Attached files

file filename
8-K - FORM 8-K - Bausch Health Companies Inc.a59948e8vk.htm
EXHIBIT 99.1
(VALEANT LOGO)
International Headquarters
7150 Mississauga Road
Mississauga, Ontario L5N 8M5
Phone: 905.286.3000
Fax: 905.286.3050
Contact Information:
Laurie W. Little
949-461-6002
laurie.little@valeant.com
VALEANT PHARMACEUTICALS REPORTS
2011 SECOND QUARTER FINANCIAL RESULTS
    2011 Second Quarter Total Revenue $609 million, including $40 million related to Trobalt milestone
 
    Total pro forma revenue growth for the combined company was approximately 27%
    Excluding the impact of foreign exchange, acquisitions and milestones, pro forma organic growth was approximately 4%
 
    Also excluding impact from Diastat and Efudex, pro forma organic growth for the combined company was approximately 7%
    2011 Second Quarter GAAP EPS $0.17; Cash EPS $0.73,
    Includes $0.06 gain from Cephalon investment
    2011 Second Quarter GAAP Cash Flow from Operations was $227 million; Adjusted Cash Flow from Operations was $260 million
 
    2011 Cash EPS Guidance raised to $2.70 — $3.00
     Mississauga, Ontario — August 4, 2011 — Valeant Pharmaceuticals International, Inc. (NYSE: VRX) (TSX: VRX) announces second quarter financial results for 2011.
     “The second quarter once again demonstrated the strength of our diversified business model,” stated J. Michael Pearson, chairman and chief executive officer. “While the organic growth in our U.S. operations faced a number of headwinds this quarter, such as a tough comparison to the second quarter of 2010 when Legacy Biovail product sales were at unusually high levels, coupled with lower than expected results delivered by partnered Legacy Biovail generic products, we still delivered solid pro forma organic growth. We remain confident that our full year pro forma organic growth should be approximately 8 percent due in part to the strong performance from our businesses in Europe, Latin America, Canada and Australia. In

 


 

(VALEANT LOGO)
addition, we are pleased to report that our cash flow from operations generation was particularly robust this quarter, demonstrating the solid execution of our business strategy.”
Revenue
     Total revenue was $609.4 million in the second quarter of 2011 as compared to $238.8 million in the second quarter of 2010. Included in total revenue for 2011 was $40.0 million of alliance and royalty revenue related to the milestone payment for European launch of retigabine (Trobalt) from GlaxoSmithKline (GSK). Product sales were $530.0 million in the second quarter of 2011, as compared to $231.2 million in the year-ago quarter. These increases are primarily due to the acquisition of Valeant Pharmaceuticals International (Legacy Valeant) by Biovail Corporation (Legacy Biovail) which was completed in September 2010. In connection with the acquisition, Biovail was renamed Valeant Pharmaceuticals International, Inc. GAAP results for the second quarter of 2010 only reflect Legacy Biovail revenues and do not include any revenues from Legacy Valeant.
     Total pro forma revenue growth for the combined company (Legacy Biovail and Legacy Valeant) was approximately 27% for the second quarter of 2011. Pro forma organic revenue growth for the combined company, excluding the impact of foreign exchange and acquisitions, was approximately 4% for the second quarter of 2011. Also, excluding the genericization impact from Diastat and Efudex, pro forma organic revenue growth for the combined company was approximately 7%.
Operating Expenses and Gain on Investments
     The Company’s cost of goods sold, excluding amortization of intangibles, was $169.9 million in the second quarter of 2011 and represented 32% of product sales. This number in the second quarter of 2011 included $18.2 million in acquisition step up and amortization primarily related to the acquisition of PharmaSwiss. Excluding the adjustments, cost of goods for the second quarter of 2011 was 29% of product sales.
     Selling, General and Administrative expenses were $149.7 million in the second quarter of 2011, which includes a $16.1 million step-up in stock based compensation expenses related to the acquisition of Legacy Valeant. Excluding the step-up in stock based compensation, SG&A was approximately 25% of product sales and service and other revenue. Research and Development expenses were $17.8 million in the second quarter of 2011, or approximately 3% of revenue.
     In connection with an offer to acquire Cephalon, Inc., Valeant acquired approximately 1.0 million shares of common stock of Cephalon. Subsequently, Cephalon agreed to be acquired by Teva Pharmaceuticals Industries Inc. and consequently, Valeant disposed of its entire investment, which resulted in a realized gain of approximately $0.06 diluted earnings per share.

