-
New $200 Million Securities Repurchase Program Approved by Board
Valeant Pharmaceuticals International (NYSE:VRX) today announced third
quarter financial results for 2008.
Total revenue was $168.4 million in the third quarter of 2008 as
compared to $164.3 million in the third quarter of 2007.
North America product sales were $63.7 million in the third quarter of
2008, as compared to $65.3 million in the third quarter of 2007. Third
quarter product sales include the effect of increased estimated reserves
for future product returns in the U.S. The effect of this change in our
estimated reserves covers future returns for products sold in North
America from 2004 through the end of the second quarter 2008, reducing
third quarter 2008 product sales in North America by $7.7 million.
Without this adjustment, product sales in North America would have been
$71.4 million in third quarter 2008, or an increase of 9.4% as compared
to third quarter 2007.
Sales in the International region in the 2008 third quarter were $49.0
million as compared to $54.3 million in the same period last year. The
third quarter of 2007 included $6.4 million in revenue from subsidiaries
and business operations in Asia and Argentina that were divested in the
first half of 2008. Excluding these divested operations, product sales
in the International region in the third quarter of 2008 increased 2.2%
over the same period a year earlier.
Sales in the Europe region, excluding our divested operations in Western
and Eastern Europe, Middle East and Africa, were $40.4 million in the
2008 third quarter as compared to $30.6 million in the same period last
year, including an increase attributable to favorable currency
fluctuations of $7.4 million. Product sales at constant exchange rate
increased $2.4 million, or 7.8% over the third quarter in the prior year.
Alliance revenue was $15.2 million in the 2008 third quarter as compared
to $14.1 million in the same period in 2007.
The company’s gross margin on product sales,
including amortization costs, was 66% for the 2008 third quarter as
compared to 65% in the third quarter of 2007. Beginning in the second
quarter of 2008, the financial presentation of gross margins has been
changed to include amortization expenses. Excluding amortization costs,
gross margin for both the 2008 and 2007 third quarter was 72%. Research
and development costs decreased 7% to $23.2 million in the 2008 third
quarter as compared to $24.9 million reported in the same period in 2007.
A loss on early extinguishment of debt of $14.9 million was recorded in
the third quarter of 2008, which resulted from the July 2008 redemption
of our 7% senior notes and includes a redemption premium of $10.5
million, unamortized loan costs of $2.9 million and an interest rate
swap agreement termination fee of $1.5 million.
Loss from continuing operations was $3.5 million for the third quarter
of 2008, or a loss of $0.04 per diluted share as compared to a loss from
continuing operations of $5.2 million, or $0.06 per diluted share for
the third quarter of 2007. On a non-GAAP basis, including adjustments
for the loss on early extinguishment of debt, restructuring and income
taxes, income from continuing operations was $9.5 million, or $0.11 per
diluted share in the third quarter of 2008 as compared to income from
continuing operations of $1.6 million, or $0.02 per diluted share in the
third quarter of 2007.
The sale of our operating businesses in Western and Eastern Europe,
Middle East and Africa was completed in the third quarter of 2008 and
resulted in a gain of $178.5 million. This gain was recorded in
discontinued operations.
“Our goal for 2008 is to complete the
restructuring of Valeant’s operations and
begin 2009 with a simplified, growing company,”
said J. Michael Pearson, chairman and chief executive officer. “We
are pleased with the progress we have made on our strategic initiatives,
including the divestiture of identified regions in Europe and Latin
America, the partnering of retigabine with GlaxoSmithKline and the
acquisition of the Coria operations. As important, the businesses we
have chosen to keep in our portfolio are beginning to respond to our new
promotional efforts and reported a sales growth of over 6% for the
quarter. When revised for the increased U.S. returns reserve, this
product portfolio delivered a 12% sales growth improvement and
reaffirmed the underlying strength of the assets we have decided to keep.”
Securities Repurchase Program:
The company also announced that its board of directors has authorized a
new securities repurchase program under which the Company may repurchase
up to $200 million of its outstanding common stock or debt. This
securities repurchase program is in addition to the company’s
previously announced $300 million share repurchase program, which has
been substantially completed.
