EX-99.1 2 v129947_ex99-1.htm Unassociated Document

Exhibit 99.1

 
NEWS RELEASE
 
CONTACTS:
Watson Pharmaceuticals, Inc.
   
Patty Eisenhaur
 
 
(951) 493-5611

WATSON PHARMACEUTICALS REPORTS
THIRD QUARTER 2008 RESULTS

Total Net Revenue of $641 Million;
GAAP EPS $0.62; Adjusted EPS $0.47

CORONA, CA - October 29, 2008 - Watson Pharmaceuticals, Inc. (NYSE: WPI), a leading specialty pharmaceutical company, today reported financial results for its third quarter ended September 30, 2008.
 
Third Quarter 2008 Results
 
Net revenue for the third quarter 2008 increased $46.0 million or 8 percent from the third quarter 2007 to $640.7 million, and net income was $71.1 million, or $0.62 per diluted share. Excluding special items as detailed in the reconciliation table below, adjusted net income for the third quarter was $53.9 million, or $0.47 per diluted share. Adjusted EBITDA for the third quarter 2008 was $137.2 million and cash flow from operations was $74.0 million. Cash and marketable securities were $352.0 million as of September 30, 2008.
 
“This has been a positive quarter for Watson, and one that continues to demonstrate the strength and financial health of the Company,” began Paul Bisaro, Watson’s President and Chief Executive Officer. “Importantly, our performance strength was spread across all of our divisions. The launch of omeprazole 40mg contributed to solid results in our Generics division and two new product launches contributed to a strong performance in our Anda distribution division.”
 
“By far, the biggest news we had this quarter was the approval of RAPAFLOTM (silodosin), our new alpha blocker for BPH,” continued Mr. Bisaro. “RAPAFLO is the first of three new brand products we expect to introduce in 2009 and will help strengthen the foundation for our future growth in the Urology specialty area. We are committed to achieving strong performances in all of our businesses and remain very optimistic in both our near and long term outlook,” concluded Mr. Bisaro.
 

 
First Nine Months 2008 Results
 
For the nine months ended September 30, 2008, net revenue was $1,890.3 million, as compared to $1,869.3 million for the first nine months of 2007. Net income for the first nine months of 2008 was $182.0 million, or $1.60 per diluted share, as compared to net income of $102.6 million, or $0.93 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 nine months of 2008 was $170.6 million, or $1.50 per diluted share, as compared to adjusted net income of $112.4 million, or $1.01 per diluted share, for the same period of 2007.
 
Third Quarter 2008 Business Segment Results

Generic Segment Information
 
                   
   
Three Months Ended
 
Nine Months Ended
 
   
September 30,
 
September 30,
 
(Unaudited; $ in thousands)
 
2008
 
2007
 
2008
 
2007
 
Generic Segment Contribution
                 
Product sales
 
$
352,190
 
$
326,231
 
$
1,038,938
 
$
1,065,152
 
Other revenue
   
11,593
   
31,489
   
68,249
   
62,834
 
Net revenue
   
363,783
   
357,720
   
1,107,187
   
1,127,986
 
Cost of sales
   
212,367
   
210,931
   
669,676
   
693,896
 
Gross profit
   
151,416
   
146,789
   
437,511
   
434,090
 
Gross margin
   
41.6
%
 
41.0
%
 
39.5
%
 
38.5
%
                           
Research and development
   
31,736
   
26,555
   
83,458
   
77,036
 
Selling and marketing
   
13,990
   
14,018
   
41,868
   
41,764
 
Segment contribution
 
$
105,690
 
$
106,216
 
$
312,185
 
$
315,290
 
Segment margin
   
29.1
%
 
29.7
%
 
28.2
%
 
28.0
%
 
Generic product sales for the third quarter of 2008 increased $26.0 million to $352.2 million, reflecting the addition of new products which were offset in part by price erosion on the base business.
 
Generic other revenue decreased $19.9 million to $11.6 million due to a decline in royalties from Sandoz’s sales of metoprolol succinate extended-release tablets 50mg.
 
Generic gross profit was $151.4 million in the third quarter of 2008, compared to $146.8 million in the third quarter of 2007 and $149.1 million in the second quarter 2008. Generic gross profit was positively influenced by the launch of new products, including the launch of omeprazole delayed-release capsules 40mg. Generic gross profit for the third quarter 2008 reflects approximately $4.4 million in costs related to Watson’s Global Supply Chain Initiative. Excluding this item, Generic gross profit was $155.9 million, or 43 percent of revenue in the third quarter 2008.
 
