LAVAL, Quebec, Aug. 7, 2018 /PRNewswire/ --
- Second-Quarter 2018 Financial Results
-
- Revenues of $2.128 Billion
- GAAP Net Loss of $873 Million
- GAAP Cash Flow from Operations of $222 Million
- Adjusted EBITDA (non-GAAP)1 of $868 Million
- Delivered Second Consecutive Quarter of Overall Organic Revenue Growth2 , Driven by the Salix and
Bausch + Lomb/International Segments3
- XIFAXAN® Revenue Increased by 26% Compared to the Second Quarter of 2017
- Maintained Revenue Guidance Range and Raised Full-Year Adjusted EBITDA (non-GAAP) Guidance Range
Bausch Health Companies Inc. (NYSE/TSX: BHC) ("Bausch Health" or the "Company" or "we") today announced its second-quarter
2018 financial results.
"For a second consecutive quarter, the Company delivered overall organic growth2, driven by solid results in our
Salix and Bausch + Lomb/International segments, which together represented approximately 78% of our business in the quarter,"
said Joseph C. Papa, chairman and CEO, Bausch Health. "Growth in
the Salix segment reflects higher sales of our promoted brands, most notably XIFAXAN® and RELISTOR®, while organic
growth2 in the Bausch + Lomb/International segment was primarily due to volume increases and strong growth across
Europe and China."
"Due to our strong results in the quarter, we are raising our full-year Adjusted EBITDA (non-GAAP) guidance range, and despite
significant foreign exchange headwinds, we are maintaining our full-year revenue guidance range," continued Mr. Papa.
Company Highlights
Executing on Core Businesses and Advancing Pipeline
- Completed Company's name change to Bausch Health Companies Inc.
- Realigned into four reporting segments3 (Bausch + Lomb/International, Salix, Ortho Dermatologics and Diversified
Products) as part of the Company's ongoing transformation; this provides greater clarity into the performance of each of our
businesses
- Reported revenue in the Bausch + Lomb/International segment decreased by 1% compared to the second quarter of 2017
primarily due to divestitures and discontinuations; revenue in this segment grew organically2 by 4% compared to the
second quarter of 2017, driven primarily by volume increases and strong growth in Europe and
China
-
- Successfully launched LUMIFY™, which achieved a weekly market share of 21% in the Redness Reliever
category4
- Launched Soothe® Xtra Protection Preservative Free lubricant eye drops
- Launched Ocuvite® Blue Light eye vitamins, a nutritional supplement that helps protect eyes from blue light emitted
from digital devices
- Launched PreserVision® AREDS 2 Formula Chewable eye vitamins
- The U.S. Food and Drug Administration accepted the New Drug Application for loteprednol etabonate ophthalmic gel, 0.38%
with a PDUFA action date of Feb. 25, 2019
- Grew revenue in the Salix segment by 14% compared to the second quarter of 2017
-
- XIFAXAN® revenue increased by 26% compared to the second quarter of 2017
- RELISTOR® franchise revenue increased by 43% compared to the second quarter of 2017
- APRISO® revenue increased by 3% compared to the second quarter of 2017
- UCERIS® franchise revenue increased by 3% compared to the second quarter of 2017
- Entered into an exclusive agreement with US WorldMeds to co-promote LUCEMYRA™, the first and only non-opioid medication
for the mitigation of withdrawal symptoms to facilitate abrupt discontinuation of opioids in adults, and have now launched
the product
- Continued to stabilize the Ortho Dermatologics segment
-
- Revenue in the Global Solta business increased by 14% compared to the second quarter of 2017
Addressing Debt and Extending Maturities
- Refinanced Company's credit facility
-
- Extended the maturity date of the revolving credit facility to June 1, 2023
- Replaced previous Term B loans with new Term B loans that have a maturity date of June 1,
2025
- Modified facility covenants to provide the Company with enhanced operating flexibility
- Lowered interest rates applicable to the credit facility
- Issued $750 million aggregate principal amount of 8.500% unsecured Senior Notes due 2027
- On June 1, 2018, a portion of the net proceeds from the new Term B loans and the 8.500%
unsecured Senior Notes due 2027, along with cash on hand, were put on deposit with a trustee and subsequently used to redeem,
on July 2, 2018, approximately $2 billion of unsecured Senior
Notes, including all remaining unsecured Senior Notes due in 2020, and to pay related fees and expenses
Resolving Legal Issues
- Achieved dismissals or other positive outcomes in resolving litigation, disputes and investigations in approximately 40
matters since Jan. 1, 2018
-
- The Company continues to achieve positive resolutions in the Shower to Shower cases, with legal fees and costs being
reimbursed by Johnson & Johnson
Second-Quarter 2018 Revenue Performance
Total reported revenues were $2.128 billion for the second quarter of 2018, as compared to
$2.233 billion in the second quarter of 2017, a decrease of $105
million, or 5%. Excluding the impact of the 2017 divestitures and discontinuations of $183
million and the favorable impact of foreign exchange of $25 million, revenue grew
organically2 by 3% compared to the second quarter of 2017, primarily driven by growth in the Salix segment and organic
growth2 in the Bausch + Lomb/International segment. Organic revenue growth2 was partially offset by
declines in the Ortho Dermatologics segment and lower volumes in the Diversified Products segment, attributed to the previously
reported loss of exclusivity for a basket of products.
Revenues by segment for the second quarter of 2018 were as follows:
(in millions)
|
|
2Q 2018
|
|
2Q 2017
|
|
Reported Change
|
|
Reported Change
|
|
Change at
Constant
Currency5
|
|
Organic2
Change
|
Segment3
|
|
|
|
|
|
|
|
|
|
|
|
|
Bausch + Lomb/International
|
|
$1,209
|
|
$1,223
|
|
($14)
|
|
(1%)
|
|
|
(3%)
|
|
|
4%
|
|
Salix
|
|
$441
|
|
$387
|
|
$54
|
|
14%
|
|
|
14%
|
|
|
14%
|
|
Ortho Dermatologics
|
|
$142
|
|
$162
|
|
($20)
|
|
(12%)
|
|
|
(12%)
|
|
|
(11%)
|
|
Diversified Products
|
|
$336
|
|
$461
|
|
($125)
|
|
(27%)
|
|
|
(27%)
|
|
|
(8%)
|
|
Total Revenues
|
|
$2,128
|
|
$2,233
|
|
($105)
|
|
(5%)
|
|
|
(6%)
|
|
|
3%
|
|
Bausch + Lomb/International Segment
Bausch + Lomb/International segment revenues were $1.209 billion for the second quarter of 2018,
as compared to $1.223 billion for the second quarter of 2017, a decrease of $14 million, or 1%. Excluding the impact of divestitures and discontinuations of $84
million, and the favorable impact of foreign exchange of $25 million, the Bausch +
Lomb/International segment grew organically2 by approximately 4% compared to the second quarter of 2017. Organic
growth2 in the quarter was primarily driven by volume increases.
Salix Segment
Salix segment revenues were $441 million for the second quarter of 2018, as compared to
$387 million for the second quarter of 2017, an increase of $54
million, or 14%. Growth was largely driven by higher sales of XIFAXAN®, RELISTOR® and other promoted products across the
segment.
Ortho Dermatologics Segment
Ortho Dermatologics segment revenues were $142 million for the second quarter of 2018, as
compared to $162 million for the second quarter of 2017, a decrease of $20
million, or 12%. Compared to the second quarter of 2017, revenues in the Global Solta business grew by 14%.