 


 

(VALEANT LOGO)
Net Income and Cash Flow from Operating Activities
     The Company reported net income of $56.4 million for the second quarter of 2011, or $0.17 per diluted share. On a Cash EPS basis, income was $240.2 million, or $0.73 per diluted share.
     GAAP cash flow from operating activities was $227 million in the second quarter of 2011, and adjusted cash flow from operations was $260 million in the second quarter of 2011.
Securities Repurchase Program
     Since March 31st, 2011, under Valeant’s securities repurchase program, the Company repurchased an additional $68 million principal amount of the 5.375% senior convertible notes due 2014, for an aggregate purchase price of $244 million, bringing the aggregate repurchases to $247 million of the $350 million face value of the 5.375% convertible notes.
2011 Guidance
     The Company is raising its previous Cash EPS guidance to $2.70 to $3.00 in 2011, as compared to prior guidance of $2.65 to $2.90.
Conference Call and Webcast Information
     The Company will host a conference call and a live Internet webcast along with a slide presentation today at 10:00 a.m. ET (7:00 a.m. PT), August 4, 2011 to discuss its second quarter financial results for 2011. The dial-in number to participate on this call is (877) 295-5743, confirmation code 84713375. International callers should dial (973) 200-3961, confirmation code 84713375. A replay will be available approximately two hours following the conclusion of the conference call through August 11, 2011 and can be accessed by dialing (855) 859-2056, or (404) 537-3406, confirmation code 84713375. 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 and markets a broad range of pharmaceutical products primarily in the areas of neurology, dermatology 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 our expected growth and Cash EPS guidance for 2011. Forward-looking statements may be identified by the use of the words “anticipates,” “expects,” “intends,” “plans,”

 


 

(VALEANT LOGO)
“should,” “could,” “would,” “may,” “will,” “believes,” “estimates,” “potential,” 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 filed with the Securities and Exchange Commission (“SEC”) and risks and uncertainties as detailed from time to time in Valeant’s filings with the SEC and the Canadian Securities Administrators (“CSA”), which factors are incorporated herein by reference. Readers are cautioned not to place undue reliance on any of these forward-looking statements. 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.
Note on Guidance
     The guidance contained in this press release is only effective as of the date given, August 4, 2011, and will not be updated or confirmed until the Company publicly announces updated or affirmed guidance.
Non-GAAP Information
     To supplement the financial measures prepared in accordance with 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 and acquisition-related costs, acquired in-process research and development (“IPR&D”), legal settlements outside the ordinary course of business, amortization and other non-cash charges, amortization of deferred financing costs, debt discounts and ASC 470-20 (FSP APB 14-1) interest, loss on extinguishment of debt, (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.

###


 

Table 1
Valeant Pharmaceuticals International, Inc.
Condensed Consolidated Statement of Income
For the Three and Six Months Ended June 30, 2011 and 2010
                                                 
    Three Months Ended             Six Months Ended        
    June 30,             June 30,        
(In thousands, except per share data)   2011     2010(a)     % Change     2011     2010(a)     % Change  
Product sales
  $ 530,035     $ 231,245     NM   $ 1,030,456     $ 443,278     NM
Alliance and royalty
    65,988       4,647     NM     124,402       8,996     NM
Service and other
    13,364       2,879     NM     19,555       6,132     NM
 