Under the securities repurchase programs, the company may repurchase its
securities from time to time on the open market, in privately negotiated
transactions pursuant to tender offers or otherwise, including pursuant
to one or more trading plans, at times and in amounts as the company
deems appropriate. The amount of securities to be purchased and the
timing of purchases may be subject to various factors, which may include
the price of the securities, general market conditions, corporate and
regulatory requirements, and alternate investment opportunities. The
repurchase programs may be modified or discontinued at any time.
Conference Call and Webcast Information:
Valeant will host a conference call today at 10:00 a.m. EST (7:00 a.m.
PST) to discuss its 2008 third quarter results. The dial-in number to
participate on this call is (877) 295-5743, confirmation code 65404497.
International callers should dial (706) 679-0845, confirmation code
65404497. A replay will be available approximately two hours following
the conclusion of the conference call through November 13, 2008 and can
be accessed by dialing (800) 642-1687, or (706) 645-9291, confirmation
code 65404497. The company will also webcast the conference call live
over the Internet. The webcast may be accessed through the investor
relations section of Valeant’s corporate Web
site at www.valeant.com.
About Valeant:
Valeant Pharmaceuticals International (NYSE:VRX) is a multinational
specialty pharmaceutical company that develops and markets a broad range
of pharmaceutical products primarily in the areas of neurology and
dermatology. More information about Valeant can be found at www.valeant.com.
This press release contains forward-looking statements, including, but
not limited to, statements regarding the growth and future development
of the company and the company’s repurchase
programs. These statements are based upon the current expectations and
beliefs of management and are subject to certain risks and uncertainties
that could cause actual results to differ materially from those
described in the forward-looking statements. These risks and
uncertainties include, but are not limited to, risks and uncertainties
related to the company’s ability to realize
the benefits of its strategic restructuring plan, the execution and its
ability to fund the repurchase programs, market conditions and other
factors that may influence the company’s
determination as to whether and when to repurchase its securities, the
ability of the company to complete the programs in compliance with
applicable requirements, and other risks and uncertainties discussed in
the company’s annual report on Form 10-K for
the year ended December 31, 2007 and other filings with the SEC. Valeant
wishes to caution the reader that these factors are among the factors
that could cause actual results to differ materially from the
expectations described in the forward-looking statements. Valeant also
cautions the reader that undue reliance should not be placed on any of
the forward-looking statements, which speak only as of the date of this
release. The company undertakes no obligation to update any of these
forward-looking statements to reflect events or circumstances after the
date of this release or to reflect actual outcomes.
NON-GAAP INFORMATION:
To supplement the consolidated financial results prepared in accordance
with generally accepted accounting principles (GAAP), the company uses
non-GAAP financial measures that exclude certain items, such as special
charges and credits, and the tax effect of such charges. Management does
not consider the excluded items part of day-to-day business or
reflective of the core operational activities of the company as they
result from transactions outside the ordinary course of business.
Management uses non-GAAP financial measures internally for strategic
decision making, forecasting future results and evaluating current
performance. By disclosing non-GAAP financial measures, management
intends to provide investors with a more meaningful, consistent
comparison of the company’s core operating
results and trends for the periods presented. Non-GAAP financial
measures are not prepared in accordance with GAAP; therefore, the
information is not necessarily comparable to other companies and should
be considered as a supplement to, not a substitute for, or superior to,
the corresponding measures calculated in accordance with GAAP.
Financial Tables, including a reconciliation of GAAP to non-GAAP
financial measures, follow.
