Bausch Health Companies Inc. Announces Fourth-Quarter And Full-Year 2019 Results And Provides 2020 Guidance

LAVAL, Quebec, Feb. 19, 2020 /PRNewswire/ --

    --  Fourth-Quarter 2019 Financial Results
        --  Revenues of $2.224 Billion
        --  GAAP Cash Generated from Operations of $234 Million
        --  GAAP Net Loss of $1.516 Billion
        --  Adjusted EBITDA (non-GAAP)(1) of $898 Million
    --  Full-Year 2019 Financial Results
        --  Revenues of $8.601 Billion
        --  GAAP Cash Generated from Operations of $1.501 Billion
        --  GAAP Net Loss of $1.788 Billion
        --  Adjusted EBITDA (non-GAAP)(1) of $3.571 Billion
    --  Delivered Total Company Reported Revenue Growth of 5% in the Fourth
        Quarter and 3% for the Full Year of 2019
    --  Eighth Consecutive Quarter of Total Company Organic Revenue Growth(2)

Bausch Health Companies Inc. (NYSE/TSX: BHC) ("Bausch Health" or the "Company" or "we") today announced its fourth-quarter and full-year 2019 financial results.

"In 2019, we delivered on our 'pivot to offense' strategy. Our fourth-quarter and full-year 2019 results demonstrated the consistency and durability of Bausch Health, as we reported our eighth consecutive quarter of organic revenue growth(2) and our first full year of reported revenue growth since 2015," said Joseph C. Papa, chairman and CEO, Bausch Health. "The Salix and Bausch + Lomb/International segments are leading our resurgence with continued strong performance."

"During the year, we invested in our future by increasing our commitment to R&D and by deploying approximately $250 million for bolt-on acquisitions to enhance our current product portfolio and add to our development pipeline," Mr. Papa continued.

Company Highlights

Executing on Core Businesses and Advancing Pipeline

    --  The Bausch + Lomb/International segment comprised approximately 55% of
        the Company's reported revenue in 2019
        --  Reported revenue in the Bausch + Lomb/International segment
            increased by 2% in 2019 compared to 2018; revenue in this segment
            grew organically(1,2) by 5% compared to 2018, driven by organic
            growth(1,2) across all five business units
        --  Delivered third consecutive year of organic revenue growth(2) in
            2019
        --  Launched multiple products in 2019, including:
            --  Ocuvite® Eye Performance vitamins
            --  PreserVision® AREDS 2 Formula minigel eye vitamins
            --  LOTEMAX® SM (loteprednol etabonate ophthalmic gel) 0.38%
            --  Bausch + Lomb ULTRA® Multifocal for Astigmatism contact lenses
            --  Zen(TM) Multifocal scleral lens for Presbyopia
            --  enVista® toric MX60ET intraocular lens
        --  Acquired licensing rights for several investigational products,
            including:
            --  XIPERE(TM) (triamcinolone acetonide suprachoroidal injectable
                suspension), with a proposed indication of treatment for macular
                edema associated with uveitis
            --  NOV03(3) (perfluorohexyloctane), a first-in-class drug with a
                novel mechanism of action to treat Dry Eye Disease associated
                with Meibomian gland dysfunction
            --  EM-100, an investigational eye drop that, if approved, will be
                the first over-the-counter preservative-free eye drop for the
                treatment of itchy eyes associated with allergies
    --  The Salix segment comprised approximately 23% of the Company's reported
        revenue in 2019
        --  Reported revenue in the Salix segment increased by 16% in 2019
            compared to 2018
        --  Reported revenue of XIFAXAN® (rifaximin) increased by 22% in 2019
            compared to 2018
        --  Acquired TRULANCE® (plecanatide), a treatment for adults with
            chronic idiopathic constipation and irritable bowel syndrome with
            constipation
        --  Acquired dolcanatide, an investigational compound that has
            demonstrated proof-of-concept in treating patients with multiple
            gastrointestinal conditions
        --  Entered into a licensing agreement with the University of
            California, Los Angeles to develop and commercialize a novel
            investigational compound for the treatment of non-alcoholic fatty
            liver disease and non-alcoholic steatohepatitis
        --  Acquired licensing rights for MT-1303 (amiselimod), a late-stage
            investigational sphingosine 1-phosphate (S1P) modulator for the
            treatment of inflammatory bowel disease, and conducted study to
            evaluate its cardiovascular safety
    --  The Ortho Dermatologics segment comprised approximately 7% of the
        Company's revenue in 2019
        --  Reported revenues in the Global Solta business unit grew by 44% in
            2019 compared to 2018, driven by continued strong demand for
            Thermage® FLX system following the launch in the Asia Pacific
            region
        --  Launched DUOBRII® (halobetasol propionate and tazarotene) Lotion,
            0.01%/0.045%, for the topical treatment of plaque psoriasis in
            adults
        --  Launched a cash-pay prescription program, Dermatology.com, and
            expanded it to all Walgreens U.S. retail pharmacy locations
        --  Received approval from the U.S. Food and Drug Administration for
            ARAZLO(TM) (tazarotene) Lotion, 0.045%, for the topical treatment of
            acne vulgaris in patients nine years of age and older; launch is
            planned for the first half of 2020

Strategic Capital Allocation and Debt Management

    --  Increased Research and Development (R&D) in 2019 by 14%, or $58 million,
        compared to 2018
    --  Utilized approximately $1.100 billion in cash generated from operations
        to repay debt by approximately $900 million and for 'bolt-on'
        acquisitions in 2019
    --  Refinanced $4.240 billion of debt in 2019 to extend maturities and
        provide flexibility
    --  Raised $1.260 billion of debt in 2019 to fund the settlement of the
        legacy Valeant U.S. 'stock drop' litigation and pay the related
        financing fees and expenses

Fourth-Quarter and Full-Year 2019 Revenue Performance
Total reported revenues were $2.224 billion for the fourth quarter of 2019, as compared to $2.121 billion in the fourth quarter of 2018, an increase of $103 million, or 5%.

Total reported revenues were $8.601 billion for the full year of 2019, as compared to $8.380 billion for the full year of 2018, an increase of $221 million, or 3%. Excluding the unfavorable impact of foreign exchange of $112 million, the impact of a 2019 acquisition of $55 million and the impact of divestitures and discontinuations of $54 million, revenue grew organically(1,)(2) by approximately 4% compared to the full year of 2018, driven by organic growth(1,2) in the Salix and Bausch + Lomb/International segments.