                                       
Total revenues
    609,387       238,771     NM     1,174,413       458,406     NM
 
                                       
 
                                               
Cost of goods sold (exclusive amortization of intangible assets shown separately below)
    169,912       63,850     NM     339,199       122,805     NM
Cost of services
    3,395       3,372     NM     6,605       6,679     NM
Cost of alliances
              NM     30,735           NM
Selling, general and administrative (“SG&A”)
    149,657       45,094     NM     289,163       88,607     NM
Research and development
    17,764       23,644     NM     31,434       36,221     NM
Contingent consideration fair value adjustments
    1,752           NM     2,138           NM
Acquired in-process research and development
    2,000       10,242     NM     4,000       61,245     NM
Legal settlements
    2,000           NM     2,400           NM
Restructuring and acquisition-related costs
    29,495       10,458     NM     48,541       11,071     NM
Amortization of intangible assets
    114,946       33,299     NM     226,989       66,599     NM
 
                                       
 
                                               
 
    490,921       189,959               981,204       393,227          
 
                                       
Operating income
    118,466       48,812               193,209       65,179          
 
                                               
Interest expense, net
    (81,987 )     (9,718 )             (149,935 )     (19,357 )        
Loss on extinguishment of debt
    (14,748 )                   (23,010 )              
Gain (loss) on investments, net
    21,158       (392 )             22,927       (547 )        
Other income, net including translation and exchange
    847       667               3,654       44          
 
                                       
 
                                               
Income before (recovery of) provision for income taxes
    43,736       39,369               46,845       45,319          
 
                                               
(Recovery of) provision for income taxes
    (12,624 )     5,400               (15,997 )     14,500          
 
                                       
 
                                               
Net income
  $ 56,360     $ 33,969             $ 62,842     $ 30,819          
 
                                       
 
                                               
Earnings per share:
                                               
 
                                               
Basic:
                                               
Net income
  $ 0.19     $ 0.21             $ 0.21     $ 0.19          
 
                                       
Shares used in per share computation
    303,426       158,510               303,587       158,449          
 
                                       
 
                                               
Diluted:
                                               
Net income
  $ 0.17     $ 0.21             $ 0.19     $ 0.19          
 
                                       
Shares used in per share computation
    331,369       161,019               332,130       160,115          
 
                                       
(a)   Prior year amounts have been modified to conform to the 2011 disclosure.

 


 

Table 2
Valeant Pharmaceuticals International, Inc.
Reconciliation of GAAP EPS to Adjusted Non-GAAP (Cash) EPS
For the Three and Six Months Ended June 30, 2011 and 2010
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
(In thousands, except per share data)   2011     2010     2011     2010(a)  
Net income
  $ 56,360     $ 33,969 (a)   $ 62,842     $ 30,819  
 
                               
Non-GAAP adjustments (b)(c):
                               
Inventory step-up (d)
    16,262             46,171        
Alliance product assets & pp&e step-up (e)
    275             19,340        
Stock-based compensation step-up (f)
    16,070             39,407        
Contingent consideration fair value adjustments
    1,752             2,138        
Restructuring, integration and acquisition-related costs (g)
    29,495       10,458       48,541       11,071  
Acquired in-process research and development
    2,000       10,242       4,000       61,245  
Legal settlements
    2,000             2,400        
Amortization and other non-cash charges
    116,869       35,950       231,397       72,078  
 
                       
 
    184,723       56,650       393,394       144,394  
Amortization of deferred financing costs, debt discounts and ASC 470-20 (FSP APB 14-1) interest
    3,138       4,169       6,348       8,282  
Loss on extinguishment of debt
    14,748             23,010        
(Gain) loss on investments, net
          392       (1,769 )     547  
Tax
    (18,724 )     700       (38,497 )     5,000  
 
