EX-99.1 2 y38155exv99w1.htm EX-99.1: EARNINGS RELEASE EX-99.1
 

Exhibit 99.1
(BARR LOGO)
     
400 Chestnut Ridge Road
  N E W S     R E L E A S E
Woodcliff Lake, NJ 07677
   
201-930-3300
   
     
CONTACT:     Carol A. Cox, 201-930-3720
  EMAIL:     ccox@barrlabs.com
Barr Reports Second Quarter 2007 GAAP Earnings of $0.41 Per Share; Adjusted Earnings of $0.84 Per Share
    Strong Generic Oral Contraceptive Sales
 
    Strong Alliance and Development Revenue
 
    PLIVA Integration Remains on Track
 
    Company Reiterates Calendar 2007 Adjusted EPS Guidance of $3.00 — $3.30
Woodcliff Lake, NJ — August 8, 2007... Barr Pharmaceuticals, Inc. (NYSE: BRL) today reported net earnings of $45.3 million, or $0.41 per share, for the quarter ended June 30, 2007, compared to net earnings of $82.3 million, or $0.76 per share, for the same period last year. Revenues for the current quarter totaled $637 million, compared to $352 million for the same period last year. Adjusted earnings per share were $0.84 for the second quarter of 2007, compared to adjusted earnings per share of $0.93 in the prior year period. A reconciliation of GAAP-based earnings per share to adjusted earnings per share is presented in the table at the end of this press release.
For the six months ended June 30, 2007, net earnings were $56.9 million, or $0.52 per share, compared to $158.4 million, or $1.46 per share, in the prior year period. Revenues for the first six months of 2007 totaled $1.2 billion, compared to $679 million for the same period last year. Adjusted earnings per share were $1.62 for the six months ended June 30, 2007, compared to adjusted earnings per share of $1.77 in the prior year period.
“Our strong results for the quarter reflect sound contributions from both our generic and brand segments,” said Bruce L. Downey, Barr’s Chairman and Chief Executive Officer. “In addition to strong generic oral contraceptive sales, we also experienced strong performance in the U.S. proprietary business from our Plan B® emergency contraceptive and ParaGard® IUD product. Royalties related to our Allegra® agreement with Teva boosted alliance and development revenue for the quarter as well. When we look across the global business, the integration of PLIVA continues to progress well, we continued to invest in our future through $65 million in product development expenditures during the second quarter, and we initiated our direct-to-consumer marketing campaign for the SEASONIQUE® extended-cycle oral contraceptive at the beginning of the third quarter. Overall, we are very pleased with the performance of the business during the first half of 2007.”
Revenues
Generic Product Sales
Sales of the Company’s generic products increased to $487 million for the second quarter of 2007, compared to $222 million in the prior year period. For the first six months of 2007, generic product sales increased to $961 million, compared to $423 million for the prior year period. A discussion of the

 


 

(BARR LOGO)
Company’s generic product sales for the second quarter of 2007 compared to the prior year period is presented below.
U.S. Generic Sales
Sales of U.S. generic products totaled $296 million for the second quarter of 2007, compared to $222 million in the prior year period. The increase in sales is primarily related to the inclusion of sales from PLIVA’s U.S. product line. These products are now being sold under the Barr label. The increase also reflects strong sales of Fentanyl Citrate, a generic version of ACTIQ® that we launched in late September 2006, and higher generic oral contraceptive sales.
Sales of generic oral contraceptives, the Company’s largest single category of generic products, were $116 million for the second quarter of 2007, compared to $107 million in the prior year period. This growth is primarily related to sales of Balziva and Jolessa, which the Company launched in October 2006 and September 2006, respectively, as well as to increased sales of Kariva®.
Europe and Rest of the World (“ROW”) Generic Sales
Sales of generic products in Europe and the ROW through our PLIVA subsidiary were $191 million in the second quarter of 2007. Revenues were primarily driven by sales of PLIVA products in the key markets of Germany, Croatia, Poland and Russia. Prior to the Company’s acquisition of PLIVA in October 2006, Barr did not have any product sales in Europe or the ROW.
Proprietary Product Sales
The Company’s proprietary product sales were $102 million for the second quarter of 2007, compared to $97 million in the prior year period. For the first six months of 2007, proprietary product sales were $191 million, the same as in the prior year period. For the second quarter, the $5 million increase in proprietary sales was primarily attributable to higher sales of Plan B® Over-the-Counter/Rx and Adderall® IR, both of which were launched in the quarter ended December 31, 2006, and sales of SEASONIQUE® which was launched in August 2006. These increases more than offset lower sales of our SEASONALE® extended-cycle oral contraceptive, which faced generic competition in September 2006 following the expiration of three years of market exclusivity.
Alliance and Development Revenue
During the second quarter of 2007, the Company reported alliance and development revenue of $36 million, compared to $32 million in the prior year period. For the first six months of 2007, alliance and development revenue was $62 million, down from $65 million in the prior year period. The increase for the quarter ended June 30, 2007 reflects reimbursement under the Shire agreement that was entered into in August 2006 and higher reimbursement from the Adenovirus agreement with the U.S. Department of Defense.
Other Revenue
Other revenue primarily includes revenue from non-core operations acquired in connection with the PLIVA acquisition, including the diagnostic, disinfectants, dialysis and infusions business. Other revenue totaled $12 million for the second quarter of 2007 and $22 million for the first six months of 2007.