|
|
|
|
|
|
|
|
|
|
|
|
Table 1
|
|
Valeant Pharmaceuticals International
|
|
|
|
Consolidated Condensed Statement of Income
|
|
|
|
For the Three and Nine Months Ended September 30, 2008 and 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
(In thousands, except per share data)
|
|
2008
|
|
2007
|
|
%
Change
|
|
2008
|
|
2007
|
|
%
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product sales
|
|
$
|
153,181
|
|
|
$
|
150,181
|
|
|
2
|
%
|
|
$
|
431,142
|
|
|
$
|
431,060
|
|
|
0
|
%
|
|
Alliance revenue (including ribavirin royalties) (a)
|
|
|
15,243
|
|
|
|
14,078
|
|
|
8
|
%
|
|
|
42,821
|
|
|
|
69,503
|
|
|
-38
|
%
|
|
Total revenues
|
|
|
168,424
|
|
|
|
164,259
|
|
|
3
|
%
|
|
|
473,963
|
|
|
|
500,563
|
|
|
-5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
42,698
|
|
|
|
41,848
|
|
|
2
|
%
|
|
|
126,327
|
|
|
|
113,084
|
|
|
12
|
%
|
|
Selling expenses
|
|
|
45,343
|
|
|
|
46,950
|
|
|
-3
|
%
|
|
|
134,040
|
|
|
|
142,892
|
|
|
-6
|
%
|
|
General and administrative expenses
|
|
|
26,114
|
|
|
|
26,534
|
|
|
-2
|
%
|
|
|
77,629
|
|
|
|
77,631
|
|
|
0
|
%
|
|
Research and development costs
|
|
|
23,239
|
|
|
|
24,865
|
|
|
-7
|
%
|
|
|
75,100
|
|
|
|
68,528
|
|
|
10
|
%
|
|
Restructuring, asset impairments and dispositions
|
|
|
3,527
|
|
|
|
-
|
|
|
-
|
|
|
|
4,294
|
|
|
|
18,074
|
|
|
-76
|
%
|
|
Amortization expense
|
|
|
11,488
|
|
|
|
14,024
|
|
|
-18
|
%
|
|
|
37,616
|
|
|
|
42,547
|
|
|
-12
|
%
|
|
|
|
|
|
|
|
152,409
|
|
|
|
154,221
|
|
|
-1
|
%
|
|
|
455,006
|
|
|
|
462,756
|
|
|
-2
|
%
|
|
Income from operations
|
|
|
16,015
|
|
|
|
10,038
|
|
|
|
|
|
18,957
|
|
|
|
37,807
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
(3,189
|
)
|
|
|
(6,850
|
)
|
|
|
|
|
(12,559
|
)
|
|
|
(19,473
|
)
|
|
|
|
Loss on early extinguishment of debt
|
|
|
(14,882
|
)
|
|
|
-
|
|
|
|
|
|
(14,882
|
)
|
|
|
-
|
|
|
|
|
Other income (expense), net including translation and exchange
|
|
|
(1,555
|
)
|
|
|
(887
|
)
|
|
|
|
|
(3,384
|
)
|
|
|
2,503
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations before income taxes and
minority interest
|
|
|
(3,611
|
)
|
|
|
2,301
|
|
|
|
|
|
(11,868
|
)
|
|
|
20,837
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision (benefit) for income taxes
|
|
|
(146
|
)
|
|
|
7,491
|
|
|
|
|
|
33,727
|
|
|
|
2,311
|
|
|
|
|
Minority interest
|
|
|
1
|
|
|
|
1
|
|
|
|
|
|
5
|
|
|
|
2
|
|
|
|
|
Income (loss) from continuing operations
|
|
|
(3,466
|
)
|
|
|
(5,191
|
)
|
|
|
|
|
(45,600
|
)
|
|
|
18,524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations, net
|
|
|
210,154
|
|
|
|
(6,899
|
)
|
|
|
|
|
187,134
|
|
|
|
(4,377
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
206,688
|
|
|
$
|
(12,090
|
)
|
|
|
|
$
|
141,534
|
|
|
$
|
14,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
(0.04
|
)
|
|
$
|
(0.06
|
)
|
|
|
|
$
|
(0.51
|
)
|
|
$
|
0.20
|
|
|
|
|
Discontinued operations, net
|
|
|
|
2.39
|
|
|
|
(0.07
|
)
|
|
|
|
|
2.10
|
|
|
|
(0.05
|
)
|
|
|
|
Net income (loss)
|
|
$
|
2.35
|
|
|
$
|
(0.13
|
)
|
|
|
|
$
|
1.59
|
|
|
$
|
0.15
|
|
|
|
|
Shares used in per share computation
|
|
|
87,988
|
|
|
|
91,889
|
|
|
|
|
|
89,123
|
|
|
|
93,896
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
(0.04
|
)
|
|
$
|
(0.06
|
)
|
|
|
|
$
|
(0.51
|
)
|
|
$
|
0.19
|
|
|
|
|
Discontinued operations, net
|
|
|
|
2.39
|
|
|
|
(0.07
|
)
|
|
|
|
|
2.10
|
|
|
|
(0.04
|
)
|
|
|
|
Net income (loss)
|
|
$
|
2.35
|
|
|
$
|
(0.13
|
)
|
|
|
|
$
|
1.59
|
|
|
$
|
0.15
|
|
|
|
|
Shares used in per share computation
|
|
|
87,988
|
|
|
|
91,889
|
|
|
|
|
|
89,123
|
|
|
|
95,003
|
|
|
|
|
(a) Alliance revenue for the three and nine months ended September
30, 2008 relates to ribavirin royalty of $15.2 million and $42.8
million respectively. Alliance revenue for the three and nine months
ended September 30, 2007 includes ribavirin royalties of $14.1
million and $50.3 million respectively and a $19.2 million milestone
payment received from Schering-Plough related to the out-licensing
of pradefovir in the nine months ended September 30, 2007.
