Allergan Reports Third Quarter 2008 Operating Results

IRVINE, Calif.--(BUSINESS WIRE)--Oct 29, 2008 - Allergan, Inc. (NYSE:AGN) today announced operating results for the quarter ended September 30, 2008. Allergan also announced that its Board of Directors has declared a third quarter dividend of $0.05 per share, payable on December 1, 2008 to stockholders of record on November 10, 2008.

Operating Results

For the quarter ended September 30, 2008:

-- Allergan reported $0.55 diluted earnings per share from continuing operations compared to $0.50 diluted earnings per share reported for the third quarter of 2007.

-- Allergan's adjusted diluted earnings per share from continuing operations were $0.65 in the third quarter of 2008, compared to adjusted diluted earnings per share of $0.58 in the third quarter of 2007, a 12.1 percent year-over-year increase.

Product Sales

For the quarter ended September 30, 2008:

-- Allergan's total product net sales were $1,081.9 million. Total product net sales increased 10.5 percent, or 8.6 percent at constant currency, compared to total product net sales in the third quarter of 2007. -0-

          -- Total specialty pharmaceuticals net sales increased 11.3
              percent, or 9.3 percent at constant currency, compared
              to total specialty pharmaceuticals net sales in the
              third quarter of 2007.

          -- Core medical devices net sales increased 8.5 percent, or
              6.8 percent at constant currency, compared to core
              medical devices net sales in the third quarter of 2007.

"In spite of the impact of the economy in Europe and the United States on our cash-pay businesses, we made tough spending tradeoffs as we have applied discipline and execution to deliver the top end of our earnings per share guidance for the third quarter," said David E.I. Pyott, Allergan's Chairman of the Board and Chief Executive Officer. "As we manage through the economic downturn, our goal will be to continue to invest in building an ever stronger R&D pipeline and to selectively direct commercial funds to the highest return initiatives, including the launch of products expected to be approved in 2009. These strategies should ensure that we are well positioned to emerge from the downturn with intact long-term growth and value creation fundamentals."

Product and Pipeline Update

During the third quarter of 2008:

-- On July 14, 2008, Allergan announced that its wholly-owned subsidiary, Allergan Sales, LLC, completed the acquisition of ACZONE(R) (dapsone) Gel 5%, a topical treatment for acne vulgaris, from QLT USA, Inc., a wholly-owned subsidiary of QLT Inc. (NASDAQ:QLTI) (TSX:QLT), for approximately $150 million.

-- On July 18, 2008, Allergan announced that Jan Marini Skin Research, Inc. (Jan Marini), a defendant in Allergan's patent infringement lawsuit pending in the United States District Court for the Central District of California (the Lawsuit), agreed to cease distributing eyelash products containing certain drug substances such as prostaglandin analogs in the United States and in all other countries worldwide where Allergan owns related patents. Further, Jan Marini formally acknowledged the validity of Allergan's relevant patents covering the use of these drug substances. Additionally, on July 30, 2008, Allergan announced that defendant Intuit Beauty, Inc. (Intuit Beauty) also agreed to the same prohibition and likewise acknowledged the validity of the patents at issue. Based on these conditions and acknowledgements, in separate settlement agreements Allergan agreed to dismiss Jan Marini and Intuit Beauty from the Lawsuit. Finally, on September 27, 2008, Cayman Chemical Company ("Cayman"), an active ingredient supplier to marketers of eyelash growth products, agreed to cease distributing drug substances such as prostaglandin analogs to those marketers intending to include them in products such as those for eyelash enhancement. In exchange, Allergan agreed to dismiss Cayman from the Lawsuit.

-- On September 11, 2008, Allergan announced that the company's top-line analysis of its two Phase III clinical trials exploring the use of BOTOX(R) (botulinum toxin type A) for the prophylactic treatment of headache in adults suffering from chronic migraine (i.e., headaches and/or migraines that occur on 15 or more days each month) showed a statistically significant decrease in the number of headache days experienced by patients. Based on this top-line analysis, Allergan hopes to file a supplemental biologics license application (sBLA) with the U.S. Food and Drug Administration (FDA) for the use of BOTOX(R) in chronic migraine by mid-2009.

-- Allergan entered into an exclusive license agreement with Asterand plc relating to a series of pre-clinical compounds whereby Allergan obtained rights to develop and commercialize select compounds to treat diseases of the eye.

-- Allergan filed a premarket approval supplement with the FDA for JUVEDERM(R) Injectable Gel with lidocaine, the company's 'next-generation' hyaluronic acid dermal filler product, which incorporates the local anesthetic 0.3% lidocaine for improved patient comfort.

-- Allergan filed a sBLA with the FDA for BOTOX(R) to treat post-stroke upper limb spasticity, and was subsequently granted priority review.

Following the end of the third quarter of 2008:

-- On October 15, 2008, Allergan and Clinique, the #1 prestige cosmetics brand in the United States, announced the nationwide availability of CLINIQUE MEDICAL. This new skin care line is scientifically designed and clinically proven to complement select in-office cosmetic procedures and available only through skin care physicians' offices.

-- Allergan completed the initial analysis of data from its Phase III studies of POSURDEX(R) for macular edema associated with retinal vein occlusion (RVO). Patients receiving either the 350 microgram or the 700 microgram dose of POSURDEX(R) demonstrated a statistically significant increase in vision based on a 3-line or better improvement in visual acuity compared to a sham treatment. In addition, both doses of POSURDEX(R) were well tolerated in the studies. Less than 7% of patients receiving 700 or 350 micrograms of POSURDEX(R) experienced an elevation of intraocular pressure greater than 35 mm Hg at any time during the 6 month study, and at 6 months less than 1% of patients had an IOP above 25 mm Hg. Based on the study results, Allergan intends to file a new drug application (NDA) in the fourth quarter seeking approval of POSURDEX(R) to treat macular edema associated with RVO. POSURDEX(R) is a novel formulation of dexamethasone in Allergan's proprietary, sustained-release drug delivery system that can be used to locally administer medications to the retina. Brimonidine in this drug delivery system is currently being investigated as a treatment for retinal disease in Phase II clinical trials.

