Valeant Pharmaceuticals Reports Second Quarter 2014 Financial Results

    Valeant Pharmaceuticals Reports Second Quarter 2014 Financial Results

PR Newswire

LAVAL, Quebec, July 31, 2014

LAVAL, Quebec, July 31, 2014 /PRNewswire/ --

  o2014 Second Quarter Total Revenue $2.0 billion; an increase of 86% over
    the prior year

       oOverall organic growth was 4% for same store sales and 8% pro forma,
         excluding divested facial injectable products; Bausch + Lomb grew 12%
       o2014 Second Quarter GAAP EPS $0.37; Cash EPS $1.91, an increase of
         43%
       o2014 Second Quarter GAAP Operating Cash Flow $376 million; Adjusted
         Operating Cash Flow $500 million

  oHighlights of the Second Quarter

       oLaunched 17 new products in the U.S. year-to-date
       oSold facial injectable assets to Galderma S.A. for approximately $1.4
         billion; $300+ million gain
       oProceeds will be used to fund Allergan and/or deploy on additional
         business development opportunities
       oReceived FDA approval for Jublia® earlier than expected; stronger
         than anticipated label
       oReached agreement with Irish Government and Unions to successfully
         restructure the Bausch + Lomb contact lens plant in Ireland
       oSigned three small, but critical business development deals in
         Indonesia, the Middle East and North Africa, and Asian colored
         contact lens

  oItems to Be Discussed on the Conference Call Scheduled for 8:00 am ET
    Today

       oSecond Quarter 2014 review
       oFinancial guidance for 2014
       oFinancial outlook for 2015 - 2016
       oAllergan update

  oPresentation immediately available under the Investor Relations tab at
    www.valeant.com

Valeant Pharmaceuticals International, Inc. (NYSE: VRX) (TSX: VRX) announces
second quarter financial results for 2014.

"Valeant once again delivered strong quarterly results and, as expected,
organic growth has accelerated from the first quarter," stated J. Michael
Pearson, chairman and chief executive officer. "As we look across the entire
business, I have never been more confident about the growth trajectory across
the entire company. For the first time, we are providing a financial outlook
for revenue and organic growth, by business unit and geography, for 2015 and
2016 so that investors can both model and track our performance going
forward."

Valeant Second Quarter Financial Results

Valeant's total revenues were $2.0 billion, up 86% compared to the second
quarter of 2013 driven by strong growth in almost all of our businesses,
including a rebound in our emerging markets in Europe (same store sales
organic growth of 13%), continued strong results in Asia (same store sales
organic growth of 17%), and robust performance in the U.S. contact lens
business (organic growth of 37%) and the U.S. Bausch + Lomb consumer
businesses (organic growth of 12%).

Same store organic product sales growth for Valeant was 4% in the second
quarter of 2014, while pro forma organic growth was 8%, both which exclude
certain aesthetic products that were divested to Galderma S.A., as well as 12%
organic growth in our Bausch + Lomb businesses. Excluding the impact of
generics, same store sales organic product sales growth was 10% and pro forma
organic product sales growth for Valeant was 11%. As mentioned in previous
conference calls, we continue to expect a significant acceleration of organic
growth in the second half of the year.

The Company reported net income of $126 million for the second quarter of
2014, or $0.37 per diluted share. On a Cash EPS basis, adjusted income was
$651 million or $1.91 per diluted share, an increase of 43% over the prior
year.

GAAP cash flow from operations was $376 million in the second quarter of 2014,
an increase of 23% over the second quarter of 2013, and adjusted cash flow
from operations was $500 million, an increase of 18% over the prior year.

Conference Call and Webcast Information

The Company will host a conference call and a live Internet webcast along with
a slide presentation today at 8:00 a.m. ET (5:00 a.m. PT), July 31, 2014 to
discuss its second quarter financial results for 2014. The dial-in number to
participate on this call is (877) 876-8393 confirmation code 72826220.
International callers should dial (973) 200-3961, confirmation code 72826220.
A replay will be available approximately two hours following the conclusion of
the conference call through August 9, 2014 and can be accessed by dialing
(855) 859-2056, or (404) 537-3406, confirmation code 72826220. The live
webcast of the conference call may be accessed through the investor relations
section of the Company's corporate website at www.valeant.com.

About Valeant

Valeant Pharmaceuticals International, Inc. (NYSE/TSX:VRX) is a multinational
specialty pharmaceutical company that develops, manufactures and markets a
broad range of pharmaceutical products primarily in the areas of dermatology,
eye health, neurology and branded generics. More information about Valeant can
be found at www.valeant.com.

