Attached files
file | filename |
---|---|
8-K - FORM 8-K - Actavis, Inc. | a59917e8vk.htm |
EX-99.2 - EX-99.2 - Actavis, Inc. | a59917exv99w2.htm |
EXHIBIT 99.1 |
NEWS RELEASE
CONTACTS: | Watson Pharmaceuticals, Inc. Patty Eisenhaur (862) 261-8141 Charlie Mayr (862) 261-8030 |
Watson Second Quarter 2011 Net Revenue Exceeds $1 Billion; Non-GAAP EPS of $1.01
- 24%
Increase in Net Revenue and Non-GAAP Net Income -
- 17% Increase in Adjusted EBITDA -
- Company Increases Full Year 2011 Revenue and Earnings Forecast -
- 17% Increase in Adjusted EBITDA -
- Company Increases Full Year 2011 Revenue and Earnings Forecast -
PARSIPPANY, NJ July 26, 2011 Watson Pharmaceuticals, Inc. (NYSE: WPI) today reported net
revenue of $1.1 billion for the second quarter ended June 30, 2011, an increase of 24 percent when
compared to $875.3 million in the second quarter 2010. On a non-GAAP basis, net income for the
second quarter 2011 increased 24 percent to $127.9 million or $1.01 per share, compared to $102.8
million or $0.83 per share in the second quarter 2010. GAAP diluted earnings per share for the
second quarter 2011 were $0.42, compared to $0.57 in the prior year period. Watsons results for
the second quarter include the results of Specifar Pharmaceuticals since its acquisition on May
25, 2011. Refer to the attached reconciliation tables for adjustments to GAAP earnings.
For the second quarter 2011, adjusted EBITDA increased 17 percent to $243.3 million, compared to
$207.4 million for the second quarter 2010. Cash and marketable securities were $234.0 million as
of June 30, 2011.
Our record $1 billion in net revenues in the second quarter demonstrates the strength of our
combined Global Generics and Global Brands strategies. Our May 2nd launch of
methylphenidate ER added significant additional earnings power to our strong, sustained release
base business and, combined with the expansion of our international generics business, delivered
39 percent growth in Global Generics net revenues. Net revenue growth of 9 percent in our Global Brands
business, powered by the addition of
1
new products including Crinone®
and Generess Fe and increased sales of RAPAFLO®, demonstrated that this segment of our business
continues to execute on its 2011 plan, said Paul Bisaro, President and CEO.
We continued to invest in the growth of our Global Generics business, increasing our R&D
investment by 31 percent in the quarter, as well as in our Global Brands business, with R&D
spending up 29 percent. We also announced our acquisition of Specifar Pharmaceuticals, which
brings not only additional earnings contribution, but also an
expanded international platform for
generic growth opportunities. In our Brand business, we announced an anticipated FDA action date
for PROCHIEVE®, and shortly after the end of the quarter, entered into an exclusive licensing
agreement with Antares Pharma, Inc. for a product that, if approved, will expand our position in
the over-active bladder (OAB) market segment.
We concluded the quarter with $245.0 million in borrowing capacity available on our revolving
credit facility and our debt to adjusted EBITDA ratio remains favorable at 1.4x, affording us the
ability to continue to pursue opportunities to expand Watsons businesses, concluded Bisaro.