-- Allergan invested in BAROnova, Inc.'s Series B financing to further advance the development of BAROnova's new technology designed to meet an unmet need in obesity intervention. BAROnova's non-surgical, non-pharmacologic TransPyloric Shuttle (TPS) weight-loss technology uses a revolutionary mechanical approach that ideally causes the patient's stomach to fill up more quickly and to stay full longer, triggering the body's natural intake-reduction processes.

-- As is customary for new indications, the FDA has scheduled a meeting of its Dermatologic and Ophthalmic Drugs Advisory Committee (DODAC) as part of the NDA review process for bimatoprost, a synthetic prostaglandin analog, as a treatment to improve the prominence of natural eyelashes. Allergan is pleased that the review of the NDA is on schedule and looks forward to reviewing the results from its clinical trial program with the DODAC, which has been scheduled to take place on Friday, December 5.

-- Allergan today announced that Allergan and Spectrum Pharmaceuticals, Inc. signed an exclusive collaboration for the development and commercialization of apaziquone, an antineoplastic agent currently being investigated for the treatment of non-muscle invasive bladder cancer. Allergan will pay Spectrum $41.5 million upfront and will make payments based on the achievement of certain additional development, regulatory and commercialization milestones.

Outlook

For the full year of 2008, Allergan estimates:

-- Total product net sales between $4,290 million and $4,340 million. -0-

          -- Total specialty pharmaceuticals net sales between $3,490
              million and $3,510 million.

          -- Total medical devices net sales between $800 million and
              $830 million.

          -- ALPHAGAN(R) Franchise product net sales between $390
              million and $400 million.

          -- LUMIGAN(R) Franchise product net sales between $420
              million and $430 million.

          -- RESTASIS(R) product net sales between $440 million and
              $450 million.

          -- SANCTURA(R) Franchise product net sales at approximately
              $70 million.

          -- BOTOX(R) product net sales between $1,270 million and
              $1,290 million.

          -- Breast aesthetics product net sales between $300 million
              and $310 million.

          -- Obesity intervention product net sales between $290
              million and $300 million.

          -- Facial aesthetics product net sales between $210 million
              and $220 million.

-- Adjusted cost of sales to product net sales ratio between 17.0% and 17.5%.

-- Other revenue between $50 million and $60 million.

-- Adjusted selling, general and administrative expenses to product net sales ratio between 41% and 42%.

-- Adjusted research and development expenses to product net sales ratio at approximately 17%.

-- Amortization of acquired intangible assets at approximately $20 million. This guidance excludes the amortization of acquired intangible assets associated with the Inamed, Corneal, EndoArt and Esprit acquisitions.

-- Adjusted diluted earnings per share guidance between $2.53 and $2.57.

-- Diluted shares outstanding between approximately 306 million and 308 million.

-- Effective tax rate on adjusted earnings at approximately 26%.

For the fourth quarter of 2008, Allergan estimates:

-- Total product net sales between $990 million and $1,040 million.

-- Adjusted diluted earnings per share guidance between $0.72 and $0.76.

Historical adjusted diluted earnings per share and guidance amounts for adjusted diluted earnings per share, adjusted cost of sales, adjusted selling, general and administrative expenses and adjusted research and development expenses as well as net sales reported in constant currency are presented as non-GAAP financial measures. A reconciliation of those measures to the most directly comparable GAAP financial measure is included in the financial tables of this press release. The reconciliation for the guidance amounts in the financial tables includes historical non-GAAP adjustments and an estimate of the future effect from amortization of acquired intangible assets.

Outlook for 2009

For our plan, we are assuming that the impact of the economic downturn will continue throughout 2009. Despite the challenges caused by this, our strategic goal continues to be long-term stockholder value creation by investment in the long-term fundamentals of research and development and in selective commercial investments to launch the several new products with expected regulatory approvals in 2009, as we leverage our historically high selling, general and administrative ratios. For many years we consistently achieved our strategic aspiration of mid to high teens adjusted diluted earnings per share (EPS) growth. In light of the opportunities in our strong research and development pipeline and the imperative of appropriately launching the new products, our broad preliminary estimate of 2009 adjusted diluted EPS growth is between 5 percent and 12 percent over final 2008 adjusted diluted EPS. In early February 2009, when we announce our fourth quarter 2008 results and in keeping with our past practice, we will establish more precise guidance by which time we will have a better indication of sales trends, interest rates and foreign exchange rates, all of which are presently volatile. As the world economy recovers, Allergan intends to re-establish its mid to high teens adjusted diluted EPS growth.

Forward-Looking Statements

In this press release, the statements regarding product development, market potential, expected growth, anticipated product filings and approvals, the statements by Mr. Pyott as well as the outlook for the state of the economy, Allergan's earnings per share, product net sales, revenue forecasts, future investment allocations and any other future performance, among other statements above, are forward-looking statements. Because forecasts are inherently estimates that cannot be made with precision, Allergan's performance at times differs materially from its estimates and targets, and Allergan often does not know what the actual results will be until after a quarter's end and year's end. Therefore, Allergan will not report or comment on its progress during a current quarter except through public announcement. Any statement made by others with respect to progress during a current quarter cannot be attributed to Allergan.