Forward-looking Statements

This press release may contain forward-looking statements, including, but not
limited to, statements regarding expectations with respect to future organic
growth and matters expected to be discussed in the scheduled conference call.
Forward-looking statements may generally be identified by the use of the words
"anticipates," "expects," "intends," "plans," "should," "could," "would,"
"may," "will," "believes," "estimates," "potential," "target," or "continue"
and variations or similar expressions. 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
discussed in the Company's most recent annual or quarterly report and detailed
from time to time in Valeant's other filings with the Securities and Exchange
Commission and the Canadian Securities Administrators, which factors are
incorporated herein by reference. Readers are cautioned not to place undue
reliance on any of these forward-looking statements. These forward-looking
statements speak only as of the date hereof. Valeant undertakes no obligation
to update any of these forward-looking statements to reflect events or
circumstances after the date of this press release or to reflect actual
outcomes.

Non-GAAP Information

To supplement the financial measures prepared in accordance with U.S.
generally accepted accounting principles (GAAP), the company uses non-GAAP
financial measures that exclude certain items, such as amortization of
inventory step-up, amortization of alliance product assets & property, plant
and equipment step up, stock-based compensation step-up, contingent
consideration fair value adjustments, restructuring, acquisition-related and
other costs, In-process research and development, impairments and other
charges, ("IPR&D"), legal settlements outside the ordinary course of business,
the impact of currency fluctuations, amortization and other non-cash charges,
amortization including intangible asset impairments and write-down of deferred
financing costs, debt discounts and ASC 470-20 (FSP APB 14-1) interest, loss
on extinguishment of debt, (gain) loss on assets sold/held for
sale/impairment, net, (gain) loss on investments, net, and adjusts tax expense
to cash taxes. 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 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 follow.

Valeant Pharmaceuticals                                              Table 1
International, Inc.
Condensed Consolidated
Statements of Income (Loss)
For the Three and Six Months
Ended June 30, 2014 and 2013
                                 Three Months Ended      Six Months Ended
                                 June 30,                June 30,
(In millions)                    2014         2013       2014        2013
Product sales                    $ 1,994.1    $ 1,063.5  $ 3,845.2   $ 2,102.4
Other revenues                   47.0         32.2       82.1        61.7
Total revenues                   2,041.1      1,095.7    3,927.3     2,164.1
Cost of goods sold (exclusive
of amortization and impairments  569.6        283.2      1,073.7     568.1
of finite-lived intangible
assets shown separately below)
Cost of other revenues           16.0         14.5       30.3        29.9
Selling, general and             515.7        257.3      997.7       499.2
administrative ("SG&A")
Research and development         66.5         24.5       127.8       48.3
Acquisition-related contingent   1.9          3.7        10.8        1.5
consideration
In-process research and
development impairments and      8.4          4.8        20.4        4.8
other charges
Other (Income)/Expense           (0.4)        1.1        (43.7)      5.6
Restructuring, integration,
acquisition-related and other    142.7        61.5       277.8       118.4
costs
Amortization and impairments of  365.6        303.6      720.8       629.8
finite-lived intangible assets
                                 1,686.0      954.2      3,215.6     1,905.6
Operating income (loss)          355.1        141.5      711.7       258.5
Interest expense, net            (240.0)      (175.8)    (484.7)     (329.5)
Loss on extinguishment of debt   -            -          (93.7)      (21.4)
Gain (loss) on investments, net  2.5          3.9        2.5         5.8
Foreign exchange and other       3.4          (10.0)     (10.0)      (8.6)
Income (loss) before (recovery   121.0        (40.4)     125.8       (95.2)
of) provision for income taxes
(Recovery of) provision for      (1.0)        (51.2)     24.1        (78.5)
income taxes
Net income (loss)                122.0        10.8       101.7       (16.7)
Less: Net income (loss)
attributable to noncontrolling   (3.8)        -          (1.5)       -
interest
Net income (loss) attributable                $                    $ 
to Valeant Pharmaceuticals       $  125.8   10.8      $  103.2  (16.7)
International, Inc.
Earnings (loss) per share:
Basic:
Earnings (loss)                  $   0.38  $        $         $ 
                                              0.04      0.31       (0.05)
Shares used in per share         335.3        308.1      335.1       307.7
computation
Diluted:
Earnings (loss)                  $   0.37  $        $         $ 
                                              0.03      0.30       (0.05)
Shares used in per share         341.3        314.4      341.4       307.7
computation



