Attached files

file filename
8-K/A - FORM 8-K/A - VALEANT PHARMACEUTICALS INTERNATIONALa56989e8vkza.htm
EX-99.2 - EX-99.2 - VALEANT PHARMACEUTICALS INTERNATIONALa56989exv99w2.htm
EX-99.1 - EX-99.1 - VALEANT PHARMACEUTICALS INTERNATIONALa56989exv99w1.htm
EX-23.1 - EX-23.1 - VALEANT PHARMACEUTICALS INTERNATIONALa56989exv23w1.htm
Exhibit 99.3
Unaudited Pro Forma Condensed Consolidated Financial Statements of Valeant Pharmaceuticals International
On May 26, 2010, Valeant Pharmaceuticals International (the “Company”) completed the acquisition of Princeton Pharma Holdings LLC, and its wholly owned operating subsidiary, Aton Pharma, Inc. (collectively, “Aton”) for cash consideration of $317.5 million, net of cash acquired, subject to certain closing adjustments. Additionally, we agreed to pay future milestone payments of up to $390.0 million, with an aggregate fair value at acquisition of $19.7 million, predominately based upon the achievement of approval and commercial targets for certain pipeline products in development.
The unaudited pro forma condensed consolidated statements of operations for the year ended December 31, 2009 and for the three months ended March 31, 2010 included in this report have been prepared as if the acquisition occurred on January 1, 2009. The historical consolidated statements of operations have been adjusted in the unaudited pro forma condensed consolidated financial statements to only give effect to pro forma events that are (1) directly attributable to the acquisition; (2) factually supportable; and (3) expected to have a continuing impact on the combined results. The unaudited pro forma condensed consolidated financial information should be read in conjunction with the accompanying notes to the unaudited pro forma condensed consolidated financial statements. In addition, the unaudited pro forma condensed consolidated financial information was based on and should be read in conjunction with the:
    Company’s historical financial statements and related notes thereto contained in its Annual Report on Form 10-K for the year ended December 31, 2009;
 
    Company’s historical financial statements and related notes thereto contained in its Quarterly Report on Form 10-Q for the quarter ended March 31, 2010;
 
    Separate historical financial statements of Aton as of and for the year ended December 31, 2009 and the related notes included within this Form 8-K/A; and
 
    Separate historical financial statements of Aton as of and for the three months ended March 31, 2010 and the related notes included within this Form 8-K/A.
The unaudited condensed consolidated balance sheet contained in the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2010 reflects the acquisition of Aton and thus, is not included in this report.
The unaudited pro forma condensed consolidated financial information has been presented for illustrative purposes only and is not necessarily indicative of what the combined company’s results of operations actually would have been had the acquisition been completed as of the dates indicated. Additionally, the unaudited pro forma condensed consolidated financial information does not purport to project the future operating results of the combined company.
The unaudited pro forma condensed consolidated financial information has been prepared using the acquisition method of accounting under existing U.S. generally accepted accounting principles, which are subject to change and interpretation. The unaudited pro forma condensed consolidated financial information does not reflect any operating synergies or other operational improvements, if any, that the combined company may achieve as a result of the acquisition, the costs to integrate the operations of the Company and Aton or the costs necessary to achieve potential operating synergies and revenue enhancements.

1


 

Valeant Pharmaceuticals International
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the Year Ended December 31, 2009

(In thousands, except per share amounts)
                                 
    Year Ended December 31, 2009  
                    Pro Forma        
    As Reported     Aton     Adjustments     Pro Forma  
Revenues:
                               
Product sales
  $ 710,761     $ 59,452     $     $ 770,213  
Service revenue
    22,389                   22,389  
Alliance revenue
    97,311                   97,311  
 
                       
Total revenues
    830,461       59,452             889,913  
 
                       
Costs and expenses:
                               
Cost of goods sold (excluding amortization)
    192,974       11,239       (1,349 )(a)     202,864  
Cost of services
    17,836                   17,836  
Selling, general and administrative
    255,782       26,561             282,343  
Research and development costs, net
    43,977       2,024             46,001  
Special charges and credits
    6,351                   6,351  
Restructuring and acquisition-related costs
    10,068                   10,068  
Amortization expense
    70,640       2,505       21,725 (b)     94,870  
 