Any other statements in this press release that refer to Allergan's expected, estimated or anticipated future results are forward-looking statements. All forward-looking statements in this press release reflect Allergan's current analysis of existing trends and information and represent Allergan's judgment only as of the date of this press release. Actual results may differ materially from current expectations based on a number of factors affecting Allergan's businesses, including, among other things, changing competitive, market and regulatory conditions; the timing and uncertainty of the results of both the research and development and regulatory processes; domestic and foreign health care and cost containment reforms, including government pricing and reimbursement policies; technological advances and patents obtained by competitors; the performance, including the approval, introduction, and consumer and physician acceptance of new products and the continuing acceptance of currently marketed products; the effectiveness of advertising and other promotional campaigns; the timely and successful implementation of strategic initiatives; the results of any pending or future litigation, investigations or claims; the uncertainty associated with the identification of and successful consummation and execution of external corporate development initiatives and strategic partnering transactions; and Allergan's ability to obtain and successfully maintain a sufficient supply of products to meet market demand in a timely manner. In addition, matters generally affecting the economy, such as changes in interest and currency exchange rates, international relations, the impact of any economic downturn on consumer spending and the state of the economy worldwide can materially affect Allergan's results. Therefore, the reader is cautioned not to rely on these forward-looking statements. Allergan expressly disclaims any intent or obligation to update these forward-looking statements except as required to do so by law.

Additional information concerning the above-referenced risk factors and other risk factors can be found in press releases issued by Allergan, as well as Allergan's public periodic filings with the Securities and Exchange Commission, including the discussion under the heading "Risk Factors" in Allergan's 2007 Form 10-K and Allergan's Form 10-Q for the quarter ended June 30, 2008. Copies of Allergan's press releases and additional information about Allergan is available at www.allergan.com or you can contact the Allergan Investor Relations Department by calling 714-246-4636.

About Allergan, Inc.

Founded in 1950, Allergan, Inc., with headquarters in Irvine, California, is a multi-specialty health care company that discovers, develops and commercializes innovative pharmaceuticals, biologics and medical devices that enable people to live life to its greatest potential - to see more clearly, move more freely, express themselves more fully. The Company employs more than 8,500 people worldwide and operates state-of-the-art R&D facilities and world-class manufacturing plants. In addition to its discovery-to-development research organization, Allergan has global marketing and sales capabilities with a presence in more than 100 countries.

(R) and (TM) Marks owned by Allergan, Inc.

JUVEDERM(R) is a registered trademark of Allergan Industrie SAS

Clinique is a registered trademark of Clinique Laboratories, LLC -0-

                            ALLERGAN, INC.
          Condensed Consolidated Statements of Earnings and
                Reconciliation of Non-GAAP Adjustments
                             (Unaudited)

                                      Three months ended
                         ---------------------------------------------
In millions, except per              September 30, 2008
 share amounts
--------------------------------------------------------------------
                                    Non-GAAP
                           GAAP    Adjustments             Adjusted
                         --------- -----------             ---------
Revenues
   Product net sales     $1,081.9      $   --              $1,081.9
   Other revenues            16.3          --                  16.3
                         --------- -----------             ---------
                          1,098.2          --               1,098.2

Operating costs and
 expenses
    Cost of sales
     (excludes
     amortization of
     acquired intangible
     assets)                194.7        (4.6)(a)             190.1
    Selling, general and
     administrative         440.4        (6.3)(a)(b)(c)(d)    434.1
    Research and
     development            186.6        (6.4)(a)(e)          180.2
    Amortization of
     acquired intangible
     assets                  39.3       (33.8)(f)               5.5
    Restructuring charges    (0.2)        0.2 (g)                --
                         --------- -----------             ---------

Operating income            237.4        50.9                 288.3

Non-operating income
 (expense)
   Interest income            6.5          --                   6.5
   Interest expense         (14.5)         --                 (14.5)
   Unrealized gain on
    derivative
    instruments, net          7.9        (7.9)(h)                --
   Other, net                 2.0          --                   2.0
                         --------- -----------             ---------
                              1.9        (7.9)                 (6.0)
                         --------- -----------             ---------

Earnings from continuing
 operations before income
 taxes and minority
 interest                   239.3        43.0                 282.3

Provision for income
 taxes                       69.4        11.9 (i)              81.3
Minority interest             0.6          --                   0.6
                         --------- -----------             ---------

Earnings from continuing
 operations                 169.3        31.1                 200.4

Discontinued operations:
   Earnings from
    discontinued
    operations, net of
    applicable income tax
    of $0.8 million            --          --                    --
   Gain on sale of
    discontinued
    operations, net of
    tax of $0.9 million        --          --                    --
                         --------- -----------             ---------

Discontinued operations        --          --                    --

Net earnings             $  169.3      $ 31.1              $  200.4
                         ========= ===========             =========

Basic earnings per share:
   Continuing operations $   0.56                          $   0.66
   Discontinued
    operations                 --                                --
                         ---------                         ---------
   Net basic earnings per
    share                $   0.56                          $   0.66
                         =========                         =========

Diluted earnings per
 share:
   Continuing operations $   0.55                          $   0.65
   Discontinued
    operations                 --                                --
                         ---------                         ---------
   Net diluted earnings
    per share            $   0.55                          $   0.65
                         =========                         =========

Weighted average number
 of common
shares outstanding:
   Basic                    303.8                             303.8
   Diluted                  306.3                             306.3

Selected ratios as a
 percentage of product
 net sales
-------------------------
Cost of sales (excludes
 amortization of
acquired intangible
 assets)                     18.0%                             17.6%
Selling, general and
 administrative              40.7%                             40.1%
Research and development     17.2%                             16.7%