                       
Total adjustments
    183,885       61,911       382,486       158,223  
 
                               
Adjusted income
  $ 240,245     $ 95,880     $ 445,328     $ 189,042  
 
                       
GAAP earnings per share — diluted
  $ 0.17     $ 0.21     $ 0.19     $ 0.19  
 
                       
 
                               
Adjusted Non-GAAP (Cash) earnings per share — diluted
  $ 0.73     $ 0.60     $ 1.34     $ 1.18  
 
                       
Non-GAAP benefit from the out-license of Cloderm (e)
                  $ 0.06          
 
                             
Adjusted Non-GAAP (Cash) earnings per share — diluted (excluding the Non-GAAP benefit from the out-license of Cloderm) (e)
                  $ 1.28          
 
                             
 
                               
Shares used in diluted per share calculation — Adjusted Non-GAAP (Cash) earnings per share
    331,369       161,019       332,130       160,115  
 
                       
 
(a)   Prior year non-GAAP adjustments have been modified to conform to the 2011 disclosure.
 
(b)   To supplement the financial measures prepared in accordance with 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 & pp&e step up, stock-based compensation step-up, contingent consideration fair value adjustments, restructuring, integration and acquisition-related costs, acquired in-process research and development (“IPR&D”), legal settlements outside the ordinary course of business, amortization and other non-cash charges, amortization of deferred financing costs, debt discounts and ASC 470-20 (FSP APB 14-1) interest, loss on extinguishment of debt, (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.
 
(c)   This table includes Adjusted Non-GAAP (Cash) Earnings Per Share, which is a non-GAAP financial measure that represents earnings per share, excluding amortization of inventory step-up, alliance product assets & pp&e step up, stock-based compensation step-up, contingent consideration fair value adjustments, restructuring, integration and acquisition-related costs, acquired in-process research and development (“IPR&D”), legal settlements outside the ordinary course of business, amortization and other non-cash charges, amortization of deferred financing costs, debt discounts and ASC 470-20 (FSP APB 14-1) interest, loss on extinguishment of debt, (gain) loss on investments, net, and adjusts tax expense to cash taxes.
 
(d)   ASC 805, accounting for business combinations requires an inventory fair value step-up. The impact of the amortization of this step-up is included in cost of goods sold. For the three and six months ended June 30, 2011 the total impact is $16.3 million and $46.2 million, respectively. For the three and six months ended June 30, 2011 a total of $1.0 million and $27.4 million related to the merger with Valeant Pharmaceutical International, respectively and $15.3 million and $18.8 million related to the acquisition of Pharma Swiss SA on March 10, 2011, respectively.
 
(e)   Alliance product assets & pp&e step-up represents the step up to fair market value from Legacy Valeant’s original cost resulting from the merger of Legacy Valeant into Legacy Biovail. The impact of the amortization of this step-up is included in cost of alliance and royalty & SG&A. For the three and six months ended June 30, 2011 the total impact is $0.3 million and $19.3 million, respectively.
 
(f)   Total stock-based compensation for the three and six months ended June 30, 2011 was $25.6 million and $55.5 million, of which $16.1 million and $39.4 million reflect the amortization of the fair value step-up increment resulting from the merger, respectively.
 
(g)   Restructuring, integration and acquisition-related costs for the three and six months ended June 30, 2011 represent costs related to the merger of Legacy Valeant and Legacy Biovail. These include $13.0 million and $17.1 million related to facility related costs, $5.3 million and $10.2 million related to contract cancellation fees, consulting, legal and other, $4.4 million and $9.3 million related to employee severance costs, $0.3 million and $3.6 million related to increases in deferred stock unit values related to directors retired as a result of the merger between Legacy Valeant and Legacy Biovail, $1.9 million and $3.4 million related to acquisition costs, $3.3 million and $3.3 million related to manufacturing integration, and $1.3 million and $1.6 million related to wind down costs, respectively.