Diversified Products Segment
Diversified Products segment revenues were $336 million for the second quarter of
2018, as compared to $461 million for the second quarter of 2017, a decrease of $125 million, or 27%. The decline was primarily driven by the impact of the 2017 divestitures and
discontinuations of $97 million and by decreases attributed to the previously reported loss of
exclusivity for a basket of products.
Operating Loss
Operating loss was $245 million for the second quarter of 2018, as compared to an operating
income of $175 million for the second quarter of 2017, a decrease of $420
million. The decrease in operating results for the second quarter of 2018 primarily reflects an asset impairment
associated with the loss of exclusivity of a certain product, an increase in amortization of intangible assets and a decrease in
product contribution driven by the impact of divestitures and discontinuations.
Net Loss
Net loss for the three months ended June 30, 2018 was $873
million, as compared to net loss of $38 million for the same period in 2017, a decrease of
$835 million. The decrease is primarily attributed to an increase in operating loss, as noted
above, and an increase in the provision for income taxes of $343 million, which is primarily due to
internal tax reorganizational efforts that the Company began in the fourth quarter of 2016 and completed in the third quarter of
2017.
Adjusted net income (non-GAAP) for the second quarter of 2018 was $327 million, as compared to
$362 million for the second quarter of 2017, a decrease of 10%.
Operating Cash
The Company delivered $222 million in operating cash in the second quarter of 2018, as compared
to $268 million in the second quarter of 2017, a decrease of $46
million. Cash flows in the second quarter of 2018 were negatively affected by approximately $70
million due to divestitures in 2017, $57 million of accelerated interest payments in
connection with the refinancings in June 2018 and approximately $50
million in payments for legal settlements. In the second quarter of 2017, operating cash also included $190 million of net payments made in the resolution of the Salix securities class action litigation.
EPS
GAAP Earnings Per Share (EPS) Diluted for the second quarter of 2018 were $(2.49), as compared
to $(0.11) for the second quarter of 2017.
Adjusted EBITDA (non-GAAP)
Adjusted EBITDA (non-GAAP) was $868 million for the second quarter of 2018, as compared
to $951 million for the second quarter of 2017, a decrease of $83
million. Adjusted EBITDA (non-GAAP) in the second quarter of 2018 reflects the impact of 2017 divestitures of
approximately $70 million, transactional foreign exchange and other of $51
million, the impact of the loss of exclusivity of certain products of $59 million and
favorable translational foreign exchange of $10 million.
2018 Financial Outlook
Bausch Health has maintained its full-year revenue guidance range for 2018 and has raised its full-year Adjusted EBITDA
(non-GAAP) guidance range for 2018:
- Full-Year Revenues in the range of $8.15 – $8.35
billion
- Full-Year Adjusted EBITDA (non-GAAP) in the range of $3.20 – $3.35
billion from $3.15 – $3.30 billion
Other than with respect to GAAP Revenues, the Company only provides guidance on a non-GAAP basis. The Company does not provide
a reconciliation of forward-looking Adjusted EBITDA (non-GAAP) to GAAP net income (loss), due to the inherent difficulty in
forecasting and quantifying certain amounts that are necessary for such reconciliation. In periods where significant acquisitions
or divestitures are not expected, the Company believes it might have a basis for forecasting the GAAP equivalent for certain
costs, such as amortization, which would otherwise be treated as non-GAAP to calculate projected GAAP net income (loss). However,
because other deductions (such as restructuring, gain or loss on extinguishment of debt and litigation and other matters) used to
calculate projected net income (loss) vary dramatically based on actual events, the Company is not able to forecast on a GAAP
basis with reasonable certainty all deductions needed in order to provide a GAAP calculation of projected net income (loss) at
this time. The amount of these deductions may be material and, therefore, could result in projected GAAP net income (loss) being
materially less than projected Adjusted EBITDA (non-GAAP). The guidance provided in this section represents forward-looking
information, and actual results may vary materially. Please see the risks and assumptions referred to in the Forward-looking
Statements section of this news release.
Additional Highlights
- Bausch Health's cash and cash equivalents were $838 million at June
30, 2018
- The Company's availability under the Revolving Credit Facility was approximately $725 million
at June 30, 2018
Conference Call Details
Date:
|
Tuesday, Aug. 7, 2018
|
Time:
|
8:00 a.m. EDT
|
Web cast:
|
http://ir.bauschhealth.com/events-and-presentations
|
Participant Event Dial-in:
|
(844) 428-3520 (North America)
|
|
(409) 767-8386 (International)
|
Participant Passcode:
|
1378128
|
Replay Dial-in:
|
(855) 859-2056 (North America)
|
|
(404) 537-3406 (International)
|
Replay Passcode:
|
1378128 (replay available until Oct. 7, 2018)
|
About Bausch Health
Bausch Health Companies Inc. (NYSE/TSX: BHC) is a global company whose mission is to improve people's lives with our health
care products. We develop, manufacture and market a range of pharmaceutical, medical device and over-the-counter products,
primarily in the therapeutic areas of eye health, gastroenterology and dermatology. We are delivering on our commitments as we
build an innovative company dedicated to advancing global health. More information can be found at www.bauschhealth.com.
Forward-looking Statements
This news release contains forward-looking information and statements, within the meaning of applicable securities laws
(collectively, "forward-looking statements"), including, but not limited to, statements regarding Bausch Health's future
prospects and performance including the Company's 2018 full-year guidance and the anticipated approval and launch dates for
certain of our products. Forward-looking statements may generally be identified by the use of the words "anticipates," "expects,"
"intends," "plans," "should," "could," "would," "may," "will," "believes," "estimates," "potential," "target," "tracking," or
"continue" and variations or similar expressions, and phrases or statements that certain actions, events or results may, could,
should or will be achieved, received or taken, or will occur or result, and similar such expressions also identify
forward-looking information. These forward-looking statements, including the Company's full-year guidance, are based upon the
current expectations and beliefs of management and are provided for the purpose of providing additional information about such
expectations and beliefs and readers are cautioned that these statements may not be appropriate for other purposes. These
forward-looking statements are subject to certain risks and uncertainties that could cause actual results and events to differ
materially from those described in these forward-looking statements. These risks and uncertainties include, but are not limited
to, the risks and uncertainties discussed in the Company's most recent annual and quarterly reports and detailed from time to
time in the Company's other filings with the Securities and Exchange Commission and the Canadian Securities Administrators, which
risks and uncertainties are incorporated herein by reference. In addition, certain material factors and assumptions have been
applied in making these forward-looking statements (including the Company's 2018 full-year guidance), including that the risks
and uncertainties outlined above will not cause actual results or events to differ materially from those described in these
forward-looking statements, and additional information regarding certain of these material factors and assumptions may also be
found in the Company's filings described above. The Company believes that the material factors and assumptions reflected in these
forward-looking statements are reasonable, but readers are cautioned not to place undue reliance on any of these forward-looking
statements. These forward-looking statements speak only as of the date hereof. Bausch Health undertakes no obligation to update
any of these forward-looking statements to reflect events or circumstances after the date of this news release or to reflect
actual outcomes, unless required by law.
Non-GAAP Information
To supplement the financial measures prepared in accordance with U.S. generally accepted accounting principles (GAAP), the
Company uses certain non-GAAP financial measures, including (i) Adjusted EBITDA (non-GAAP), (ii) organic growth and (iii)
constant currency. As discussed below, we also provide Adjusted Net Income (non-GAAP) to provide supplemental information to
readers. Management uses these non-GAAP measures as key metrics in the evaluation of company performance and the consolidated
financial results and, in part, in the determination of cash bonuses for its executive officers. The Company believes these
non-GAAP measures are useful to investors in their assessment of our operating performance and the valuation of our Company. In
addition, these non-GAAP measures address questions the Company routinely receives from analysts and investors, and in order to
assure that all investors have access to similar data, the Company has determined that it is appropriate to make this data
available to all investors.