                                        Three months ended
                             -----------------------------------------
In millions, except per share            September 28, 2007
 amounts
----------------------------------------------------------------------
                                                Non-GAAP
                                    GAAP       Adjustments    Adjusted
                             ----------------- -----------    --------
Revenues
   Product net sales          $         978.7      $   --      $978.7
   Other revenues                        15.0          --        15.0
                             ----------------- -----------    --------
                                        993.7          --       993.7

Operating costs and expenses
    Cost of sales (excludes
     amortization of acquired
     intangible assets)                 173.5        (0.7)(j)   172.8
    Selling, general and
     administrative                     395.6        (1.9)(k)   393.7
    Research and development            164.4           -       164.4
    Amortization of acquired
     intangible assets                   28.7       (23.5)(f)     5.2
    Restructuring charges                11.0       (11.0)(g)      --
                             ----------------- -----------    --------

Operating income                        220.5        37.1       257.6

Non-operating income
 (expense)
   Interest income                       18.4          --        18.4
   Interest expense                     (17.5)         --       (17.5)
   Unrealized gain on
    derivative instruments,
    net                                   0.4        (0.4)(h)      --
   Other, net                           (10.5)         --       (10.5)
                             ----------------- -----------    --------
                                         (9.2)      ( 0.4)       (9.6)
                             ----------------- -----------    --------

Earnings from continuing
 operations before income
 taxes and minority interest            211.3        36.7       248.0

Provision for income taxes               55.3        12.8 (i)    68.1
Minority interest                          --          --          --
                             ----------------- -----------    --------

Earnings from continuing
 operations                             156.0        23.9       179.9

Discontinued operations:
   Earnings from discontinued
    operations, net of
    applicable income tax of
    $0.8 million                          1.4        (1.4)(l)      --
   Gain on sale of
    discontinued operations,
    net of tax of $0.9
    million                                --          --          --
                             ----------------- -----------    --------

Discontinued operations                   1.4        (1.4)         --

Net earnings                  $         157.4      $ 22.5      $179.9
                             ================= ===========    ========

Basic earnings per share:
   Continuing operations      $          0.51                  $ 0.59
   Discontinued operations                 --                      --
                             -----------------                --------
   Net basic earnings per
    share                     $          0.51                  $ 0.59
                             =================                ========

Diluted earnings per share:
   Continuing operations      $          0.50                  $ 0.58
   Discontinued operations               0.01                      --
                             -----------------                --------
   Net diluted earnings per
    share                     $          0.51                  $ 0.58
                             =================                ========

Weighted average number of
 common
shares outstanding:
   Basic                                305.9                   305.9
   Diluted                              309.3                   309.3

Selected ratios as a
 percentage of product net
 sales
-----------------------------
Cost of sales (excludes
 amortization of
acquired intangible assets)              17.7%                   17.7%
Selling, general and
 administrative                          40.4%                   40.2%
Research and development                 16.8%                   16.8%

(a) Termination benefits, asset impairments and increased inventory manufacturing costs in excess of normal standard costs related to the announced phased closure of the Arklow, Ireland breast implant manufacturing facility consisting of cost of sales of $4.6 million, selling, general and administrative expenses of $0.1 million and research and development expenses of $0.1 million

(b) Integration and transition costs of $0.1 million related to the acquisitions of Esprit and Corneal

(c) External costs of approximately $6.7 million associated with responding to the U.S. Department of Justice (DOJ) subpoena announced in a company release on March 3, 2008 and ACZONE transaction costs of $0.3 million

(d) Gain on sale of technology and fixed assets of $0.9 million related to the phased closure of the collagen manufacturing facility in Fremont, California

(e) Upfront payment of $6.3 million for in-licensing of Asterand technology that has not achieved regulatory approval

(f) Amortization of acquired intangible assets related to business combinations and asset acquisitions

(g) Net restructuring charges

(h) Unrealized gain on the mark-to-market adjustment to derivative instruments

(i) Total tax effect for non-GAAP pre-tax adjustments

(j) Corneal fair market value inventory roll-out adjustment of $0.5 million and integration and transition costs related to the acquisition of Corneal and Inamed of $0.2 million

(k) Integration and transition costs related to the acquisitions of Corneal and Inamed of $1.2 million and $0.7 million, respectively

(l) Earnings from discontinued operations associated with the July 2007 sale of the former Corneal ophthalmic surgical device business

"GAAP" refers to financial information presented in accordance with generally accepted accounting principles in the United States.

This press release includes non-GAAP financial measures, as defined in Regulation G promulgated by the Securities and Exchange Commission, with respect to the three and nine months ended September 30, 2008 and September 28, 2007 and with respect to anticipated results for the fourth quarter and full year of 2008. Allergan believes that its presentation of non-GAAP financial measures provides useful supplementary information to investors regarding its operational performance because it enhances an investor's overall understanding of the financial performance and prospects for the future of Allergan's core business activities by providing a basis for the comparison of results of core business operations between current, past and future periods. The presentation of historical non-GAAP financial measures is not meant to be considered in isolation from or as a substitute for results prepared in accordance with accounting principles generally accepted in the United States.

In this press release, Allergan reported the non-GAAP financial measures "adjusted earnings" and "adjusted basic and diluted earnings per share" as well as "adjusted cost of sales," "adjusted selling, general and administrative expenses" and "adjusted research and development expenses." Allergan uses adjusted earnings to enhance the investor's overall understanding of the financial performance and prospects for the future of Allergan's core business activities. Adjusted earnings is one of the primary indicators management uses for planning and forecasting in future periods, including trending and analyzing the core operating performance of Allergan's business from period to period without the effect of the non-core business items indicated. Management uses adjusted earnings to prepare operating budgets and forecasts and to measure Allergan's performance against those budgets and forecasts on a corporate and segment level. Allergan also uses adjusted earnings for evaluating management performance for compensation purposes.