|
|
|
|
Valeant Pharmaceuticals International
|
|
Table 2
|
|
GAAP Reconciliation of Basic and Diluted Earnings Per Share
|
|
|
|
For the Three and Nine Months Ended September 30, 2008 and 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
(In thousands, except per share data)
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
(3,466
|
)
|
|
$
|
(5,191
|
)
|
|
$
|
(45,600
|
)
|
|
$
|
18,524
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
Professional fees related to Special Committee option investigation
(a)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
630
|
|
|
Restructuring, asset impairments and dispositions (b)
|
|
|
3,527
|
|
|
|
-
|
|
|
|
4,294
|
|
|
|
18,074
|
|
|
Loss on early extinguishment of debt (c)
|
|
|
14,882
|
|
|
|
-
|
|
|
|
14,882
|
|
|
|
-
|
|
|
Tax (d)
|
|
|
(5,473
|
)
|
|
|
6,778
|
|
|
|
31,096
|
|
|
|
(9,947
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted income from continuing operations before the above charges
|
|
$
|
9,470
|
|
|
$
|
1,587
|
|
|
$
|
4,672
|
|
|
$
|
27,281
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted basic EPS from continuing operations
|
|
$
|
0.11
|
|
|
$
|
0.02
|
|
|
$
|
0.05
|
|
|
$
|
0.29
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted EPS from continuing operations
|
|
$
|
0.11
|
|
|
$
|
0.02
|
|
|
$
|
0.05
|
|
|
$
|
0.29
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in adjusted basic per share calculation
|
|
|
87,988
|
|
|
|
91,889
|
|
|
|
89,123
|
|
|
|
93,896
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in adjusted diluted per share calculation
|
|
|
89,788
|
|
|
|
92,817
|
|
|
|
90,321
|
|
|
|
95,003
|
|
|
(a) Non-recurring professional fees relating to the investigation by
the Special Committee into stock option practices and the related
restatement of financial statements.
|
|
|
|
(b) Net restructuring, asset impairments and dispositions for the
three months ended September 30, 2008 of $3.5 million includes $0.8
million of net asset adjustments and additional closing costs
recorded as reductions of the gain on the sale of our operations in
Asia, $0.2 million in employee related costs and $2.5 million of
professional service fees, contract termination costs and other cash
expenses. The nine months ended September 30, 2008, includes a net
gain on the sale of our operations in Asia of $35.1 million, offset
by a loss on the sale of our operations in Argentina of $2.9
million, employee related costs of $17.1 million, professional
service fees, contract termination costs and other cash expenses of
$11.1 million and asset impairments of $8.3 million. Restructuring
for the nine months ended September 30, 2007 relates to the
restructuring announced in April 2006.
|
|
|
|
(c) Loss on redemption of all outstanding 7% senior notes.
|
|
|
|
(d) Tax effect for non-GAAP adjustments, including tax effects of
the APB 23 revocation.
|
|
|
|
|
|
|
|
To supplement the consolidated financial results prepared in
accordance with Generally Accepted Accounting Principles (GAAP), the
company uses non-GAAP financial measures that exclude certain items,
such as special charges and credits. Management does not consider
the excluded items part of the day-to-day business or reflective of
the core operational activities of the company as they result from
transactions outside the ordinary course of business. Management
uses non-GAAP financial measures internally for strategic decision
making, forecasting future results and evaluating current
performance. Guidance is provided only on a non-GAAP basis due to
the inherent difficulty in forecasting such items.