However, these measures are not prepared in accordance with GAAP nor do they have any standardized meaning under GAAP. In
addition, other companies may use similarly titled non-GAAP financial measures that are calculated differently from the way we
calculate such measures. Accordingly, our non-GAAP financial measures may not be comparable to similar non-GAAP measures. We
caution investors not to place undue reliance on such non-GAAP measures, but instead to consider them with the most directly
comparable GAAP measures. Non-GAAP financial measures have limitations as analytical tools and should not be considered in
isolation. They should be considered as a supplement to, not a substitute for, or superior to, the corresponding measures
calculated in accordance with GAAP.
The reconciliations of these historic non-GAAP measures to the most directly comparable financial measures calculated and
presented in accordance with GAAP are shown in the tables below. However, as indicated above, for guidance purposes, the Company
does not provide reconciliations of projected Adjusted EBITDA (non-GAAP) to projected GAAP net income (loss), due to the inherent
difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations.
Specific Non-GAAP Measures
Adjusted EBITDA (non-GAAP)
Adjusted EBITDA (non-GAAP) is GAAP net income (its most directly comparable GAAP financial measure) adjusted for certain
items, as further described below. Management of the Company believes that Adjusted EBITDA (non-GAAP), along with the GAAP
measures used by management, most appropriately reflect how the Company measures the business internally and sets operational
goals and incentives, especially in light of the Company's new strategies. In particular, the Company believes that Adjusted
EBITDA (non-GAAP) focuses management on the Company's underlying operational results and business performance. As a result, the
Company uses Adjusted EBITDA (non-GAAP) both to assess the actual financial performance of the Company and to forecast future
results as part of its guidance. Management believes Adjusted EBITDA (non-GAAP) is a useful measure to evaluate current
performance. Adjusted EBITDA (non-GAAP) is intended to show our unleveraged, pre-tax operating results and therefore reflects our
financial performance based on operational factors. In addition, commencing in 2017, cash bonuses for the Company's executive
officers and other key employees are based, in part, on the achievement of certain Adjusted EBITDA (non-GAAP) targets.
Adjusted EBITDA (non-GAAP) reflect adjustments based on the following items:
- Restructuring and integration costs: Since 2016, while the Company has undertaken fewer
acquisitions, the Company has incurred additional restructuring costs as it implements its new strategies, which involve, among
other things, improvements to our infrastructure and other operational improvements, internal reorganizations and impacts from
the divestiture of assets and businesses. With regard to infrastructure and operational improvements which the Company has
taken to improve efficiencies in the businesses and facilities, these tend to be costs intended to right size the business or
organization that fluctuate significantly between periods in amount, size and timing, depending on the improvement project,
reorganization or transaction. As a result, the Company does not believe that such costs (and their impact) are truly
representative of the underlying business. The Company believes that the adjustments of these items provide supplemental
information with regard to the sustainability of the Company's operating performance, allow for a comparison of the financial
results to historical operations and forward-looking guidance and, as a result, provide useful supplemental information to
investors.
- Acquired in-process research and development costs: The Company has excluded expenses associated
with acquired in-process research and development, as these amounts are inconsistent in amount and frequency and are
significantly impacted by the timing, size and nature of acquisitions. Furthermore, as these amounts are associated with
research and development acquired, the Company does not believe that they are a representation of the Company's research and
development efforts during the period.
- Asset Impairments: The Company has excluded the impact of impairments of finite-lived and
indefinite-lived intangible assets, as well as impairments of assets held for sale, as such amounts are inconsistent in amount
and frequency and are significantly impacted by the timing and/or size of acquisitions and divestitures. The Company believes
that the adjustments of these items correlate with the sustainability of the Company's operating performance. Although the
Company excludes intangible impairments from its non-GAAP expenses, the Company believes that it is important for investors to
understand that intangible assets contribute to revenue generation.
- Goodwill Impairment: The Company has excluded the impact of goodwill impairment. When the Company
has made acquisitions where the consideration paid was in excess of the fair value of the net assets acquired, the remaining
purchase price is booked as goodwill. For assets that we developed ourselves, no goodwill is booked. Goodwill is not amortized
but is tested for impairment. For periods prior to Jan. 1, 2018, the amount of goodwill
impairment is measured as the excess of the carrying value of a reporting unit's goodwill over its implied fair value. However,
in January 2017, new accounting guidance was issued which simplifies the subsequent measurement
of an impairment to goodwill. Under the new guidance, which the Company early adopted effective Jan. 1,
2018, the amount of goodwill impairment is measured as the excess of a reporting unit's carrying value over its fair
value. Management excludes these charges in measuring the performance of the Company and the business.
- Share-based Compensation: The Company excludes the impact of costs relating to share-based
compensation. The Company believes that the exclusion of share-based compensation expense assists investors in the comparisons
of operating results to peer companies. Share-based compensation expense can vary significantly based on the timing, size and
nature of awards granted.
- Acquisition- related adjustments excluding amortization of intangible assets and depreciation
expense: The Company has excluded the impact of acquisition-related contingent consideration non-cash adjustments due to
the inherent uncertainty and volatility associated with such amounts based on changes in assumptions with respect to fair value
estimates, and the amount and frequency of such adjustments is not consistent and is significantly impacted by the timing and
size of the Company's acquisitions, as well as the nature of the agreed-upon consideration. In addition, the Company has
excluded the impact of fair value inventory step-up resulting from acquisitions as the amount and frequency of such adjustments
are not consistent and are significantly impacted by the timing and size of its acquisitions.
- Loss on extinguishment of debt: The Company has excluded loss on extinguishment of debt as this
represents a cost of refinancing our existing debt and is not a reflection of our operations for the period. Further, the
amount and frequency of such charges are not consistent and are significantly impacted by the timing and size of debt financing
transactions and other factors in the debt market out of management's control.
- Other Non-GAAP Charges: The Company has excluded certain other amounts, including legal and other
professional fees incurred in connection with recent legal and governmental proceedings, investigations and information
requests respecting certain of our distribution, marketing, pricing, disclosure and accounting practices, litigation and other
matters, and net (gain)/loss on sale of assets. In addition, the Company has excluded certain other expenses that are the
result of other, non-comparable events to measure operating performance. These events arise outside of the ordinary course of
continuing operations. Given the unique nature of the matters relating to these costs, the Company believes these items are not
normal operating expenses. For example, legal settlements and judgments vary significantly, in their nature, size and
frequency, and, due to this volatility, the Company believes the costs associated with legal settlements and judgments are not
normal operating expenses. In addition, as opposed to more ordinary course matters, the Company considers that each of the
recent proceedings, investigations and information requests, given their nature and frequency, are outside of the ordinary
course and relate to unique circumstances. The Company believes that the exclusion of such out-of-the-ordinary-course amounts
provides supplemental information to assist in the comparison of the financial results of the Company from period to period
and, therefore, provides useful supplemental information to investors. However, investors should understand that many of these
costs could recur and that companies in our industry often face litigation.
Finally, to the extent not already adjusted for above, Adjusted EBITDA (non-GAAP) reflects adjustments for interest, taxes,
depreciation and amortization (EBITDA represents earnings before interest, taxes, depreciation and amortization).