Business Segment Results
2
Global Generics Segment Information
(Unaudited; $ in millions) | Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Product sales |
$ | 781.5 | $ | 560.8 | $ | 1,366.5 | $ | 1,094.9 | ||||||||
Other revenue |
10.9 | 10.2 | 26.0 | 19.9 | ||||||||||||
Net revenue |
792.4 | 571.0 | 1,392.5 | 1,114.8 | ||||||||||||
Operating expenses: |
||||||||||||||||
Cost of sales |
439.1 | 305.9 | 728.2 | 593.4 | ||||||||||||
Research and development |
58.3 | 44.6 | 112.7 | 86.8 | ||||||||||||
Selling and marketing |
37.7 | 27.5 | 68.3 | 54.4 | ||||||||||||
Segment contribution |
$ | 257.3 | $ | 193.0 | $ | 483.3 | $ | 380.2 | ||||||||
Segment margin |
32.5 | % | 33.8 | % | 34.7 | % | 34.1 | % | ||||||||
Adjusted gross profit (1) |
$ | 357.9 | $ | 277.3 | $ | 664.9 | $ | 550.4 | ||||||||
Adjusted gross margin |
45.2 | % | 48.6 | % | 48.0 | % | 49.4 | % | ||||||||
(1) Adjusted gross profit represents adjusted net revenue less adjusted cost of sales and excludes amortization of acquired intangibles. Pro forma adjustments for the respective periods include the following: | ||||||||||||||||
Settlement of contingent asset acquired as part of a
business combination |
$ | | $ | | $ | (7.4 | ) | $ | | |||||||
Operational Excellence Initiative |
1.9 | 12.2 | 5.3 | 17.2 | ||||||||||||
Purchase accounting adjustments |
2.7 | | 2.7 | 11.8 |
Global Generics net revenue for the second quarter 2011 increased 39 percent to $792.4 million
due to increased sales of extended-release products, primarily as a result of the launch of
methylphenidate ER during the quarter. Extended release product sales were $380.1 million, up 138
percent from the second quarter 2010 as a result of the launch of methylphenidate ER and higher
sales of metoprolol succinate ER. Second quarter international net revenue was $119.2 million, up
eight percent from the second quarter 2010, as a result of the addition of Specifar Pharmaceuticals
in May.
Global Generics adjusted gross margin decreased 3.4 percentage points to 45.2 percent in the second
quarter 2011. Adjusted Global Generics gross margin was negatively impacted by the launch of
methylphenidate ER.
Global Generics R&D investment for second quarter 2011 increased 31 percent to $58.3 million,
primarily due to increased clinical study costs and increased investment in international R&D.
Six new products were launched in the U.S. and we had seven new patent challenges during the quarter.
3
Global Brands Segment Information
(Unaudited; $ in millions) | Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Product sales |
$ | 92.0 | $ | 76.9 | $ | 172.3 | $ | 149.3 | ||||||||
Other revenue |
20.9 | 26.6 | 37.5 | 45.5 | ||||||||||||
Net revenue |
112.9 | 103.5 | 209.8 | 194.8 | ||||||||||||
Operating expenses: |
||||||||||||||||
Cost of sales |
25.1 | 23.6 | 42.9 | 48.3 | ||||||||||||
Research and development |
22.2 | 17.2 | 42.1 | 34.5 | ||||||||||||
Selling and marketing |
44.8 | 35.4 | 81.3 | 67.9 | ||||||||||||
Segment contribution |
$ | 20.8 | $ | 27.3 | $ | 43.5 | $ | 44.1 | ||||||||
Segment margin |
18.4 | % | 26.4 | % | 20.7 | % | 22.6 | % | ||||||||
Gross profit |
$ | 87.8 | $ | 79.9 | $ | 166.9 | $ | 146.5 | ||||||||
Gross margin |
77.8 | % | 77.2 | % | 79.6 | % | 75.2 | % |
Global Brands net revenue increased nine percent to $112.9 million in the second quarter 2011
as a result of the addition of new products including Crinone®, Generess Fe and
Nulecit and increased sales of RAPAFLO®. Global Brands other revenue decreased $5.7 million
to $20.9 million. Other revenue in the second
quarter of 2010 was favorably impacted by the out-licensing of two
legacy brand products.
Gross margin for the Global Brands segment increased 0.6 percentage points to 77.8 percent.
Global Brands R&D investment increased 29 percent to $22.2 million in the second quarter 2011 as a
result of increased biosimilar R&D investment, clinical study and other costs. Global Brands
announced the submission of a New Drug Application (NDA) for PROCHIEVE® with expected FDA action in
February of 2012, launched a new oral contraceptive
GeneressTM Fe and announced new research for
RAPAFLO®, highlighting its ability to reduce symptoms of moderate to severe chronic
prostatitis/chronic pelvic pain syndrome (CP/CPPS), potentially expanding the reach for this
important product. Following the close of the quarter, the group also announced an exclusive
licensing agreement with Antares Pharma, Inc. to commercialize its topical oxybutynin gel product in the U.S. and Canada.