Valeant Pharmaceuticals                                             Table 2
International, Inc.
Reconciliation of GAAP EPS to
Cash EPS
For the Three and Six Months
Ended June 30, 2014 and 2013
                                   Three Months Ended  Six Months Ended
                                   June 30,            June 30,
(In millions)                      2014      2013      2014         2013
Net income (loss) attributable to
Valeant Pharmaceuticals            $ 125.8   $  10.8  $  103.2   $  (16.7)
International, Inc.
Non-GAAP adjustments (a):
Inventory step-up (b)              4.3       26.6      9.6          69.8
PP&E step-up/down (c)              4.6       0.6       9.5          0.6
Stock-based compensation (d)       (1.7)     17.1      4.3          16.8
Acquisition-related contingent     1.9       3.7       10.8         1.5
consideration (e)
In-process research and
development impairments and other  8.4       4.8       20.4         4.8
charges (f)
Other Income/(Expense) (g)         (0.4)     1.1       (43.7)       5.6
Restructuring, integration,
acquisition-related and other      142.7     61.5      277.8        118.4
costs (h)
Amortization and impairments of
finite-lived intangible assets     380.6     316.0     744.7        652.9
and other non-GAAP charges (i)
                                   540.4     431.4     1,033.4      870.4
Amortization of deferred
financing costs, debt discounts    11.2      33.3      23.4         42.9
and ASC 470-20 (FSP APB 14-1)
interest (j)
Loss on extinguishment of debt     -         -         93.7         21.4
(Gain) loss on disposal of fixed
assets and assets held for         -         -         0.8          -
sale/impairment, net
Foreign exchange and other (k)     (5.4)     8.3       7.2          8.3
Tax (l)                            (21.4)    (63.3)    (11.4)       (100.6)
Total adjustments                  524.8     409.7     1,147.1      842.4
Adjusted net income attributable
to Valeant Pharmaceuticals         $ 650.6   $ 420.5   $ 1,250.3    $  825.7
International, Inc.
GAAP earnings (loss) per share -   $  0.37  $  0.03  $   0.30  $  (0.05)
diluted
Cash earnings per share - diluted  $  1.91  $  1.34  $   3.66  $   2.63
Shares used in diluted per share
calculation - Cash earnings per    341.3     314.4     341.4        314.1
share
(a) See footnote (a) to Table 2a
and Table 2b.
(b) See footnote (b) to Table 2a
and Table 2b.
(c) See footnote (c) to Table 2a
and Table 2b.
(d) See footnote (d) to Table 2a
and Table 2b.
(e) See footnote (e) to Table 2a
and Table 2b.
(f) See footnote (f) to Table 2a
and Table 2b.
(g) See footnote (g) to Table 2a
and Table 2b.
(h) See footnote (h)(i) to Table
2a and Table 2b.
(i) See footnote (c) to Table 2a
and Table 2b.
(j) See footnote (j) to Table 2a
and Table 2b.
(k) See footnote (k) to Table 2a
and Table 2b.
(l) See footnote (l) to Table 2a
and Table 2b.



Valeant Pharmaceuticals                                  Table 2a
International, Inc.
Reconciliation of GAAP EPS to Cash
EPS
For the Three Months Ended June 30,
2014 and 2013
                                       Non-GAAP Adjustments^(a) for
                                       Three Months Ended
                                       June 30,
(In millions)                          2014              2013
Product sales                          $   -          $     -
Other revenues                         -                 -
Total revenues                         -                 -
Cost of goods sold (exclusive of
amortization and impairments of        (17.7)   (b)(c) (39.1)       (b)(c)
finite-lived intangible assets shown
separately below)
Cost of other revenues                 -                 -
Selling, general and administrative    (4.1)    (d)    (17.6)       (d)
("SG&A")
Research and development               (0.4)             -
Acquisition-related contingent         (1.9)    (e)    (3.7)        (e)
consideration
In-process research and development    (8.4)    (f)    (4.8)        (f)
impairments and other charges
Other Income/(Expense)                 0.4               (1.1)        (g)
Restructuring, integration,            (142.7)  (h)    (61.5)       (i)
acquisition-related and other costs
Amortization and impairments of        (365.6)           (303.6)
finite-lived intangible assets
                                       (540.4)           (431.4)
Operating income (loss)                540.4             431.4
Interest expense, net                  11.2     (j)    33.3         (j)
Gain (loss) on extinguishment of debt  -                 -
Foreign exchange and other             (5.4)    (k)    8.3          (k)
Income (loss) before (recovery of)     546.2             473.0
provision for income taxes
(Recovery of) provision for income     (21.4)   (l)    (63.3)       (l)
taxes
Total adjustments to net income (loss)
attributable to Valeant                $ 524.8           $   409.7
Pharmaceuticals International, Inc.
Earnings (loss) per share:
Diluted:
Total adjustments to earnings (loss)   $  1.54          $    1.30
Shares used in per share computation   341.3             314.4