Adjusted Net Income (Loss) (non-GAAP)
Historically, management has used adjusted net income (loss) (non-GAAP) (the most directly comparable GAAP financial measure
for which is GAAP net income (loss)) for strategic decision making, forecasting future results and evaluating current
performance. This non-GAAP measure excludes the impact of certain items (as further described below) that may obscure trends in
the Company's underlying performance. By disclosing this non-GAAP measure, it was management's intention to provide investors
with a meaningful, supplemental comparison of the Company's operating results and trends for the periods presented. It was
management's belief that this measure was also useful to investors as such measure allowed investors to evaluate the Company's
performance using the same tools that management had used to evaluate past performance and prospects for future performance.
Accordingly, it was the Company's belief that adjusted net income (loss) (non-GAAP) was useful to investors in their assessment
of the Company's operating performance and the valuation of the Company. It is also noted that, in recent periods, our GAAP net
income was significantly lower than our adjusted net income (non-GAAP). Commencing in 2017, management of the Company identified
and began using certain new primary financial performance measures to assess the Company's financial performance. However,
management still believes that adjusted net income (loss) (non-GAAP) may be useful to investors in their assessment of the
Company and its performance.
In addition to certain of the adjustments described above (namely restructuring and integration costs, acquired in-process
research and development costs, loss on extinguishment of debt, asset impairments, acquisition-related adjustments, excluding
amortization, and other non-GAAP charges), adjusted net income (non-GAAP) also reflects adjustments based on the following
additional item:
- Amortization of intangible assets: The Company has excluded the impact of amortization of
intangible assets, as such amounts are inconsistent in amount and frequency and are significantly impacted by the timing and/or
size of acquisitions. The Company believes that the adjustments of these items correlate with the sustainability of the
Company's operating performance. Although the Company excludes amortization of intangible assets from its non-GAAP expenses,
the Company believes that it is important for investors to understand that such intangible assets contribute to revenue
generation. Amortization of intangible assets that relate to past acquisitions will recur in future periods until such
intangible assets have been fully amortized. Any future acquisitions may result in the amortization of additional intangible
assets.
Organic Growth
Organic Growth, a non-GAAP metric, is defined as an increase on a period-over-period basis in revenues on a constant currency
basis (if applicable) excluding the impact of recent acquisitions, divestitures and discontinuations. Organic Growth is growth in
GAAP Revenue (its most directly comparable GAAP financial measure) adjusted for certain items, as further described below, of
businesses that have been owned for one or more years. The Company uses organic revenue and organic growth to assess performance
of its business units and operating and reportable segments, and the Company in total, without the impact of foreign currency
exchange fluctuations and recent acquisitions, divestitures and product discontinuations. The Company believes that such measures
are useful to investors as it provides a supplemental period-to-period comparison.
Organic revenue growth reflects adjustments for: (i) the impact of period-over-period changes in foreign currency exchange
rates on revenues and (ii) the revenues associated with acquisitions, divestitures and discontinuations of businesses divested
and/ or discontinued. These adjustments are determined as follows:
- Foreign currency exchange rates: Although changes in foreign currency exchange rates are part of
our business, they are not within management's control. Changes in foreign currency exchange rates, however, can mask positive
or negative trends in the business. The impact for changes in foreign currency exchange rates is determined as the difference
in the current period reported revenues at their current period currency exchange rates and the current period reported
revenues revalued using the monthly average currency exchange rates during the comparable prior period.
- Acquisitions, divestitures and discontinuations: In order to present period-over-period organic
revenues (non-GAAP) on a comparable basis, revenues associated with acquisitions, divestitures and discontinuations are
adjusted to include only revenues from those businesses and assets owned during both periods. Accordingly, organic revenue
(non-GAAP) growth excludes from the current period, revenues attributable to each acquisition for twelve months subsequent to
the day of acquisition, as there are no revenues from those businesses and assets included in the comparable prior period.
Organic revenue (non-GAAP) growth excludes from the prior period (but not the current period), all revenues attributable to
each divestiture and discontinuance during the twelve months prior to the day of divestiture or discontinuance, as there are no
revenues from those businesses and assets included in the comparable current period.
Constant Currency
Changes in the relative values of non-U.S. currencies to the U.S. dollar may affect the Company's financial results and
financial position. To assist investors in evaluating the Company's performance, we have adjusted for foreign currency effects.
Constant currency impact is determined by comparing 2018 reported amounts adjusted to exclude currency impact, calculated using
2017 monthly average exchange rates, to the actual 2017 reported amounts.
Please also see the reconciliation tables below for further information as to how these non-GAAP measures are calculated for
the periods presented.
1 Please see the tables at the end of this news release for a reconciliation of this and other non-GAAP measures to
the nearest comparable GAAP measure.
2 Organic growth, a non-GAAP metric, is defined as an increase on a period-over-period basis in revenues on a
constant currency basis (if applicable) excluding the impact of recent acquisitions, divestitures and discontinuations.
3 Commencing in the second quarter of 2018, the Company realigned its segment reporting structure and now operates
in four operating segments. All segment references in this news release are to this realigned segment reporting structure and
prior period presentations of segment results have been conformed to the current segment reporting structure to allow investors
to evaluate results between periods on a constant basis. For more information about the current segment reporting structure,
please see "Changes in Reportable Segments" in Note 2, "SIGNIFICANT ACCOUNTING POLICIES" to our unaudited interim
Consolidated Financial Statements included in our quarterly report on Form 10-Q for the quarter ended June
30, 2018 and slide 27 in the appendix to our Second-Quarter 2018 Financial Results presentation.
4 Retail dollar share for the week ending July 29, 2018, according to IRI.
5 To assist investors in evaluating the Company's performance, we have adjusted for changes in foreign currency
exchange rates. Change at constant currency, a non-GAAP metric, is determined by comparing 2018 reported amounts adjusted to
exclude currency impact, calculated using 2017 monthly average exchange rates, to the actual 2017 reported amounts.
FINANCIAL TABLES FOLLOW
Bausch Health Companies Inc.
|
|
|
|
|
|
|
|
Table 1
|
Condensed Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
For the Three and Six Months ended June 30, 2018 and 2017
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30
|
|
June 30
|
(in millions)
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Revenues
|
|
|
|
|
|
|
|
|
Product sales
|
|
$
|
2,100
|
|
|
$
|
2,200
|
|
|
$
|
4,065
|
|
|
$
|
4,276
|
|
Other revenues
|
|
28
|
|
|
33
|
|
|
58
|
|
|
66
|
|
|
|
2,128
|
|
|
2,233
|
|
|
4,123
|
|
|
4,342
|
|
Expenses
|
|
|
|
|
|
|
|
|
Cost of goods sold (excluding amortization and impairments of intangible
assets)
|
|
584
|
|
|
635
|
|
|
1,144
|
|
|
1,219
|
|
Cost of other revenues
|
|
10
|
|
|
11
|
|
|
23
|
|
|
23
|
|
Selling, general and administrative
|
|
642
|
|
|
659
|
|
|
1,233
|
|
|
1,320
|
|
Research and development
|
|
94
|
|
|
94
|
|
|
186
|
|
|
190
|
|
Amortization of intangible assets
|
|
741
|
|
|
623
|
|
|
1,484
|
|
|
1,258
|
|
Goodwill impairments
|
|
—
|
|
|
—
|
|
|
2,213
|
|
|
—
|
|
Asset impairments
|
|
301
|
|
|
85
|
|
|
345
|
|
|
223
|
|
Restructuring and integration costs
|
|
7
|
|
|
18
|
|
|
13
|
|
|
36
|
|
Acquired in-process research and development costs
|
|
—
|
|
|
1
|
|
|
1
|
|
|
5
|
|
Acquisition-related contingent consideration
|
|
(6)
|
|
|
(49)
|
|
|
(4)
|
|
|
(59)
|
|
Other expense (income), net
|
|
—
|
|
|
(19)
|
|
|
11
|
|
|
(259)
|
|
|
|
2,373
|
|
|
2,058
|
|
|
6,649
|
|
|
3,956
|
|
Operating (loss) income
|
|
(245)
|
|
|
175
|
|
|
(2,526)
|
|
|
386
|
|
Interest income
|
|
3
|
|
|
3
|
|
|
6
|
|
|
6
|
|
Interest expense
|
|
(435)
|
|
|
(459)
|
|
|
(851)
|
|
|
(933)
|
|
Loss on extinguishment of debt
|
|
(48)
|
|
|
—
|
|
|
(75)
|
|
|
(64)
|
|
Foreign exchange and other
|
|
(9)
|
|
|
39
|
|
|
18
|
|
|
68
|
|
Loss before (provision for) benefit from income taxes
|
|
(734)
|
|
|
(242)
|
|
|
(3,428)
|
|
|
(537)
|
|
(Provision for) benefit from income taxes
|
|
(138)
|
|
|
205
|
|
|
(23)
|
|
|
1,129
|
|
Net (loss) income
|
|
(872)
|
|
|
(37)
|
|
|
(3,451)
|
|
|
592
|
|
Net income attributable to noncontrolling interest
|
|
(1)
|
|
|
(1)
|
|
|
(3)
|
|
|
(2)
|
|
Net (loss) income attributable to Bausch Health Companies
Inc.
