EX-99.1 2 v121983_ex99-1.htm
Exhibit 99.1
 


NEWS RELEASE

UFOR IMMEDIATE RELEASEU
CONTACTS:
Watson Pharmaceuticals, Inc.
   
Patty Eisenhaur
 
 
(951) 493-5611

WATSON PHARMACEUTICALS REPORTS
SECOND QUARTER 2008 RESULTS

Total Net Revenue of $623 Million;
GAAP EPS $0.53; Adjusted EPS $0.48

CORONA, CA - August 6, 2008 - Watson Pharmaceuticals, Inc. (NYSE: WPI), a leading specialty pharmaceutical company, today reported financial results for its second quarter ended June 30, 2008.

Second Quarter 2008 Results
 
Net revenue for the second quarter 2008 was $622.6 million and net income was $60.3 million, or $0.53 per diluted share. Net income for the second quarter 2008 included a gain related to a milestone payment and charges related to the Company’s Global Supply Chain Initiative. Excluding special items as detailed in the reconciliation table below, adjusted net income for the second quarter was $54.6 million, or $0.48 per diluted share. Adjusted EBITDA for the second quarter 2008 was $137.5 million and cash flow from operations was $99.6 million. Cash and marketable securities were $278.2 million as of June 30, 2008.
 
“We are pleased with the financial results we delivered this quarter, driven by a strong performance in our Brand division which posted more than $100 million in product sales, a first in recent years,” stated Paul Bisaro, Watson’s President and Chief Executive Officer. “Our pipeline products oxybutynin topical gel for overactive bladder and silodosin for BPH were well received at data presentations at the recent American Urological Association meeting. Additionally, the FDA accepted our New Drug Application for our topical oxybutynin gel product and we successfully launched MixJect(TM), our new delivery system for Trelstar®.”
 
“We continue to make progress on our near and long term strategic goals in the Generics Division, as evidenced by the recent product approvals and launches out of our Davie, Florida manufacturing facility. These new generic products will provide important new revenue, leverage our manufacturing capacity and allow us to build on our number three position within the U.S. Generics prescription marketplace,” continued Mr. Bisaro. “We are also seeing improved margins within our Anda distribution division, as recent initiatives to enhance efficiencies are already making an impact,” Mr. Bisaro said.


 
Six Month 2008 Results
 
For the six months ended June 30, 2008, net revenue was $1,249.6 million, as compared to $1,274.6 million for the first six months of 2007. Net income for the first six months of 2008 was $110.9 million, or $0.98 per diluted share, as compared to net income of $68.0 million, or $0.62 per diluted share, for the same period of 2007. On an adjusted basis, as detailed in the attached reconciliation table, net income for the first six months of 2008 was $116.7 million, or $1.03 per diluted share, as compared to adjusted net income of $75.2 million, or $0.68 per diluted share, for the same period of 2007.

Second Quarter 2008 Business Segment Results
 
Generic Segment Information
                 
                   
   
Three Months Ended
 
Six Months Ended
 
   
June 30,
 
June 30,
 
(Unaudited; $ in thousands)
 
2008
 
2007
 
2008
 
2007
 
Generic Segment Contribution
                 
Product sales
 
$
344,289
 
$
327,446
 
$
686,748
 
$
738,921
 
Other revenue
   
32,359
   
18,195
   
56,656
   
31,345
 
Net revenue
   
376,648
   
345,641
   
743,404
   
770,266
 
Cost of sales
   
227,586
   
210,342
   
457,309
   
482,965
 
Gross profit
   
149,062
   
135,299
   
286,095
   
287,301
 
Gross margin
   
39.6
%
 
39.1
%
 
38.5
%
 
37.3
%
                           
Research and development
   
29,125
   
23,968
   
51,722
   
50,481
 
Selling and marketing
   
13,825
   
13,197
   
27,878
   
27,746
 
Segment contribution
 
$
106,112
 
$
98,134
 
$
206,495
 
$
209,074
 
Segment margin
   
28.2
%
 
28.4
%
 
27.8
%
 
27.1
%

Generic product sales for the second quarter of 2008 increased $16.8 million to $344.3 million, reflecting the addition of new products which were offset in part by price erosion in the base business.
 
Generic other revenue increased $14.2 million to $32.4 million. Generic other revenue includes a $15 million sales milestone from Barr Pharmaceuticals, Inc. following a 1999 legal settlement, and reflects the addition of royalties from Sandoz’s sales of metoprolol succinate extended-release tablets 50mg.
 