Revenues by segment were as follows:

Fourth-Quarter 2019


                                           Three Months Ended                                                Change at


                                           December 31        Reported          Reported           
     
     Constant                   
     
     Organic



       
              (in millions)      2019             2018        
       
     Change      
       
     Change                      Currency4              Change1,2



       Bausch + Lomb/International $1,238           $1,205                 $33                 3%                             3%                     3%



       Salix                         $517             $426                 $91                21%                            21%                    17%



       Ortho Dermatologics           $158             $160                ($2)              (1%)                           (1%)                   (1%)



       Diversified Products          $311             $330               ($19)              (6%)                           (6%)                   (5%)




       Total Revenues              $2,224           $2,121                $103                 5%                             5%                     4%

    ---

Full-Year 2019


                                             Twelve Months Ended                                           Change at


                                           December 31           Reported        Reported         Constant                      Organic



       
                (in millions)    2019         2018                   Change          Change                     Currency4          Change1,2



       Bausch + Lomb/International $4,739       $4,664                      $75               2%                            4%                 5%



       Salix                       $2,022       $1,749                     $273              16%                           16%                13%



       Ortho Dermatologics           $565         $617                    ($52)            (8%)                          (8%)               (8%)



       Diversified Products        $1,275       $1,350                    ($75)            (6%)                          (6%)               (5%)




       Total Revenues              $8,601       $8,380                     $221               3%                            4%                 4%

    ---

Bausch + Lomb/International Segment
Bausch + Lomb/International segment revenues were $1.238 billion for the fourth quarter of 2019, as compared to $1.205 billion for the fourth quarter of 2018, an increase of $33 million, or 3%. Excluding the impact of divestitures and discontinuations of $6 million, the Bausch + Lomb/International segment grew organically(1,)(2) by approximately 3% compared to the fourth quarter of 2018, primarily due to growth in the Global Consumer, Global Surgical and Global Vision Care business units.

Bausch + Lomb/International segment revenues were $4.739 billion for the full year of 2019, as compared to $4.664 billion for the full year of 2018, an increase of $75 million, or 2%. Excluding the unfavorable impact of foreign exchange of $110 million and the impact of divestitures and discontinuations of $41 million, the Bausch + Lomb/International segment grew organically(1,)(2) by 5% compared to the full year of 2018, due to organic growth(1,)(2) across all five business units.

Salix Segment
Salix segment revenues were $517 million for the fourth quarter of 2019, as compared to $426 million for the fourth quarter of 2018, an increase of $91 million, or 21%. The increase was primarily driven by XIFAXAN®, which grew 29% as compared to the fourth quarter of 2018.

Salix segment revenues were $2.022 billion for the full year of 2019, as compared to $1.749 billion for the full year of 2018, an increase of $273 million, or 16%. Growth in the segment was primarily driven by higher sales of XIFAXAN®, which grew 22% as compared to the full year of 2018, partially offset by the loss of exclusivity of products in the segment, primarily UCERIS® (budesonide) and APRISO® (mesalamine), which negatively impacted revenues by $96 million.

Ortho Dermatologics Segment
Ortho Dermatologics segment revenues were $158 million for the fourth quarter of 2019, as compared to $160 million for the fourth quarter of 2018, a decrease of $2 million, or 1%. The decline was due to lower volumes primarily driven by the loss of exclusivity of ELIDEL® (pimecrolimus) Cream, 1%, ZOVIRAX® (acyclovir) Cream, 5%, and SOLODYN® (minocycline HCl), partially offset by higher revenues in the Global Solta business unit and revenues from new product launches in the Ortho Dermatologics business unit.

Ortho Dermatologics segment revenues were $565 million for the full year of 2019, as compared to $617 million for the full year of 2018, a decrease of $52 million, or 8%. The decline was due to lower volumes primarily driven by the loss of exclusivity of ELIDEL®, ZOVIRAX®, SOLODYN® and ACANYA® (clindamycin phosphate and benzoyl peroxide) Gel, 1.2%/2.5%, which negatively impacted revenues by $121 million, and was partially offset by higher revenues in the Global Solta business unit and revenues from new product launches in the Ortho Dermatologics business unit.

Diversified Products Segment
Diversified Products segment revenues were $311 million for the fourth quarter of 2019, as compared to $330 million for the fourth quarter of 2018, a decrease of $19 million, or 6%. Diversified Products segment revenues were $1.275 billion for the full year of 2019, as compared to $1.350 billion for the full year of 2018, a decrease of $75 million, or 6%. The decreases in revenue for both the fourth quarter and full year of 2019 were primarily attributed to the previously reported loss of exclusivity for a basket of products.

Operating Results
Operating loss was $1.076 billion for the fourth quarter of 2019, as compared to operating income of $25 million for the fourth quarter of 2018, a decrease of $1.101 billion. The decrease in operating results for the fourth quarter of 2019 was primarily driven by the accrual of legal reserves established for the resolution of the legacy Valeant U.S. 'stock drop' litigation, other related actions and ongoing legacy litigation and investigations, partially offset by lower impairments and increased revenues in the fourth quarter of 2019 versus the fourth quarter of 2018.

Operating loss was $203 million for the full year of 2019, as compared to operating loss of $2.384 billion for the full year of 2018, a favorable change of $2.181 billion. The increase in operating results primarily reflects goodwill impairment charges recognized in 2018 of $2.322 billion, decreases in the amortization and impairments of intangible assets and increased revenues and gross margins in 2019 versus 2018. The increase in operating results was partially offset by the accrual of legal reserves established for the resolution of the legacy Valeant U.S. 'stock drop' litigation, other related actions and ongoing legacy litigation and investigations.

Net Loss
Net loss for the fourth quarter of 2019 was $1.516 billion, as compared to net loss of $344 million for the same period in 2018, an unfavorable change of $1.172 billion. The change is primarily driven by the decrease of $1.101 billion in operating results as discussed above and higher income taxes, partially offset by lower interest expense and debt extinguishment charges.

Net loss for the full year of 2019 was $1.788 billion, as compared to net loss of $4.148 billion for the same period in 2018, a favorable change of $2.360 billion. The change is primarily driven by the increase of $2.181 billion in operating results as discussed above and lower interest expense and debt extinguishment charges.

Adjusted net income (non-GAAP)(1) for the fourth quarter of 2019 was $404 million, as compared to $368 million for the fourth quarter of 2018, an increase of $36 million, or 10%.

Adjusted net income (non-GAAP)(1) for the full year of 2019 was $1.559 billion, as compared to $1.410 billion for the full year of 2018, an increase of $149 million, or 11%.

Cash Generated from Operations
The Company generated $234 million of cash from operations in the fourth quarter of 2019, as compared to $319 million in the fourth quarter of 2018, a decrease of $85 million, or 27%. The decrease in cash from operations was primarily attributed to the timing of payments and receipts in the ordinary course of business, partially offset by improved operating results.

The Company generated $1.501 billion of cash from operations in 2019, which was in line with 2018.

EPS
GAAP Earnings Per Share (EPS) Diluted for the fourth quarter of 2019 was ($4.30), as compared to ($0.98) for the fourth quarter of 2018. GAAP EPS Diluted for the full year of 2019 was ($5.08), as compared to ($11.81) for the full year of 2018.

Adjusted EBITDA (non-GAAP)(1
)Adjusted EBITDA (non-GAAP)(1) was $898 million for the fourth quarter of 2019, as compared to $858 million for the fourth quarter of 2018, an increase of $40 million, or 5%.