|
|
$
|
(873)
|
|
|
$
|
(38)
|
|
|
$
|
(3,454)
|
|
|
$
|
590
|
|
Bausch Health Companies Inc.
|
|
|
|
|
|
|
|
Table 2
|
Reconciliation of GAAP Net (Loss) Income to Adjusted Net Income
(non-GAAP)
|
|
|
|
|
|
|
For the Three and Six Months ended June 30, 2018 and 2017
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30
|
|
June 30
|
(in millions)
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Net (loss) income attributable to Bausch Health Companies
Inc.
|
|
$
|
(873)
|
|
|
$
|
(38)
|
|
|
$
|
(3,454)
|
|
|
$
|
590
|
|
Non-GAAP adjustments: (a)
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
741
|
|
|
623
|
|
|
1,484
|
|
|
1,258
|
|
Asset impairments
|
|
301
|
|
|
85
|
|
|
345
|
|
|
223
|
|
Goodwill impairments
|
|
—
|
|
|
—
|
|
|
2,213
|
|
|
—
|
|
Restructuring and integration costs
|
|
7
|
|
|
18
|
|
|
13
|
|
|
36
|
|
Acquired in-process research and development costs
|
|
—
|
|
|
1
|
|
|
1
|
|
|
5
|
|
Acquisition-related adjustments excluding amortization of intangible
assets
|
|
(6)
|
|
|
(49)
|
|
|
(4)
|
|
|
(59)
|
|
Loss on extinguishment of debt
|
|
48
|
|
|
—
|
|
|
75
|
|
|
64
|
|
Legal and other professional fees
|
|
15
|
|
|
13
|
|
|
20
|
|
|
23
|
|
Litigation and other matters
|
|
(1)
|
|
|
31
|
|
|
10
|
|
|
108
|
|
Net gain on sale of assets
|
|
—
|
|
|
(50)
|
|
|
—
|
|
|
(367)
|
|
Other
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Tax effect of non-GAAP adjustments
|
|
94
|
|
|
(272)
|
|
|
(64)
|
|
|
(1,246)
|
|
Total non-GAAP adjustments
|
|
1,200
|
|
|
400
|
|
|
4,093
|
|
|
45
|
|
Adjusted net income attributable to Bausch Health Companies Inc.
(non-GAAP)
|
|
$
|
327
|
|
|
$
|
362
|
|
|
$
|
639
|
|
|
$
|
635
|
|
|
(a) The components of (and further details respecting) each of these
non-GAAP adjustments and the financial statement line item to which each component relates can be found on Table
2a.
|
Bausch Health Companies Inc.
|
|
|
|
|
|
Table 2a
|
Reconciliation of GAAP to Non-GAAP Financial Information
|
|
|
|
|
|
|
|
|
For the Three and Six Months ended June 30, 2018 and 2017
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30
|
|
June 30
|
(in millions)
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Selling, general and administrative reconciliation:
|
|
|
|
|
|
|
|
|
GAAP Selling, general and administrative
|
|
$
|
642
|
|
|
$
|
659
|
|
|
$
|
1,233
|
|
|
$
|
1,320
|
|
Legal and other professional fees (a)
|
|
(15)
|
|
|
(13)
|
|
|
(20)
|
|
|
(23)
|
|
Other Selling, general and administrative (b)
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
Adjusted selling, general and administrative (non-GAAP)
|
|
$
|
627
|
|
|
$
|
646
|
|
|
$
|
1,214
|
|
|
$
|
1,297
|
|
Amortization of intangible assets reconciliation:
|
|
|
|
|
|
|
|
|
GAAP Amortization of intangible assets
|
|
$
|
741
|
|
|
$
|
623
|
|
|
$
|
1,484
|
|
|
$
|
1,258
|
|
Amortization of intangible assets (c)
|
|
(741)
|
|
|
(623)
|
|
|
(1,484)
|
|
|
(1,258)
|
|
Adjusted amortization of intangible assets (non-GAAP)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Goodwill impairment reconciliation:
|
|
|
|
|
|
|
|
|
GAAP Goodwill impairment
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,213
|
|
|
$
|
—
|
|
Goodwill impairment (d)
|
|
—
|
|
|
—
|
|
|
(2,213)
|
|
|
—
|
|
Adjusted goodwill impairment (non-GAAP)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Restructuring and integration costs reconciliation:
|
|
|
|
|
|
|
|
|
GAAP Restructuring and integration costs
|
|
$
|
7
|
|
|
$
|
18
|
|
|
$
|
13
|
|
|
$
|
36
|
|
Restructuring and integration costs (e)
|
|
(7)
|
|
|
(18)
|
|
|
(13)
|
|
|
(36)
|
|
Adjusted restructuring and integration costs (non-GAAP)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Acquired in-process research and development costs
reconciliation:
|
|
|
|
|
|
|
|
|
GAAP Acquired in-process research and development costs
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
5
|
|
Acquired in-process research and development costs
(f)
|
|
—
|
|
|
(1)
|
|
|
(1)
|
|
|
(5)
|
|
Adjusted acquired in-process research and development costs
(non-GAAP)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Asset impairments reconciliation:
|
|
|
|
|
|
|
|
|
GAAP Asset impairments
|
|
$
|
301
|
|
|
$
|
85
|
|
|
$
|
345
|
|
|
$
|
223
|
|
Asset impairments (g)
|
|
(301)
|
|
|
(85)
|
|
|
(345)
|
|
|
(223)
|
|
Adjusted asset impairments (non-GAAP)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Acquisition-related contingent consideration reconciliation:
|
|
|
|
|
|
|
|
|
GAAP Acquisition-related contingent consideration
|
|
$
|
(6)
|
|
|
$
|
(49)
|
|
|
$
|
(4)
|
|
|
$
|
(59)
|
|
Acquisition-related contingent consideration (h)
|
|
6
|
|
|
49
|
|
|
4
|
|
|
59
|
|
Adjusted acquisition-related contingent consideration (non-GAAP)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Other expense (income), net reconciliation:
|
|
|
|
|
|
|
|
|
GAAP Other expense (income), net
|
|
$
|
—
|
|
|
$
|
(19)
|
|
|
$
|
11
|
|
|
$
|
(259)
|
|
Litigation and other matters (i)
|
|
1
|
|
|
(31)
|
|
|
(10)
|
|
|
(108)
|
|
Net gain on sale of assets (j)
|
|
—
|
|
|
50
|
|
|
—
|
|
|
367
|
|
Other (b)
|
|
(1)
|
|
|
—
|
|
|
(1)
|
|
|
—
|
|
Adjusted other expense (income) (non-GAAP)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loss on extinguishment of debt reconciliation:
|
|
|
|
|
|
|
|
|
GAAP Loss on extinguishment of debt
|
|
$
|
(48)
|
|
|
$
|
—
|
|
|
$
|
(75)
|
|
|
$
|
(64)
|
|
Loss on extinguishment of debt (k)
|
|
48
|
|
|
—
|
|
|
75
|
|
|
64
|
|
Adjusted loss on extinguishment of debt (non-GAAP)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Benefit from income taxes reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP (Provision for) benefit from income taxes
|
|
$
|
(138)
|
|
|
$
|
205
|
|
|
$
|
(23)
|
|
|
$
|
1,129
|
|
Tax effect of non-GAAP adjustments(l)
|
|
|
94
|
|
|
|
(272)
|
|
|
|
(64)
|
|
|
|
(1,246)
|
|
Adjusted provision for income taxes (non-GAAP)
|
|
$
|
(44)
|
|
|
$
|
(67)
|
|
|
$
|
(87)
|
|
|
$
|
(117)
|
|
|
(a) Represents the sole component of the non-GAAP adjustment of "Legal and
other professional fees" (see Table 2). Legal and other professional fees incurred during the three and six months ended
June 30, 2018 and 2017 in connection with recent legal and governmental proceedings, investigations and information
requests related to, among other matters, our distribution, marketing, pricing, disclosure and accounting practices.