Generic gross profit was $149.1 million in the second quarter of 2008, compared to $135.3 million in the second quarter of 2007 and $137.0 million in the first quarter 2008. Generic gross profit for the second quarter 2008 reflects the sales milestone and approximately $4.5 million in costs related to Watson’s Global Supply Chain Initiative. Excluding these items, Generic gross profit was $138.5 million, or 38.3 percent of revenue in the second quarter 2008.



Generic research and development expense increased 22 percent or $5.2 million to $29.1 million. Watson currently has approximately 60 ANDAs on file with the FDA.
 
Brand Segment Information
                 
                   
   
Three Months Ended
 
Six Months Ended
 
   
June 30,
 
June 30,
 
(Unaudited; $ in thousands)
 
2008
 
2007
 
2008
 
2007
 
Brand Segment Contribution
                 
Product sales
 
$
101,466
 
$
96,924
 
$
200,458
 
$
187,562
 
Other revenue
   
16,535
   
13,809
   
32,834
   
24,711
 
Net revenue
   
118,001
   
110,733
   
233,292
   
212,273
 
Cost of sales
   
24,417
   
26,795
   
51,943
   
52,010
 
Gross profit
   
93,584
   
83,938
   
181,349
   
160,263
 
Gross margin
   
79.3
%
 
75.8
%
 
77.7
%
 
75.5
%
                           
Research and development
   
10,091
   
11,535
   
25,509
   
22,830
 
Selling and marketing
   
29,574
   
26,373
   
57,569
   
52,784
 
Segment contribution
 
$
53,919
 
$
46,030
 
$
98,271
 
$
84,649
 
Segment margin
   
45.7
%
 
41.6
%
 
42.1
%
 
39.9
%

Brand product sales for the second quarter of 2008 increased five percent or $4.5 million to $101.5 million, primarily due to higher sales of Trelstar®. Brand other revenue increased $2.7 million to $16.5 million, due primarily to increased revenue from the Company’s licensing arrangements. 
 
Gross margin for the Brand segment increased from 75.8 percent in the second quarter 2007 to 79.3 percent in the second quarter 2008, due to product mix and the increase in other revenue.
 
During the second quarter 2008, Watson’s New Drug Application (NDA) for oxybutynin gel, under development for the treatment of overactive bladder, was accepted for filing by FDA. In the second half of 2008, Watson expects to submit a supplemental NDA for its six-month formulation of Trelstar®, a product for the treatment of advanced prostate cancer.



 
Distribution Segment Information
                 
                   
   
Three Months Ended
 
Six Months Ended
 
   
June 30,
 
June 30,
 
(Unaudited; $ in thousands)
 
2008
 
2007
 
2008
 
2007
 
Distribution Segment Contribution
                 
Net revenue
 
$
127,987
 
$
146,631
 
$
272,889
 
$
292,071
 
Cost of sales
   
107,895
   
123,301
   
230,748
   
250,183
 
Gross profit
   
20,092
   
23,330
   
42,141
   
41,888
 
Gross margin
   
15.7
%
 
15.9
%
 
15.4
%
 
14.3
%
Selling and marketing
   
14,105
   
12,327
   
28,137
   
26,530
 
Segment contribution
 
$
5,987
 
$
11,003
 
$
14,004
 
$
15,358
 
Segment margin
   
4.7
%
 
7.5
%
 
5.1
%
 
5.3
%

Distribution segment net revenue for the second quarter of 2008 declined 13 percent or $18.6 million to $128.0 million. Fewer new product launches in the quarter contributed to the year over year decline in revenue. Distribution revenue excludes sales of Watson products.
 
Distribution segment gross margin was 15.7 percent in the second quarter of 2008 compared to 15.9 percent in the second quarter 2007 and 15.2 percent in first quarter 2008.

Other Operating Expenses
Consolidated general and administrative expenses for the second quarter of 2008 increased $1.5 million to $46.8 million.
 
Amortization expense for the second quarter 2008 declined $24.0 million to $20.2 million, reflecting the full amortization of Ferrlecit® product rights as of December 31, 2007.