 


 

(BARR LOGO)
Margins
Generic: Margins in the generic segment for the second quarter of 2007 and the first six months of 2007 were 48% and 46%, respectively, down from 65% and 65%, respectively, in the prior year periods. Generic margins for the quarter ended June 30, 2007 were negatively impacted by amortization costs arising from the PLIVA acquisition.
Proprietary: Margins in the proprietary segment for the second quarter of 2007 and the first six months of 2007 were 79% and 73%, respectively, up from 69% and 70%, respectively, in the prior year periods. Proprietary margins for the quarter ended June 30, 2007 increased primarily due to the launch of SEASONIQUE and a stronger mix of higher margin product sales.
Update on R&D Activities
Research and development investment totaled $65 million for the second quarter of 2007, compared to $36 million in the prior year period. R&D for the first six months of 2007 totaled $127 million, compared to $74 million for the prior year period. The significant increases reflect greater investment in generic and bio-generic development activities, both in the U.S. and Europe, as well as in proprietary development activities in the United States.
Generic Products
At June 30, 2007, the Company had approximately 60 Abbreviated New Drug Applications, including tentatively approved applications, pending at the U.S. Food and Drug Administration (FDA) targeting branded pharmaceutical products with an estimated $30 billion in sales. The Company also had approximately 230 product registrations, representing 78 molecules, pending with regulatory bodies in Europe and in the ROW.
During the second quarter of 2007, the Company received seven generic product approvals in the U.S. from the FDA, including tentative approvals, and 25 approvals, representing 23 molecules, from regulatory bodies in Europe and in the ROW.
Proprietary Products
The Company currently has an extensive proprietary clinical development program that includes six products in Phase III studies and several New Drug Applications pending at the FDA. During the quarter, the Company received two FDA approvals related to its ENJUVIA (synthetic conjugated estrogens, B) product.
Selling, General and Administrative
The Company’s SG&A expenses totaled $189 million during the second quarter of 2007, compared to $104 million in the prior year period. SG&A for the first six months of 2007 totaled $370 million, compared to $182 million for the prior year period. The substantial increase in SG&A for the quarter and six months ended June 30, 2007 is primarily attributable to the addition of PLIVA’s sales and marketing activities, including, but not limited to, the costs associated with approximately 1,400 sales representatives that PLIVA utilizes to promote branded generic products to physicians and pharmacists in many countries, and other general and administrative expenses associated with our worldwide operations.

 


 