 


 

Table 3
Valeant Pharmaceuticals International, Inc.
Statement of Revenue — by Segment
For the Three and Six Months Ended June 30, 2011 and 2010

(In thousands)
                                                 
    Three Months Ended  
    June 30,  
                                    2011        
                                    excluding        
                    %     2011     currency     %  
    2011     2010     Change     currency     impact     Change  
    GAAP     GAAP     (c)     impact     non-GAAP     (c)  
Revenue (a)(b)
                                               
U.S. Neurology & Other
  $ 234,503     $ 159,074       47 %   $     $ 234,503       47 %
U.S. Dermatology
    109,854       41,418       165 %     (203 )     109,651       165 %
 
                                       
Total U.S.
    344,357       200,492       72 %     (203 )     344,154       72 %
Canada/Australia
    83,999       28,884       191 %     (7,099 )     76,900       166 %
 
                                       
Specialty Pharmaceuticals
    428,356       229,376       87 %     (7,302 )     421,054       84 %
 
                                       
Branded Generics — Europe
    116,300       9,395       1138 %     (19,173 )     102,016       986 %
Branded Generics — Latin America
    64,731           NM     (2,598 )     59,383     NM
 
                                       
Branded Generics
    181,031       9,395     NM     (21,771 )     161,399     NM
 
                                       
 
                                               
Total revenue
  $ 609,387     $ 238,771       155 %   $ (26,934 )   $ 582,453       144 %
 
                                       
                                                 
    Six Months Ended  
    June 30,  
                                    2011        
                    %     2011     excluding     %  
                    Change     currency     currency     Change  
    2011     2010     (c)     impact     impact     (c)  
Revenue (a)(b)
                                               
U.S. Neurology & Other
  $ 444,102     $ 307,378       44 %   $     $ 444,102       44 %
U.S. Dermatology
    262,560       80,392       227 %     (218 )     262,342       226 %
 
                                       
Total U.S.
    706,662       387,770       82 %     (218 )     706,444       82 %
Canada/Australia
    154,244       53,396       189 %     (11,593 )     142,651       167 %
 
                                       
Specialty Pharmaceuticals
    860,906       441,166       95 %     (11,811 )     849,095       92 %
 
                                       
Branded generics — Europe
    192,393       17,240       1016 %     (14,358 )     178,035       933 %
Branded generics — Latin America
    121,114           NM     (8,608 )     112,506     NM
 
                                       
Branded Generics
    313,507       17,240     NM     (22,966 )     290,541     NM
 
                                       
Total revenue
  $ 1,174,413     $ 458,406       156 %   $ (34,777 )   $ 1,139,636       149 %
 
                                       
 
(a)   Note: Currency effect for constant currency sales is determined by comparing 2011 reported amounts adjusted to exclude currency impact, calculated using 2010 monthly average exchange rates, to the actual 2010 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 (b) to Table 2.
 
(c)   The % change reflects revenue for the combined company for the three and six months ended June 30, 2011 as compared to Legacy Biovail alone for the three and six months ended June 30, 2010.

 


 

Table 4
Valeant Pharmaceuticals International, Inc.
Reconciliation of GAAP Statement of Cost of Goods Sold to Non-GAAP Statement Cost of Goods Sold — by Segment
For the Three and Six Months Ended June 30, 2011

(In thousands)
                                                                                 