Adjusted EBITDA (non-GAAP)(1) was $3.571 billion for the full year of 2019, as compared to $3.474 billion for the full year of 2018, an increase of $97 million, or 3%. The increase was due to higher revenues, most notably in the Salix segment, which has favorable gross margins, partially offset by higher operating expenditures to support new product launches and R&D projects.

2020 Financial Outlook
Bausch Health provided guidance for the full year of 2020, as follows:

    --  Full-Year revenues in the range of $8.65 - $8.85 billion
    --  Full-Year Adjusted EBITDA (non-GAAP) in the range of $3.50 - $3.65
        billion

Other than with respect to GAAP Revenues, the Company only provides guidance on a non-GAAP basis. The Company does not provide a reconciliation of forward-looking Adjusted EBITDA (non-GAAP) to GAAP net income (loss), due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliation. In periods where significant acquisitions or divestitures are not expected, the Company believes it might have a basis for forecasting the GAAP equivalent for certain costs, such as amortization, which would otherwise be treated as non-GAAP to calculate projected GAAP net income (loss). However, because other deductions (such as restructuring, gain or loss on extinguishment of debt and litigation and other matters) used to calculate projected net income (loss) vary dramatically based on actual events, the Company is not able to forecast on a GAAP basis with reasonable certainty all deductions needed in order to provide a GAAP calculation of projected net income (loss) at this time. The amount of these deductions may be material and, therefore, could result in projected GAAP net income (loss) being materially less than projected Adjusted EBITDA (non-GAAP). The guidance provided in this section represents forward-looking information and a financial outlook, and actual results may vary. Please see the risks and assumptions referred to in the Forward-looking Statements section of this news release.

Additional Highlights

    --  Bausch Health's cash, cash equivalents and restricted cash were $3.244
        billion(5) at Dec. 31, 2019
    --  The Company's availability under the Revolving Credit Facility was
        $1.055 billion at Dec. 31, 2019
    --  Basic weighted average shares outstanding for the fourth quarter of 2019
        were 352.6 million shares. Diluted weighted average shares outstanding
        for the fourth quarter of 2019 were 359.2 million shares(6 )
    --  Basic weighted average shares outstanding for the full year of 2019 were
        352.1 million shares. Diluted weighted average shares outstanding for
        the full year of 2019 were 357.2 million shares(6)

Conference Call Details


     Date:        
     Wednesday, Feb. 19, 2020


     Time:        
     8:00 a.m. EST


     Webcast:     
     
                http://ir.bauschhealth.com/events-and-presentations


     Participant
      Event Dial-
      in:                                                          
              +1 (888) 317-6003 (United States)

                                                                   
              +1 (412) 317-6061 (International)

                                                                          
              +1 (866) 284-3684 (Canada)


     Participant
      Passcode:                                                                                         8170812


     Replay Dial-
      in:                                                          
              +1 (877) 344-7529 (United States)

                                                                   
              +1 (412) 317-0088 (International)

                                                                          
              +1 (855) 669-9658 (Canada)


     Replay
      Passcode:   
     10138202 (replay available until Feb. 26, 2020)

About Bausch Health
Bausch Health Companies Inc. (NYSE/TSX: BHC) is a global company whose mission is to improve people's lives with our health care products. We develop, manufacture and market a range of pharmaceutical, medical device and over-the-counter products, primarily in the therapeutic areas of eye health, gastroenterology and dermatology. We are delivering on our commitments as we build an innovative company dedicated to advancing global health. More information can be found at www.bauschhealth.com.

Forward-looking Statements
This news release contains forward-looking information and statements, within the meaning of applicable securities laws (collectively, "forward-looking statements"), including, but not limited to, Bausch Health's future prospects and performance, including the Company's 2020 full-year guidance. Forward-looking statements may generally be identified by the use of the words "anticipates," "expects," "intends," "plans," "should," "could," "would," "may," "believes," "estimates," "potential," "target," 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 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, without limitation, assumptions regarding our 2020 full-year guidance with respect to adjusted SG&A expense (non-GAAP) and the Company's ability to continue to manage such expense in the manner anticipated, the anticipated timing and extent of the Company's R&D expense, the expected timing and impact of loss of exclusivity for certain of our products, expected currency impact based on the exchange rates as of Jan. 31, 2020, expectations regarding gross margin, expectations regarding base performance and management's belief regarding the impact of the coronavirus reported to have surfaced in China on the operations and financial results of the Company, and the assumption 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. 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 in the circumstances, 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/change 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 the Company's 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 such similarly titled 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 (loss) income (its most directly comparable GAAP financial measure) adjusted for interest expense, net, provision for (benefit from), income taxes, depreciation and amortization and certain other items, as further described below. Management 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, 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) reflects adjustments based on the following items:

    --  Restructuring and integration costs: The Company has incurred
        restructuring costs as it implemented certain strategies, which
        involved, among other things, improvements to its infrastructure and
        operations, internal reorganizations and impacts from the divestiture of
        assets and businesses. In addition, in connection with its acquisition
        of certain assets of Synergy Pharmaceuticals Inc. ("Synergy"), the
        Company has incurred certain severance and integration costs which were
        not essential to complete, close or report the acquisition. With regard
        to infrastructure and operational improvements which the Company has
        taken to improve efficiencies in the businesses and facilities, these
        tend to be costs intended to right size the business or organization
        that fluctuate significantly between periods in amount, size and timing,
        depending on the improvement project, reorganization or transaction.
        With regard to the severance and integration costs associated with the
        acquisition of certain assets of Synergy, these costs are specific to
        the acquisition itself and provided no benefit to the ongoing operations
        of the Company. As a result, the Company does not believe that such
        costs (and their impact) are truly representative of the underlying
        business. The Company believes that the adjustments of these items
        provide supplemental information with regard to the sustainability of
        the Company's operating performance, allow for a comparison of the
        financial results to historical operations and forward-looking guidance
        and, as a result, provide useful supplemental information to investors.
    --  Acquired in-process research and development costs: The Company has
        excluded expenses associated with acquired in-process research and
        development, as these amounts are inconsistent in amount and frequency
        and are significantly impacted by the timing, size and nature of
        acquisitions. Furthermore, as these amounts are associated with research
        and development acquired, the Company does not believe that they are a
        representation of the Company's research and development efforts during
        the period.
    --  Asset impairments: The Company has excluded the impact of impairments of
        finite-lived and indefinite-lived intangible assets, as well as
        impairments of assets held for sale, as such amounts are inconsistent in
        amount and frequency and are significantly impacted by the timing and/or
        size of acquisitions and divestitures. The Company believes that the
        adjustments of these items correlate with the sustainability of the
        Company's operating performance. Although the Company excludes
        intangible impairments from its non-GAAP expenses, the Company believes
        that it is important for investors to understand that intangible assets
        contribute to revenue generation.
    --  Goodwill impairments: The Company has excluded the impact of goodwill
        impairment. When the Company has made acquisitions where the
        consideration paid was in excess of the fair value of the net assets
        acquired, the remaining purchase price is recorded as goodwill. For
        assets that we developed ourselves, no goodwill is recorded. Goodwill is
        not amortized but is tested for impairment. In January 2017, new
        accounting guidance was issued which simplifies the subsequent
        measurement of an impairment to goodwill. Under the new guidance, which
        the Company early adopted effective Jan. 1, 2018, the amount of goodwill
        impairment is measured as the excess of a reporting unit's carrying
        value over its fair value. Management excludes these charges in
        measuring the performance of the Company and the business.
    --  Share-based compensation: The Company has excluded the impact of costs
        relating to share-based compensation. The Company believes that the
        exclusion of share-based compensation expense assists investors in the
        comparisons of operating results to peer companies. Share-based
        compensation expense can vary significantly based on the timing, size
        and nature of awards granted.
    --  Acquisition-related costs and adjustments excluding amortization of
        intangible assets: The Company has excluded the impact of
        acquisition-related costs and fair value inventory step-up resulting
        from acquisitions as the amounts and frequency of such costs and
        adjustments are not consistent and are significantly impacted by the
        timing and size of its acquisitions. In addition, the Company has
        excluded the impact of acquisition-related contingent consideration
        non-cash adjustments due to the inherent uncertainty and volatility
        associated with such amounts based on changes in assumptions with
        respect to fair value estimates, and the amount and frequency of such
        adjustments is not consistent and is significantly impacted by the
        timing and size of the Company's acquisitions, as well as the nature of
        the agreed-upon consideration.
    --  Loss on extinguishment of debt: The Company has excluded loss on
        extinguishment of debt as this represents a cost of refinancing our
        existing debt and is not a reflection of our operations for the period.
        Further, the amount and frequency of such charges are not consistent and
        are significantly impacted by the timing and size of debt financing
        transactions and other factors in the debt market out of management's
        control.
    --  Other Non-GAAP charges: The Company has excluded certain other amounts,
        including legal and other professional fees incurred in connection with
        recent legal and governmental proceedings, investigations and
        information requests respecting certain of our distribution, marketing,
        pricing, disclosure and accounting practices, litigation and other
        matters, and net (gain) loss on sale of assets. In addition, the Company
        has excluded certain other expenses, such as IT infrastructure
        investment, that are the result of other, non-comparable events to
        measure operating performance. These events arise outside of the
        ordinary course of continuing operations. Given the unique nature of the
        matters relating to these costs, the Company believes these items are
        not normal operating expenses. For example, legal settlements and
        judgments vary significantly, in their nature, size and frequency, and,
        due to this volatility, the Company believes the costs associated with
        legal settlements and judgments are not normal operating expenses. In
        addition, as opposed to more ordinary course matters, the Company
        considers that each of the recent proceedings, investigations and
        information requests, given their nature and frequency, are outside of
        the ordinary course and relate to unique circumstances. The Company
        believes that the exclusion of such out-of-the-ordinary-course amounts
        provides supplemental information to assist in the comparison of the
        financial results of the Company from period to period and, therefore,
        provides useful supplemental information to investors. However,
        investors should understand that many of these costs could recur and
        that companies in our industry often face litigation.

Finally, to the extent not already adjusted for above, Adjusted EBITDA (non-GAAP) reflects adjustments for interest, taxes, depreciation and amortization (EBITDA represents earnings before interest, taxes, depreciation and amortization).

Adjusted Net Income (non-GAAP)
Historically, management has used adjusted net income (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 is 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 (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 (loss) 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 (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, goodwill impairments, acquisition-related adjustments, excluding amortization, and other non-GAAP charges), adjusted net income (non-GAAP) also reflects adjustments based on the following additional item:

    --  Amortization of intangible assets: The Company has excluded the impact
        of amortization of intangible assets, as such amounts are inconsistent
        in amount and frequency and are significantly impacted by the timing
        and/or size of acquisitions. The Company believes that the adjustments
        of these items correlate with the sustainability of the Company's
        operating performance. Although the Company excludes amortization of
        intangible assets from its non-GAAP expenses, the Company believes that
        it is important for investors to understand that such intangible assets
        contribute to revenue generation. Amortization of intangible assets that
        relate to past acquisitions will recur in future periods until such
        intangible assets have been fully amortized. Any future acquisitions may
        result in the amortization of additional intangible assets.

Organic Growth/Change
Organic growth/change, a non-GAAP metric, is defined as a change on a period-over-period basis in revenues on a constant currency basis (if applicable) excluding the impact of recent acquisitions, divestitures and discontinuations (if applicable). Organic growth/change is change 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. Organic revenue growth/change is impacted by changes in product volumes and price. The price component is made up of two key drivers: (i) changes in product gross selling price and (ii) changes in sales deductions. The Company uses organic growth/change 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 they provide a supplemental period-to-period comparison.

Organic growth/change reflects adjustments for: (i) the impact of period-over-period changes in foreign currency exchange rates on revenues and (ii) the revenues associated with acquisitions, divestitures and discontinuations of businesses divested and/or discontinued. These adjustments are determined as follows:

    --  Foreign currency exchange rates: Although changes in foreign currency
        exchange rates are part of our business, they are not within
        management's control. Changes in foreign currency exchange rates,
        however, can mask positive or negative trends in the business. The
        impact for changes in foreign currency exchange rates is determined as
        the difference in the current period reported revenues at their current
        period currency exchange rates and the current period reported revenues
        revalued using the monthly average currency exchange rates during the
        comparable prior period.
    --  Acquisitions, divestitures and discontinuations: In order to present
        period-over-period organic revenue (non-GAAP) growth/change on a
        comparable basis, revenues associated with acquisitions, divestitures
        and discontinuations are adjusted to include only revenues from those
        businesses and assets owned during both periods. Accordingly, organic
        revenue (non-GAAP) growth/change excludes from the current period,
        revenues attributable to each acquisition for twelve months subsequent
        to the day of acquisition, as there are no revenues from those
        businesses and assets included in the comparable prior period. Organic
        revenue (non-GAAP) growth/change excludes from the prior period (but not
        the current period), all revenues attributable to each divestiture and
        discontinuance during the twelve months prior to the day of divestiture
        or discontinuance, as there are no revenues from those businesses and
        assets included in the comparable current period.

Constant Currency
Changes in the relative values of non-U.S. currencies to the U.S. dollar may affect the Company's financial results and financial position. To assist investors in evaluating the Company's performance, we have adjusted for foreign currency effects. Constant currency impact is determined by comparing 2019 reported amounts adjusted to exclude currency impact, calculated using 2018 monthly average exchange rates, to the actual 2018 reported amounts.

Please also see the reconciliation tables below for further information as to how these non-GAAP measures are calculated for the periods presented.



              1               Please see the tables at the end of this
                                news release for a reconciliation of
                                this and other non-GAAP measures to
                                the nearest comparable GAAP measure.