4
Distribution Segment Information
(Unaudited; $ in millions) | Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net revenue |
$ | 176.4 | $ | 200.8 | $ | 355.9 | $ | 422.2 | ||||||||
Operating expenses: |
||||||||||||||||
Cost of sales |
149.2 | 168.5 | 297.9 | 361.0 | ||||||||||||
Selling and marketing |
19.6 | 17.8 | 38.0 | 36.0 | ||||||||||||
Segment contribution |
$ | 7.6 | $ | 14.5 | $ | 20.0 | $ | 25.2 | ||||||||
Segment margin |
4.3 | % | 7.2 | % | 5.6 | % | 6.0 | % | ||||||||
Gross profit |
$ | 27.2 | $ | 32.3 | $ | 58.0 | $ | 61.2 | ||||||||
Gross margin |
15.4 | % | 16.1 | % | 16.3 | % | 14.5 | % |
Distribution segment net revenue for the second quarter 2011 decreased 12 percent to $176.4
million, due to fewer third-party product launches in the quarter.
Distribution revenue consists only
of sales of third-party products.
Distribution segment gross margin was 15.4 percent in the second quarter 2011.
Other Operating Expenses
Consolidated general and administrative expenses were $85.4 million in the second quarter 2011, an
increase of $9.5 million from the second quarter 2010, which
includes $ 6.0 million in costs associated with the acquisition of Specifar.
Amortization expense for the second quarter 2011 was $74.6 million, compared to $43.1 million in
second quarter 2010, reflecting higher amortization rates in our international business and accelerated amortization of
Nulecit product rights due to market conditions.
2011 Financial Outlook
Watsons estimates are based on actual results for the second quarter 2011 and managements current
belief about prescription trends, pricing levels, inventory levels and the anticipated timing of
future product launches and events.
Watson estimates total net revenue for the full year ended December 31, 2011 at approximately
$4.5 billion.
5
Total Global Generic segment revenue between $3.1 and $3.3 billion
Total Global Brand segment revenue of approximately $445 and $465 million
Total Distribution segment revenue between $770 and $800 million
Adjusted EBITDA between $1.025 billion and $1.075 billion
Non-GAAP earnings per share between $4.25 and $4.50.
Webcast and Conference Call Details
Watson will host a conference call and webcast today at 8:30 a.m. Eastern Daylight Time to discuss
second quarter 2011 results, the outlook for the remainder of the year and recent corporate
developments. The dial-in number to access the call is (877) 251-7980, or from international
locations, (706) 643-1573. A taped replay of the call will be available by calling (800) 642-1687
with access pass code 79602222. The replay may be accessed from international locations by dialing
(706) 645-9291 and using the same pass code. This replay will remain in effect until midnight
Eastern Daylight Time, August 9, 2011. To access the live webcast, go to Watsons Investor
Relations Web site at http://ir.watson.com.
About Watson Pharmaceuticals, Inc.
Watson Pharmaceuticals, Inc., is a leading integrated global pharmaceutical company. The Company is
engaged in the development and distribution of generic pharmaceuticals and specialized branded
pharmaceutical products focused on Urology and Womens Health. Watson has operations in many of the
worlds established and growing international markets.
For press release and other company information, visit Watson Pharmaceuticals Web site at
http://www.watson.com.
Forward-Looking Statement
Statements contained in this press release that refer to Watsons estimated or anticipated future
results or other non-historical facts are forward-looking statements that reflect Watsons current
perspective of existing trends and information as of the date of this release. For instance, any
statements in this press release concerning prospects related to Watsons strategic initiatives,
product introductions and anticipated financial performance are forward-looking statements. It is
important to note that Watsons goals and expectations are not predictions of actual performance.