Cost of goods sold (a)   Three Months Ended     Six Months Ended  
    June 30,     June 30,  
                            2011                                     2011        
                            excluding                                     excluding        
                    2011     fair value                             2011     fair value        
                    fair value     step-up                             fair value     step-up        
                    step-up     adjustment                             step-up     adjustment        
                    adjustment     to inventory                             adjustment     to inventory        
    2011     %     to inventory     and             2011     % of     to inventory     and        
    as reported     of product     and     amortization     %     as reported     product     and     amortization     %  
    GAAP     sales     amortization(b)     non-GAAP     of product sales     GAAP     sales     amortization(b)     non-GAAP     of product sales  
U.S. Neurology & Other
  $ 35,391       19 %   $ 1,918     $ 33,473       18 %   $ 81,775       21 %   $ 13,320     $ 68,455       17 %
U.S. Dermatology
    12,291       15 %           12,291       15 %     46,994       27 %     7,696       39,298       22 %
Canada/Australia
    23,694       29 %     699       22,995       28 %     44,927       30 %     3,466       41,461       27 %
Branded Generics — Europe
    72,218       64 %     15,275       56,943       50 %     112,222       60 %     20,579       91,643       49 %
Branded Generics — Latin America
    26,018       40 %     287       25,731       40 %     52,546       43 %     4,981       47,565       39 %
 
                                                                           
 
                                                                               
Corporate
    300                     300               735                     735          
 
                                                                   
 
                                                                               
 
  $ 169,912       32 %   $ 18,179     $ 151,733       29 %   $ 339,199       33 %   $ 50,042     $ 289,157       28 %
 
                                                                   
 
(a)   See footnote (b) to Table 2.
 
(b)   For the three and six months ended June 30, 2011 U.S. Neurology and Other and U.S. Dermatology include $0 and $9.4 million and $0 and $7.7 million of fair value step-up adjustment to inventory, respectively and in the three and six months ended June 30, 2011 U.S. Neurology and Other includes $2.0 million and $3.9 million of amortization, respectively.

 


 

Table 5
Valeant Pharmaceuticals International, Inc.
Consolidated Balance Sheet and Other Data

(In thousands)
5.1 Cash
                 
    As of     As of  
    June 30,     December 31,  
    2011     2010  
Cash and cash equivalents
  $ 238,945     $ 394,269  
Marketable securities
    2,954       6,083  
 
           
Total cash and marketable securities
  $ 241,899     $ 400,352  
 
           
 
               
Debt
               
 
               
Convertible notes
  $ 102,617     $ 417,555  
Senior notes
    4,326,672       2,185,822  
Term loan A facility
          975,000  
Revolving credit facility
    100,000        
Other
    17,500       16,900  
 
           
 
    4,546,789       3,595,277  
Less: Current portion
    (17,500 )     (116,900 )
 
           
 
  $ 4,529,289     $ 3,478,377  
 
           
5.2 Summary of Cash Flow Statement
                 
    Three Months Ended  
    June 30,  
    2011     2010  
Cash flow provided by (used in):
               
 
               
Net cash provided by (used in) operating activities (GAAP)
  $ 226,656     $ 108,913  
Restructuring and acquisition-related costs
    29,495       10,458  
Payment of legal settlements
    2,000        
Effect of ASC 470-20 (FSP APB 14-1)
    2,712        
Working capital change related to Zovirax transaction (a)
    (28,671 )      
Working capital change related to Elidel
    8,471        
Tax benefits from stock options exercised (b)
    7,566        
Non-Cash adjustments to Income Taxes Payable
    13,730        
Changes in working capital related to restructuring and acquisition-related costs
    (2,419 )      
 
           
Adjusted cash flow from operations (Non-GAAP) (c)
  $ 259,540     $ 119,371  
 
           
 
(a)   Includes reversal of one time impact to accounts receivable, inventory and accounts payable associated with Zovirax transaction and launch of 30g ointment recorded in Q1.
 
(b)   Includes stock option tax benefit which will reduce taxes in future periods.
 
(c)   See footnote (b) to Table 2.