(b) Represents the two components of the non-GAAP adjustment of "Other" (see Table 2).
(c) Represents the sole component of the non-GAAP adjustment of "Amortization of intangible assets" (see Table 2).
(d) Represents the sole component of the non-GAAP adjustment of "Goodwill impairment" (see Table 2).
(e) Represents the sole component of the non-GAAP adjustment of "Restructuring and integration costs" (see Table 2).
(f) Represents the sole component of the non-GAAP adjustment of "Acquired in-process research and development costs" (see
Table 2).
(g) Represents the sole component of the non-GAAP adjustment of "Asset impairments" (see Table 2).
(h) Represents the sole component of the non-GAAP adjustment of "Acquisition-related adjustments excluding amortization
of intangible assets" (see Table 2).
(i) Represents the sole component of the non-GAAP adjustment of "Litigation and other matters" (see Table 2).
(j) Represents the sole component of the non-GAAP adjustment "Net gain on sale of assets" (see Table 2). Net gain
on sale of assets of $50 million and $367 million during the three and six months ended June 30, 2017, respectively,
includes the $73 million gain on the sale of Dendreon Pharmaceuticals LLC in June 2017 and the $319 million gain on the
sale of CeraVe, AcneFree and AMBI skincare brands in March of 2017.
(k) Represents the sole component of the non-GAAP adjustment of "Loss on extinguishment of debt" (see Table 2).
(l) Represents the sole component of the non-GAAP adjustment of "Tax effect of non-GAAP adjustments" (see Table
2).
|
B ausch Health Companies
Inc.
|
|
|
|
|
|
Table 2b
|
Reconciliation of GAAP Net (Loss) Income to Adjusted EBITDA
(non-GAAP)
|
|
|
|
|
|
|
For the Three and Six Months ended June 30, 2018 and 2017
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30
|
|
June 30
|
(in millions)
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Net (loss) income attributable to Bausch Health Companies
Inc.
|
|
$
|
(873)
|
|
|
$
|
(38)
|
|
|
$
|
(3,454)
|
|
|
$
|
590
|
|
|
Interest expense, net
|
|
432
|
|
|
456
|
|
|
845
|
|
|
927
|
|
|
Provision for (benefit from) income taxes
|
|
138
|
|
|
(205)
|
|
|
23
|
|
|
(1,129)
|
|
|
Depreciation and amortization
|
|
784
|
|
|
666
|
|
|
1,570
|
|
|
1,340
|
|
EBITDA
|
|
481
|
|
|
879
|
|
|
(1,016)
|
|
|
1,728
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
Asset impairments
|
|
301
|
|
|
85
|
|
|
345
|
|
|
223
|
|
|
Goodwill impairments
|
|
—
|
|
|
—
|
|
|
2,213
|
|
|
—
|
|
|
Restructuring and integration costs
|
|
7
|
|
|
18
|
|
|
13
|
|
|
36
|
|
|
Acquired in-process research and development costs
|
|
—
|
|
|
1
|
|
|
1
|
|
|
5
|
|
|
Acquisition-related adjustments excluding amortization and
depreciation
|
|
(6)
|
|
|
(49)
|
|
|
(4)
|
|
|
(59)
|
|
|
Loss on extinguishment of debt
|
|
48
|
|
|
—
|
|
|
75
|
|
|
64
|
|
|
Share-based compensation
|
|
22
|
|
|
23
|
|
|
43
|
|
|
51
|
|
|
Other adjustments:
|
|
|
|
|
|
|
|
|
|
Legal and other professional fees (a)
|
|
15
|
|
|
13
|
|
|
20
|
|
|
23
|
|
|
Litigation and other matters
|
|
(1)
|
|
|
31
|
|
|
10
|
|
|
108
|
|
|
Net gain on sale of assets (b)
|
|
—
|
|
|
(50)
|
|
|
—
|
|
|
(367)
|
|
|
Other
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Adjusted EBITDA (non-GAAP)
|
|
$
|
868
|
|
|
$
|
951
|
|
|
$
|
1,700
|
|
|
$
|
1,812
|
|
|
(a) Legal and other professional fees incurred during the three and six
months ended June 30, 2018 and 2017 in connection with recent legal and governmental proceedings, investigations and
information requests related to, among other matters, our distribution, marketing, pricing, disclosure and accounting
practices.
(b) Net gain on sale of assets of $50 million and $367 million during the three and six months ended June 30, 2017,
respectively, includes the $73 million gain on the sale of Dendreon Pharmaceuticals LLC in June 2017 and the $319 million
gain on the sale of CeraVe, AcneFree and AMBI skincare brands in March of 2017.
|
Bausch Health Companies Inc.
|
|
|
|
|
|
|
Table 3
|
Organic Growth (non-GAAP) - by Segment
|
|
|
|
|
|
|
|
|
|
For the Three and Six Months Ended June 30, 2018 and 2017
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Organic Revenue for the Three Months Ended
|
|
|
|
|
|
|
June 30, 2018
|
|
June 30, 2017
|
|
Change in
Organic Revenue
|
|
|
Revenue
as
Reported
|
|
Changes
in
Exchange Rates (a)
|
|
Organic
Revenue
(Non-
GAAP) (b)
|
|
Revenue
as
Reported
|
|
Divested Revenues
|
|
Organic
Revenue
(Non-
GAAP) (b)
|
|
(in millions)
|
|
Amount
|
|
Pct.