                       
Total costs and expenses
    597,628       42,329       20,376       660,333  
 
                       
Income from operations
    232,833       17,123       (20,376 )     229,580  
 
                               
Other expense, net including translation and exchange
    (1,455 )                 (1,455 )
Gain on early extinguishment of debt
    7,221                   7,221  
Interest income
    4,321       43       (4,364 )(c)      
Interest expense
    (43,571 )     (4,114 )     (4,937 )(d)     (52,622 )
 
                       
Income from continuing operations before income taxes
    199,349       13,052       (29,677 )     182,724  
Provision (benefit) for income taxes
    (58,270 )     4,488       (11,277 )(e)     (65,059 )
 
                       
Income from continuing operations
    257,619       8,564       (18,400 )     247,783  
Less: income from continuing operations attributable to noncontrolling interest
    3                   3  
 
                       
Income from continuing operations attributable to controlling interest
  $ 257,616     $ 8,564     $ (18,400 )   $ 247,780  
 
                       
Income per share from continuing operations attributable controlling interest:
                               
Basic
  $ 3.15                     $ 3.03  
 
                           
Diluted
  $ 3.07                     $ 2.95  
 
                           
Shares used in per share computations:
                               
Basic
    81,781                       81,781  
 
                           
Diluted
    83,970                       83,970  
 
                           
See notes to unaudited pro forma condensed consolidated financial statements.

2


 

Valeant Pharmaceuticals International
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the Three Months Ended March 31, 2010

(In thousands, except per share amounts)
                                 
    Three Months Ended March 31, 2010  
                    Pro Forma        
    As Reported     Aton     Adjustments     Pro Forma  
Revenues:
                               
Product sales
  $ 204,507     $ 16,143     $     $ 220,650  
Service revenue
    4,960                   4,960  
Alliance revenue
    22,524                   22,524  
 
                       
Total revenues
    231,991       16,143             248,134  
 
                       
Costs and expenses:
                               
Cost of goods sold (excluding amortization)
    54,203       2,264       (337 )(a)     56,130  
Cost of services
    3,166                   3,166  
Selling, general and administrative
    70,541       8,836             79,377  
Research and development costs, net
    10,402       935             11,337  
Special charges and credits
    538                   538  
Restructuring and acquisition-related costs
    1,024                   1,024  
Amortization expense
    19,330       288       5,769 (b)     25,387  
 
                       
Total costs and expenses
    159,204       12,323       5,432       176,959  
 
                       
Income from operations
    72,787       3,820       (5,432 )     71,175  
 
                               
Other expense, net including translation and exchange
    (524 )                 (524 )
Interest income
    459       18       (477 )(c)      
Interest expense
    (13,090 )     (1,163 )     (1,116 )(d)     (15,369 )
 
                       
Income from continuing operations before income taxes
    59,632       2,675       (7,025 )     55,282  
Provision for income taxes
    24,030       1,196       (2,670 )(e)     22,556  
 
                       
Income from continuing operations
    35,602       1,479       (4,355 )     32,726  
Less: income from continuing operations attributable to noncontrolling interest
    1                   1  
 
                       
Income from continuing operations attributable to controlling interest
  $ 35,601     $ 1,479     $ (4,355 )   $ 32,725  
 
                       
Income per share from continuing operations attributable to controlling interest:
                               
Basic
  $ 0.45                     $ 0.42  
 
                           
Diluted
  $ 0.43                     $ 0.40  
 
                           
Shares used in per share computations:
                               
Basic
    78,465                       78,465  
 
                           
Diluted
    82,332                       82,332  
 
                           
See notes to unaudited pro forma condensed consolidated financial statements.