              2               Organic growth/change, a non-GAAP
                                metric, is defined as a change 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               The acquisition of licensing rights for
                                NOV03 was announced in late 2019, and
                                the upfront payment was made in early
                                2020.



              4               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 2019 reported
                                amounts adjusted to exclude currency
                                impact, calculated using 2018 monthly
                                average exchange rates, to the actual
                                2018 reported amounts.



              5               Cash, cash equivalents and restricted
                                cash at Dec. 31, 2019 include net
                                proceeds from the December 2019 $2.500
                                billion bond issuance that are intended
                                to be used to finance the $1.210
                                billion pending resolution of the
                                legacy Valeant U.S. 'stock drop'
                                litigation due in 2020 and that were
                                used to replace $1.240 billion of debt
                                due May 2023 on Jan. 16, 2020.



              6               Diluted weighted average shares includes
                                the dilutive impact of options and
                                restricted stock units, which are
                                approximately 6,658,000 common shares
                                for the 3 months ended Dec. 31, 2019
                                and approximately 5,106,000 common
                                shares for the 12 months ended Dec. 31,
                                2019, and which are excluded when
                                calculating GAAP diluted loss per share
                                because the effect of including the
                                impact would be anti-dilutive.

FINANCIAL TABLES FOLLOW



     
                Bausch Health Companies Inc.                                                                                                                         Table 1



     
                Condensed Consolidated Statements of Operations



     
                For the Three and Twelve Months Ended December 31, 2019 and 2018



     
                (unaudited)


                                                                                                      Three Months Ended                            Twelve Months Ended


                                                                                                         December 31,                                  December 31,



     
                (in millions)                                                          2019                           2018        2019                                     2018




     
                Revenues



     Product sales                                                                                 $
              2,198                          $
      2,098                                $
         8,489       $
          8,271



     Other revenues                                                                        26                                    23                                          112                 109



                                                                                         2,224                                 2,121                                        8,601               8,380




     
                Expenses



     Cost of goods sold (excluding amortization and impairments of intangible assets)     622                                   592                                        2,297               2,309



     Cost of other revenues                                                                13                                    10                                           53                  42



     Selling, general and administrative                                                  668                                   626                                        2,554               2,473



     Research and development                                                             114                                   120                                          471                 413



     Amortization of intangible assets                                                    445                                   502                                        1,897               2,644



     Goodwill impairments                                                                                                      109                                                           2,322



     Asset impairments                                                                     26                                   134                                           75                 568



     Restructuring and integration costs                                                    3                                     6                                           31                  22



     Acquisition-related contingent consideration                                          10                                    14                                           12                 (9)



     Other expense (income), net                                                        1,399                                  (17)                                       1,414                (20)



                                                                                         3,300                                 2,096                                        8,804              10,764




     Operating (loss) income                                                          (1,076)                                   25                                        (203)            (2,384)



     Interest income                                                                        3                                     2                                           12                  11



     Interest expense                                                                   (391)                                (414)                                     (1,612)            (1,685)



     Loss on extinguishment of debt                                                       (2)                                 (44)                                        (42)              (119)



     Foreign exchange and other                                                           (4)                                    5                                            8                  23




     Loss before (provision for) benefit from income taxes                            (1,470)                                (426)                                     (1,837)            (4,154)



     (Provision for) benefit from income taxes                                           (47)                                   84                                           54                  10




     Net loss                                                                         (1,517)                                (342)                                     (1,783)            (4,144)



     Net loss (income) attributable to noncontrolling interest                              1                                   (2)                                         (5)                (4)




     
                Net loss attributable to Bausch Health Companies Inc.                       $
     
               (1,516)                     $
     
        (344)                            $
     
        (1,788)    $
     
        (4,148)



             
                Bausch Health Companies Inc.                                                                                                                     Table 2



             
                Reconciliation of GAAP Net Loss to Adjusted Net Income (non-GAAP)



             
                For the Three and Twelve Months Ended December 31, 2019 and 2018



             
                (unaudited)


                                                                                                           Three Months Ended                           Twelve Months Ended


                                                                                                              December 31,                                 December 31,



             
                (in millions)                                                      2019                            2018       2019                                     2018




             
                Net loss attributable to Bausch Health Companies Inc.                      $
             (1,516)                         $
      (344)                                $
       (1,788)       $
       (4,148)




             Non-GAAP adjustments: (a)



             Amortization of intangible assets                                                445                                   502                                        1,897               2,644



             Asset impairments                                                                 26                                   134                                           75                 568



             Goodwill impairments                                                                                                  109                                                           2,322



             Restructuring and integration costs                                                3                                     6                                           31                  22



             Acquisition-related costs and adjustments (excluding amortization of              10                                    14                                           25                 (9)
      intangible assets)



             Loss on extinguishment of debt                                                     2                                    44                                           42                 119



             Litigation and other matters                                                   1,389                                     3                                        1,401                (27)



             Acquired in-process research and development costs                                32                                                                                41                   1



             IT infrastructure investment                                                       9                                                                                24



             Legal and other professional fees                                                 13                                    17                                           35                  52



             Net (gain) loss on sale of assets                                               (21)                                 (20)                                        (31)                  6



             Other                                                                            (1)                                  (1)                                         (7)                (2)



             Tax effect of non-GAAP adjustments                                                13                                  (96)                                       (186)              (138)




             Total non-GAAP adjustments                                                     1,920                                   712                                        3,347               5,558




             
                Adjusted net income attributable to Bausch Health Companies Inc.        $
        
               404                      $
       
        368                            $
        
         1,559  $
        
          1,410
      (non-GAAP)



               (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 Twelve Months Ended December 31, 2019 and 2018



             
                (unaudited)


                                                                                                         Three Months Ended                       Twelve Months Ended


                                                                                                          December 31,                           December 31,



             
                (in millions)                                                       2019                     2018         2019                        2018




             
                Cost of goods sold reconciliation:



             GAAP Cost of goods sold (excluding amortization and impairments of                    $
          622                            $
           592                      $
            2,297       $
          2,309
      intangible assets)



             Fair value inventory step-up resulting from acquisitions (a)                                                                                     (5)




             Adjusted cost of goods sold (excluding amortization and impairments of                $
          622                            $
           592                      $
            2,292       $
          2,309
      intangible assets) (non-GAAP)




             
                Selling, general and administrative reconciliation:



             GAAP Selling, general and administrative                                              $
          668                            $
           626                      $
            2,554       $
          2,473



             IT infrastructure investment (b)                                                  (9)                                                           (24)



             Legal and other professional fees (c)                                            (13)                           (17)                            (35)                    (52)



             Other Selling, general and administrative (d)                                                                      1                                2                        2




             Adjusted selling, general and administrative (non-GAAP)                               $
          646                            $
           610                      $
            2,497       $
          2,423




             
                Amortization of intangible assets reconciliation:



             GAAP Amortization of intangible assets                                                $
          445                            $
           502                      $
            1,897       $
          2,644