(a) To supplement the financial measures prepared in accordance with U.S.
generally accepted accounting principles (GAAP), the company uses non-GAAP
financial measures that exclude certain items, such as amortization of
inventory step-up, amortization of alliance product assets & property, plant
and equipment step up, stock-based compensation step-up, contingent
consideration fair value adjustments, restructuring, integration,
acquisition-related and other costs, In-process research and development,
impairments and other charges, ("IPR&D"), legal settlements outside the
ordinary course of business, the impact of currency fluctuations, amortization
including intangible asset impairments and other non-cash charges,
amortization and write-down of deferred financing costs, debt discounts and
ASC 470-20 (FSP APB 14-1) interest, loss on extinguishment of debt, (gain)
loss on assets sold/held for sale/impairment, net, (gain) loss on investments,
net, and adjusts tax expense to cash taxes.
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 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.
(b) ASC 805, accounting for business combinations requires an inventory fair
value step-up whose total impact for the three months ended June 30, 2014 is
$4.3 million primarily relating to the acquisition of Solta Medical, Inc. on
January 23, 2014. For the three months ended June 30, 2013 the impact of
inventory fair value step-up is $26.6 million primarily relating to the
acquisition of Medicis Pharmaceutical Corporation on December 11, 2012.
(c) For the three months ended June 30, 2014 and 2013 cost of goods sold
include costs associated with integration related tech transfers, $7.0 million
and $10.7 million, respectively and $1.5 million and $1.4 million,
respectively, of amortization of a BMS fair value inventory adjustment. For
the three months ended June 30, 2014 cost of goods sold includes PP&E step up
of $4.9 million related to the acquisition of Bausch & Lomb Holdings
Incorporated.
(d) For the three months ended June 30, 2014 SG&A primarily includes ($1.7)
million of stock-based compensation which reflects the acceleration of certain
equity instruments and registration fees associated with the pending Allergan
transaction, $6.2 million. For the three months ended June 30, 2013 SG&A
primarily includes $17.1 million of stock-based compensation which reflects
the one time modification and cash settlement of certain board of directors
equity instruments and the amortization of the fair value step-up increment
resulting from the merger of Legacy Valeant into Legacy Biovail.
(e) Net expense from the changes in acquisition-related contingent
consideration for the three months ended June 30, 2014 and 2013 of $1.9
million and $3.7 million, respectively.
(f) In-process research and development impairments and other charges for the
three months ended June 30, 2014 of $8.4 million primarily due to payments to
third parties with the achievement of specific development and regulatory
milestones under our R&D programs, including Jublia®. In-process research and
development impairments and other charges for the three months ended June 30,
2013 of $4.8 million relates to impairment charges for IPR&D assets.
(g) For the three months ended June 30, 2013 other income/(expense) of ($1.1)
million relates to the litigation settlements and associated legal fees of
patent-related and anti-trust litigations.
(h) Restructuring, integration, acquisition-related and other costs of $142.7
million primarily represent costs relating to the restructuring of a
manufacturing facility in Waterford, Ireland, the acquisitions of Bausch &
Lomb Holdings Incorporated and Solta Medical, Inc., other Valeant
restructuring and integration initiatives and the acquisition of OnPharma
Inc. These include $69.1 million of employee severance costs, $50.2 million
relating to duplicative labor, contract terminations, integration consulting,
transition services, and other, $14.4 million relating to facility closure
costs, $4.9 million relating to other, $2.8 million relating to non-personnel
manufacturing integration costs, $0.7 million of other non-cash charges and
$0.6 million relating to acquisition costs.
(i) Restructuring, integration, acquisition-related and other costs of $61.5
million represent costs related to the acquisitions of Medicis Pharmaceutical
Corporation, Obagi Medical Products, Inc. and other internal Valeant
restructuring and integration initiatives. These include $25.5 million related
to integration consulting, duplicative labor, transition services, and other,
$11.6 million related to employee severance costs, $7.9 million related to
acquisition costs, $5.1 million related to facility closure costs, $4.6
million related to other, $3.5 million of other non-cash charges and $2.2
million of stock-based compensation and $1.1 million related to non-personnel
manufacturing integration costs.
(j) Non-cash interest expense associated with amortization and write-down of
deferred financing costs and debt discounts for the three months ended June
30, 2014 is $11.2 million. For the three months ended June 30, 2013 non-cash
interest expense associated with amortization and write-down of deferred
financing costs and debt discounts is $33.3 million.
(k) Unrealized foreign exchange (gain)/loss on intercompany financing
arrangements for the three months ended June 30, 2014 and 2013 of ($5.4)
million and $8.3 million, respectively.
(l) Total tax effect of non-GAAP pre-tax adjustments, resolution of uncertain
tax positions and change in valuation allowance associated with deferred tax
asset.



Valeant Pharmaceuticals                                   Table 2b
International, Inc.
Reconciliation of GAAP EPS to
Cash EPS
For the Six Months Ended June
30, 2014 and 2013
                                  Non-GAAP Adjustments^(a) for
                                  Six Months Ended
                                  June 30,
(In millions)                     2014                    2013
Product sales                     $                 $     
                                  -                        -
Other revenues                    -                       -
Total revenues                    -                       -
Cost of goods sold (exclusive of
amortization and impairments of   (37.3)         (b)(c) (93.0)      (b)(c)
finite-lived intangible assets
shown separately below)
Cost of other revenues            -                       -
Selling, general and              (10.1)         (d)    (17.3)      (d)
administrative ("SG&A")
Research and development          (0.7)                   -
Acquisition-related contingent    (10.8)         (e)    (1.5)       (e)
consideration
In-process research and
development impairments and       (20.4)         (f)    (4.8)       (f)
other charges
Other Income/(Expense)            43.7           (g)    (5.6)       (g)
Restructuring, integration,
acquisition-related and other     (277.8)        (h)    (118.4)     (i)
costs
Amortization and impairments of   (720.8)                 (629.8)
finite-lived intangible assets
                                  (1,034.2)               (870.4)
Operating income (loss)           1,034.2                 870.4
Interest expense, net             23.4           (j)    42.9        (j)
Loss on extinguishment of debt    93.7                    21.4
Foreign exchange and other        7.2            (k)    8.3         (k)
Income (loss) before (recovery    1,158.5                 943.0
of) provision for income taxes
(Recovery of) provision for       (11.4)         (l)    (100.6)     (l)
income taxes
Total adjustments to net income
(loss) attributable to Valeant    $   1,147.1          $    
Pharmaceuticals International,                            842.4
Inc.
Earnings (loss) per share:
Diluted:
Total adjustments to earnings     $                  $     
(loss)                            3.36                    2.68
Shares used in per share          341.4                   314.1
computation