|
Bausch + Lomb/International (c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Vision Care
|
|
$
|
207
|
|
|
$
|
(4)
|
|
|
$
|
203
|
|
|
$
|
187
|
|
|
$
|
—
|
|
|
$
|
187
|
|
|
$
|
16
|
|
|
9
|
%
|
Global Surgical (d)
|
|
182
|
|
|
(6)
|
|
|
176
|
|
|
175
|
|
|
(2)
|
|
|
173
|
|
|
3
|
|
|
2
|
%
|
Global Consumer Products
|
|
369
|
|
|
(5)
|
|
|
364
|
|
|
379
|
|
|
(31)
|
|
|
348
|
|
|
16
|
|
|
5
|
%
|
Global Ophtho Rx
|
|
178
|
|
|
(3)
|
|
|
175
|
|
|
167
|
|
|
—
|
|
|
167
|
|
|
8
|
|
|
5
|
%
|
International Rx (d)
|
|
273
|
|
|
(7)
|
|
|
266
|
|
|
315
|
|
|
(51)
|
|
|
264
|
|
|
2
|
|
|
1
|
%
|
Total Bausch + Lomb/International
|
|
1,209
|
|
|
(25)
|
|
|
1,184
|
|
|
1,223
|
|
|
(84)
|
|
|
1,139
|
|
|
45
|
|
|
4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salix (c)
|
|
441
|
|
|
—
|
|
|
441
|
|
|
387
|
|
|
—
|
|
|
387
|
|
|
54
|
|
|
14
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ortho Dermatologics (c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ortho Dermatologics (e)
|
|
110
|
|
|
—
|
|
|
110
|
|
|
134
|
|
|
(2)
|
|
|
132
|
|
|
(22)
|
|
|
(17)
|
%
|
Global Solta
|
|
32
|
|
|
—
|
|
|
32
|
|
|
28
|
|
|
—
|
|
|
28
|
|
|
4
|
|
|
14
|
%
|
Total Ortho Dermatologics
|
|
142
|
|
|
—
|
|
|
142
|
|
|
162
|
|
|
(2)
|
|
|
160
|
|
|
(18)
|
|
|
(11)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diversified Products (c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Neurology and Other
|
|
216
|
|
|
—
|
|
|
216
|
|
|
248
|
|
|
—
|
|
|
248
|
|
|
(32)
|
|
|
(13)
|
%
|
Generics
|
|
90
|
|
|
—
|
|
|
90
|
|
|
82
|
|
|
—
|
|
|
82
|
|
|
8
|
|
|
10
|
%
|
Dentistry
|
|
30
|
|
|
—
|
|
|
30
|
|
|
35
|
|
|
(1)
|
|
|
34
|
|
|
(4)
|
|
|
(12)
|
%
|
Other revenues (e)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
96
|
|
|
(96)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total Diversified Products
|
|
336
|
|
|
—
|
|
|
336
|
|
|
461
|
|
|
(97)
|
|
|
364
|
|
|
(28)
|
|
|
(8)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
2,128
|
|
|
$
|
(25)
|
|
|
$
|
2,103
|
|
|
$
|
2,233
|
|
|
$
|
(183)
|
|
|
$
|
2,050
|
|
|
$
|
53
|
|
|
3
|
%
|
|
(a) The impact for changes in foreign currency exchange rates is determined
as the difference in the current period reported revenues at their current period currency exchange rates and the current
period reported revenues revalued using the monthly average currency exchange rates during the comparable prior period.
(b) To supplement the financial measures prepared in accordance with GAAP, the Company uses certain non-GAAP financial
measures. For additional information about the Company's use of such non-GAAP financial measures, refer to the body of
the news release to which these tables are attached. Organic revenue (non-GAAP) for the three months ended June 30, 2018
is calculated as revenue as reported adjusted for the impact for changes in exchange rates (previously defined in this
news release). Organic revenue (non-GAAP) for the three months ended June 30, 2017 is calculated as revenue as reported
less revenues attributable to divestitures and discontinuances during the twelve months prior to the day of divestiture
or discontinuance, as there are no revenues from those businesses and assets included in the comparable current period.
Organic revenue is also adjusted for acquisitions, however, during the three months ended June 30, 2018 and 2017, there
were no acquisitions. (c) Commencing in the second quarter of 2018, the Company realigned its segment reporting structure
and now operates in four operating segments. All segment references in this news release are to this realigned segment
reporting structure and prior period presentations of segment results have been conformed to the current segment
reporting structure to allow investors to evaluate results between periods on a constant basis. For more information
about the current segment reporting structure, please see "Changes in Reportable Segments" in Note 2, "SIGNIFICANT
ACCOUNTING POLICIES" to our unaudited interim Consolidated Financial Statements included in our quarterly report on Form
10-Q for the quarter ended June 30, 2018 and slide 27 in the appendix to our Second-Quarter 2018 Financial Results
presentation.
(d) Effective in the third quarter of 2017, one product has been removed from the former Global Surgical business unit
and added to the International Rx business unit. This change was made as management believed that the product better
aligned with the International Rx business unit, as this product, although acquired as part of the acquisition of certain
surgical assets, is an injectable product. Prior period presentations of business unit revenue have been conformed to the
current business unit reporting structure to allow investors to evaluate results between periods on a consistent basis.
(e) Effective in the first quarter of 2018, two products historically included in the reported results of the former
Other business unit in the former U.S. Diversified segment are included in the reported results of the Ortho
Dermatologics business unit in the Ortho Dermatologics segment as management believes the products better align with that
business unit. Prior period presentations of segment and business unit revenues have been conformed to current segment
and business unit reporting structures to allow investors to evaluate results between periods on a consistent
basis.
|
Bausch Health Companies Inc.
|
|
|
|
|
Table 3 (continued)
|
Organic Growth (non-GAAP) - by Segment
|
|
|
|
|
|
|
|
|
|
For the Three and Six Months ended June 30, 2018 and 2017
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Organic Revenue for the Six Months Ended
|
|
|
|
|
|
|
June 30, 2018
|
|
June 30, 2017
|
|
Change in
Organic Revenue
|
|
|
Revenue
as
Reported
|
|
Changes
in
Exchange Rates (a)
|
|
Organic
Revenue (Non-GAAP) (b)
|
|
Revenue
as
Reported
|
|
Divested Revenues
|
|
Organic
Revenue
(Non-
GAAP) (b)
|
|
(in millions)
|
|
Amount
|
|
Pct.