             Amortization of intangible assets (e)                                           (445)                          (502)                         (1,897)                 (2,644)




             Adjusted amortization of intangible assets (non-GAAP)                         
         $                                
      $                                
      $                  
     $




             
                Goodwill impairments reconciliation:



             GAAP Goodwill impairments                                                     
         $                                       $
           109                  
      $                     $
          2,322



             Goodwill impairments (f)                                                                                       (109)                                                 (2,322)




             Adjusted goodwill impairments (non-GAAP)                                      
         $                                
      $                                
      $                  
     $




             
                Restructuring and integration costs reconciliation:



             GAAP Restructuring and integration costs                                                $
          3                              $
           6                         $
            31          $
          22



             Restructuring and integration costs (g)                                           (3)                            (6)                            (31)                    (22)




             Adjusted restructuring and integration costs (non-GAAP)                       
         $                                
      $                                
      $                  
     $




             
                Asset impairments reconciliation:



             GAAP Asset impairments                                                                 $
          26                            $
           134                         $
            75         $
          568



             Asset impairments (i)                                                            (26)                          (134)                            (75)                   (568)




             Adjusted asset impairments (non-GAAP)                                         
         $                                
      $                                
      $                  
     $




             
                Acquisition-related contingent consideration reconciliation:



             GAAP Acquisition-related contingent consideration                                      $
          10                             $
           14                         $
            12         $
          (9)



             Acquisition-related contingent consideration (a)                                 (10)                           (14)                            (12)                       9




             Adjusted acquisition-related contingent consideration (non-GAAP)              
         $                                
      $                                
      $                  
     $



     
                Bausch Health Companies Inc.                                                                                        Table 2a (continued)



     
                Reconciliation of GAAP to Non-GAAP Financial Information



     
                For the Three and Twelve Months Ended December 31, 2019 and 2018



     
                (unaudited)


                                                                                                   Three Months Ended                         Twelve Months Ended


                                                                                                     December 31,                               December 31,



     
                (in millions)                                                         2019                       2018        2019                            2018




     
                Other expense (income), net reconciliation:



     GAAP Other expense (income), net                                                        $
          1,399                           $
              (17)                    $
         1,414          $
          (20)



     Net gain (loss) on sale of assets (j)                                                21                              20                                    31                  (6)



     Litigation and other matters (k)                                                (1,389)                            (3)                              (1,401)                  27



     Acquisition-related costs (a)                                                                                                                           (8)



     Acquired in-process research and development costs (l)                             (32)                                                                (41)                 (1)



     Other (d)                                                                             1                                                                    5




     Adjusted other expense (income) (non-GAAP)                                    
           $                                 
      $                                   
     $                 
     $




     
                Loss on extinguishment of debt reconciliation:



     GAAP Loss on extinguishment of debt                                                       $
          (2)                          $
              (44)                     $
         (42)        $
          (119)



     Loss on extinguishment of debt (m)                                                    2                              44                                    42                  119




     Adjusted loss on extinguishment of debt (non-GAAP)                            
           $                                 
      $                                   
     $                 
     $




     
                (Provision for) benefit from income taxes reconciliation:



     GAAP (Provision for) benefit from income taxes                                           $
          (47)                            $
              84                        $
         54            $
          10



     Tax effect of non-GAAP adjustments (n)                                               13                            (96)                                (186)               (138)




     Adjusted provision for income taxes (non-GAAP)                                           $
          (34)                          $
              (12)                    $
         (132)        $
          (128)



               (a)               Represents the three components of the non-
                                  GAAP adjustment of "Acquisition-related
                                  costs and adjustments (excluding
                                  amortization of intangible assets)" (see
                                  Table 2).


               (b)               Represents the sole component of the non-
                                  GAAP adjustment of "IT infrastructure
                                  investment" (see Table 2).


               (c)               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 twelve months ended
                                  December 31, 2019 and 2018 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.


               (d)               Represents the two components of the non-
                                  GAAP adjustment of "Other" (see Table 2).


               (e)               Represents the sole component of the non-
                                  GAAP adjustment of "Amortization of
                                  intangible assets" (see Table 2).


               (f)               Represents the sole component of the non-
                                  GAAP adjustment of "Goodwill impairment"
                                  (see Table 2).


               (g)               Represents the sole component of the non-
                                  GAAP adjustment of "Restructuring and
                                  integration costs" (see Table 2).


               (h)               Represents the sole component of the non-
                                  GAAP adjustment of "Acquired in-process
                                  research and development costs" (see Table
                                  2).


               (i)               Represents the sole component of the non-
                                  GAAP adjustment of "Asset impairments"
                                  (see Table 2).


               (j)               Represents the sole component of the non-
                                  GAAP adjustment of "Net (gain) loss on
                                  sale of assets" (see Table 2).


               (k)               Represents the sole component of the non-
                                  GAAP adjustment of "Litigation and other
                                  matters" (see Table 2).


               (l)               Represents the sole component of the non-
                                  GAAP adjustment of "Acquired in-process
                                  research and development costs" (see Table
                                  2).


               (m)               Represents the sole component of the non-
                                  GAAP adjustment of "Loss on extinguishment
                                  of debt" (see Table 2).


               (n)               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 to Adjusted EBITDA (non-GAAP)



     
                For the Three and Twelve Months Ended December 31, 2019 and 2018



     
                (unaudited)


                                                                                                                                                                                           Three Months Ended                         Twelve Months Ended


                                                                                                                                                                                              December 31,                                December 31,



     
                (in millions)                                                                                                                                         2019                           2018      2019                             2018




     
                Net loss attributable to Bausch Health Companies Inc.                                                                                                      $
        
       (1,516)                        $
        
         (344)                         $
        
       (1,788)           $
        
       (4,148)


                                                                                    
     Interest expense, net                                                                                             388                           412                  1,600                       1,674


                                                                                    
     Provision for (benefit from) income taxes                                                                          47                          (84)                  (54)                       (10)


                                                                                    
     Depreciation and amortization                                                                                     492                           546                  2,075                       2,819




     
                EBITDA                                                                                                                                               (589)                                 530                               1,833                            335



     Adjustments:


                                                                                    
     Asset impairments                                                                                                  26                           134                     75                         568


                                                                                    
     Goodwill impairments                                                                                                                           109                                             2,322


                                                                                    
     Restructuring and integration costs                                                                                 3                             6                     31                          22


                                                                                    
     Acquisition-related costs and adjustments (excluding amortization of intangible assets)                            10                            14                     25                         (9)


                                                                                    
     Loss on extinguishment of debt                                                                                      2                            44                     42                         119


                                                                                    
     Share-based compensation                                                                                           25                            22                    102                          87


                                                                                    
     Other adjustments:


                                                                                    
     Litigation and other matters                                                                                    1,389                             3                  1,401                        (27)


                                                                                    
     IT infrastructure investment                                                                                        9                                                  24


                                                                                    
     Legal and other professional fees (a)                                                                              13                            17                     35                          52


                                                                                    
     Net (gain) loss on sale of assets                                                                                (21)                         (20)                  (31)                          6


                                                                                    
     Acquired in-process research and development costs                                                                 32                                                  41                           1


                                                                                    
     Other                                                                                                             (1)                          (1)                   (7)                        (2)




     
                Adjusted EBITDA (non-GAAP)                                                                                                                                    $
       
         898                           $
        
         858                           $
       
         3,571            $
       
          3,474



               (a)               Legal and other professional fees
                                  incurred during the three and
                                  twelve months ended December 31,
                                  2019 and 2018 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.