(BARR LOGO)
Interest Expense/Income and Other Income
During the second quarter of 2007, the Company recorded $42 million of interest expense, almost all of which is related to interest on the $2.6 billion of debt incurred in connection with the PLIVA acquisition and a one-time bank fee associated with a bridge loan related to the acquisition. The Company recorded $0.3 million of interest expense in the prior year period.
During the second quarter of 2007, interest income increased by $2 million over the prior year period. This increase was primarily related to higher available balances invested during the second quarter of 2007 as compared to the prior year period, in addition to rising interest rates.
Other income in the second quarter of 2007 totaled $3.7 million and included a gain of $3.5 million relating to the unwinding of a treasury lock on a ten-year U.S. Treasury security that was used to hedge forecast interest payments.
Stock-Based Compensation
During the second quarter of 2007, the Company recorded stock-based compensation expenses of $8.1 million, or $0.05 per share. For the first six months of 2007, the Company recorded stock-based compensation expenses of $15.4 million, or $0.10 per share. The impact for the quarter and the six months ended June 30, 2007 is allocated to cost of sales, SG&A and R&D, and is reflected in the accompanying selected adjusted financial data chart.
Tax Rate
The Company’s tax rate for second quarter of 2007 was 35.5%, compared to 34.6% for the prior year period. For the first six months of 2007, the tax rate was 37.1%, compared to 34.9% for the prior year period. The increase in the reported effective tax rate is primarily due to the impact of purchase accounting adjustments related to the PLIVA acquisition, losses incurred in certain legal entities without a tax benefit and additional U.S. taxes related to the PLIVA acquisition. The increase was somewhat offset by benefits realized related to the enactment of the research and development incentive in Croatia, retroactive to the beginning of the tax year, as well as the release of certain FIN 48 tax liabilities related to audit settlements in various tax jurisdictions.
Balance Sheet
The Company’s cash, cash equivalents and marketable securities totaled approximately $767.5 million and its debt totaled $2.5 billion at June 30, 2007.
EBITDA
Earnings before interest, taxes, depreciation and amortization, including amortization of inventory step-up charges (EBITDA), for the second quarter of 2007 totaled $175 million, compared to $130 million in the prior year period. For the first six months of 2007, EBITDA totaled $331 million, compared to $269 million for the prior year period. Please see the reconciliation table at the end of this press release for the calculation of EBITDA.

 


 

(BARR LOGO)
2007 Financial Outlook
The Company is reiterating that it expects adjusted earnings per fully diluted share for the year ending December 31, 2007 to be in the range of approximately $3.00 — $3.30. The adjustments are discussed in the paragraph immediately below. The Company expects total revenues for 2007 to be in the range of $2.4 — $2.5 billion, including total product sales in the range of $2.3 — $2.4 billion. On the expense side, the Company now expects slightly higher R&D investment of approximately $250 — $255 million, and continues to expect SG&A expenses to be approximately $740 — $760 million.
The Company’s adjusted guidance for 2007 excludes amortization costs associated with acquired products, charges related to the step-up of inventory acquired from PLIVA, contributions from operations that the Company anticipates divesting during 2007, incremental depreciation related to the step-up of PLIVA’s assets, the tax impact related to PLIVA’s U.S. net operating losses and stock-based compensation costs. The Company’s adjusted guidance for 2007 also excludes the impact of potential patent challenge outcomes, other business development activities, and potential refinancing activities that may be completed by December 31, 2007.
Conference Call/Webcast
The Company will host a Conference Call at 8:30 AM Eastern time on Wednesday, August 8th to discuss earnings results for the quarter and six-month period ended June 30, 2007. The number to call from within the United States is: (800) 230-1059 and (612) 234-9960 Internationally. A replay of the conference call will be available from 12 Noon Eastern time on August 8th through 11:59 PM Eastern time August 22nd, and can be accessed by dialing (800) 475-6701 in the United States or (320) 365-3844 Internationally and using the access code 879946.
The conference call will also be webcast live on the Internet. Investors and other interested parties may access the live webcast through the Investors section, under Calendar of Events, on Barr’s website at www.barrlabs.com. Log on at least 15 minutes before the call begins to register and download or install any necessary audio software.
About Barr Pharmaceuticals, Inc.
Barr Pharmaceuticals, Inc. is a global specialty pharmaceutical company that operates in more than 30 countries worldwide and is engaged in the development, manufacture and marketing of generic and proprietary pharmaceuticals, biopharmaceuticals and active pharmaceutical ingredients. A holding company, Barr operates through its principal subsidiaries Barr Laboratories, Inc., Duramed Pharmaceuticals, Inc. and PLIVA d.d. The Barr group of companies markets more than 115 generic and 25 proprietary products in the U.S. and more than 1,200 products globally outside of the U.S.
Forward-Looking Statements
Except for the historical information contained herein, the statements made in this press release constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements can be identified by their use of words such as “expects,” “plans,” “projects,” “will,” “may,” “anticipates,” “believes,” “should,” “intends,” “estimates” and other words of similar meaning. Because such statements inherently involve risks and uncertainties that cannot be predicted or quantified, actual results may differ materially from those expressed or implied by such forward-looking statements depending upon a number of factors