|
|
|
|
By disclosing non-GAAP financial measures, management intends to
provide investors with a more meaningful, consistent comparison of
the company’s core operating results and
trends for the periods presented. Non-GAAP financial measures are
not prepared in accordance with GAAP; therefore, the information is
not necessarily comparable to other companies and should be
considered as a supplement to, not a substitute for, or superior to,
the corresponding measures calculated in accordance with GAAP.
|
|
|
|
Valeant Pharmaceuticals International
|
|
Table 3
|
|
Reconciliation of Consolidated Income From Operations to Non-GAAP
Adjusted Earnings Before Interest, Taxes, Depreciation and
Amortization ("EBITDA")
|
|
For the Three and Nine Months Ended September 30, 2008 and 2007
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated income from operations (GAAP)
|
|
$
|
16,015
|
|
$
|
10,038
|
|
|
$
|
18,957
|
|
$
|
37,807
|
|
Depreciation and amortization
|
|
|
16,117
|
|
|
17,957
|
|
|
|
51,798
|
|
|
53,924
|
|
EBITDA (non-GAAP) (a)
|
|
|
32,132
|
|
|
27,995
|
|
|
|
70,755
|
|
|
91,731
|
|
Other non-GAAP adjustments (b)
|
|
|
3,527
|
|
|
-
|
|
|
|
4,294
|
|
|
18,704
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (non-GAAP) (a)
|
|
$
|
35,659
|
|
$
|
27,995
|
|
|
$
|
75,049
|
|
$
|
110,435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Product Sales to Non-GAAP Product Sales
Disclosures
|
|
|
|
|
|
|
|
For the Three and Months Ended September 30, 2008 and 2007
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
September 30,
|
%
|
|
|
|
|
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America product sales (GAAP)
|
|
$
|
63,740
|
|
$
|
65,295
|
|
|
|
|
|
|
Add back: Adjustment for returns (c)
|
|
|
7,665
|
|
|
-
|
|
|
|
|
|
|
Adjusted North America product sales (non-GAAP)
|
|
$
|
71,405
|
|
$
|
65,295
|
|
9.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Product sales (GAAP)
|
|
$
|
153,181
|
|
$
|
150,181
|
|
|
|
|
|
|
Less: adjustment for divested businesses (d)
|
|
|
-
|
|
|
(6,187
|
)
|
|
|
|
|
|
Subtotal (non-GAAP)
|
|
|
153,181
|
|
|
143,994
|
|
6.4
|
%
|
|
|
|
|
Add: adjustment for returns (c)
|
|
|
7,665
|
|
|
-
|
|
|
|
|
|
|
Adjusted total product sales (non-GAAP)
|
|
$
|
160,846
|
|
$
|
143,994
|
|
12
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
48,537
|
|
$
|
52,139
|
|
|
|
|
|
|
Canada
|
|
|
15,203
|
|
|
13,326
|
|
|
|
|
|
|
Total North America 2008 product sales before divested businesses
(GAAP)
|
|
|
63,740
|
|
|
|
|
|
|
|
Total North America 2007 product sales before divested businesses
(non-GAAP)
|
|
|
|
65,465
|
|
-2.6
|
%
|
|
|
|
|
Divested business (d)
|
|
|
-
|
|
|
(170
|
)
|
|
|
|
|
|
Total North America (GAAP)
|
|
|
63,740
|
|
|
65,295
|
|
-2.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Australia
|
|
|
6,384
|
|
|
5,967
|
|
|
|
|
|
|
Latin America
|
|
|
42,627
|
|
|
41,966
|
|
|
|
|
|
|
Total International 2008 product sales before divested businesses
(GAAP)
|
|
|
49,011
|
|
|
|
|
|
|
|
Total International 2007 product sales before divested businesses
(non-GAAP)
|
|
|
|
47,933
|
|
2.2
|
%
|
|
|
|
|
Divested business (d)
|
|
|
-
|
|
|
6,357
|
|
|
|
|
|
|
Total International (GAAP)
|
|
|
49,011
|
|
|
54,290
|
|
-9.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe (GAAP)
|
|
|
40,430
|
|
|
30,596
|
|
32.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total product sales (GAAP)
|
|
$
|
153,181
|
|
$
|
150,181
|
|
2.0
|
%
|
|
|
|
|
(a) We believe that EBITDA and Adjusted EBITDA are meaningful
non-GAAP financial measures as earnings-derived indicators of the
cash flow generation ability of the company. We calculate EBITDA by
adding depreciation and amortization back to consolidated income
from operations. Adjusted EBITDA excludes the additional costs set
forth in note (b) below. EBITDA and Adjusted EBITDA, as defined and
presented by us, may not be comparable to similar measures reported
by other companies.