     
                Bausch Health Companies Inc.                                                                                                                                                                                                                                                                                                          Table 3a



     
                Organic Growth (non-GAAP) - by Segment



     
                For the Three Months Ended December 31, 2019 and 2018



     
                (unaudited)


                                                                                                              
           
                Calculation of Organic Revenue for the Three Months Ended


                                                                                             
             
             December 31, 2019                                                                           
     
              December 31, 2018                                                           Change in

                                                                                                                                                                                                                                                                                                      Organic
                                                                                                                                                                                                                                                                                             Revenue



                                                                         Revenue                         Changes                                  Acquisition                                       Organic        Revenue                                        Divestitures                           Organic
                                                                                                 in                                                                                        Revenue                                                                              Revenue
                                                                            as                Exchange                                                                                      (Non-                     as                                          and                     (Non-
                                                                                             Rates (a)                                                                                    GAAP) (b)                                              Discontinuations              GAAP) (b)
                                                                         Reported                                                                                                                                  Reported




     
                (in millions)                                          Amount                           Pct.

                                                                              ---


     
                Bausch + Lomb/International



     Global Vision Care                                                            $
       210                                                      
              $                                                   
             $                                                           $
             210                   $
       203        $
     (1)            $
            202  $
      8   4

                                                                                                                                                                                                                                                                                                                                                                               %



     Global Surgical                                                         193                                      2                                                                                                                     195                          186                                     (1)               185       10       5

                                                                                                                                                                                                                                                                                                                                                 %



     Global Consumer Products                                                390                                      2                                                                                                                     392                          368                                     (1)               367       25       7

                                                                                                                                                                                                                                                                                                                                                 %



     Global Ophtho Rx                                                        155                                      1                                                                                                                     156                          159                                                       159      (3)    (2)

                                                                                                                                                                                                                                                                                                                                                 %



     International Rx                                                        290                                    (5)                                                                                                                    285                          289                                     (3)               286      (1)                   %




     Total Bausch + Lomb/International                                     1,238                                                                                                                                                         1,238                        1,205                                     (6)             1,199       39       3

                                                                                                                                                                                                                                                                                                                                                 %






     
                Salix                                                      517                                                                                                                       (18)                                499                          426                                                       426       73      17

                                                                                                                                                                                                                                                                                                                                                 %






     
                Ortho Dermatologics



     Ortho Dermatologics(c)                                                   94                                                                                                                                                            94                          115                                                       115     (21)   (18)

                                                                                                                                                                                                                                                                                                                                                 %



     Global Solta                                                             64                                                                                                                                                            64                           45                                                        45       19      42

                                                                                                                                                                                                                                                                                                                                                 %



     Total Ortho Dermatologics                                               158                                                                                                                                                           158                          160                                                       160      (2)    (1)

                                                                                                                                                                                                                                                                                                                                                 %






     
                Diversified Products



     Neurology and Other                                                     168                                                                                                                                                           168                          186                                     (1)               185     (17)    (9)

                                                                                                                                                                                                                                                                                                                                                 %



     Generics(c)                                                             117                                                                                                                                                           117                          114                                                       114        3       3

                                                                                                                                                                                                                                                                                                                                                 %



     Dentistry(c)                                                             26                                                                                                                                                            26                           30                                                        30      (4)   (13)

                                                                                                                                                                                                                                                                                                                                                 %



     Total Diversified Products                                              311                                                                                                                                                           311                          330                                     (1)               329     (18)    (5)

                                                                                                                                                                                                                                                                                                                                                 %






     
                Totals                                                         $
       2,224                                                      
              $                                                                 $
              (18)                                      $
             2,206                 $
       2,121        $
     (7)          $
            2,114 $
      92   4

                                                                                                                                                                                                                                                                                                                                                                               %



               (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 December 31, 2019
                                  is calculated as revenue as reported
                                  adjusted for: (i) the impact for
                                  changes in exchange rates (previously
                                  defined in this news release) and (ii)
                                  revenues attributable to acquisitions
                                  during the twelve months subsequent to
                                  the day of acquisition, as there are
                                  no revenues from those businesses
                                  included in the comparable prior
                                  period. Organic revenue (non-GAAP)
                                  for the three months ended December
                                  31, 2018 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.


               (c)               Effective in the first quarter of 2019,
                                  one product historically included in
                                  the reported results of the Ortho
                                  Dermatologics business unit in the
                                  Ortho Dermatologics segment is now
                                  included in the reported results of
                                  the Generics business unit in the
                                  Diversified Products segment and
                                  another product historically included
                                  in the reported results of the Ortho
                                  Dermatologics business unit in the
                                  Ortho Dermatologics segment is now
                                  included in the reported results of
                                  the Dentistry business unit in the
                                  Diversified Products segment as
                                  management believes the products
                                  better align with the new respective
                                  business units. These changes in
                                  product alignment are not material.
                                  Prior period presentations of business
                                  unit and segment revenues and profits
                                  have been conformed to current segment
                                  and business unit reporting
                                  structures.



     
                Bausch Health Companies Inc.                                                                                                                                                                                                                                                                                                                 Table 3b



     
                Organic Growth (non-GAAP) - by Segment



     
                For the Twelve Months Ended December 31, 2019 and 2018



     
                (unaudited)


                                                                                                                
            
               Calculation of Organic Revenue for the Twelve Months Ended


                                                                                                   
           
           December 31, 2019                                                                                       
        
                December 31, 2018                                        Change in

                                                                                                                                                                                                                                                                                                       Organic
                                                                                                                                                                                                                                                                                           Revenue



                                                                          Revenue                       Changes                               Acquisition                                          Organic    Revenue                                       Divestitures                       Organic
                                                                                                  in                                                                                       Revenue                                         and                            Revenue
                                                                             as                Exchange                                                                                    (Non-                 as                 Discontinuations                       (Non-
                                                                                              Rates (a)                                                                                  GAAP) (b)                                                                       GAAP) (b)
                                                                          Reported                                                                                                                            Reported




     
                (in millions)                                           Amount                         Pct.