Watsons performance, at times, will differ from its goals and expectations. Actual results may
differ materially from Watsons current
6
expectations depending upon a number of factors affecting
Watsons business. These factors include, among others, the inherent uncertainty associated with
financial projections; the impact of competitive products and pricing; timely and successful
consummation of strategic transactions; the difficulty of predicting the timing or outcome of
litigation; successful integration of strategic transactions including the acquisition of Specifar
Pharmaceuticals; the ability to recognize the anticipated synergies and benefits of strategic
transactions; variability of revenue mix between the Companys Brand, Generic and Distribution
business units; periodic dependence on a small number of products for a material source of net
revenue or income; variability of trade buying patterns; fluctuations in foreign currency exchange
rates; changes in generally accepted accounting principles; risks that the carrying values of
assets may be negatively impacted by future events and circumstances; the timing and success of
product launches; the difficulty of predicting the timing or outcome of product development efforts
and FDA or other regulatory agency approvals or actions; the uncertainty associated with the
identification and successful consummation of external business development transactions; market
acceptance of and continued demand for Watsons products; difficulties or delays in manufacturing;
the availability and pricing of third party sourced products and materials; successful compliance
with FDA and other governmental regulations applicable to Watsons and its third party
manufacturers facilities, products and/or businesses; changes in the laws and regulations,
including Medicare, Medicaid, and similar laws in foreign countries affecting, among other things,
pricing and reimbursement of pharmaceutical products and the settlement of patent litigation; and
such other risks and uncertainties detailed in Watsons periodic public filings with the Securities
and Exchange Commission, including but not limited to Watsons annual report on Form 10-K for the
period ended December 31, 2010 and Watsons quarterly report on Form 10-Q for the period ended
March 31, 2011. Except as expressly required by law, Watson disclaims any intent or obligation to
update these forward-looking statements.
All trademarks are the property of their respective owners.
7
The following table presents Watsons results of operations for the three and six months ended
June 30, 2011 and 2010:
Table 1
WATSON PHARMACEUTICALS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited; in millions, except per share amounts)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited; in millions, except per share amounts)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Net revenues |
$ | 1,081.7 | $ | 875.3 | $ | 1,958.2 | $ | 1,731.8 | ||||||||
Operating expenses: |
||||||||||||||||
Cost of sales (excludes amortization, presented below) |
613.4 | 498.0 | 1,069.0 | 1,002.7 | ||||||||||||
Research and development |
80.5 | 61.8 | 154.8 | 121.3 | ||||||||||||
Selling, general and administrative |
187.5 | 156.6 | 352.3 | 308.6 | ||||||||||||
Amortization |
74.6 | 43.1 | 131.2 | 82.1 | ||||||||||||
Loss on asset sales and impairments |
7.4 | 0.1 | 21.8 | 1.1 | ||||||||||||
Total operating expenses |
963.4 | 759.6 | 1,729.1 | 1,515.8 | ||||||||||||
Operating income |
118.3 | 115.7 | 229.1 | 216.0 | ||||||||||||
Non-operating income (expense): |
||||||||||||||||
Interest income |
0.5 | 0.3 | 1.3 | 0.7 | ||||||||||||
Interest expense |
(22.9 | ) | (20.0 | ) | (44.7 | ) | (40.3 | ) | ||||||||
Other income |
(0.3 | ) | 2.5 | (4.0 | ) | 28.6 | ||||||||||
Total other income (expense), net |
(22.7 | ) | (17.2 | ) | (47.4 | ) | (11.0 | ) | ||||||||
Income before income taxes and noncontrolling interest |
95.6 | 98.5 | 181.7 | 205.0 | ||||||||||||
Provision for income taxes |
43.2 | 27.9 | 84.5 | 64.6 | ||||||||||||
Net income |
52.4 | 70.6 | 97.2 | 140.4 | ||||||||||||
Loss attributable to noncontrolling interest |
0.3 | | 0.8 | | ||||||||||||
Net income attributable to common shareholders |
$ | 52.7 | $ | 70.6 | $ | 98.0 | $ | 140.4 | ||||||||
Earnings per share: |
||||||||||||||||
Basic |
$ | 0.42 | $ | 0.58 | $ | 0.79 | $ | 1.15 | ||||||||
Diluted |
$ | 0.42 | $ | 0.57 | $ | 0.78 | $ | 1.14 | ||||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
124.5 | 122.3 | 124.1 | 122.0 | ||||||||||||
Diluted |
126.4 | 124.0 | 126.1 | 123.7 | ||||||||||||
8
The following table presents Watsons Condensed Consolidated Balance Sheets as of June 30, 2011 and December 31, 2010:
Table 2
WATSON PHARMACEUTICALS, INC.