3


 

Valeant Pharmaceuticals International
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

(In thousands)
Note 1 – Basis of Presentation
The unaudited pro forma condensed consolidated statements of operations are based on historical statements of operations of Valeant Pharmaceuticals International (“Valeant” or the “Company”) and Princeton Pharma Holdings LLC, and its wholly owned operating subsidiary, Aton Pharma, Inc. (collectively, “Aton”), after giving effect to the acquisition of Aton as if it occurred on January 1, 2009 for the year ended December 31, 2009 and three months ended March 31, 2010. Certain reclassifications have been made to the historical financial statements of Aton to conform to Valeant’s presentation.
The purchase price for the Aton acquisition consisted of $317.5 million in cash, net of cash acquired, subject to certain closing adjustments, and contingent consideration of up to $390.0 million for future milestones, with an aggregate fair value at acquisition of $19.7 million, predominantly based upon the achievement of approval and commercial targets for certain pipeline products in development. Under accounting rules for business combinations, obligations that are contingently payable to the sellers based upon the occurrence of one or more future events are to be recorded as a discounted liability on the Company’s balance sheet. The fair value of the obligation to pay contingent consideration was based on probability-weighted payments adjusted by a probability of success (“POS”) factor corresponding to the POS factor for the respective pipeline product, then discounted using a 4% discount rate. The range of the undiscounted amounts the Company could be obligated to pay as contingent consideration ranges from $0 to $390.0 million. The Company will periodically reassess the estimated fair value of the contractual obligation to pay the contingent consideration and any changes in estimated fair value will be recorded in the Company’s statement of operations. The estimate of the fair value of contingent consideration requires very subjective assumptions to be made of various potential POS scenarios and discount rates. Future revisions to these assumptions could materially change the estimate of the fair value of contingent consideration and therefore materially affect the Company’s future financial results.
The following table summarizes the estimated fair values of the net assets acquired:
         
Accounts receivable
  $ 11,819  
Inventories
    16,481  
Other current assets
    9,078  
Long-term assets
    8,892  
Identifiable intangible assets:
       
Developed technologies
    341,300  
Trade names
    6,900  
Acquired in-process research and development
    9,700  
Goodwill
    103,928  
Current liabilities
    (28,234 )
Long-term liabilities, primarily deferred taxes
    (142,632 )
 
     
Net assets acquired
  $ 337,232  
 
     
Long-term liabilities include a $5.3 million liability for unfavorable international distribution agreements and $13.4 million for deferred purchase price payments payable in 2012 through 2019. The deferred purchase price payments relate to certain products acquired by Aton in 2009 and are contingent on the continued absence of generic competition for one of the products.
The purchase price is subject to certain closing adjustments as defined in the purchase agreement. Purchase price adjustments recorded subsequent to this date will affect the recorded amount of goodwill.

4


 

Valeant Pharmaceuticals International
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements-(Continued)

(In thousands)
Note 2 – Pro Forma Adjustments
  (a)   To record the amortization of liability for unfavorable international distribution contracts recorded in connection with the acquisition.
 
  (b)   To record incremental amortization expense for the identified intangible assets for developed technologies and trade names based upon the estimated fair value assigned to these assets at the date of acquisition and useful lives ranging from 5 to 15 years. Amortization expense adjustments are as follows:
                     
    Weighted   Year Ended     Three Months  
    average   December 31,     Ended March  
    useful life   2009     31, 2010  
Amortization of developed technology
  13.3 years   $ 22,850     $ 5,712  
Amortization of trade names
  5 years     1,380       345  
Eliminate Aton’s historical intangible assets amortization
        (2,505 )     (288 )
 
               
Total adjustments to amortization expense
      $ 21,725     $ 5,769  
 
               
  (c)   To record the reduction in Valeant’s interest income due to use of Valeant cash and marketable securities, net of cash acquired, to fund the acquisition. This also reflects the reversal of Aton’s historical interest income as it is assumed Aton’s cash would be used to fund the acquisition.
 
  (d)   To record the following interest expense adjustments:
                 
    Year Ended     Three Months  
    December 31,     Ended March  
    2009     31, 2010  
Eliminate interest expense recorded by Aton related to debt not assumed by Valeant and accretion of deferred Timoptic acquisition payments
  $ (4,114 )   $ (1,163 )
Record interest expense on borrowings to fund the Aton acquisition
    7,793       1,948  
Record accretion of deferred Timoptic acquisition payments
    469       134  
Record accretion of contingent consideration
    789       197  
 
           
Total adjustments to interest expense
  $ 4,937     $ 1,116  
 
           
  (e)   To record the income tax effect relating to adjustments using the appropriate local statutory tax rates.

5