 


 

(BARR LOGO)
affecting the Company’s business. These factors include, among others: the difficulty in predicting the timing and outcome of legal proceedings, including patent-related matters such as patent challenge settlements and patent infringement cases; the outcome of litigation arising from challenging the validity or non-infringement of patents covering our products; the difficulty of predicting the timing of FDA approvals; court and FDA decisions on exclusivity periods; the ability of competitors to extend exclusivity periods for their products; our ability to complete product development activities in the timeframes and for the costs we expect; market and customer acceptance and demand for our pharmaceutical products; our dependence on revenues from significant customers; reimbursement policies of third party payors; our dependence on revenues from significant products; the use of estimates in the preparation of our financial statements; the impact of competitive products and pricing on products, including the launch of authorized generics; the ability to launch new products in the timeframes we expect; the availability of raw materials; the availability of any product we purchase and sell as a distributor; the regulatory environment in the markets where we operate; our exposure to product liability and other lawsuits and contingencies; the increasing cost of insurance and the availability of product liability insurance coverage; our timely and successful completion of strategic initiatives, including integrating companies (such as PLIVA d.d.) and products we acquire and implementing our new SAP enterprise resource planning system; fluctuations in operating results, including the effects on such results from spending for research and development, sales and marketing activities and patent challenge activities; the inherent uncertainty associated with financial projections; our expansion into international markets through our PLIVA acquisition, and the resulting currency, governmental, regulatory and other risks involved with international operations; our ability to service our significantly increased debt obligations as a result of the PLIVA acquisition; changes in generally accepted accounting principles; and other risks detailed in our SEC filings, including in our Transition Report on Form 10-K/T for the six months ended December 31, 2006.
The forward-looking statements contained in this press release speak only as of the date the statement was made. The Company undertakes no obligation (nor does it intend) to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except to the extent required under applicable law.
[EDITOR’S ADVISORY: Barr Pharmaceuticals, Inc. news releases are available free of charge through PR Newswire’s News On-Call site at http://www.prnewswire.com/comp/089750.html. Barr news releases and corporate information are also available on Barr’s website (www.barrlabs.com). For complete indications, warnings and contraindications, contact Barr Laboratories’ Product Information Department at 1-800-Barr Lab. All trademarks referenced herein are the property of their respective owners.]
# # #

 


 

(BARR LOGO)
Barr Pharmaceuticals, Inc. Selected Financial Data
(in thousands, except per share amounts)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2007     2006     2007     2006  
    (unaudited)     (unaudited)     (unaudited)     (unaudited)  
Revenues:
                               
Product sales
  $ 588,901     $ 319,619     $ 1,152,719     $ 613,140  
Alliance and development revenue
    36,423       32,049       61,544       65,369  
Other revenue
    11,626             22,065        
 
                       
Total revenues
    636,950       351,668       1,236,328       678,509  
Costs and expenses:
                               
Cost of sales
    277,613       107,328       580,148       205,835  
Selling, general and administrative
    189,364       104,303       370,229       182,460  
Research and development
    65,413       36,447       126,637       74,152  
Write-off of acquired IPR&D
    2,809             4,358        
 
                       
Earnings from operations
    101,751       103,590       154,956       216,062  
Interest income
    8,133       5,734       18,755       9,947  
Interest expense
    41,798       289       83,567       456  
Other income (expense)
    3,730       16,690       4,826       17,761  
 
                       
Earnings before income taxes and minority interest
    71,816       125,725       94,970       243,314  
Income tax expense
    25,520       43,471       35,245       84,964  
Minority interest
    (376 )           (1,911 )      
 
                       
Net earnings from continuing operations
    45,920       82,254       57,814       158,350  
Loss from discontinued operations, net of taxes
    (575 )           (897 )      
 
                       
Net earnings
  $ 45,345     $ 82,254     $ 56,917     $ 158,350  
 
                       
Earnings per common share — diluted:
                               
Earnings per common share — continuing operations
  $ 0.42     $ 0.76     $ 0.53     $ 1.46  
Loss per common share — discontinued operations
    (0.01 )           (0.01 )      
 
                       
Net earnings per common share — diluted
  $ 0.41     $ 0.76     $ 0.52     $ 1.46  
 