Condensed Consolidated Balance Sheets
(Unaudited; in millions)
Condensed Consolidated Balance Sheets
(Unaudited; in millions)
June 30, | December 31, | |||||||
2011 | 2010 | |||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 225.1 | $ | 282.8 | ||||
Marketable securities |
8.9 | 11.1 | ||||||
Accounts receivable, net |
824.3 | 560.9 | ||||||
Inventories, net |
627.8 | 631.0 | ||||||
Other current assets |
319.3 | 313.6 | ||||||
Property and equipment, net |
690.0 | 642.3 | ||||||
Investments and other assets |
249.6 | 225.5 | ||||||
Product rights and other intangibles, net |
1,975.4 | 1,632.0 | ||||||
Goodwill |
1,719.2 | 1,528.1 | ||||||
Total assets |
$ | 6,639.6 | $ | 5,827.3 | ||||
Liabilities & Equity |
||||||||
Current liabilities |
$ | 1,366.5 | $ | 820.7 | ||||
Long-term debt |
1,024.5 | 1,016.1 | ||||||
Deferred income taxes and other liabilities |
775.2 | 707.9 | ||||||
Total equity |
3,473.4 | 3,282.6 | ||||||
Total liabilities and equity |
$ | 6,639.6 | $ | 5,827.3 | ||||
9
The following table presents Watsons Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2011 and 2010:
Table 3
WATSON PHARMACEUTICALS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited; in millions)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited; in millions)
Six Months Ended | ||||||||
June 30, | ||||||||
2011 | 2010 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income |
$ | 97.2 | $ | 140.4 | ||||
Reconciliation to net cash provided by operating activities: |
||||||||
Depreciation |
48.7 | 51.3 | ||||||
Amortization |
131.2 | 82.1 | ||||||
Deferred income tax (benefit) provision |
(43.9 | ) | (26.9 | ) | ||||
Provision for inventory reserve |
26.6 | 21.1 | ||||||
Share based compensation |
16.2 | 11.0 | ||||||
(Earnings) losses on equity method investments |
5.1 | (3.3 | ) | |||||
(Gain) loss on securities |
(0.8 | ) | (24.8 | ) | ||||
Accretion of discount on preferred stock and contingent consideration obligation |
23.4 | 13.3 | ||||||
Loss on asset sales and impairments |
21.8 | 0.2 | ||||||
Excess tax benefit from stock-based compensation |
(9.9 | ) | | |||||
Other, net |
0.3 | 2.0 | ||||||
Changes in assets and liabilities: |
||||||||
Accounts receivable, net |
(231.9 | ) | 3.1 | |||||
Inventories |
9.0 | (45.5 | ) | |||||
Prepaid expenses and other current assets |
2.7 | (6.8 | ) | |||||
Accounts payable and accrued expenses |
213.5 | (4.5 | ) | |||||
Deferred revenue |
(4.3 | ) | (2.6 | ) | ||||
Income and other taxes payable |
(8.2 | ) | (23.6 | ) | ||||
Other assets and liabilities |
(4.9 | ) | (0.4 | ) | ||||
Total adjustments |
194.6 | 45.7 | ||||||
Net cash provided by operating activities |
291.8 | 186.1 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Additions to property and equipment |
(41.5 | ) | (16.5 | ) | ||||
Acquisition of product rights |
(10.2 | ) | (7.1 | ) | ||||
Acquisition of business, net of cash acquired |
(561.1 | ) | (16.8 | ) | ||||
Proceeds from sale of fixed assets |
0.8 | 2.3 | ||||||
Proceeds from sale of cost/equity investments |
0.8 | 94.6 | ||||||
Proceeds from sale of marketable securities |
2.9 | 7.3 | ||||||
Additions to marketable securities |
(1.5 | ) | (4.3 | ) | ||||
Additions to long-term investments |
| (17.1 | ) | |||||
Other investing activities, net |
0.6 | 1.0 | ||||||
Net cash (used in) provided by investing activities |
(609.2 | ) | 43.4 | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Principal payments on debt and other long-term liabilities |
| (4.3 | ) | |||||
Principal
payments on revolving loan and acquired debt |
(28.8 | ) | (220.0 | ) | ||||
Proceeds from borrowings on credit facility |
250.0 | | ||||||
Repurchase of common stock |
(11.1 | ) | (4.6 | ) | ||||
Acquisition of noncontrolling interest |
(5.5 | ) | | |||||
Proceeds from stock plans |
42.6 | 25.5 | ||||||
Excess tax benefit from stock-based compensation |
9.9 | | ||||||
Net cash provided by (used in) financing activities |
257.1 | (203.4 | ) | |||||
Effect of currency exchange rate changes on cash and cash equivalents |
2.6 | (2.7 | ) | |||||
Net increase in cash and cash equivalents |
(57.7 | ) | 23.4 | |||||
Cash and cash equivalents at beginning of period |
282.8 | 201.4 | ||||||
Cash and cash equivalents at end of period |
$ | 225.1 | $ | 224.8 | ||||
10
The following table presents a reconciliation of reported net income and diluted earnings per share
to non-GAAP net income for the three and six months ended June 30, 2011 and 2010:
Table 4
Watson Pharmaceuticals, Inc.