Page 2 of 13

 
Generic research and development expense increased $5.2 million to $31.7 million, reflecting an acceleration of generic research and development pipeline activities. Watson currently has approximately 60 ANDAs on file with the Food and Drug Administration (FDA).
 
Brand Segment Information
 
                   
   
Three Months Ended
 
Nine Months Ended
 
   
September 30,
 
September 30,
 
(Unaudited; $ in thousands)
 
2008
 
2007
 
2008
 
2007
 
Brand Segment Contribution
                 
Product sales
 
$
94,298
 
$
93,534
 
$
294,756
 
$
281,096
 
Other revenue
   
11,677
   
13,577
   
44,511
   
38,288
 
Net revenue
   
105,975
   
107,111
   
339,267
   
319,384
 
Cost of sales
   
30,224
   
22,089
   
82,167
   
74,099
 
Gross profit
   
75,751
   
85,022
   
257,100
   
245,285
 
Gross margin
   
71.5
%
 
79.4
%
 
75.8
%
 
76.8
%
                           
Research and development
   
13,586
   
9,102
   
39,095
   
31,932
 
Selling and marketing
   
29,024
   
26,613
   
86,593
   
79,397
 
Segment contribution
 
$
33,141
 
$
49,307
 
$
131,412
 
$
133,956
 
Segment margin
   
31.3
%
 
46.0
%
 
38.7
%
 
41.9
%
 
Brand product sales for the third quarter of 2008 increased slightly to $94.3 million, primarily due to increased sales of Trelstar®. Brand other revenue decreased $1.9 million to $11.7 million, due primarily to decreased revenues from the Company’s licensing arrangements.
 
Gross margin for the Brand segment decreased from 79.4 percent in the third quarter 2007 to 71.5 percent in the third quarter 2008. The decline in Brand gross margin from third quarter 2007 levels reflects an inventory charge taken during the third quarter 2008 related to the Company’s INFeD® product.
 
On October 8, 2008, Watson’s New Drug Application (NDA) for RAPAFLO was approved by the FDA for the treatment of the signs and symptoms of benign prostatic hyperplasia. The Company anticipates launching RAPAFLO in early 2009. Watson’s NDA for oxybutynin topical gel remains under review by FDA for the treatment of overactive bladder and in the fourth quarter 2008, Watson expects to have an NDA on file with the FDA for its six month formulation of Trelstar®, under development for the treatment of advanced prostate cancer.
 
Page 3 of 13

 
Distribution Segment Information
 
                   
   
Three Months Ended
 
Nine Months Ended
 
   
September 30,
 
September 30,
 
(Unaudited; $ in thousands)
 
2008
 
2007
 
2008
 
2007
 
Distribution Segment Contribution
             
Net revenue
 
$
170,933
 
$
129,875
 
$
443,822
 
$
421,946
 
Cost of sales
   
144,064
   
113,400
   
374,812
   
363,583
 
Gross profit
   
26,869
   
16,475
   
69,010
   
58,363
 
Gross margin
   
15.7
%
 
12.7
%
 
15.5
%
 
13.8
%
Selling and marketing
   
15,558
   
12,716
   
43,695
   
39,246
 
Segment contribution
 
$
11,311
 
$
3,759
 
$
25,315
 
$
19,117
 
Segment margin
   
6.6
%
 
2.9
%
 
5.7
%
 
4.5
%
 
Distribution segment net revenue for the third quarter of 2008 increased 32 percent or $41.1 million to $170.9 million. The increase was primarily due to new products launched in the third quarter, including launches of generic versions of Risperdal® and Lamictal®. Distribution revenue excludes sales of Watson products.
 
Distribution segment gross margin was 15.7 percent in the third quarter of 2008 compared to 12.7 percent in the third quarter 2007 and 15.7 percent in second quarter 2008.
 
Other Operating Expenses
 
Consolidated general and administrative expenses for the third quarter 2008 decreased $16.4 million to $42.7 million and reflects a $5.9 million favorable settlement of a tax-related liability due to the resolution of an Internal Revenue Service audit during the quarter.
 
Amortization expense for the third 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 nine months 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 nine months 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.
 
Page 4 of 13


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
 
 
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 $430 million. Amortization expense for 2008 is expected to be approximately $80 million.
 
Watson has increased its estimates for GAAP earnings per diluted share to between $2.05 and $2.10 and adjusted earnings per diluted share is now estimated to be between $1.98 and $2.03.
 