Despite the importance of adjusted earnings in analyzing Allergan's underlying business, the budgeting and forecasting process and designing incentive compensation, adjusted earnings has no standardized meaning defined by GAAP. Therefore, adjusted earnings has limitations as an analytical tool, and should not be considered in isolation, or as a substitute for analysis of Allergan's results as reported under GAAP. Some of these limitations are:

-- it does not reflect cash expenditures, or future requirements, for expenditures relating to restructurings, and certain acquisitions, including severance and facility transition costs associated with acquisitions;

-- it does not reflect gains or losses on the disposition of assets associated with restructuring and business exit activities;

-- it does not reflect the tax benefit or tax expense associated with the items indicated;

-- it does not reflect the impact on earnings of charges resulting from certain matters Allergan considers not to be indicative of its on-going operations; and

-- other companies in Allergan's industry may calculate adjusted earnings differently than it does, which may limit its usefulness as a comparative measure.

Allergan compensates for these limitations by using adjusted earnings only to supplement net earnings on a basis prepared in conformance with GAAP in order to provide a more complete understanding of the factors and trends affecting its business. Allergan strongly encourages investors to consider both net earnings and cash flows determined under GAAP as compared to adjusted earnings, and to perform their own analysis, as appropriate.

Allergan also uses the financial measures adjusted cost of sales, adjusted selling, general and administrative expenses and adjusted research and development expenses, which are sub-components of adjusted earnings and adjusted basic and diluted earnings per share, for its full year 2008 guidance to provide a more complete understanding of the cost components affecting its business. Allergan includes these financial measures in the determination of adjusted earnings to evaluate its management's performance for compensation purposes and to assist in comparing certain of its costs to its competitors' costs. These adjusted cost measures do not take into account the non-core business items removed in Allergan's calculations of adjusted earnings and adjusted basic and diluted earnings per share and, therefore, are subject to the same limitations discussed above. Allergan strongly encourages investors to consider both cost of sales, selling, general and administrative expenses and research and development expenses determined under GAAP as compared to the adjusted amounts included in this press release.

In this press release, Allergan also reported sales performance using the non-GAAP financial measure of constant currency sales. Constant currency sales represent current period reported sales adjusted for the translation effect of changes in average foreign exchange rates between the current period and the corresponding period in the prior year. Allergan calculates the currency effect by comparing adjusted current period reported amounts, calculated using the monthly average foreign exchange rates for the corresponding period in the prior year, to the actual current period reported amounts. Management refers to growth rates at constant currency so that sales results can be viewed without the impact of changing foreign currency exchange rates, thereby facilitating period-to-period comparisons of Allergan's sales. Generally, when the dollar either strengthens or weakens against other currencies, the growth at constant currency rates will be higher or lower, respectively, than growth reported at actual exchange rates.

Reporting sales performance using constant currency sales has the limitation of excluding currency effects from the comparison of sales results over various periods, even though the effect of changing foreign currency exchange rates has an actual effect on Allergan's operating results. Investors should consider these effects in their overall analysis of Allergan's operating results. -0-

                            ALLERGAN, INC.
          Condensed Consolidated Statements of Earnings and
                Reconciliation of Non-GAAP Adjustments
                             (Unaudited)

                                       Nine months ended
                         ---------------------------------------------
In millions, except per              September 30, 2008
 share amounts
--------------------------------------------------------------------
                                    Non-GAAP
                           GAAP    Adjustments             Adjusted
                         --------- -----------             ---------
Revenues
   Product net sales     $3,298.7      $   --              $3,298.7
   Other revenues            48.1          --                  48.1
                         --------- -----------             ---------
                          3,346.8          --               3,346.8

Operating costs and
 expenses
   Cost of sales
    (excludes
    amortization of
    acquired intangible
    assets)                 574.4       (16.5)(a)(b)(c)       557.9
   Selling, general and
    administrative        1,429.5       (18.1)(b)(c)(d)(e)  1,411.4
   Research and
    development             582.9       (20.5)(b)(f)(g)       562.4
   Amortization of
    acquired intangible
    assets                  110.0       (94.2)(h)              15.8
   Restructuring charges     37.6       (37.6)(i)                --
                         --------- -----------             ---------

Operating income            612.4       186.9                 799.3

Non-operating income
 (expense)
   Interest income           28.0          --                  28.0
   Interest expense         (44.7)         --                 (44.7)
   Unrealized gain (loss)
    on derivative
    instruments, net          4.4        (4.4)(j)                --
   Other, net                (9.1)         --                  (9.1)
                         --------- -----------             ---------
                            (21.4)       (4.4)                (25.8)
                         --------- -----------             ---------

Earnings from continuing
 operations before income
 taxes and minority
 interest                   591.0       182.5                 773.5

Provision for income
 taxes                      161.8        53.8 (k)             215.6
Minority interest             1.2          --                   1.2
                         --------- -----------             ---------

Earnings from continuing
 operations                 428.0       128.7                 556.7

Discontinued Operations:
   Loss from discontinued
    operations, net of
    income tax benefit of
    $0.4 million               --          --                    --
   Gain on sale of
    discontinued
    operations, net of
    tax of $0.9 million        --          --                    --
                         --------- -----------             ---------

Discontinued Operations        --          --                    --

Net earnings             $  428.0      $128.7              $  556.7
                         ========= ===========             =========

Basic earnings per share:
   Continuing operations $   1.41                          $   1.83
   Discontinued
    operations                 --                                --
                         ---------                         ---------
   Net basic earnings per
    share                $   1.41                          $   1.83
                         =========                         =========