|
|
|
|
(b) See Table 2 for explanation of non-GAAP adjustments.
|
|
|
|
(c) Third quarter product sales include the effect of increased
estimated reserves for future product returns in the U.S. The
effect of this change in our estimated reserves covers future
returns for products sold in North America from 2004 through the
end of the second quarter 2008, reducing third quarter 2008
product sales in North America by $7.7 million.
|
|
|
|
(d) "Divested business" includes sales from our divested
operations in Asia, Argentina and Puerto Rico.
|
|
|
|
Valeant Pharmaceuticals International
|
|
Table 4
|
|
Supplemental Sales Information
|
|
|
|
For the Three and Nine Months Ended September 30, 2008 and 2007
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
%
|
|
Nine Months Ended
|
|
%
|
|
|
|
September 30,
|
|
Increase/
|
|
September 30,
|
|
Increase/
|
|
|
|
2008
|
|
2007
|
|
(Decrease)
|
|
2008
|
|
2007
|
|
(Decrease)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
$
|
48,537
|
|
$
|
52,139
|
|
-7
|
%
|
|
$
|
147,896
|
|
$
|
159,362
|
|
-7
|
%
|
|
Canada
|
|
|
15,203
|
|
|
13,326
|
|
14
|
%
|
|
|
42,827
|
|
|
37,142
|
|
15
|
%
|
|
Australia
|
|
|
6,384
|
|
|
5,967
|
|
7
|
%
|
|
|
18,044
|
|
|
15,358
|
|
17
|
%
|
|
Europe (a)
|
|
|
40,430
|
|
|
30,596
|
|
32
|
%
|
|
|
116,883
|
|
|
89,162
|
|
31
|
%
|
|
Latin America (b)
|
|
|
42,627
|
|
|
41,966
|
|
2
|
%
|
|
|
99,708
|
|
|
106,918
|
|
-7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
153,181
|
|
|
143,994
|
|
6
|
%
|
|
|
425,358
|
|
|
407,942
|
|
4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Divested business (c)
|
|
|
-
|
|
|
6,187
|
|
-100
|
%
|
|
|
5,784
|
|
|
23,118
|
|
-75
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total continuing operations
|
|
$
|
153,181
|
|
$
|
150,181
|
|
2
|
%
|
|
$
|
431,142
|
|
$
|
431,060
|
|
0
|
%
|
|
(a) "Europe" includes Poland, Hungary, Slovakia and Czech Republic.
|
|
(b) "Latin America" includes Mexico, Brazil and Latin American
export markets.
|
|
(c) "Divested business" includes sales from our divested
operations in Asia, Argentina and Puerto Rico.
|
|
|
|
|
Sales in "WEEMEA" which was sold to Meda AB as of September 11, 2008
are now included in discontinued operations.
