUES:
      Product sales, net                         $-        $-       $43,594
      Royalties                                   -         -        26,003
      License, collaboration and other            -         -         7,536
          Total revenues                          -         -        77,133

    COSTS AND EXPENSES:
      Cost of product sales                       -         -        22,209
      Research and development                3,624        68        49,480
      Selling, general and
       administrative                           415       118        26,795
          Non-GAAP costs and expenses

      Depreciation of property and
       equipment                             (4,039)        -             -
      Stock-based compensation                    -      (186)            -
      Other acquisition-related charges           -         -         6,266
      Asset impairment charges                                       15,225
          Total costs and expenses                -         -       119,975
          Operating income (loss)                 -         -       (42,842)

    Interest income and other, net                -         -         2,027
    Interest expense                              -         -        (2,671)
          Income (loss) before income
           taxes                                  -         -       (43,486)

    Income tax expense                            -         -         1,680
          Net income (loss)                      $-        $-      $(45,166)

    NET INCOME (LOSS) PER SHARE:
      Basic                                                          $(0.43)
      Weighted average shares - basic                               105,272

      Diluted                                                        $(0.43)
      Weighted average shares - diluted                             105,272


                             PDL BIOPHARMA, INC.
       RECONCILIATION OF NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF
                              OPERATIONS TO GAAP
                   (in thousands, except per share amounts)
                                 (unaudited)

                                         Nine Months Ended September 30, 2006
                                                    Adjustments
                                                      Amortization
                                                          of         Other
                                            Non-GAAP   Intangible   Excluded
                                             Results     Assets      Items
    REVENUES:
      Product sales, net                    $117,650          $-          $-
      Royalties                              140,524           -           -
      License, collaboration and other        48,754           -           -
          Total revenues                     306,928           -           -

    COSTS AND EXPENSES:
      Cost of product sales                   30,083      31,791           -
      Research and development               156,434       1,386       5,621
      Selling, general and administrative     70,583           -       4,123
          Non-GAAP costs and expenses        257,100

      Depreciation of property and
       equipment                                   -           -      23,543
      Stock-based compensation                     -           -      17,740
      Other acquisition-related charges            -           -       5,910
      Asset impairment charges                     -           -       2,556
          Total costs and expenses                        33,177      59,493
          Operating loss                                 (33,177)    (59,493)

    Interest income and other, net                 -           -      12,436
    Interest expense                               -           -      (9,465)
          Income (loss) before income
           taxes                              49,828     (33,177)    (56,522)

    Income tax expense                             -           -         441
          Net income (loss)                  $49,828    $(33,177)   $(56,963)

    NET INCOME (LOSS) PER SHARE:
      Basic                                    $0.44
      Weighted average shares -- basic       113,293

      Diluted                                  $0.42
      Weighted average shares -- diluted     117,438


                                        Nine Months Ended September 30, 2006
                                                  Adjustments
                                       Depreciation     Stock-
                                        of Property     Based         GAAP
                                            and      Compensation    Results
                                         Equipment     Expenses    As Reported
    REVENUES:
      Product sales, net                         $-          $-     $117,650
      Royalties                                   -           -      140,524
      License, collaboration and other            -           -       48,754
          Total revenues                          -           -      306,928

    COSTS AND EXPENSES:
      Cost of product sales                       -           -       61,874
      Research and development               21,550      10,272      195,263
      Selling, general and
       administrative                         1,993       7,468       84,167
          Non-GAAP costs and expenses

      Depreciation of property and
       equipment                            (23,543)          -            -
      Stock-based compensation                    -     (17,740)           -
      Other acquisition-related charges           -           -        5,910
      Asset impairment charges                    -           -        2,556
          Total costs and expenses                -           -      349,770
          Operating loss                          -           -      (42,842)

    Interest income and other, net                -           -       12,436
    Interest expense                              -           -       (9,465)
          Income (loss) before income
           taxes                                  -           -      (39,871)

    Income tax expense                            -           -          441
          Net income (loss)                      $-          $-     $(40,312)

    NET INCOME (LOSS) PER SHARE:
      Basic                                                           $(0.36)
      Weighted average shares -- basic                               113,293

      Diluted                                                         $(0.36)
      Weighted average shares -- diluted                             113,293