                       
Weighted average shares — diluted
    108,191       108,084       108,124       108,399  
 
                       
Stock-based compensation expense:
                               
Cost of sales
  $ 2,319     $ 1,745     $ 4,512     $ 3,757  
Selling, general and administrative
    4,409       3,230       8,223       6,728  
Research and development
    1,405       1,290       2,697       2,713  
 
                       
Total stock-based compensation expense
  $ 8,133     $ 6,265     $ 15,432     $ 13,198  
 
                       
                                 
    As of     As of                  
Select Balance Sheet Data   6/30/07     12/31/06                  
Cash & cash equivalents
  $ 203,956     $ 231,975  
Marketable securities -Current and long-term
    563,565       682,692  
Accounts receivable, net
    477,080       515,303  
Other receivables
    68,099       76,491  
Inventories, net
    457,776       429,592  
Accounts payable & accrued liabilities
    380,504       425,443  
Working capital
    879,339       876,106  
Total assets
    4,808,752       4,961,862  
Total debt
    2,458,612       2,677,669  
Shareholders’ equity
    1,604,336       1,465,228  

 


 

(BARR LOGO)
Reconciliation of Adjusted Earnings to GAAP Earnings; EBITDA
To supplement its consolidated financial statements presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”), the Company is providing the supplemental financial information contained below to reflect (1) the adjusted earnings per share effect of certain unusual or infrequent charges or benefits that were taken or received in the three and six months ended June 30, 2007, and (2) the calculation of EBITDA for each period presented.
Adjusted earnings per share and EBITDA are non-GAAP financial measures. The Company is providing this information, however, because it believes that such information is useful to both management and investors in that it facilitates analysis by both management and investors in evaluating the Company’s performance and trends. The presentation of this additional information is not meant to be considered in isolation of, or as a substitute for, results prepared in accordance with GAAP.
Barr Pharmaceuticals, Inc. Selected Adjusted Financial Data
(in thousands, except per share amounts)
                                                         
    Three Months Ended June 30, 2007     Three Months Ended June 30, 2006  
    GAAP     Adjustments   Adjusted Earnings     GAAP     Adjustments     Adjusted Earnings  
Revenues:
                                                       
Product sales
  $ 588,901                   $ 588,901     $ 319,619     $     $ 319,619  
Alliance and development revenue
    36,423                     36,423       32,049             32,049  
Other revenue
    11,626                     11,626                    
 
                                           
Total revenues
    636,950                     636,950       351,668             351,668  
Costs and expenses:
                                                       
Cost of sales
    277,613       (47,440 )(b),(c),(d)             230,173       107,328       (18,681 )(b),(d)     88,647  
Selling, general and administrative
    189,364       (6,553 )(b),(c),(d),(f)             182,811       104,303       (25,730 )(d),(g)     78,573  
Research and development
    65,413       (1,552 )(b),(c),(d)             63,861       36,447       (1,290 )(d)     35,157  
Write-off of acquired IPR&D
    2,809       (2,809 )(e)                                
 
                                           
Earnings from operations
    101,751       58,354               160,105       103,590       45,701       149,291  
Interest income
    8,133                     8,133       5,734             5,734  
Interest expense
    41,798                     41,798       289             289  
Other income, net
    3,730                     3,730       16,690       (17,000 )(h),(i)     (310 )
 
                                           
Earnings before income taxes and minority interest
    71,816       58,354       741       130,911       125,725       28,701       154,426  
Income tax expense
    25,520       13,520 (j)             39,040       43,471       10,506 (j)     53,977  
Minority interest
    376       142       14       532                    
 
                                         
Net earnings from continuing operations
    45,920       44,692       727 (a)     91,339       82,254       18,195       100,449  
Loss from discontinued operations, net of taxes
    (575 )     575 (k)                                
 
                                           
Net earnings
  $ 45,345     $ 45,267     $ 727     $ 91,339     $ 82,254     $ 18,195     $ 100,449  
 
                                         
Basic
                                                       
Earnings per common share — continuing operations
  $ 0.43                     $ 0.85     $ 0.77             $ 0.95  
Earnings per common share — discontinued operations
  $ (0.01 )                   $     $             $  
Net earnings per common share — basic
  $ 0.42                     $ 0.85     $ 0.77             $ 0.95  
Weighted average shares — basic
    106,909                       106,909       106,185               106,185  
Diluted
                                                       