(a) To supplement the financial measures prepared in accordance with U.S.
generally accepted accounting principles (GAAP), the company uses non-GAAP
financial measures that exclude certain items, such as amortization of
inventory step-up, amortization of alliance product assets & property, plant
and equipment step up, stock-based compensation step-up, contingent
consideration fair value adjustments, restructuring, integration,
acquisition-related and other costs, In-process research and development,
impairments and other charges, ("IPR&D"), legal settlements outside the
ordinary course of business, the impact of currency fluctuations,
amortization including intangible asset impairments and other non-cash
charges, amortization and write-down of deferred financing costs, debt
discounts and ASC 470-20 (FSP APB 14-1) interest, loss on extinguishment of
debt, (gain) loss on assets sold/held for sale/impairment, net, (gain) loss
on investments, net, and adjusts tax expense to cash taxes.
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 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.
(b) ASC 805, accounting for business combinations requires an inventory fair
value step-up whose total impact for the six months ended June 30, 2014 is
$9.6 million primarily relating to the acquisition of Solta Medical, Inc. on
January 23, 2014. For the six months ended June 30, 2013 the impact of
inventory fair value step-up is $69.8 million primarily relating to the
acquisition of Medicis Pharmaceutical Corporation on December 11, 2012.
(c) For the six months ended June 30, 2014 and 2013 cost of goods sold
include $14.6 million and $18.1 million, respectively, of cost associated
with integration related tech transfers and $3.0 million and $3.5 million,
respectively, of amortization of a BMS fair value inventory adjustment. The
six months ended June 30, 2014 also includes $10.1 million of PP&E step up
primarily relating to the acquisition of Bausch & Lomb Holdings Incorporated
on August 5, 2013.
(d) For the six months ended June 30, 2014 SG&A primarily includes $4.3
million of stock-based compensation which reflects the acceleration of
certain equity instruments and registration fees associated with the pending
Allergan transaction, $6.2 million. For the six months ended June 30, 2013
SG&A primarily includes $16.8 million of stock-based compensation which
reflects the one time modification and cash settlement of certain board of
directors equity instruments and the amortization of the fair value step-up
increment resulting from the merger of Legacy Valeant into Legacy Biovail.


(e) Net expense from the changes in acquisition-related contingent
consideration for the six months ended June 30, 2014 and 2013 is $10.8
million and $1.5 million, respectively.
(f) In-process research and development impairments and other charges for the
six months ended June 30, 2014 of $20.4 million related to an up-front
payment made in connection with an amendment to a license and distribution
agreement with a third party, $12.0 million, and payments to third parties
with the achievement of specific development and regulatory milestones under
our R&D programs, including Jublia®, $8.4 million. For the six months ended
June 30, 2013 of $4.8 million relates to impairment charges for IPR&D assets.
(g) For the six months ended June 30, 2014 other income/(expense) of $43.7
million primarily relates to the reversal of the AntiGrippin® litigation
reserve, $50.0 million, partially offset by ($5.6) million expense related to
a settlement of a preexisting relationship with respect to the acquisition of
Solta Medical, Inc. For the six months ended June 30, 2013 other
income/(expense) of ($5.6) million relates to the litigation settlements and
associated legal fees of patent-related and anti-trust litigations.
(h) Restructuring, integration, acquisition-related and other costs of $277.8
million primarily represent costs relating to the acquisition of Bausch &
Lomb Holdings Incorporated, the restructuring of a manufacturing facility in
Waterford, Ireland, the acquisition of Solta Medical, Inc., other Valeant
restructuring and integration initiatives and the acquisition of OnPharma
Inc. These include $123.8 million relating to duplicative labor, contract
terminations, integration consulting, transition services, and other, $102.9
million relating to employee severance costs, $27.6 million relating to
facility closure costs, $12.6 million relating to other, $4.5 million
relating to non-personnel manufacturing integration costs, $3.5 million
relating to stock-based compensation, $2.1 million relating to acquisition
costs and $0.8 million of other non-cash charges.
(i) Restructuring, integration, acquisition-related and other costs of $118.4
million represent costs related to the acquisitions of Medicis Pharmaceutical
Corporation, Obagi Medical Products, Inc. and internal Valeant restructuring
and integration initiatives. These include $49.9 million related to
integration consulting, duplicative labor, transition services, and other,
$27.4 million related to employee severance costs, $15.8 million related to
acquisition costs, $9.3 million related to facility closure costs, $7.5
million related to other, $3.5 million of other non-cash charges, $2.2
million stock-based compensation and $2.8 million related to non-personnel
manufacturing integration costs.
(j) Non-cash interest expense associated with amortization of deferred
financing costs and debt discounts for the six months ended June 30, 2014 is
$23.4 million. For the six months ended June 30, 2013 non-cash interest
expense associated with amortization and write-down of deferred financing
costs, debt discounts and ASC 470-20 (FSP APB 14-1) interest is $42.9
million.
(k) Unrealized foreign exchange loss on intercompany financing arrangements
for the six months ended June 30, 2014 and 2013 of $7.2 million and $8.3
million, respectively.
(l) Total tax effect of non-GAAP pre-tax adjustments, resolution of uncertain
tax positions and change in valuation allowance associated with deferred tax
asset.