                                        Nine Months Ended September 30, 2005
                                                   Adjustments
                                                      Amortization
                                                          of         Other
                                            Non-GAAP   Intangible   Excluded
                                             Results     Assets      Items
    REVENUES:
      Product sales, net                    $83,094          $-           $-
      Royalties                              96,695           -            -
      License, collaboration and other       17,127           -            -
          Total revenues                    196,916           -            -

    COSTS AND EXPENSES:
      Cost of product sales                  18,609      24,872            -
      Research and development              113,054       1,622            -
      Selling, general and administrative    52,994          14            -
          Non-GAAP costs and expenses       184,657

      Depreciation of property and
       equipment                                  -           -       11,151
      Stock-based compensation                    -           -          512
      Acquired in-process research and
       development                                -           -       79,417
      Other acquisition-related charges           -           -        9,473
      Asset impairment charges                                        15,225
          Total costs and expenses                       26,508      115,778
          Operating income (loss)                       (26,508)    (115,778)

    Interest income and other, net                -           -        6,835
    Interest expense                              -           -       (7,522)
          Income (loss) before income
           taxes                             12,259     (26,508)    (116,465)

    Income tax expense                            -           -        1,767
          Net income (loss)                 $12,259    $(26,508)   $(118,232)

    NET INCOME (LOSS) PER SHARE:
      Basic                                   $0.12
      Weighted average shares - basic       101,910

      Diluted                                 $0.12
      Weighted average shares - diluted     106,460


                                       Nine Months Ended September 30, 2005
                                                  Adjustments
                                        Depreciation     Stock-
                                         of Property     Based         GAAP
                                             and      Compensation    Results
                                          Equipment     Expenses   As Reported
    REVENUES:
      Product sales, net                          $-        $-        $83,094
      Royalties                                    -         -         96,695
      License, collaboration and other             -         -         17,127
          Total revenues                           -         -        196,916

    COSTS AND EXPENSES:
      Cost of product sales                        -         -         43,481
      Research and development                10,188       216        125,080
      Selling, general and
       administrative                            963       296         54,267
          Non-GAAP costs and expenses

      Depreciation of property and
       equipment                             (11,151)        -              -
      Stock-based compensation                     -      (512)             -
      Acquired in-process research and
       development                                 -         -         79,417
      Other acquisition-related charges            -         -          9,473
      Asset impairment charges                                         15,225
          Total costs and expenses                 -         -        326,943
          Operating income (loss)                  -         -       (130,027)

    Interest income and other, net                 -         -          6,835
    Interest expense                               -         -         (7,522)
          Income (loss) before income
           taxes                                   -         -       (130,714)

    Income tax expense                             -         -          1,767
          Net income (loss)                       $-        $-      $(132,481)

    NET INCOME (LOSS) PER SHARE:
      Basic                                                            $(1.30)
      Weighted average shares - basic                                 101,910

      Diluted                                                          $(1.30)
      Weighted average shares - diluted                               101,910


                             PDL BIOPHARMA, INC.
                  CONDENSED CONSOLIDATED BALANCE SHEET DATA
                                (in thousands)
                                 (unaudited)

                                               September 30,      December 31,
                                                   2006              2005
    Cash, cash equivalents, marketable
     securities, and restricted cash and
     investments                                  $422,268          $333,922
    Total assets                                $1,196,783        $1,163,154
    Total stockholders' equity                    $540,687          $526,065


             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW DATA
                                (in thousands)
                                 (unaudited)

                                               Nine Months Ended September 30,
                                                     2006              2005
    Net loss                                      $(40,312)         $(132,481)
    Adjustments to reconcile net loss to
     net cash provided by operating
     activities                                     79,302            134,792
    Changes in assets and liabilities               34,057             11,252
    Net cash provided by operating
     activities                                    $73,047            $13,563


SOURCE PDL BioPharma, Inc.




Back to Topback to top

Related links:
  • http://www.pdl.com
    CONTACT:
    Ami Knoefler, Corporate and Investor
    Relations, +1-510-284-8851, of ami.knoefler@pdl.com, or Jean
    Suzuki, Corporate Relations, +1-510-574-1550, or
    jean.suzuki@pdl.com, both of PDL BioPharma, Inc.