Earnings per common share — continuing operations
  $ 0.42                     $ 0.84     $ 0.76             $ 0.93  
Earnings per common share — discontinued operations
  $ (0.01 )                   $     $             $  
Net earnings per common share — diluted
  $ 0.41                     $ 0.84     $ 0.76             $ 0.93  
Weighted average shares — diluted
    108,191                       108,191       108,084               108,084  

 


 

(BARR LOGO)
Summary Of Adjustment Items:
                 
    Three Months Ended June 30,
    2007   2006
(a) Net loss from operations expected to be divested, net of minority interest
    (727 )      
 
               
   These businesses are expected to be divested by early 2008. The Company believes adjusting GAAP earnings for these losses will allow investors to better assess our ongoing activities.
               
 
               
(b) Amortization and inventory step up adjustments:
               
Cost of sales -
               
Inventory step up — PLIVA
    (448 )      
Inventory step up — FEI
            (8,289 )
PLIVA-related product amortization
    (29,040 )      
Barr product amortization
    (11,114 )     (8,647 )
 
               
Subtotal Cost of sales
    (40,602 )     (16,936 )
 
               
Pliva — Selling, general and administrative
    (281 )        
 
               
Pliva — Research and development
    (18 )      
 
               
Total
    (40,901 )     (16,936 )
 
               
(c) Incremental PLIVA depreciation due to purchase accounting write up of fixed assets:
               
Cost of sales
    (4,519 )      
Selling, general and administrative
    (363 )      
Research and development
    (129 )      
 
               
Total
    (5,011 )      
 
               
(d) Stock option expense:
               
Cost of sales
    (2,319 )     (1,745 )
Selling, general and administrative
    (4,409 )     (3,230 )
Research and development
    (1,405 )     (1,290 )
 
               
Total
    (8,133 )     (6,265 )
 
               
(e) Write off of acquired IPR&D associated with purchase of PLIVA equity
               
 
    (2,809 )      
 
               
(f) Litigation reserve
    (1,500 )      
 
               
(g) Litigation settelement — Invamed
          (22,500 )
 
               
(h) Unrealized gain on venture fund
          6,700  
 
               
(i) Foreign currency hedge appreciation
          10,300  
 
               
(j) Adjustments to tax expense, including:
               
Tax impact of adjustments (A) — (I) above.
    16,145       10,506  
Tax (benefit) from recognition of acquired NOL
    (2,625 )      
 
               
Total
    13,520       10,506  
 
               
(k) In order to provide investors and management a basis to evaluate the performance of the ongoing operations, adjusted earnings exclude the impact of discontinued operations
               
Accounted for as discontinued operations
    575        
EBITDA Calculation:
                 
    Three Months Ended June 30,  
    2007     2006  
Earnings from operations
  $ 101,751     $ 103,590  
Depreciation
    32,838       9,794  
Amortization
    40,453       8,647  
Inventory step up
    448       8,289  
 
           
EBITDA
  $ 175,490     $ 130,320  

 


 

(BARR LOGO)
Barr Pharmaceuticals, Inc. Selected Adjusted Financial Data
(in thousands, except per share amounts)
                                                         
    Six Months Ended June 30, 2007   Six Months Ended June 30, 2006
    GAAP   Adjustments           Adjusted Earnings   GAAP   Adjustments   Adjusted Earnings
Revenues:
                                                       
Product sales
  $ 1,152,719                   $ 1,152,719     $ 613,140     $     $ 613,140  
Alliance and development revenue
    61,544                     61,544       65,369             65,369  
Other revenue
    22,065                     22,065                    
         
Total revenues
    1,236,328                     1,236,328       678,509             678,509  
Costs and expenses:
                                                       
Cost of sales
    580,148       (126,026) (b),(c),(d)             454,122       205,835       (37,352) (b),(d)     168,483  
Selling, general and administrative
    370,229       (17,660) (c),(d),(f)             352,569       182,460       (29,228) (d),(g)     153,232  
Research and development
    126,637       (3,004), (c)(d)             123,633       74,152       (2,713) (d)     71,439  
Write-off of acquired IPR&D
    4,358       (4,358 )(e)                                
         