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. These charges and other items 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 now estimated to be between $560 and $570 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 third 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 68306114. 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 Standard Time, November 7, 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 generic and specialty brand 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.
 
Page 5 of 13


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; the difficulty of predicting the timing or outcome of litigation; 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.
 
Risperdal® is a registered trademark of Johnson & Johnson Corporation.
Lamictal® is a registered trademark of SmithKline Beecham Corporation.

Page 6 of 13

 
The following table presents Watson’s results of operations for the three and nine months ended September 30, 2008 and 2007:
 
Table 1
Watson Pharmaceuticals, Inc.
 
Condensed Consolidated Statements of Operations
 
(Unaudited; in thousands, except per share amounts)
 
                   
   
Three Months Ended
 
Nine Months Ended
 
   
September 30,
 
September 30,
 
   
2008
 
2007
 
2008
 
2007
 
                   
                   
Net revenues
 
$
640,691
 
$
594,706
 
$
1,890,276
 
$
1,869,316
 
Cost of sales (excludes amortization, presented below)
   
386,655
   
346,420
   
1,126,655
   
1,131,578
 
Gross profit
   
254,036
   
248,286
   
763,621
   
737,738
 
                           
Operating expenses:
                         
Research and development
   
45,322
   
35,657
   
122,553
   
108,968
 
Selling, general and administrative
   
101,269
   
112,491
   
312,197
   
312,867
 
Amortization
   
20,200
   
44,159
   
60,569
   
132,251
 
(Gain) loss on asset sales/impairments
   
303
   
(6,118
)
 
303
   
(6,118
)
Total operating expenses
   
167,094
   
186,189
   
495,622
   
547,968
 
Operating income
   
86,942
   
62,097
   
267,999
   
189,770
 
                           
Non-operating income (expense), net:
                         
Loss on early extinguishment of debt
   
-
   
-
   
(1,095
)
 
(4,410
)
Interest income
   
2,157
   
1,964
   
6,151
   
6,696
 
Interest expense
   
(7,005
)
 
(10,125
)
 
(20,732
)
 
(35,476
)
Other income
   
11,942
   
1,449
   
19,375
   
7,886
 
Total non-operating income (expense), net
   
7,094
   
(6,712
)
 
3,699
   
(25,304
)
                           
                           
Income before income taxes
   
94,036
   
55,385
   
271,698
   
164,466
 
Provision for income taxes
   
22,975
   
20,779
   
89,705
   
61,839
 
Net income
 
$
71,061
 
$
34,606
 
$
181,993
 
$
102,627
 
                           
Diluted earnings per share
 
$
0.62
 
$
0.31
 
$
1.60
 
$
0.93
 
                           
Diluted weighted average shares outstanding
   
117,995
   
117,421
   
117,661
   
117,042
 

Page 7 of 13

 
The following table presents Watson’s Condensed Consolidated Balance Sheets as of September 30, 2008 and December 31, 2007:
 
 Table 2
Watson Pharmaceuticals, Inc.
 
Condensed Consolidated Balance Sheets
 
(Unaudited; in thousands)
 
           
   
September 30,
 
December 31,
 
   
2008
 
2007
 
           
Assets
         
Cash and cash equivalents
 
$
339,354
 
$
204,554
 
Marketable securities
   
12,683
   
11,799
 
Accounts receivable, net
   
314,475
   
267,117
 
Inventories
   
481,559
   
490,601
 
Other current assets
   
175,194
   
199,705
 
Property and equipment, net
   
660,549
   
688,185
 
Investments and other assets
   
149,564
   
129,920
 
Product rights and other intangibles, net
   
543,891
   
603,697
 
Goodwill
   
868,085
   
876,449
 
Total assets
 
$
3,545,354
 
$
3,472,027
 
               
Liabilities & Stockholders' Equity
             
Current liabilities
 
$
398,100
 
$
444,927
 
Long-term debt
   
824,609
   
899,408
 
Deferred income taxes and other liabilities
   
272,362
   
278,227
 
Stockholders' equity
   
2,050,283
   
1,849,465
 
Total liabilities and stockholders' equity
 
$
3,545,354
 
$
3,472,027
 
 
Page 8 of 13


The following table presents Watson’s Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2008 and 2007:
 
 Table 3
Watson Pharmaceuticals, Inc.
 