Valeant Pharmaceuticals                                                Table
International, Inc.                                                    3
Statement of Revenues - by
Segment
For the Three and Six Months Ended June 30, 2014
and 2013
(In millions)
                       Three Months Ended
                       June 30,
                                                            2014
                       2014     2013              2014      excluding  %
Revenues(a)(b)         GAAP     GAAP     %Change  currency  currency   Change
                                                  impact    impact
                                                            non-GAAP
 Total U.S.         $        $       60%      $      $         60%
                       1,038.1  650.4            -        1,038.1
 ROW Developed      441.6    149.4    196%     (0.1)     441.5      196%
Developed Markets      1,479.7  799.8    85%      (0.1)     1,479.6    85%
 Emerging
Markets-Europe/Middle  303.4    179.4    69%      (2.6)     300.8      68%
East
 Emerging           109.8    89.0     23%      9.3       119.1      34%
Markets-Latin America
 Emerging           148.2    27.5     439%     2.6       150.8      448%
Markets-Asia/Africa
Emerging Markets       561.4    295.9    90%      9.3       570.7      93%
Total revenues         $        $        86%      $      $         87%
                       2,041.1  1,095.7           9.2       2,050.3
                       Six Months Ended
                       June 30,
                                                            2014
                       2014     2013     %      2014      excluding  %
Revenues(a)(b)         GAAP     GAAP     Change   currency  currency   Change
                                                  impact    impact
                                                            non-GAAP
 Total U.S.        $        $        58%      $      $         58%
                       2,044.5  1,293.1           -        2,044.5
 ROW Developed      857.0    287.0    199%     12.7      869.7      203%
Developed Markets      2,901.5  1,580.1  84%      12.7      2,914.2    84%
 Emerging
Markets-Europe/Middle  540.5    359.9    50%      2.4       542.9      51%
East
 Emerging          209.1    170.7    22%      22.5      231.6      36%
Markets-Latin America
 Emerging          276.2    53.4     417%     6.8       283.0      430%
Markets-Asia/Africa
Emerging Markets       1,025.8  584.0    76%      31.7      1,057.5    81%
Total revenues         $        $        81%      $       $         84%
                       3,927.3  2,164.1           44.4      3,971.7



(a) Note: Currency effect for constant currency sales is determined by
comparing 2014 reported amounts adjusted to exclude currency impact,
calculated using 2013 monthly average exchange rates, to the actual 2013
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.
(b) See footnote (a) to Table 2a.



Valeant Pharmaceuticals International,                                 Table 4
Inc.
Reconciliation of GAAP Cost of Goods Sold to Non-GAAP Cost of Goods
Sold - by Segment
For the Three and Six Months Ended June 30, 2014
(In millions)
4.1  Cost of goods sold (a)
                   Three Months Ended
                   June 30,
                                       2014              2014
                                       fair value       excluding
                   2014       %        step-up           fair value    %
                   as         of       adjustment to     step-up       of
                   reported   product  inventory and     adjustment    product
                   GAAP       sales    other             to inventory  sales
                                       non-GAAP (b)   and other
                                                         non-GAAP
     Developed     $       25%      $      14.2  $         24%
     Markets       356.8                                342.6
     Emerging      212.8      39%      3.5               209.3         38%
     Markets
                   $       29%      $      17.7  $         28%
                   569.6                                551.9
                   Six Months Ended
                   June 30,
                                       2014              2014
                                       fair value       excluding
                   2014       %        step-up           fair value    %
                   as         of       adjustment to     step-up       of
                   reported   product  inventory and     adjustment    product
                   GAAP       sales    other             to inventory  sales
                                       non-GAAP (c)   and other
                                                         non-GAAP
     Developed     $       24%      $      31.3  $         23%
     Markets       686.4                                655.1
     Emerging      387.3      38%      6.0               381.3         38%
     Markets
                   $        28%      $      37.3  $           27%
                   1,073.7                               1,036.4



(a) See footnote (a) to Table 2a.
(b) Developed Markets include $6.2 million of fair value step-up adjustment to
inventory, $2.1 million of integration related tech transfer costs and $1.5
million BMS fair value inventory adjustment and PP&E net step up adjustment of
$4.4 million. Emerging Markets include ($1.9) million of fair value step down
adjustment to inventory, $4.9 million of integration related tech transfer
costs and $0.5 million of PP&E step up adjustment.
(c) Developed Markets include $13.4 million of fair value step-up adjustment
to inventory, $5.9 million of integration related tech transfer costs and $3.0
million BMS fair value inventory adjustment and PP&E net step up adjustment of
$9.0 million. Emerging Markets include ($3.8) million of fair value step down
adjustment to inventory, $8.7 million of integration related tech transfer
costs and $1.1 million of PP&E step up adjustment.