Earnings from operations
    154,956       151,048               306,004       216,062       69,293       285,355  
Interest income
    18,755                     18,755       9,947             9,947  
Interest expense
    83,567                     83,567       456             456  
Other income, net
    4,826                     4,826       17,761       (17,000) (h),(i)     761  
         
Earnings before income taxes and minority interest
    94,970       151,048       2,509       248,527       243,314       52,293       295,607  
Income tax expense
    35,245       36,018 (j)             71,263       84,964       19,070 (j)     104,034  
Minority interest
    1,911       239       61       2,211                    
         
Net earnings from continuing operations
    57,814       114,791       2,448 (a)     175,053       158,350       33,223       191,573  
Loss from discontinued operations, net of taxes
    (897 )     897 (h)                                
         
Net earnings
  $ 56,917     $ 115,688     $ 2,448     $ 175,053     $ 158,350     $ 33,223     $ 191,573  
         
Basic
                                                       
Earnings per common share — continuing operations
  $ 0.54                     $ 1.64     $ 1.49             $ 1.81  
Earnings per common share — discontinued operations
  $ (0.01 )                   $     $             $  
Net earnings per common share — basic
  $ 0.53                     $ 1.64     $ 1.49             $ 1.81  
Weighted average shares — basic
    106,909                       106,909       106,009               106,009  
Diluted
                                                       
Earnings per common share — continuing operations
  $ 0.53                     $ 1.62     $ 1.46             $ 1.77  
Earnings per common share — discontinued operations
  $ (0.01 )                   $     $             $  
Net earnings per common share — diluted
  $ 0.52                     $ 1.62     $ 1.46             $ 1.77  
Weighted average shares — diluted
    108,124                       108,124       108,399               108,399  

 


 

(BARR LOGO)
Summary Of Adjustment Items:
                 
    Six Months Ended June 30,  
    2007     2006  
(a) Net loss from operations expected to be divested, net of minority interest
    (2,448 )      
 
               
These businesses are expected to be divested by early 2008. The Company believes adjusting GAAP earnings for these losses will allow investors to better assess our ongoing activities.
               
 
               
(b) Amortization and inventory step up adjustments:
               
Cost of Sales -
               
Inventory step up — PLIVA
    (32,758 )      
Inventory step up — FEI
            (16,083 )
PLIVA-related product amortization
    (57,236 )      
PLIVA-related intangible asset amortization
             
Barr product amortization
    (22,813 )     (17,512 )
 
           
Subtotal cost of sales
    (112,807 )     (33,595 )
Pliva — Selling, general and administrative
    (708 )      
 
               
Pliva — Research and development
    (40 )      
 
           
Total
    (113,555 )     (33,595 )
 
               
(c) Incremental PLIVA Depreciation due to purchase accounting write up of fixed assets:
               
Cost of sales
    (8,707 )      
Selling, general and administrative
    (729 )      
Research and development
    (267 )      
 
           
Total
    (9,703 )      
 
               
(d) Stock option expense:
               
Cost of sales
    (4,512 )     (3,757 )
Selling, general and administrative
    (8,223 )     (6,728 )
Research and development
    (2,697 )     (2,713 )
 
           
Total
    (15,432 )     (13,198 )
 
               
(e) Write off of acquired IPR&D associated with additional PLIVA shares:
               
 
    (4,358 )      
 
               
(f) Litigation reserve
    (8,000 )      
 
               
(g) Litigation settelement — Invamed
          (22,500 )
 
               
(h) Unrealized gain on venture fund
          6,700  
 
               
(i) Foreign currency hedge appreciation
          10,300  
 
               
(j) Adjustments to tax expense, including:
               
Tax impact of adjustments (A) — (I) above.
    41,168       19,070  
Tax (benefit) from recognition of acquired NOL
    (5,150 )      
 
           
Total
    36,018       19,070  
 
               
(k) In order to provide investors and management a basis to evaluate the performance of the ongoing operations, adjusted earnings exclude the impact of discontinued operations
               
Accounted for as discontinued operations
    897        
EBITDA Calculation:
                 
    Six Months Ended June 30,  
    2007     2006  
Earnings from operations
  $ 154,956     $ 216,062  
Depreciation
    62,847       18,883  
Amortization
    80,797       17,512  
Inventory step up
    32,758       16,083  
 
           
EBITDA
  $ 331,358     $ 268,540