|
Bausch + Lomb/International (c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Vision Care
|
|
$
|
402
|
|
|
$
|
(13)
|
|
|
$
|
389
|
|
|
$
|
357
|
|
|
$
|
—
|
|
|
$
|
357
|
|
|
$
|
32
|
|
|
9
|
%
|
Global Surgical (d)
|
|
353
|
|
|
(17)
|
|
|
336
|
|
|
329
|
|
|
(2)
|
|
|
327
|
|
|
9
|
|
|
3
|
%
|
Global Consumer Products
|
|
699
|
|
|
(23)
|
|
|
676
|
|
|
754
|
|
|
(94)
|
|
|
660
|
|
|
16
|
|
|
2
|
%
|
Global Ophtho Rx
|
|
321
|
|
|
(8)
|
|
|
313
|
|
|
310
|
|
|
—
|
|
|
310
|
|
|
3
|
|
|
1
|
%
|
International Rx (d)
|
|
537
|
|
|
(27)
|
|
|
510
|
|
|
607
|
|
|
(100)
|
|
|
507
|
|
|
3
|
|
|
1
|
%
|
Total Bausch + Lomb/International
|
|
2,312
|
|
|
(88)
|
|
|
2,224
|
|
|
2,357
|
|
|
(196)
|
|
|
2,161
|
|
|
63
|
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salix (c)
|
|
863
|
|
|
—
|
|
|
863
|
|
|
689
|
|
|
—
|
|
|
689
|
|
|
174
|
|
|
25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ortho Dermatologics (c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ortho Dermatologics (e)
|
|
222
|
|
|
—
|
|
|
222
|
|
|
328
|
|
|
(3)
|
|
|
325
|
|
|
(103)
|
|
|
(32)
|
%
|
Global Solta
|
|
61
|
|
|
(1)
|
|
|
60
|
|
|
51
|
|
|
—
|
|
|
51
|
|
|
9
|
|
|
18
|
%
|
Total Ortho Dermatologics
|
|
283
|
|
|
(1)
|
|
|
282
|
|
|
379
|
|
|
(3)
|
|
|
376
|
|
|
(94)
|
|
|
(25)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diversified Products (c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Neurology and Other
|
|
425
|
|
|
—
|
|
|
425
|
|
|
491
|
|
|
—
|
|
|
491
|
|
|
(66)
|
|
|
(13)
|
%
|
Generics
|
|
180
|
|
|
—
|
|
|
180
|
|
|
167
|
|
|
—
|
|
|
167
|
|
|
13
|
|
|
8
|
%
|
Dentistry
|
|
60
|
|
|
—
|
|
|
60
|
|
|
63
|
|
|
(2)
|
|
|
61
|
|
|
(1)
|
|
|
(2)
|
%
|
Other revenues (e)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
196
|
|
|
(196)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Total Diversified Products
|
|
665
|
|
|
—
|
|
|
665
|
|
|
917
|
|
|
(198)
|
|
|
719
|
|
|
(54)
|
|
|
(8)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
4,123
|
|
|
$
|
(89)
|
|
|
$
|
4,034
|
|
|
$
|
4,342
|
|
|
$
|
(397)
|
|
|
$
|
3,945
|
|
|
$
|
89
|
|
|
2
|
%
|
|
(a) The impact for changes in foreign currency exchange rates is determined
as the difference in the current period reported revenues at their current period currency exchange rates and the current
period reported revenues revalued using the monthly average currency exchange rates during the comparable prior period.
(b) To supplement the financial measures prepared in accordance with GAAP, the Company uses certain non-GAAP financial
measures. For additional information about the Company's use of such non-GAAP financial measures, refer to the body of
the news release to which these tables are attached. Organic revenue (non-GAAP) for the six months ended June 30, 2018 is
calculated as revenue as reported adjusted for the impact for changes in exchange rates (previously defined in this news
release). Organic revenue (non-GAAP) for the six months ended June 30, 2017 is calculated as revenue as reported less
revenues attributable to divestitures and discontinuances during the twelve months prior to the day of divestiture or
discontinuance, as there are no revenues from those businesses and assets included in the comparable current period.
Organic revenue is also adjusted for acquisitions, however, during the six months ended June 30, 2018 and 2017, there
were no acquisitions.
(c) Commencing in the second quarter of 2018, the Company realigned its segment reporting structure and now operates in
four operating segments. All segment references in this news release are to this realigned segment reporting structure
and prior period presentations of segment results have been conformed to the current segment reporting structure to allow
investors to evaluate results between periods on a constant basis. For more information about the current segment
reporting structure, please see "Changes in Reportable Segments" in Note 2, "SIGNIFICANT ACCOUNTING POLICIES" to
our unaudited interim Consolidated Financial Statements included in our quarterly report on Form 10-Q for the quarter
ended June 30, 2018 and slide 27 in the appendix to our Second-Quarter 2018 Financial Results presentation.
(d) Effective in the third quarter of 2017, one product has been removed from the former Global Surgical business unit
and added to the International Rx business unit. This change was made as management believed that the product better
aligned with the International Rx business unit, as this product, although acquired as part of the acquisition of certain
surgical assets, is an injectable product. Prior period presentations of business unit revenue have been conformed to the
current business unit reporting structure to allow investors to evaluate results between periods on a consistent basis.
(e) Effective in the first quarter of 2018, two products historically included in the reported results of the former
Other business unit in the former U.S. Diversified segment are included in the reported results of the Ortho
Dermatologics business unit in the Ortho Dermatologics segment as management believes the products better align with that
business unit. Prior period presentations of segment and business unit revenues have been conformed to current segment
and business unit reporting structures to allow investors to evaluate results between periods on a consistent
basis.
|
Bausch Health Companies Inc.
|
|
|
|
Table 4
|
Consolidated Balance Sheet and Other Financial Information
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
(in millions)
|
|
June 30,
2018
|
|
December 31, 2017
|
Cash Balances
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
838
|
|
|
$
|
720
|
|
Restricted cash
|
|
—
|
|
|
77
|
|
Cash, cash equivalents and restricted cash
|
|
$
|
838
|
|
|
$
|
797
|
|
|
|
|
|
|
Debt Balances
|
|
|
|
|
Senior Secured Credit Facilities:
|
|
|
|
|
2020 Revolving Credit Facility
|
|
$
|
—
|
|
|
$
|
250
|
|
2023 Revolving Credit Facility
|
|
325
|
|
|
—
|
|
Series F Tranche B Term Loan Facility
|
|
—
|
|
|
3,420
|
|
2025 Term Loan B Facility
|
|
4,426
|
|
|
—
|
|
Senior Secured Notes
|
|
4,943
|
|
|
4,939
|
|
Senior Unsecured Notes:
|
|
|
|
|
5.375% Senior Unsecured Notes due March 2020
|
|
—
|
|
|
1,699
|
|
7.00% Senior Unsecured Notes due October 2020
|
|
—
|
|
|
71
|
|
6.375% Senior Unsecured Notes due October 2020
|
|
—
|
|
|
656
|
|
6.750% Senior Unsecured Notes due October 2021
|
|
—
|
|
|
648
|
|
7.250% Senior Unsecured Notes due October 2022
|
|
—
|
|
|
545
|
|
9.25% Senior Unsecured Notes due April 2026
|
|
1,481
|
|
|
—
|
|
8.50% Senior Unsecured Notes due January 2027
|
|
738
|
|
|
—
|
|
All other Senior Unsecured Notes
|
|
13,161
|
|
|
13,201
|
|
Other
|
|
14
|
|
|
15
|
|
Total long-term debt and other, net of unamortized discounts and
issuance costs
|
|
25,088
|
|
|
25,444
|
|
Plus: Unamortized discounts and issuance costs
|
|
341
|
|
|
308
|
|
Total long-term debt and other
|
|
$
|
25,429
|
|
|
$
|
25,752
|
|
|
|
|
|
|
Maturities and Mandatory Amortization Payments of Debt
Obligations
|
|
|
|
July through December 2018
|
|
$
|
114
|
|
|
$
|
209
|
|
2019
|
|
230
|
|
|
—
|
|
2020
|
|
228
|
|
|
2,690
|
|
2021
|
|
2,753
|
|
|
3,175
|
|
2022
|
|
1,478
|
|
|
5,115
|
|
2023
|
|
6,553
|
|
|
6,051
|
|
Thereafter
|
|
14,073
|
|
|
8,512
|
|
Total gross maturities
|
|
$
|
25,429
|
|
|
$
|
25,752
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
2017
|
Cash provided by operating activities - Three months ended June
30
|
|
$
|
222
|
|
|
$
|
268
|
|
View original content with multimedia:http://www.prnewswire.com/news-releases/bausch-health-companies-inc-announces-second-quarter-2018-results-300692952.html
SOURCE Bausch Health Companies Inc.