Condensed Consolidated Statements of Cash Flows
 
(Unaudited; in thousands)
 
   
Nine Months Ended
September 30,
 
   
2008
 
2007
 
           
Cash Flows from Operating Activities:
         
Net income
 
$
181,993
 
$
102,627
 
Reconciliation to net cash provided by operating activities:
             
Depreciation and amortization
   
127,961
   
189,185
 
Deferred income tax provision
   
16,980
   
(15,509
)
Provision for inventory reserve
   
35,940
   
36,908
 
Restricted stock and stock option compensation
   
14,055
   
10,337
 
Other adjustments
   
(20,415
)
 
(4,311
)
Changes in assets and liabilities:
             
Accounts receivable, net
   
(47,358
)
 
111,852
 
Inventories
   
(26,898
)
 
(48,654
)
Accounts payable and accrued expenses
   
(45,789
)
 
(142,957
)
Income taxes payable
   
9,933
   
2,967
 
Other assets and liabilities
   
(6,180
)
 
13,280
 
Total adjustments
   
58,229
   
153,098
 
Net cash provided by operating activities
   
240,222
   
255,725
 
Cash Flows from Investing Activities:
             
Additions to property, equipment and product rights
   
(43,308
)
 
(50,304
)
Additions to marketable securities and long-term investments
   
(5,407
)
 
(6,776
)
Proceeds from sale of marketable securities and investments
   
13,043
   
3,223
 
Other investing activities, net
   
400
   
15,100
 
Net cash used in investing activities
   
(35,272
)
 
(38,757
)
               
Cash Flows from Financing Activities:
             
Payments on term loan, current debt and other long-term liabilities
   
(95,633
)
 
(252,910
)
Proceeds from issuance of short-term debt
   
17,909
   
1,655
 
Proceeds from stock plans
   
8,411
   
15,195
 
Repurchase of common stock
   
(837
)
 
(1,731
)
Net cash used in financing activities
   
(70,150
)
 
(237,791
)
Net increase (decrease) in cash and cash equivalents
   
134,800
   
(20,823
)
Cash and cash equivalents at beginning of period
   
204,554
   
154,171
 
Cash and cash equivalents at end of period
 
$
339,354
 
$
133,348
 
 
Page 9 of 13


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 nine months ended September 30, 2008 and 2007:
 
 Table 4
Watson Pharmaceuticals, Inc.
Reconciliation Table
(Unaudited; in thousands except per share amounts)
 
 
 
Three Months Ended September 30, 
 
Nine Months Ended September 30,
 
 
 
2008
 
2007
 
2008
 
2007
 
 
 
 
 
 
 
 
 
 
 
GAAP to adjusted net income calculation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reported GAAP net income
 
$
71,061
 
$
34,606
 
$
181,993
 
$
102,627
 
Adjusted for:
                 
Global supply chain initiative(1)
   
4,740
   
-
   
23,904
   
-
 
Acquisition and licensing charges
   
1,000
   
1,710
   
6,500
   
11,288
 
Gain on sale of assets
   
(8,250
)
 
(10,617
)
 
(9,605
)
 
(13,089
)
Loss on asset sales and impairments
   
303
   
4,499
   
303
   
4,499
 
Favorable settlement of tax related liability
   
(5,928
)
 
-
   
(5,928
)
 
-
 
Loss on debt repurchases
   
-
   
-
   
1,095
   
4,410
 
Legal settlements
   
-
   
8,500
   
(15,000
)
 
8,658
 
Income taxes
   
(9,000
)
 
(1,534
)
 
(12,673
)
 
(6,012
)
Adjusted net income
   
53,926
   
37,164
   
170,589
   
112,381
 
Add: Interest expense on CODES, net of tax
   
1,979
   
1,905
   
5,910
   
5,906
 
Adjusted net income, adjusted for interest on CODES
 
$
55,905
 
$
39,069
 
$
176,499
 
$
118,287
 
 
                 
Diluted earnings per share
                 
 
                 
Diluted earnings per share - GAAP
 
$
0.62
 
$
0.31
 
$
1.60
 
$
0.93
 
 
                 
Diluted earnings per share - Adjusted
 
$
0.47
 
$
0.33
 
$
1.50
 
$
1.01
 
 
                 
Basic weighted average common shares outstanding
   
102,893
   
102,453
   
102,749
   
102,266
 
Effect of dilutive securities:
                 
Conversion of CODES
   
14,357
   
14,357
   
14,357
   
14,357
 
Dilutive share-based compensation arrangements
   
745
   
611
   
555
   
419
 
Diluted weighted average common shares outstanding
   
117,995
   
117,421
   
117,661
   
117,042
 
 
(1)
Includes accelerated depreciation charges of $1,807 and $5,600, respectively.
 