2008 Financial Outlook
 
Based on actual results for the first half of 2008 and its forecast for the remainder of the year, Watson is adjusting its estimates for the full year 2008. Watson's estimates are based on the Company’s actual results for the first half of 2008, and management's 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 of 2008 at approximately $2.5 billion.
 
Net Revenue Estimates by Segment
 
   
For the Twelve Months Ending December 31, 2008
   
Generic Segment
$1.40 - $1.50 Billion
Brand Segment
$450 - $470 Million
Distribution Segment
$580 - $610 Million
 


The Company has revised its revenue estimates for the Generic and Brand segments to reflect actual results through the first half of 2008. Estimates for the Distribution segment remain unchanged.
 
Research and development investment for 2008 is expected to be approximately $160 million. Selling, general and administrative expenses for 2008 are expected to be between $420 and $440 million. Amortization expense for 2008 is expected to be approximately $80 million.
 
Watson estimates adjusted earnings per diluted share will be between $1.90 and $2.00 and has increased its estimates for GAAP earnings per diluted share to between $1.90 and $2.00.
 
In 2008, the Company expects to incur pre-tax costs associated with the planned closure of its Carmel, NY manufacturing facilities of approximately $30 million which includes accelerated depreciation, severance, retention and other related plant closure costs. The Company also expects to incur $8.5 million of licensing costs. These and other charges are offset by the sales milestone from Barr Pharmaceuticals, the divestiture of the Company's interest in Somerset Pharmaceuticals, Inc. and the resolution of an Internal Revenue Service audit, and are excluded from Watson's 2008 adjusted earnings per diluted share forecast as detailed in Table 6 below.
 
Excluding special items as detailed in the EBITDA reconciliation Table 7 below, adjusted EBITDA is expected to be between $551 and $571 million.
 
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 2008 results, the outlook for 2008 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 56190878. 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 15, 2008. To access the live webcast, go to Watson's Investor Relations website at http://ir.watson.com.

About Watson Pharmaceuticals, Inc.
 
Watson Pharmaceuticals, Inc., headquartered in Corona, California, is a leading specialty pharmaceutical company that develops, manufactures, markets, sells and distributes brand and generic pharmaceutical products. Watson pursues a growth strategy combining internal product development, strategic alliances and collaborations and synergistic acquisitions of products and businesses.
 
For press release and other company information, visit Watson Pharmaceuticals’ website at http://www.watson.com.



Forward-Looking Statement
 
Statements contained in this press release that refer to Watson’s estimated or anticipated future results or other non-historical facts are forward-looking statements that reflect Watson’s 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 Watson’s strategic initiatives, product introductions and anticipated financial performance are forward-looking statements. It is important to note that Watson’s goals and expectations are not predictions of actual performance. Watson’s performance, at times, will differ from its goals and expectations. Actual results may differ materially from Watson’s current expectations depending upon a number of factors affecting Watson’s business. These factors include, among others, the inherent uncertainty associated with financial projections; the impact of competitive products and pricing; successful integration of strategic transactions; the ability to recognize the anticipated synergies and benefits of strategic transactions; variability of revenue mix between the Company’s 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; changes in generally accepted accounting principles; risks that the carrying values of assets may be negatively impacted by future events and circumstances; timely and successful consummation and implementation of strategic initiatives; 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 Watson’s products; costs and efforts to defend or enforce intellectual property rights; 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 Watson’s and its third party manufacturers’ facilities, products and/or businesses; uncertainties related to the timing and outcome of litigation and other claims; changes in the laws and regulations, including Medicare and Medicaid, affecting among other things, pricing and reimbursement of pharmaceutical products; and such other risks and uncertainties detailed in Watson’s periodic public filings with the Securities and Exchange Commission, including but not limited to Watson’s Annual Report on Form 10-K for the year ended December 31, 2007. Except as expressly required by law, Watson disclaims any intent or obligation to update these forward-looking statements.

MixJect(TM) is a trademark of Medimop Medical Projects Ltd., a subsidiary of West Pharmaceutical Services, Inc.




The following table presents Watson’s results of operations for the three and six months ended June 30, 2008 and 2007:

               
Table 1
 
Watson Pharmaceuticals, Inc.
 
