Recent Updates
Recently added Catalysts
BHC

Investor Contact: Media Contact: Arthur Shannon Lainie Keller arthur.shannon@bauschhealth.com lainie.keller@bauschhealth.com (514) 856-3855 (908) 927-0617 (877) 281-6642 (toll free) BAUSCH HEALTH COMPANIES INC. ANNOUNCES

Key Takeaway: Investor Contact: Media Contact: Arthur Shannon Lainie Keller arthur.shannon@bauschhealth.com lainie.keller@bauschhealth.com (514) 856-3855 (908) 927-0617 (877) 281-6642 (toll free) BAUSCH HEALTH COMPANIES INC. ANNOUNCES SECOND-QUARTER 2018 RESULTS LAVAL, Quebec, Aug. 7, 2018

Full Press Release Details

Investor Contact: Media Contact:
Arthur Shannon Lainie Keller
arthur.shannon@bauschhealth.com lainie.keller@bauschhealth.com
(514) 856-3855 (908) 927-0617
(877) 281-6642 (toll free)
BAUSCH HEALTH COMPANIES INC. ANNOUNCES SECOND-QUARTER 2018 RESULTS
LAVAL, Quebec, Aug. 7, 2018 - 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.
Executing on Core Businesses and Advancing Pipeline
___________________________________
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.
Addressing Debt and Extending Maturities
Resolving Legal Issues
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
____________________________________
4 Retail dollar share for the week ending July 29, 2018, according to IRI.
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 Currency 5 Organic 2 Change
Segment 3
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 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.
__________________________________
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.
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 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%.
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.
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:
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
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)
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:
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.
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:
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:
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.
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.
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) $ - $ - $ - $ -
Table 2a (continued)
Three Months Ended Six Months Ended
June 30 June 30
(in millions) 2018 2017 2018 2017
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).
Bausch 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.
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)
(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.
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)
(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.
Last updated: Aug 7, 2018