 
 

Page 10 of 13

 
The following table presents a reconciliation of reported net income for the three and nine months ended September 30, 2008 and 2007 to adjusted EBITDA:
 
 Table 5
Watson Pharmaceuticals, Inc.
Adjusted EBITDA Reconciliation Table
(Unaudited; in millions)
 
   
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
   
2008
 
2007
 
2008
 
2007
 
                   
                   
                   
GAAP net income
 
$
71.1
 
$
34.6
 
$
182.0
 
$
102.6
 
Plus:
                         
Interest expense
   
7.0
   
10.1
   
20.7
   
35.5
 
Interest income
   
(2.2
)
 
(2.0
)
 
(6.2
)
 
(6.7
)
Provision for income taxes
   
22.9
   
20.8
   
89.8
   
61.8
 
Depreciation (2008 includes accelerated depreciation)
   
23.3
   
19.4
   
67.4
   
56.9
 
Amortization
   
20.2
   
44.2
   
60.6
   
132.3
 
EBITDA
   
142.3
   
127.1
   
414.3
   
382.4
 
Adjusted for:
                         
Global supply chain initiative
   
2.9
   
-
   
18.3
   
-
 
Acquisition and licensing charges
   
1.0
   
1.7
   
6.5
   
11.3
 
Gain on sale of assets
   
(8.2
)
 
(10.6
)
 
(9.6
)
 
(13.1
)
Loss on asset sales and impairments
   
0.3
   
4.5
   
0.3
   
4.5
 
Favorable settlement of tax related liability
   
(5.9
)
 
-
   
(5.9
)
 
-
 
Loss on early extinguishment of debt
   
-
   
-
   
1.1
   
4.4
 
Legal settlements
   
-
   
8.5
   
(15.0
)
 
8.7
 
Share-based compensation
   
4.8
   
3.4
   
14.0
   
10.3
 
Adjusted EBITDA
 
$
137.2
 
$
134.6
 
$
424.0
 
$
408.5
 

Page 11 of 13


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
 
$
233.0
 
$
239.2
 
Adjusted for:
             
Licensing charges
   
6.5
   
6.5
 
Global supply chain initiative
   
30.4
   
30.0
 
Favorable settlement of tax related liability
   
(5.9
)
 
(5.9
)
Legal settlement
   
(15.0
)
 
(15.0
)
Loss on asset sales and impairments
   
0.3
   
0.3
 
Gain on sale of securities
   
(9.6
)
 
(9.6
)
Loss on early extinguishment of debt
   
1.1
   
1.1
 
Income taxes
   
(15.1
)
 
(14.9
)
Adjusted net income
   
225.7
   
231.7
 
Add: Interest expense on CODES, net of tax
   
7.9
   
7.9
 
Adjusted net income, adjusted for interest on CODES
 
$
233.6
 
$
239.6
 
               
Diluted earnings per share
             
               
Diluted earnings per share - GAAP
 
$
2.05
 
$
2.10
 
               
Diluted earnings per share - Adjusted
 
$
1.98
 
$
2.03
 
               
Diluted weighted average common shares outstanding
   
117.8
   
117.8
 
 
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.

Page 12 of 13

 
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.
 
Reconciliation Table - Forecasted Adjusted EBITDA
 
(Unaudited; in millions)
 
           
   
Forecast for Twelve Months Ending December 31, 2008
 
   
Low
 
High
 
           
           
GAAP net income
 
$
233.0
 
$
239.2
 
Plus:
             
Interest expense
   
27.8
   
27.8
 
Interest income
   
(9.2
)
 
(8.7
)
Provision for income taxes
   
117.1
   
120.6
 
Depreciation (includes accelerated depreciation)
   
92.0
   
92.0
 
Amortization
   
80.8
   
80.8
 
EBITDA
   
541.5
   
551.7
 
Adjusted for:
             
Favorable settlement of tax related liability
   
(5.9
)
 
(5.9
)
Loss on asset sales and impairments
   
0.3
   
0.3
 
Share-based compensation
   
18.4
   
18.4
 
Global supply chain initiative
   
22.4
   
22.0
 
Licensing charges
   
6.5
   
6.5
 
Legal settlement
   
(15.0
)
 
(15.0
)
Loss on early extinguishment of debt
   
1.1
   
1.1
 
Gain on sale of securities
   
(9.6
)
 
(9.6
)
               
Adjusted EBITDA
 
$
559.7
 
$
569.5
 
 
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.
 
Page 13 of 13