Condensed Consolidated Statements of Operations
 
(Unaudited; in thousands, except per share amounts)
 
                   
   
Three Months Ended
 
Six Months Ended
 
   
June 30,
 
June 30,
 
   
2008
 
2007
 
2008
 
2007
 
                   
                   
Net revenues
 
$
622,636
 
$
603,005
 
$
1,249,585
 
$
1,274,610
 
Cost of sales (excludes amortization, presented below)
   
359,898
   
360,438
   
740,000
   
785,158
 
Gross profit
   
262,738
   
242,567
   
509,585
   
489,452
 
                           
Operating expenses:
                         
Research and development
   
39,216
   
35,503
   
77,231
   
73,311
 
Selling, general and administrative
   
104,295
   
97,158
   
210,928
   
200,376
 
Amortization
   
20,190
   
44,159
   
40,369
   
88,092
 
 Total operating expenses
   
163,701
   
176,820
   
328,528
   
361,779
 
Operating income
   
99,037
   
65,747
   
181,057
   
127,673
 
                           
Non-operating (expense) income, net:
                         
Loss on early extinguishment of debt
   
-
   
(1,681
)
 
(1,095
)
 
(4,410
)
Interest income
   
1,685
   
1,803
   
3,994
   
4,732
 
Interest expense
   
(6,931
)
 
(11,475
)
 
(13,727
)
 
(25,351
)
Other income
   
2,080
   
3,034
   
7,433
   
6,437
 
 Total non-operating expense, net
   
(3,166
)
 
(8,319
)
 
(3,395
)
 
(18,592
)
                           
                           
Income before income taxes
   
95,871
   
57,428
   
177,662
   
109,081
 
Provision for income taxes
   
35,568
   
21,019
   
66,730
   
41,060
 
Net income
 
$
60,303
 
$
36,409
 
$
110,932
 
$
68,021
 
                           
Diluted earnings per share
 
$
0.53
 
$
0.33
 
$
0.98
 
$
0.62
 
                           
Diluted weighted average shares outstanding
   
117,652
   
117,080
   
117,511
   
116,909
 
 


The following table presents Watson’s Condensed Consolidated Balance Sheets as of June 30, 2008 and December 31, 2007:

Table 2
Watson Pharmaceuticals, Inc.
Condensed Consolidated Balance Sheets
(Unaudited; in thousands)
 
   
June 30,
 
December 31,
 
   
2008
 
2007
 
           
Assets
             
Cash and cash equivalents 
 
$
265,469
 
$
204,554
 
Marketable securities 
   
12,718
   
11,799
 
Accounts receivable, net  
   
297,171
   
267,117
 
Inventories 
   
490,701
   
490,601
 
Other current assets 
   
179,300
   
199,705
 
Property and equipment, net 
   
672,670
   
688,185
 
Investments and other assets 
   
131,385
   
129,920
 
Product rights and other intangibles, net 
   
563,924
   
603,697
 
Goodwill 
   
876,449
   
876,449
 
Total Assets
 
$
3,489,787
 
$
3,472,027
 
               
Liabilities & Stockholders' Equity
             
Current liabilities 
 
$
424,867
 
$
444,927
 
Long-term debt 
   
824,540
   
899,408
 
Deferred income taxes and other liabilities 
   
269,946
   
278,227
 
Stockholders' equity 
   
1,970,434
   
1,849,465
 
Total liabilities and stockholders' equity
 
$
3,489,787
 
$
3,472,027
 
 
 


The following table presents Watson’s Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2008 and 2007:

           
       
Table 3
 
Watson Pharmaceuticals, Inc.
 
Condensed Consolidated Statements of Cash Flows
 
(Unaudited; in thousands)
 
   
Six Months Ended
June 30,
 
   
2008
 
2007
 
           
Cash Flows from Operating Activities:
         
Net income
 
$
110,932
 
$
68,021
 
Reconciliation to net cash provided by operating activities:
             
Depreciation and amortization
   
84,508
   
125,613
 
Deferred income tax provision
   
17,363
   
(20,188
)
Provision for inventory reserve
   
22,231
   
26,946
 
Restricted stock and stock option compensation
   
9,256
   
6,910
 
Other adjustments
   
(7,230
)
 
2,034
 
Changes in assets and liabilities:
             
Accounts receivable, net
   
(30,054
)
 
86,090
 
Inventories
   
(22,331
)
 
(67,980
)
Accounts payable and accrued expense
   
(18,912
)
 
(76,366
)
Income taxes payable
   
5,145
   
18,058
 
Other assets and liabilities
   
(4,722
)
 