Reconciliation Table
(Unaudited; in millions except per share amounts)
Reconciliation Table
(Unaudited; in millions except per share amounts)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
GAAP to non-GAAP net income calculation |
||||||||||||||||
Reported GAAP net income attributable to common shareholders |
$ | 52.7 | $ | 70.6 | $ | 98.0 | $ | 140.4 | ||||||||
Adjusted for: |
||||||||||||||||
Amortization |
74.9 | 43.1 | 132.0 | 82.1 | ||||||||||||
Global supply chain initiative(1) |
3.5 | 15.5 | 12.1 | 20.7 | ||||||||||||
Acquisition and licensing charges |
8.7 | 2.0 | 13.3 | 21.4 | ||||||||||||
Interest
accretion on contingent liabilities |
9.8 | 6.8 | 18.8 | 13.4 | ||||||||||||
Non-cash impairment charges |
7.4 | 0.1 | 21.8 | 1.1 | ||||||||||||
Other (gains) losses |
(1.5 | ) | (1.4 | ) | (7.2 | ) | (24.8 | ) | ||||||||
Legal settlements |
| | | 3.0 | ||||||||||||
Income taxes
on items above |
(27.6 | ) | (33.9 | ) | (49.0 | ) | (54.2 | ) | ||||||||
Non-GAAP net income attributable to common shareholders |
$ | 127.9 | $ | 102.8 | $ | 239.8 | $ | 203.1 | ||||||||
Diluted earnings per share |
||||||||||||||||
Diluted earnings per share GAAP |
$ | 0.42 | $ | 0.57 | $ | 0.78 | $ | 1.14 | ||||||||
Diluted earnings per share Non-GAAP |
$ | 1.01 | $ | 0.83 | $ | 1.90 | $ | 1.64 | ||||||||
Basic weighted average common shares outstanding |
124.5 | 122.3 | 124.1 | 122.0 | ||||||||||||
Effect of dilutive securities: |
||||||||||||||||
Dilutive share-based compensation arrangements |
1.9 | 1.7 | 2.0 | 1.7 | ||||||||||||
Diluted weighted average common shares outstanding |
126.4 | 124.0 | 126.1 | 123.7 | ||||||||||||
(1) | Includes accelerated depreciation charges. |
11
The following table presents a reconciliation of reported net income to adjusted EBITDA for
the three and six months ended June 30, 2011 and 2010:
Table 5
Watson Pharmaceuticals, Inc.
Adjusted EBITDA Reconciliation Table
(Unaudited; in millions)
Adjusted EBITDA Reconciliation Table
(Unaudited; in millions)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
GAAP net income attributable to common shareholders |
$ | 52.7 | $ | 70.6 | $ | 98.0 | $ | 140.4 | ||||||||
Plus: |
||||||||||||||||
Interest expense |
22.9 | 20.0 | 44.7 | 40.3 | ||||||||||||
Interest income |
(0.5 | ) | (0.3 | ) | (1.3 | ) | (0.7 | ) | ||||||||
Provision for income taxes |
43.2 | 27.9 | 84.5 | 64.6 | ||||||||||||
Depreciation (includes accelerated depreciation) |
25.7 | 26.6 | 48.7 | 51.3 | ||||||||||||
Amortization |
74.9 | 43.1 | 132.0 | 82.1 | ||||||||||||
EBITDA |
218.9 | 187.9 | 406.6 | 378.0 | ||||||||||||
Adjusted for: |
||||||||||||||||
Global supply chain initiative |
2.0 | 12.7 | 8.5 | 16.5 | ||||||||||||
Acquisition and licensing charges |
8.7 | 2.1 | 13.3 | 21.5 | ||||||||||||
Non-cash impairment charges |
7.4 | 0.1 | 21.8 | 1.1 | ||||||||||||
Other (gains) losses |
(1.5 | ) | (1.4 | ) | (7.2 | ) | (24.8 | ) | ||||||||
Legal settlements |
| | | 3.0 | ||||||||||||
Share-based compensation |
7.8 | 6.0 | 16.2 | 11.0 | ||||||||||||
Adjusted EBITDA |
$ | 243.3 | $ | 207.4 | $ | 459.2 | $ | 406.3 | ||||||||
12
The following table presents a reconciliation of forecasted net income for the twelve months ending
December 31, 2011 to non-GAAP net income and non-GAAP earnings per diluted share:
Table 6
Watson Pharmaceuticals, Inc.