Diluted earnings per
 share:
   Continuing operations $   1.39                          $   1.81
   Discontinued
    operations                 --                                --
                         ---------                         ---------
   Net diluted earnings
    per share            $   1.39                          $   1.81
                         =========                         =========

Weighted average number
 of common
shares outstanding:
  Basic                     304.4                             304.4
  Diluted                   307.2                             307.2

Selected ratios as a
 percentage of product
net sales
-------------------------

Cost of sales (excludes
 amortization of
acquired intangible
 assets)                     17.4%                             16.9%
Selling, general and
 administrative              43.3%                             42.8%
Research and development     17.7%                             17.0%

                                            Nine months ended
                                   -----------------------------------
In millions, except per share               September 28, 2007
 amounts
----------------------------------------------------------------------
                                               Non-GAAP
                                      GAAP    Adjustments    Adjusted
                                   ---------- -----------    ---------
Revenues
   Product net sales                $2,803.9      $   --     $2,803.9
   Other revenues                       44.4          --         44.4
                                   ---------- -----------    ---------
                                     2,848.3          --      2,848.3

Operating costs and expenses
   Cost of sales (excludes
    amortization of acquired
    intangible assets)                 493.4        (0.7)(l)    492.7
   Selling, general and
    administrative                   1,215.1       (19.8)(m)  1,195.3
   Research and development            528.4       (72.0)(n)    456.4
   Amortization of acquired
    intangible assets                   86.1       (70.0)(h)     16.1
   Restructuring charges                24.3       (24.3)(i)       --
                                   ---------- -----------    ---------

Operating income                       501.0       186.8        687.8

Non-operating income (expense)
   Interest income                      48.6        (0.4)(o)     48.2
   Interest expense                    (53.5)         --        (53.5)
   Unrealized gain (loss) on
    derivative instruments, net         (1.3)        1.3 (j)       --
   Other, net                          (15.9)         --        (15.9)
                                   ---------- -----------    ---------
                                       (22.1)        0.9        (21.2)
                                   ---------- -----------    ---------

Earnings from continuing operations
 before income taxes and minority
 interest                              478.9       187.7        666.6

Provision for income taxes             138.7        39.7 (p)    178.4
Minority interest                        0.4          --          0.4
                                   ---------- -----------    ---------

Earnings from continuing operations    339.8       148.0        487.8

Discontinued Operations:
   Loss from discontinued
    operations, net of income tax
    benefit of $0.4 million             (0.8)        0.8 (q)       --
   Gain on sale of discontinued
    operations, net of tax of $0.9
    million                               --          --           --
                                   ---------- -----------    ---------

Discontinued Operations                 (0.8)        0.8           --

Net earnings                        $  339.0      $148.8     $  487.8
                                   ========== ===========    =========

Basic earnings per share:
   Continuing operations            $   1.11                 $   1.60
   Discontinued operations                --                       --
                                   ----------                ---------
   Net basic earnings per share     $   1.11                 $   1.60
                                   ==========                =========

Diluted earnings per share:
   Continuing operations            $   1.10                 $   1.58
   Discontinued operations                --                       --
                                   ----------                ---------
   Net diluted earnings per share   $   1.10                 $   1.58
                                   ==========                =========

Weighted average number of common
shares outstanding:
  Basic                                304.9                    304.9
  Diluted                              308.3                    308.3

Selected ratios as a percentage of
 product
net sales
-----------------------------------

Cost of sales (excludes
 amortization of
acquired intangible assets)             17.6%                    17.6%
Selling, general and administrative     43.3%                    42.6%
Research and development                18.8%                    16.3%

(a) Esprit fair market value inventory roll-out adjustment of $11.7 million

(b) Termination benefits, asset impairments and increased inventory manufacturing costs in excess of normal standard costs related to the announced phased closure of the Arklow, Ireland breast implant manufacturing facility, consisting of cost of sales of $4.7 million, selling, general and administrative expenses of $0.8 million and research and development expenses of $0.3 million

(c) Integration and transition costs related to the acquisitions of Esprit and Corneal, consisting of cost of sales of $0.1 million and selling, general and administrative expenses of $1.9 million

(d) External costs of approximately $15.7 million associated with responding to DOJ subpoena and ACZONE transaction costs of $0.6 million

(e) Gain on sale of technology and fixed assets of $0.9 million related to the phased closure of the collagen manufacturing facility in Fremont, California

(f) Upfront payment of $13.9 million for in-licensing of Canadian Sanctura product rights that have not achieved regulatory approval

(g) Upfront payment of $6.3 million for in-licensing of Asterand technology that has not achieved regulatory approval

(h) Amortization of acquired intangible assets related to business combinations and asset acquisitions

(i) Net restructuring charges

(j) Unrealized gain (loss) on the mark-to-market adjustment to derivative instruments

(k) Total tax effect for non-GAAP pre-tax adjustments and other income tax adjustments, consisting of the following amounts (in millions): -0-

                                                            Tax effect
Non-GAAP pre-tax adjustments of $182.5 million                 $(51.4)
US state and federal deferred tax benefit from legal entity
 integration of Esprit and Inamed                                (2.4)
                                                            ----------
                                                               $(53.8)
                                                            ==========

(l) Corneal fair market value roll-out adjustment of $0.5 million and integration and transition costs related to the acquisitions of Corneal and Inamed of $0.2 million

(m) Integration and transition costs related to the acquisitions of Corneal and Inamed of $6.8 million and $4.3 million, respectively, settlement of an unfavorable pre-existing Corneal distribution contract for $2.3 million, and $6.4 million legal settlement of a patent dispute assumed in the Inamed acquisition

(n) In-process research and development charge related to the acquisition of EndoArt