    Valeant Pharmaceuticals International, Inc.                        Table 5
    Consolidated Balance Sheet and Other Data
    (In millions)
                                          As of         As of
                                          June 30,      December 31,
5.1 Cash                                  2014          2013
    Cash and cash equivalents            $   531.2  $     
                                                        600.3
    Marketable securities                -             -
    Total cash and marketable securities  $   531.2  $     
                                                        600.3
    Debt
    Series A-1 Tranche A Term Loan        $   225.5  $     
    Facility                                            259.0
    Series A-2 Tranche A Term Loan        203.4         228.1
    Facility
    Series A-3 Tranche A Term Loan        2,110.4       1,935.7
    Facility
    Series D-2 Tranche B Term Loan        1,252.8       1,256.7
    Facility
    Series C-2 Tranche B Term Loan        963.8         966.8
    Facility
    Series E-1 Tranche B Term Loan        2,931.6       3,090.5
    Facility
    Senior Notes                         9,626.0       9,618.9
    Other                                 12.0          12.0
                                          17,325.5      17,367.7
    Less: current portion                 (266.7)       (204.8)
    Total long-term debt                  $ 17,058.8    $   
                                                        17,162.9
5.2 Summary of Cash Flow Statements       Three Months Ended
                                          June 30,
                                          2014          2013
    Cash flow provided by (used in):
    Net cash provided by operating        $   376.0  $     
    activities (GAAP)                                   305.1
    Restructuring, integration and        142.0         58.0
    acquisition-related costs^(c)
    Payment of accrued legal settlements  0.9           11.7
    Tax benefit from stock options        -             11.8
    exercised ^(a)
    Acquired in-process research and      3.0           -
    development
    Cash Settlement of BOD Equity Awards  -             21.4
    Working capital change related to     6.0           21.7
    business development activities
    Changes in working capital related to
    restructuring, integration and        (27.7)        (6.2)
    acquisition-related costs^(c)
    Adjusted cash flow from operations    $   500.2  $     
    (Non-GAAP)^(b)                                      423.5



(a) Includes stock option tax benefit which will reduce taxes in future
periods.
(b) See footnote (a) to Table 2a.
(c) Total restructuring, integration and acquisition-related costs cash
payments of $114.3 million are broken down as follows:



Project Type                                                       Amount Paid
Bausch & Lomb                                                      83.8
Solta                                                              10.4
Intellectual property migration                                    4.4
Other                                                              5.3
Europe                                                             2.7
Obagi                                                              2.4
OnPharma                                                           2.1
Manufacturing integration (various deals)                          1.8
Medicis                                                            1.4
Total                                                              114.3
Expense Type                                                       Amount Paid
Integration related consulting, duplicative labor, transition      69.1
services, and other
Severance payments                                                 31.5
Facility closure costs, other manufacturing integration, and other 13.7
Total                                                              114.3