 


 

Valeant Pharmaceuticals International
Pro Forma Organic Growth — by Segment
For the Three and Six Months Ended June 30, 2011

(In thousands)
                                                                         
    Three Months Ended  
    June 30,  
                                                                    June QTD  
                            (a)                     (d) (e)     June QTD     growth at  
                            June QTD     June QTD             June QTD     excluding     constant  
    (b)     (b) (c)           2011     excluding             acquisition     currency &     currency,  
    June QTD     June QTD             currency     currency             impact at     acquisition     net of  
    2011     2010     % Change     impact     impact     % Change     2010 rates     impact     acquisitions  
U.S. Dermatology
  $ 79,596     $ 77,015       3 %   $ (11 )   $ 79,585       3 %   $ (1,069 )   $ 78,516       2 %
U.S. Neurology & Other (f)
    190,360       203,296       -6 %           190,360       -6 %           190,360       -6 %
Total U.S.
    269,956       280,311       -4 %     (11 )     269,945       -4 %     (1,069 )     268,876       -4 %
Canada/Australia
    82,507       65,562       26 %     (7,266 )     75,241       15 %     (1,191 )     74,050       13 %
 
                                                           
Specialty pharmaceuticals
    352,463       345,873       2 %     (7,277 )     345,186       0 %     (2,260 )     342,926       -1 %
Branded generics — Latin America
    64,732       51,771       25 %     (5,348 )     59,384       15 %           59,384       15 %
Branded generics — Europe
    112,840       50,179       125 %     (13,977 )     98,863       97 %     (40,507 )     58,356       16 %
 
                                                           
Branded Generics
    177,572       101,950       74 %     (19,325 )     158,247       55 %     (40,507 )     117,740       15 %
 
                                                           
Total product sales
    530,035       447,823       18 %     (26,602 )     503,433       12 %     (42,767 )     460,666       3 %
Total Royalty, Alliance & Service Revenue
    79,352       43,642       82 %           79,352       82 %     18,318       97,670       124 %
Total Revenue (h)
    609,387       491,465               (26,602 )     582,785               (24,449 )     558,336       14 %
 
                                                           
Less Milestones
    (46,500 )                         (46,500 )                   (46,500 )        
 
                                                           
Total Adjusted Revenue
  $ 562,887     $ 491,465       15 %   $ (26,602 )   $ 536,285       9 %   $ (24,449 )   $ 511,836       4 %
 
                                                           
 
                                                                       
Add: JV Revenue (g)
  $ 641     $ 32             $     $ 641             $     $ 641          
 
                                                           
 
                                                                       
Total
  $ 563,528     $ 491,497       15 %   $ (26,602 )   $ 536,926       9 %   $ (24,449 )   $ 512,477       4 %
 
                                                           
 
                                                                       
Organic Growth — Excluding Diastat & Efudex
                                                                       
Diastat Adjustment
  $ 3,085     $ 13,822       -78 %   $     $ 3,085       -78 %   $     $ 3,085       -78 %
U.S. Neurology & Other
    187,275       189,474       -1 %           187,275       -1 %           187,275       -1 %
 
                                                           
 
                                                                       
Efudex Adjustment
    3,275       4,338       -25 %           3,275       -25 %           3,275       -25 %
U.S. Dermatology
    76,321       72,677       5 %     (11 )     76,310       5 %     (1,069 )     75,241       4 %
 
                                                           
Total product sales
    523,675       429,663       22 %     (26,602 )     497,073       16 %     (42,767 )     454,306       6 %
 
                                                           
Total Organic Revenue
  $ 556,527     $ 473,305       18 %   $ (26,602 )   $ 529,925       12 %   $ (24,449 )   $ 505,476       7 %
 
                                                           
                                                                         
    Six Months Ended  
    June 30,  
                                                                    June YTD  
                            (a)                     (d) (e)     June YTD     growth at  
                            June YTD     June YTD             June YTD     excluding     constant  
    (b)     (b) (c)           2011     excluding             Acquisition     currency &     currency,  
    June YTD     June YTD             currency     currency             impact at     acquisition     net of  
    2011     2010     % Change     impact     impact     % Change     2010 rates     impact     acquisitions  
U.S. Dermatology
  $ 175,400     $ 150,514       17 %   $ (36 )   $ 175,364       17 %   $ (7,600 )   $ 167,764       11 %
U.S. Neurology & Other (f)
    394,416       393,009       0 %           394,416       0 %     (20,625 )     373,791       -5 %
Total U.S.
    569,816       543,523       5 %     (36 )     569,780       5 %     (28,225 )     541,555       0 %
Canada/Australia
    151,103       124,340       22 %     (11,708 )     139,395       12 %     (5,034 )     134,361       8 %
 