(o) Interest income related to income tax settlements

(p) Total tax effect for non-GAAP pre-tax adjustments and other income tax adjustments, consisting of the following amounts (in millions): -0-

                                                            Tax effect
Non-GAAP pre-tax adjustments of $187.7 million                 $(38.1)
Favorable recovery of previously paid state income taxes         (1.6)
                                                            ----------
                                                               $(39.7)
                                                            ==========

(q) Loss from discontinued operations associated with the July 2007 sale of the former Corneal ophthalmic surgical device business -0-

                            ALLERGAN, INC.
                Condensed Consolidated Balance Sheets
                             (Unaudited)

in millions                                 September 30, December 31,
                                                2008          2007
------------------------------------------- ------------- ------------

Assets

Cash and equivalents                           $ 1,013.3    $ 1,157.9
Trade receivables, net                             584.2        463.1
Inventories                                        269.5        224.7
Other current assets                               266.1        278.5
                                            ------------- ------------

Total current assets                             2,133.1      2,124.2

Property, plant and equipment, net                 738.0        686.4
Intangible assets, net                           1,532.1      1,436.7
Goodwill                                         1,995.0      2,082.1
Other noncurrent assets                            267.5        249.9
                                            ------------- ------------

Total assets                                   $ 6,665.7    $ 6,579.3
                                            ============= ============


Liabilities and stockholders' equity

Notes payable                                  $     3.6    $    39.7
Accounts payable                                   163.5        208.7
Accrued expenses and income taxes                  510.5        467.3
                                            ------------- ------------

Total current liabilities                          677.6        715.7

Long-term debt                                   1,595.1      1,590.2
Other liabilities                                  398.8        534.8
Stockholders' equity                             3,994.2      3,738.6
                                            ------------- ------------

Total liabilities and stockholders' equity     $ 6,665.7    $ 6,579.3
                                            ============= ============

DSO                                                   49           39

DOH                                                  126          114

Cash and equivalents                           $ 1,013.3    $ 1,157.9
Total notes payable and long-term debt          (1,598.7)    (1,629.9)
                                            ------------- ------------
Cash, net of debt                              $  (585.4)   $  (472.0)
                                            ============= ============

Debt-to-capital percentage                          28.6%        30.4%

-0-

                           ALLERGAN, INC.
            Reconciliation of Diluted Earnings Per Share
                             (Unaudited)

In millions, except per share amounts        Three months ended
----------------------------------------------------------------------
                                         September 30,  September 28,
                                              2008           2007
                                         -------------- --------------

Earnings from continuing operations             $169.3         $156.0

Non-GAAP pre-tax adjustments:
   Net restructuring charges                      (0.2)          11.0
   Amortization of acquired intangible
    assets                                        33.8           23.5
   Corneal integration and transition
    costs                                          0.2            1.3
   Esprit integration and transition
    costs                                         (0.1)            --
   Inamed integration and transition
    costs                                           --            0.8
   Corneal fair market-value inventory
    adjustment roll-out                             --            0.5
   Arklow termination benefits, asset
    impairments and increased inventory
    manufacturing costs                            4.8             --
   Upfront payment for in-licensing of
    Asterand technology that has not
    achieved regulatory approval                   6.3             --
   External costs associated with
    responding to DOJ subpoena                     6.7             --
   ACZONE transaction costs                        0.3             --
   Gain on sale of technology and fixed
    assets related to the phased closure
    of the collagen manufacturing
    facility in Fremont, California               (0.9)            --
   Unrealized gain on derivative
    instruments                                   (7.9)          (0.4)
                                         -------------- --------------
                                                 212.3          192.7

Tax effect for above items                       (11.9)         (12.8)
                                         -------------- --------------

Adjusted earnings from continuing
 operations                                     $200.4         $179.9
                                         ============== ==============


Weighted average number of shares issued         303.8          305.9

Net shares assumed issued using the
 treasury stock method for options and
 non-vested equity shares and share
 units outstanding during each period
 based on average market price                     2.5            3.4
                                         -------------- --------------

                                                 306.3          309.3
                                         ============== ==============


Diluted earnings per share from
 continuing operations, as reported             $ 0.55         $ 0.50

Non-GAAP earnings per share adjustments:
   Net restructuring charges                        --           0.03
   Amortization of acquired intangible
    assets                                        0.07           0.05
   Corneal integration and transition
    costs                                           --             --
   Esprit integration and transition
    costs                                           --             --
   Inamed integration and transition
    costs                                           --             --
   Corneal fair market-value inventory
    adjustment roll-out                             --             --
   Arklow termination benefits, asset
    impairments and increased inventory
    manufacturing costs                           0.02             --
   Upfront payment for in-licensing of
    Asterand technology that has not
    achieved regulatory approval                  0.02             --
   External costs associated with
    responding to DOJ subpoena                    0.01             --
   ACZONE transaction costs                         --             --
   Gain on sale of technology and fixed
    assets related to the phased closure
    of the collagen manufacturing
    facility in Fremont, California                 --             --
   Unrealized gain on derivative
    instruments                                  (0.02)            --
                                         -------------- --------------

Adjusted diluted earnings per share from
 continuing operations                          $ 0.65         $ 0.58
                                         ============== ==============

Year over year change                                12.1%
                                         =============================

-0-

                            ALLERGAN, INC.
             Reconciliation of Diluted Earnings Per Share
                             (Unaudited)

In millions, except per share amounts           Nine months ended
----------------------------------------------------------------------
                                           September 30, September 28,
                                               2008          2007
                                           ------------- -------------