Valeant Pharmaceuticals International, Inc.                                                                                                              Table 6
Organic Growth - by Segment
For the Three Months Ended June 30, 2014
(In
millions)
          As reported
          For the Three Months Ended June 30, 2014
                                                                                                                                       Organic growth
                                                                                                  (a)      (b)                         (b)               (b)
                               (1b)          (3)                         (4b)        (6)     (7)                                Pro Forma         Same
          (1)   (1a)        Jun QTD (2)    Jun     (4)    (4a)        Jun    (5) Pro      Currency (8)     (9)              (1b)+(7)+(8)+(9)  store
          Jun QTD Jun QTD      Same    Acq     QTD     Jun QTD Jun QTD      QTD    Pro   Forma    impact   Currency  Divestitures /    /                 (3)+(7)
          2014   Same store  store   impact Same    2013   Same store  2013   Forma Jun QTD  Same     impact    Discontinuations  (6)               /
                  Injectables w/o             store          Injectables w/o    Adj  2013    store   Acq      (e )             (j)               (4b)-(9)
                               Inj                                         Inj                                                                         (j)
Total
U.S.   1,016.9 (40.8)       976.1   397.5   578.6   639.6   (72.5)       567.1  344.7 911.8    -        -         15.4              9%                5%
(c) (g)
ROW
Developed 425.3   (4.3)        421.0   311.8   109.2   141.4   (3.7)        137.7  277.1 414.8    6.5      (6.9)     8.9               4%                -10%
(d) (h)
Developed 1,442.2 (45.1)       1,397.1 709.3   687.8   781.0   (76.2)       704.8  621.8 1,326.5  6.5      (6.9)     24.3              7%                2%
Markets
Emerging
Markets   552.0   (1.8)        550.2   250.7   299.5   287.1   (4.3)        282.8  230.9 513.8    1.6      8.2       4.6               10%               8%
(i)
Total
product   1,994.1 (46.8)       1,947.3 959.9   987.4   1,068.1 (80.5)       987.6  852.7 1,840.3  8.0      1.2       28.8              8%                4%
sales
          Excludes Generics
          For the Three Months Ended June 30, 2014
                                                                                                                                       Organic growth
          (f)                                          (f)                                        (a)      (b)                         (b)               (b)
                               (1b)           (3)                         (4b)       (6)     (7)                                 Pro Forma        Same
          (1)   (1a)        Jun QTD (2)    Jun     (4)    (4a)        Jun    (5) Pro      Currency (8)      (9)              (1b)+(7)+(8)+(9)  store
          Jun QTD Jun QTD      Same    Acq     QTD     Jun QTD Jun QTD      QTD    Pro   Forma    impact   Currency  Divestitures /    /                 (3)+(7)
          2014   Same store  store   impact Same    2013   Same store  2013   Forma Jun QTD  Same     impact    Discontinuations  (6)               /
                  Injectables w/o             store          Injectables w/o    Adj  2013    store   Acq      (e )             (j)               (4b)-(9)
                               Inj                                         Inj                                                                         (j)
Total
U.S.   1,012.9 (40.8)       972.0   397.5   574.6   589.7   (72.5)       517.2  344.7 861.9    -        -         15.4              15%               15%
(c) (g)
ROW
Developed 418.4   (4.3)        414.1   311.8   102.4   126.7   (3.7)        123.0  277.1 400.1    6.5      (6.9)     8.9               6%                -5%
(d) (h)
Developed 1,431.3 (45.1)       1,386.2 709.3   677.0   716.4   (76.2)       640.2  621.8 1,262.0  6.5      (6.9)     24.3              12%               11%
Markets
Emerging
Markets   552.0   (1.8)        550.2   250.7   299.5   287.1   (4.3)        282.8  230.9 513.8    1.6      8.2       4.6               10%               8%
(i)
Total
product   1,983.3 (46.8)       1,936.4 959.9   976.5   1,003.5 (80.5)       923.1  852.7 1,775.8  8.0      1.2       28.8              11%               10%
sales



(a) Note: Currency effect for constant currency sales is determined by comparing 2014 reported
amounts adjusted to exclude currency impact, calculated using 2013 monthly average exchange
rates, to the actual 2013 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.
(b) See footnote (a) to Table 2a.
(c) Includes Valeant's attributable portion of revenue from joint ventures (JV) - $2.1M Q2'13.
(d) Includes Valeant's attributable portion of revenue from joint ventures (JV) - $2.5M Q2'13.
(e) Includes divestitures, discontinuations and supply interruptions.
(f) Excludes Generic impact of $10.9M in Q2 '14 and $64.6M in Q2 '13.
(g) Reflects Bausch & Lomb post-acquisition revenue of $368.4M for Q2'14 and $322.1M Q2'13 pro
forma revenue adjustments.
(h) Reflects Bausch & Lomb post-acquisition revenue of $294.1M Q2'14, currency impact of $6.8M
Q2'14 and $264.9M Q2'13 pro forma revenue adjustments.
(i) Reflects Bausch & Lomb post-acquisition revenue of $228.2M Q2'14, currency impact of $8.1M
Q2'14 and $208.6M Q2'13 pro forma revenue adjustments.
(j) Organic Growth Definitions:
Same Store (SS): This measure provides growth rates for businesses that have been owned for one
year or more.
((Current Year Total product sales – acquisitions within the last year + YoY FX impact)- (Prior
Year Total product sales – divestitures & discontinuations))/( Prior Year Total product sales –
divestitures & discontinuations)
Pro Forma (PF): This measure provides year over year growth rates for the entire business,
including those that have been acquired within the last year.
((Current Year Total product sales + YoY FX impact + divestitures or discontinuations) – (Prior
Year Total product sales + Pro Forma impact of acquisitions within the last year))/(Prior Year
Total product sales + Pro Forma impact of acquisitions within the last year).



Contact Information:
Investors:                            Media:
Laurie W. Little                      Renee E. Soto/Meghan Gavigan
Valeant Pharmaceuticals               Sard Verbinnen & Co.
International, Inc.
949-461-6002                          212-687-8080
laurie.little@valeant.com            rsoto@sardverb.com/mgavigan@sardverb.com



Valeant Pharmaceuticals International, Inc.

Logo - http://photos.prnewswire.com/prnh/20101025/LA87217LOGO



SOURCE Valeant Pharmaceuticals International, Inc.

Website: http://www.valeant.com
 
Press spacebar to pause and continue. Press esc to stop.