|
|
|
|
|
Table 5
|
|
Valeant Pharmaceuticals International
|
|
|
|
Consolidated Condensed Statement of Revenue and Operating Income
- Regional
|
|
|
|
For the Three and Nine Months Ended September 30, 2008 and 2007
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
Revenues
|
|
2008
|
|
2007
|
|
%
Change
|
|
2008
|
|
2007
|
|
%
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
63,740
|
|
|
$
|
65,295
|
|
|
-2
|
%
|
|
$
|
190,723
|
|
|
$
|
196,504
|
|
|
-3
|
%
|
|
International
|
|
|
49,011
|
|
|
|
54,290
|
|
|
-10
|
%
|
|
|
123,536
|
|
|
|
145,394
|
|
|
-15
|
%
|
|
Europe
|
|
|
40,430
|
|
|
|
30,596
|
|
|
32
|
%
|
|
|
116,883
|
|
|
|
89,162
|
|
|
31
|
%
|
|
|
Total product sales
|
|
|
153,181
|
|
|
|
150,181
|
|
|
2
|
%
|
|
|
431,142
|
|
|
|
431,060
|
|
|
0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alliance revenue (including ribavirin royalties) (a)
|
|
|
15,243
|
|
|
|
14,078
|
|
|
8
|
%
|
|
|
42,821
|
|
|
|
69,503
|
|
|
-38
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated revenues
|
|
$
|
168,424
|
|
|
$
|
164,259
|
|
|
3
|
%
|
|
$
|
473,963
|
|
|
$
|
500,563
|
|
|
-5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
$
|
42,698
|
|
|
$
|
41,848
|
|
|
2
|
%
|
|
$
|
126,327
|
|
|
$
|
113,084
|
|
|
12
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit margin on product sales
|
|
|
72
|
%
|
|
|
72
|
%
|
|
|
|
|
71
|
%
|
|
|
74
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
Income from Operations
|
|
2008
|
|
2007
|
|
%
Change
|
|
2008
|
|
2007
|
|
%
Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
18,182
|
|
|
$
|
21,139
|
|
|
-14
|
%
|
|
$
|
53,629
|
|
|
$
|
64,934
|
|
|
-17
|
%
|
|
International
|
|
|
10,624
|
|
|
|
12,726
|
|
|
-17
|
%
|
|
|
15,039
|
|
|
|
21,340
|
|
|
-30
|
%
|
|
Europe
|
|
|
15,688
|
|
|
|
8,855
|
|
|
77
|
%
|
|
|
31,639
|
|
|
|
29,275
|
|
|
8
|
%
|
|
|
|
|
|
|
|
|
44,494
|
|
|
|
42,720
|
|
|
4
|
%
|
|
|
100,307
|
|
|
|
115,549
|
|
|
-13
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate expenses
|
|
$
|
(16,432
|
)
|
|
$
|
(20,220
|
)
|
|
-19
|
%
|
|
$
|
(40,078
|
)
|
|
$
|
(55,706
|
)
|
|
-28
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
28,062
|
|
|
|
22,500
|
|
|
25
|
%
|
|
|
60,229
|
|
|
|
59,843
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring, asset impairments and dispositions
|
|
|
(3,527
|
)
|
|
|
-
|
|
|
-
|
|
|
|
(4,294
|
)
|
|
|
(18,074
|
)
|
|
-76
|
%
|
|
Research and development costs
|
|
|
(8,520
|
)
|
|
|
(12,462
|
)
|
|
-32
|
%
|
|
|
(36,978
|
)
|
|
|
(3,962
|
)
|
|
833
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consolidated income from operations
|
|
$
|
16,015
|
|
|
$
|
10,038
|
|
|
|
|
$
|
18,957
|
|
|
$
|
37,807
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
September 30,
|
|
|
|
September 30,
|
|
|
|
Gross Profit (net of amortization)
|
|
2008
|
|
%
|
|
2007
|
|
%
|
|
2008
|
|
%
|
|
2007
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
41,497
|
|
65
|
%
|
|
$
|
44,857
|
|
69
|
%
|
|
$
|
128,323
|
|
67
|
%
|
|
$
|
141,497
|
|
72
|
%
|
|
International
|
|
|
32,019
|
|
65
|
%
|
|
|
34,243
|
|
63
|
%
|
|
|
73,560
|
|
60
|
%
|
|
|
87,573
|
|
60
|
%
|
|
Europe
|
|
|
26,924
|
|
67
|
%
|
|
|
18,014
|
|
59
|
%
|
|
|
71,488
|
|
61
|
%
|
|
|
55,334
|
|
62
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit on product sales (net of amortization) (b)
|
|
$
|
100,440
|
|
66
|
%
|
|
$
|
97,114
|
|
65
|
%
|
|
$
|
273,371
|
|
63
|
%
|
|
$
|
284,404
|
|
66
|
%
|
|
(a) Alliance revenue for the three and nine months ended September
30, 2008 relates to ribavirin royalty of $15.2 million and $42.8
million respectively. Alliance revenue for the three and nine months
ended September 30, 2007 includes ribavirin royalties of $14.1
million and $50.3 million respectively and a $19.2 million milestone
payment received from Schering-Plough related to the out-licensing
of pradefovir in the nine months ended September 30, 2007.
|
|
|
|
(b) The product amortization included in this calculation of gross
profit (net of amortization) excludes the amortization of the
ribavirin intangible of $1.4 million and $6.2 million for the three
and nine months ended September 30, 2008 and $2.8 million and $9.0
million for the three and nine months ended September 30, 2007.