30,104
 
Total adjustments
   
55,254
   
131,221
 
 Net cash provided by operating activities
   
166,186
   
199,242
 
Cash Flows from Investing Activities:
             
Additions to property, equipment and product rights
   
(29,504
)
 
(35,833
)
Additions to marketable securities and long-term investments
   
(3,733
)
 
(4,230
)
Proceeds from sale of marketable securities and investments
   
3,878
   
2,548
 
Other investing activities, net
   
-
   
(337
)
 Net cash used in investing activities
   
(29,359
)
 
(37,852
)
               
Cash Flows from Financing Activities:
             
Payments on term loan, current debt and other long-term liabilities
   
(95,000
)
 
(251,881
)
Proceeds from issuance of short-term debt
   
17,003
   
-
 
Proceeds from stock plans
   
2,194
   
11,172
 
Other
   
(109
)
 
-
 
 Net cash used in financing activities
   
(75,912
)
 
(240,709
)
 Net decrease in cash and cash equivalents
   
60,915
   
(79,319
)
Cash and cash equivalents at beginning of period
   
204,554
   
154,171
 
Cash and cash equivalents at end of period
 
$
265,469
 
$
74,852
 

 
 


The following table presents a reconciliation of reported net income and diluted earnings per share to adjusted net income and diluted earnings per share for the three and six months ended June 30, 2008 and 2007:

                 
Table 4
Watson Pharmaceuticals, Inc.
Reconciliation Table
(Unaudited; in thousands except per share amounts)
 
                   
   
Three Months Ended
 
Six Months Ended
 
   
June 30,
 
June 30,
 
   
2008
 
2007
 
2008
 
2007
 
                   
                   
GAAP to adjusted net income calculation
                 
                   
Reported GAAP net income
 
$
60,303
 
$
36,409
 
$
110,932
 
$
68,021
 
Adjusted for:
                         
Global supply chain initiative(1)
   
5,423
   
-
   
19,164
   
-
 
Acquisition and licensing charges
   
500
   
2,217
   
5,500
   
9,578
 
Gain on sale of assets
   
-
   
(683
)
 
(1,355
)
 
(2,472
)
Loss on debt repurchases
   
-
   
1,681
   
1,095
   
4,410
 
Legal settlements
   
(15,000
)
 
(842
)
 
(15,000
)
 
158
 
Income taxes
   
3,368
   
(869
)
 
(3,674
)
 
(4,478
)
Adjusted net income
   
54,594
   
37,913
   
116,662
   
75,217
 
Add: Interest expense on CODES, net of tax
   
1,945
   
2,058
   
3,931
   
4,001
 
Adjusted net income, adjusted for interest on CODES
 
$
56,539
 
$
39,971
 
$
120,593
 
$
79,218
 
                           
Diluted earnings per share
                         
                           
Diluted earnings per share - GAAP
 
$
0.53
 
$
0.33
 
$
0.98
 
$
0.62
 
                           
Diluted earnings per share - Adjusted
 
$
0.48
 
$
0.34
 
$
1.03
 
$
0.68
 
                           
Basic weighted average common shares outstanding
   
102,728
   
102,093
   
102,676
   
102,178
 
Effect of dilutive securities:
                         
Conversion of CODES
   
14,357
   
14,357
   
14,357
   
14,357
 
Dilutive stock options
   
567
   
630
   
478
   
374
 
Diluted weighted average common shares outstanding
   
117,652
   
117,080
   
117,511
   
116,909
 
                           
 
(1)
Includes accelerated depreciation charges of $1,757 and $3,793, respectively.
           
 


The following table presents a reconciliation of reported net income for the three and six months ended June 30, 2008 and 2007 to adjusted EBITDA:

               
Table 5
 
Watson Pharmaceuticals, Inc.
 