Earnings from continuing operations              $428.0        $339.8

Non-GAAP pre-tax adjustments:
   Net restructuring charges                       37.6          24.3
   In-process research and development
    charge related to EndoArt                        --          72.0
   Amortization of acquired intangible
    assets                                         94.2          70.0
   Settlement of unfavorable Corneal
    distribution contract                            --           2.3
   Corneal integration and transition costs         1.3           6.9
   Esprit integration and transition costs          0.7            --
   Inamed integration and transition costs           --           4.4
   Corneal fair market value inventory
    adjustment roll-out                              --           0.5
   Esprit fair market value inventory
    adjustment roll-out                            11.7            --
   Arklow termination benefits, asset
    impairments and increased inventory
    manufacturing costs                             5.8            --
   Upfront payment for in-licensing of
    Canadian Sanctura product rights that
    have not achieved regulatory approval          13.9            --
   Upfront payment for in-licensing of
    Asterand technology that has not
    achieved regulatory approval                    6.3            --
   External costs associated with
    responding to DOJ subpoena                     15.7            --
   ACZONE transaction costs                         0.6            --
   Legal settlement of patent dispute                --           6.4
   Interest related to previously paid
    state income taxes and resolution of
    uncertain tax positions                          --          (0.4)
   Gain on sale of technology and fixed
    assets related to the phased closure of
    the collagen manufacturing facility in
    Fremont, California                            (0.9)           --
   Unrealized gain on derivative
    instruments                                    (4.4)          1.3
                                                  ------        -----
                                                  610.5         527.5

Tax effect for above items                        (51.4)        (38.1)
US state and federal deferred tax benefit
 from legal entity integration of Esprit
 and Inamed                                        (2.4)           --
State income tax recovery                            --          (1.6)
                                           ------------- -------------

Adjusted earnings from continuing
 operations                                      $556.7        $487.8
                                           ============= =============


Weighted average number of shares issued          304.4         304.9

Net shares assumed issued using the
 treasury stock method for options and non-
 vested equity shares and share units
 outstanding during each period based on
 average market price                               2.8           3.4
                                           ------------- -------------

                                                  307.2         308.3
                                           ============= =============

Diluted earnings per share from continuing
 operations, as reported                         $ 1.39        $ 1.10

Non-GAAP earnings per share adjustments:
Net restructuring charges                          0.11          0.06
In-process research and development charge
 related to EndoArt                                  --          0.23
Amortization of acquired intangible assets         0.20          0.15
Settlement of unfavorable Corneal
 distribution contract                               --          0.01
Corneal integration and transition costs             --          0.02
Esprit integration and transition costs              --            --
Inamed integration and transition costs              --          0.01
Corneal fair market value inventory
 adjustment roll-out                                 --            --
Esprit fair market value inventory
 adjustment roll-out                               0.03            --
Arklow termination benefits, assets
 impairments and increased inventory
 manufacturing costs                               0.02            --
Upfront payment for in-licensing of
 Canadian Sanctura product rights that have
 not achieved regulatory approval                  0.03            --
Upfront payment for in-licensing of
 Asterand technology that has not achieved
 regulatory approval                               0.02            --
External costs associated with responding
 to DOJ subpoena                                   0.03            --
ACZONE transaction costs                             --            --
Legal settlement of patent dispute                   --          0.01
Interest related to previously paid state
 income taxes and resolution of uncertain
 tax positions                                       --            --
Gain on sale of technology and fixed assets
 related to the phased closure of the
 collagen manufacturing facility in
 Fremont, California                                 --            --
Unrealized gain on derivative instruments         (0.01)           --
US state and federal deferred tax benefit
 from legal entity integration of Esprit
 and Inamed                                       (0.01)           --
State income tax recovery                            --         (0.01)
                                           ------------- -------------

Adjusted diluted earnings per share from
 continuing operations                           $ 1.81        $ 1.58
                                           ============= =============

Year over year change                                 14.6%
                                           ===========================

-0-

                                       ALLERGAN, INC.
                             Supplemental Non-GAAP Information
                                        (Unaudited)

                      Three months ended
                      -------------------
                      September September
                         30,       28,       $ change in net sales
                                          ----------------------------
                        2008      2007     Total  Performance Currency
                      --------- --------- ------- ----------- --------
in millions
----------------------
Eye Care
 Pharmaceuticals      $  510.4    $457.7  $ 52.7       $41.7     $11.0
Botox/Neuromodulator     318.4     296.7    21.7        16.8       4.9
Skin Care                 26.7      29.5    (2.8)       (2.8)       --
Urologics                 17.0        --    17.0        17.0        --
                      --------- --------- ------- ----------- --------
   Total Specialty
    Pharmaceuticals      872.5     783.9    88.6        72.7      15.9

Breast Aesthetics         72.1      69.7     2.4         1.1       1.3
Obesity Intervention      79.0      74.0     5.0         4.1       0.9
Facial Aesthetics         58.3      49.3     9.0         8.0       1.0
                      --------- --------- ------- ----------- --------
   Core Medical
    Devices              209.4     193.0    16.4        13.2       3.2

Other                        --      1.8    (1.8)       (1.8)       --
                      --------- --------- ------- ----------- --------

   Total Medical
    Devices              209.4     194.8    14.6        11.4       3.2

Product net sales     $1,081.9    $978.7  $103.2       $84.1     $19.1
                      ========= ========= ======= =========== ========

Alphagan P, Alphagan,
 and Combigan         $  107.1    $ 89.8  $ 17.3       $14.9     $ 2.4
Lumigan Franchise        107.8     100.4     7.4         4.4       3.0
Other Glaucoma             3.7       3.9    (0.2)       (0.4)      0.2
Restasis                 107.1      88.2    18.9        18.8       0.1
Sanctura Franchise        17.0        --    17.0        17.0        --

Domestic                  64.1%     65.4%
International             35.9%     34.6%




                      

Posted: October 2008


View comments

Hide
(web2)