Reconciliation Table
(Unaudited; in millions except per share amounts)
Reconciliation Table
(Unaudited; in millions except per share amounts)
Forecast for Twelve Months | ||||||||
Ending December 31, 2011 | ||||||||
Low | High | |||||||
GAAP to non-GAAP net income calculation |
||||||||
GAAP net income |
$ | 226 | $ | 258 | ||||
Adjusted for: |
||||||||
Amortization |
317 | 317 | ||||||
Global supply chain initiative |
16 | 16 | ||||||
Acquisition and licensing charges |
34 | 34 | ||||||
Interest
accretion on contingent liabilities |
39 | 39 | ||||||
Non-cash impairment charges |
25 | 25 | ||||||
Other (gains) losses |
(7 | ) | (7 | ) | ||||
Income taxes on items above |
(112 | ) | (112 | ) | ||||
Non-GAAP net income |
538 | 570 | ||||||
Diluted earnings per share |
||||||||
Diluted earnings per share GAAP |
$ | 1.78 | $ | 2.04 | ||||
Diluted earnings per share Non-GAAP |
$ | 4.25 | $ | 4.50 | ||||
Diluted weighted average common shares outstanding |
126.7 | 126.7 | ||||||
The reconciliation table is based in part on managements estimate of non-GAAP net income for
the year ending December 31, 2011. Watson expects certain known GAAP charges for 2011, as
presented in the schedule above. Other GAAP charges that may be excluded from non-GAAP net income
are possible, but their amounts are dependent on numerous factors that we currently cannot
ascertain with sufficient certainty or are presently unknown. These GAAP charges are dependent
upon future events and valuations that have not yet been performed.
13
The following table presents a reconciliation of forecasted net income for the twelve months
ending December 31, 2011 to adjusted EBITDA:
Table 7
Watson Pharmaceuticals, Inc.
Reconciliation Table Forecasted Adjusted EBITDA
(Unaudited; in millions)
Reconciliation Table Forecasted Adjusted EBITDA
(Unaudited; in millions)
Forecast for Twelve Months | ||||||||
Ending December 31, 2011 | ||||||||
Low | High | |||||||
GAAP net income |
$ | 226 | $ | 258 | ||||
Plus: |
||||||||
Interest expense |
89 | 89 | ||||||
Interest income |
(1 | ) | (1 | ) | ||||
Provision for income taxes |
199 | 217 | ||||||
Depreciation (includes accelerated depreciation) |
101 | 101 | ||||||
Amortization |
317 | 317 | ||||||
EBITDA |
931 | 981 | ||||||
Adjusted for: |
||||||||
Global supply chain initiative |
11 | 11 | ||||||
Acquisition and licensing charges |
34 | 34 | ||||||
Non-cash impairment charges |
25 | 25 | ||||||
Other (gains) losses |
(7 | ) | (7 | ) | ||||
Share-based compensation |
31 | 31 | ||||||
Adjusted EBITDA |
$ | 1,025 | $ | 1,075 | ||||
The reconciliation table is based in part on managements estimate of adjusted EBITDA for the
year ending December 31, 2011. Watson expects certain known GAAP charges for 2011, as presented in
the schedule above. Other GAAP charges that may be excluded from estimated EBITDA are possible,
but their amounts are dependent on numerous factors that we currently cannot ascertain with
sufficient certainty or are presently unknown. These GAAP charges are dependent upon future events
and valuations that have not yet been performed.
14