                                                           
Specialty pharmaceuticals
    720,919       667,863       8 %     (11,744 )     709,175       6 %     (33,259 )     675,916       1 %
Branded generics — Latin America
    121,115       93,829       29 %     (8,608 )     112,507       20 %     (6,471 )     106,036       13 %
Branded generics — Europe
    188,422       99,730       89 %     (14,119 )     174,303       75 %     (55,429 )     118,874       19 %
 
                                                           
Branded Generics
    309,537       193,559       60 %     (22,727 )     286,810       48 %     (61,900 )     224,910       16 %
 
                                                           
Total product sales
    1,030,456       861,422       20 %     (34,471 )     995,985       16 %     (95,159 )     900,826       5 %
Total Royalty, Alliance & Service Revenue
    143,957       78,728       83 %           143,957       83 %     30,481       174,438       122 %
Total Revenue (h)
    1,174,413       940,150               (34,471 )     1,139,942               (64,678 )     1,075,264          
 
                                                           
Less Milestones
    (83,000 )                         (83,000 )                   (83,000 )        
 
                                                           
Total Adjusted Revenue
  $ 1,091,413     $ 940,150       16 %   $ (34,471 )   $ 1,056,942       12 %   $ (64,678 )   $ 992,264       6 %
 
                                                           
 
                                                                       
Add: JV Revenue (g)
  $ 871     $ 64             $     $ 871             $     $ 871          
 
                                                           
 
                                                                       
Total
  $ 1,092,284     $ 940,214       16 %   $ (34,471 )   $ 1,057,813       13 %   $ (64,678 )   $ 993,135       6 %
 
                                                           
 
                                                                       
Organic Growth — Excluding Diastat & Efudex
                                                                       
Diastat Adjustment
  $ 10,999     $ 29,686       -63 %   $     $ 10,999       -63 %   $     $ 10,999       -63 %
U.S. Neurology & Other
    383,417       363,323       6 %           383,417       6 %     (20,625 )     362,792       0 %
 
                                                           
 
                                                                       
Efudex Adjustment
    4,905       14,645       -67 %           4,905       -67 %           4,905       -67 %
U.S. Dermatology
    170,495       135,869       25 %     (36 )     170,459       25 %     (7,600 )     162,859       20 %
 
                                                           
Total product sales
    1,014,552       817,091       24 %     (34,471 )     980,081       20 %     (95,159 )     884,922       8 %
 
                                                           
Total Organic Revenue
  $ 1,075,509     $ 895,819       20 %   $ (34,471 )   $ 1,041,038       16 %   $ (64,678 )   $ 976,360       9 %
 
                                                           
 
(a)   See footnote (a) to Table 3.
 
(b)   See footnote (b) to Table 2.
 
(c)   Combined Legacy Biovail and Legacy Valeant product sales and royalty, alliance and service revenue.
 
(d)   All prior year acquisitions included in organic growth.
 
(e)   2011 increases/decreases related to acquisitions/divestitures, respectively are included on a pro forma basis
 
(f)   2010 data includes adjustments for timing of revenues on certain partnered products of $2.9M in June QTD and $5.8M in June YTD.
 
(g)   Represents JV revenue not included in Consolidated Valeant revenues
 
(h)   2010 Includes Legacy Biovail GAAP revenues of $238.8M and $458.4M and Legacy Valeant GAAP revenues of $255.6M and $487.6M for Q2 and Q2 YTD respectively , adjusted per note f.