Adjusted EBITDA Reconciliation Table
 
(Unaudited; in millions)
 
                   
   
Three Months Ended
 
Six Months Ended
 
   
June 30,
 
June 30,
 
   
2008
 
2007
 
2008
 
2007
 
                   
                   
                   
GAAP net income
 
$
60.3
 
$
36.4
 
$
110.9
 
$
68.0
 
Plus: 
                         
 Interest expense
   
6.9
   
11.5
   
13.7
   
25.4
 
 Interest income
   
(1.7
)
 
(1.8
)
 
(4.0
)
 
(4.7
)
 Provision for income taxes
   
35.6
   
21.0
   
66.7
   
41.0
 
 Depreciation (2008 includes accelerated depreciation)
   
22.4
   
19.5
   
44.2
   
37.5
 
 Amortization
   
20.2
   
44.1
   
40.4
   
88.1
 
EBITDA
   
143.7
   
130.7
   
271.9
   
255.3
 
Adjusted for:
                         
 Share-based compensation
   
4.9
   
3.5
   
9.3
   
6.9
 
 Acquisition and licensing charges
   
0.5
   
2.2
   
5.5
   
9.6
 
 Legal settlement
   
(15.0
)
 
(0.8
)
 
(15.0
)
 
0.2
 
 Loss on early extinguishment of debt
   
-
   
1.7
   
1.1
   
4.4
 
 Global supply chain initiative
   
3.4
   
-
   
15.4
   
-
 
 Gain on sale of assets
   
-
   
(0.7
)
 
(1.4
)
 
(2.5
)
Adjusted EBITDA
 
$
137.5
 
$
136.6
 
$
286.8
 
$
273.9
 

 



The following table presents a reconciliation of forecasted net income for the 12 months ending December 31, 2008 to adjusted net income and adjusted earnings per diluted share:

           
Table 6
Watson Pharmaceuticals, Inc.
Reconciliation Table - Forecasted Adjusted Earnings per Diluted Share
(Unaudited; in millions except per share amounts)
 
           
   
Forecast for Twelve Months Ending December 31, 2008
 
   
Low
 
High
 
           
           
GAAP to adjusted net income calculation
         
           
GAAP net income
 
$
214.8
 
$
227.2
 
Adjusted for:
             
Licensing charges
   
8.5
   
8.5
 
Global supply chain initiative
   
30.0
   
30.0
 
Loss on early extinguishment of debt
   
1.1
   
1.1
 
Gain on sale of securities
   
(9.6
)
 
(9.6
)
Legal settlement
   
(15.0
)
 
(15.0
)
Income taxes
   
(14.7
)
 
(15.2
)
Adjusted net income
   
215.1
   
227.0
 
Add: Interest expense on CODES, net of tax
   
8.2
   
8.2
 
Adjusted net income, adjusted for interest on CODES
 
$
223.3
 
$
235.2
 
               
Diluted earnings per share
             
               
Diluted earnings per share - GAAP
 
$
1.90
 
$
2.00
 
Diluted earnings per share - Adjusted
 
$
1.90
 
$
2.00
 
Diluted weighted average common shares outstanding
   
117.6
   
117.6
 



The reconciliation table is based in part on management’s estimate of net income for the year ending December 31, 2008. Watson expects certain known GAAP charges for 2008, as presented in the schedule above. Other GAAP charges that may be excluded from adjusted 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, such as potential asset impairment charges, are dependent upon future events and valuations that have not yet been performed.



The following table presents a reconciliation of forecasted net income for the 12 months ending December 31, 2008 to adjusted EBITDA:

           
Table 7
Watson Pharmaceuticals, Inc.
Forecasted Adjusted EBITDA Reconciliation Table
(Unaudited; in millions)
 
           
   
Forecast for Twelve Months Ending December 31, 2008
 
   
Low
 
High
 
           
           
GAAP net income
 
$
214.8
 
$
227.2
 
Plus: 
             
 Interest expense
   
27.8
   
27.8
 
 Interest income
   
(6.9
)
 
(5.9
)
 Provision for income taxes
   
114.9
   
121.5
 
 Depreciation (includes accelerated depreciation)
   
93.1
   
93.1
 
 Amortization
   
80.7
   
80.7
 
EBITDA
   
524.4
   
544.4
 
Adjusted for:
             
 Global supply chain initiative
   
22.7
   
22.7
 
 Share-based compensation
   
18.5
   
18.5
 
 Licensing charges
   
8.5
   
8.5
 
 Loss on early extinguishment of debt
   
1.1
   
1.1
 
 Legal settlement
   
(15.0
)
 
(15.0
)
 Gain on sale of securities
   
(9.6
)
 
(9.6
)
Adjusted EBITDA
 
$
550.6
 
$
570.6
 




The reconciliation table is based in part on management’s estimate of adjusted EBITDA for the year ending December 31, 2008. Watson expects certain known GAAP charges for 2008, 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, such as potential asset impairment charges, are dependent upon future events and valuations that have not yet been performed.