|
|
|
|
Valeant Pharmaceuticals International
|
|
Table 6
|
|
Consolidated Balance Sheet and Other Data
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
As of
|
|
As of
|
|
|
|
September 30,
|
|
December 31,
|
|
Balance Sheet Data
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
521,263
|
|
|
$
|
287,728
|
|
|
Marketable securities
|
|
|
49,749
|
|
|
|
51,292
|
|
|
Total cash and marketable securities
|
|
$
|
571,012
|
|
|
$
|
339,020
|
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
$
|
121,161
|
|
|
$
|
147,863
|
|
|
Inventory, net
|
|
|
73,478
|
|
|
|
80,150
|
|
|
Long-term debt
|
|
|
481,060
|
|
|
|
782,552
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Data
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
|
2008
|
|
2007
|
|
Cash flow provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities
|
|
$
|
70,686
|
|
|
$
|
78,520
|
|
|
Investing activities
|
|
|
49,866
|
|
|
|
(7,590
|
)
|
|
Financing activities and discontinued operations
|
|
|
107,009
|
|
|
|
(73,049
|
)
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
5,974
|
|
|
|
14,181
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
|
233,535
|
|
|
|
12,062
|
|
|
Net increase (decrease) in marketable securities
|
|
|
(1,543
|
)
|
|
|
5,402
|
|
|
|
|
|
|
|
|
Net increase in cash and marketable securities
|
|
$
|
231,992
|
|
|
$
|
17,464
|
|
|
|
|
|
|
|
|
|
|
|
|
Valeant Pharmaceuticals International
|
|
Table 7
|
|
Supplemental Non-GAAP Information on Currency Effect
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product sales
|
|
|
|
$
|
153,181
|
|
|
$
|
150,181
|
|
$
|
431,142
|
|
|
$
|
431,060
|
|
Currency effect
|
|
|
|
|
(10,685
|
)
|
|
|
|
|
(33,498
|
)
|
|
|
|
Product sales, excluding currency impact
|
|
$
|
142,496
|
|
|
|
|
$
|
397,644
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
$
|
16,015
|
|
|
$
|
10,038
|
|
$
|
18,957
|
|
|
$
|
37,807
|
|
Currency effect
|
|
|
|
|
(2,880
|
)
|
|
|
|
|
(8,409
|
)
|
|
|
|
Operating loss, excluding currency impact
|
|
$
|
13,135
|
|
|
|
|
$
|
10,548
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Geographic Product Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America pharmaceuticals
|
|
$
|
63,740
|
|
|
$
|
65,295
|
|
$
|
190,723
|
|
|
$
|
196,504
|
|
Currency effect
|
|
|
|
|
(107
|
)
|
|
|
|
|
(3,224
|
)
|
|
|
|
North America pharmaceuticals, excluding currency impact
|
|
$
|
63,633
|
|
|
|
|
$
|
187,499
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
International pharmaceuticals
|
|
$
|
49,011
|
|
|
$
|
54,290
|
|
$
|
123,536
|
|
|
$
|
145,394
|
|
Currency effect
|
|
|
|
|
(3,135
|
)
|
|
|
|
|
(7,843
|
)
|
|
|
|
International pharmaceuticals, excluding currency impact
|
|
$
|
45,876
|
|
|
|
|
$
|
115,693
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Europe pharmaceuticals
|
|
|
$
|
40,430
|
|
|
$
|
30,596
|
|
$
|
116,883
|
|
|
$
|
89,162
|
|
Currency effect
|
|
|
|
|
(7,443
|
)
|
|
|
|
|
(22,431
|
)
|
|
|
|
Europe pharmaceuticals, excluding currency impact
|
|
$
|
32,987
|
|
|
|
|
$
|
94,452
|
|
|
|
|
Note: Currency effect is determined by comparing adjusted 2008
reported amounts, calculated using 2007 monthly average exchange
rates, to the actual 2007 reported amounts. Constant currency sales
is not a GAAP-defined measure of revenue growth. Constant currency
sales as defined and presented by us may not be comparable to
similar measures reported by other companies.
|
Valeant Pharmaceuticals
Laurie W. Little, 949-461-6002
laurie.little@valeant.com