                                                                               ---


     
                Bausch + Lomb/International



     Global Vision Care                                                             $
       848                                                                 $
              18                                
              $                                                          $
       866                        $
       814         $
       (3)            $
       811           $
      55   7

                                                                                                                                                                                                                                                                                                                                                                                 %



     Global Surgical                                                          698                                 22                                                                                                           720                                 698                                   (6)                 692         28       4

                                                                                                                                                                                                                                                                                                                                             %



     Global Consumer Products                                               1,455                                 36                                                                                                         1,491                               1,421                                  (13)               1,408         83       6

                                                                                                                                                                                                                                                                                                                                             %



     Global Ophtho Rx                                                         638                                 13                                                                                                           651                                 641                                                       641         10       2

                                                                                                                                                                                                                                                                                                                                             %



     International Rx                                                       1,100                                 21                                                                                                         1,121                               1,090                                  (19)               1,071         50       5

                                                                                                                                                                                                                                                                                                                                             %




     Total Bausch + Lomb/International                                      4,739                                110                                                                                                         4,849                               4,664                                  (41)               4,623        226       5

                                                                                                                                                                                                                                                                                                                                             %






     
                Salix                                                     2,022                                                                                                                     (55)                  1,967                               1,749                                   (9)               1,740        227      13

                                                                                                                                                                                                                                                                                                                                             %






     
                Ortho Dermatologics



     Ortho Dermatologics(c)                                                   371                                                                                                                                             371                                 482                                                       482      (111)   (23)

                                                                                                                                                                                                                                                                                                                                             %



     Global Solta                                                             194                                  2                                                                                                           196                                 135                                                       135         61      45

                                                                                                                                                                                                                                                                                                                                             %



     Total Ortho Dermatologics                                                565                                  2                                                                                                           567                                 617                                                       617       (50)    (8)

                                                                                                                                                                                                                                                                                                                                             %






     
                Diversified Products



     Neurology and Other                                                      715                                                                                                                                             715                                 822                                   (4)                 818      (103)   (13)

                                                                                                                                                                                                                                                                                                                                             %



     Generics(c)                                                              459                                                                                                                                             459                                 412                                                       412         47      11

                                                                                                                                                                                                                                                                                                                                             %



     Dentistry(c)                                                             101                                                                                                                                             101                                 116                                                       116       (15)   (13)

                                                                                                                                                                                                                                                                                                                                             %



     Total Diversified Products                                             1,275                                                                                                                                           1,275                               1,350                                   (4)               1,346       (71)    (5)

                                                                                                                                                                                                                                                                                                                                             %






     
                Totals                                                          $
       8,601                                                                $
              112                                             $
        (55)                                             $
       8,658                      $
       8,380        $
       (54)          $
       8,326          $
      332   4

                                                                                                                                                                                                                                                                                                                                                                                 %



               (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
                                  nine months ended December 31, 2019 is
                                  calculated as revenue as reported
                                  adjusted for: (i) the impact for
                                  changes in exchange rates (previously
                                  defined in this news release) and (ii)
                                  revenues attributable to acquisitions
                                  during the twelve months subsequent to
                                  the day of acquisition, as there are
                                  no revenues from those businesses
                                  included in the comparable prior
                                  period. Organic revenue (non-GAAP)
                                  for the nine months ended December 31,
                                  2018 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.


               (c)               Effective in the first quarter of 2019,
                                  one product historically included in
                                  the reported results of the Ortho
                                  Dermatologics business unit in the
                                  Ortho Dermatologics segment is now
                                  included in the reported results of
                                  the Generics business unit in the
                                  Diversified Products segment and
                                  another product historically included
                                  in the reported results of the Ortho
                                  Dermatologics business unit in the
                                  Ortho Dermatologics segment is now
                                  included in the reported results of
                                  the Dentistry business unit in the
                                  Diversified Products segment as
                                  management believes the products
                                  better align with the new respective
                                  business units. These changes in
                                  product alignment are not material.
                                  Prior period presentations of business
                                  unit and segment revenues and profits
                                  have been conformed to current segment
                                  and business unit reporting
                                  structures.



     
                Bausch Health Companies Inc.                                                                                                                                                Table 4



     
                Other Financial Information



     
                (unaudited)



     
                (in millions)                                                                                                                                                  December 31,          December 31,
                                                                                                                                                                             2019               2018




     
                Cash, Cash Equivalents and Restricted Cash



     Cash and cash equivalents1, 2                                                                  $
              3,243                      $
              721



     Restricted cash                                                                                                                                                    1                           2




     Cash, cash equivalents and restricted cash                                                     $
              3,244                      $
              723






     
                Debt Obligations



     Senior Secured Credit Facilities:



     Revolving Credit Facility                                                             
       $                                           $
              75



     Term Loan Facilities                                                                                                                                           5,025                       5,725



     Senior Secured Notes                                                                                                                                           5,451                       4,948



     Senior Unsecured Notes                                                                                                                                        15,407                      13,545



     Other                                                                                                                                                             12                          12




     Total long-term debt and other, net of premiums, discounts and issuance costs                                                                                 25,895                      24,305



     Plus: Unamortized premiums, discounts and issuance costs                                                                                                         293                         327




     Total long-term debt and other                                                                $
              26,188                   $
              24,632






     
                Maturities and Mandatory Payments of Debt Obligations



     2019                                                                                  
       $                                          $
              228



     2020(1)                                                                                                                                                        1,240                         303



     2021                                                                                                                                                             103                       1,003



     2022                                                                                                                                                           1,553                       1,553



     2023                                                                                                                                                           2,595                       6,348



     2024                                                                                                                                                           2,303                       2,303



     2025                                                                                                                                                          10,632                      10,632



     2026 - 2030                                                                                                                                                    7,762                       2,262




     Total debt obligations                                                                        $
              26,188                   $
              24,632





                                                                                               Three Months Ended                  Twelve Months Ended


                                                                                                  December 31,              
        December 31,


                                                                                    2019                           2018 2019                                2018




     
                Cash provided by operating activities                                 $
       234                             $
       319                           $
         1,501                    $
        1,501




     
     (1) On December 18, 2019, the Company
              issued a conditional notice of
              redemption to redeem $1,240
              million of May 2023 Unsecured
              Notes on January 16, 2020. On
              December 30, 2019, the Company
              completed the December 2019
              Financing and Refinancing
              Transactions, satisfying the
              condition included in the
              conditional notice of redemption.
              On January 16, 2020, the Company
              repaid $1,240 million aggregate
              principal amount of May 2023
              Unsecured Notes which were due in
              2020 in the table above.



     
     (2) On January 10, 2020, the Company
              made a payment of $200 million
              related to the settlement of the
              U.S. Securities Litigation.



     
                Investor Contact:               
     
                Media Contact:



     Arthur Shannon                               
     Lainie Keller


                   arthur.shannon@bauschhealth.com 
     
                lainie.keller@bauschhealth.com



     (514) 856-3855                               
     (908) 927-1198



     (877) 281-6642 (toll free)

View original content to download multimedia:http://www.prnewswire.com/news-releases/bausch-health-companies-inc-announces-fourth-quarter-and-full-year-2019-results-and-provides-2020-guidance-301007197.html

SOURCE Bausch Health Companies Inc.