PARSIPPANY, N.J., July 26, 2012 /PRNewswire/ -- Watson Pharmaceuticals, Inc. (NYSE: WPI) today reported net income for the second quarter 2012 increased 42 percent to $181.4 million or $1.42 per diluted share on a non-GAAP basis, compared to $127.9 million or $1.01 per diluted share in the second quarter 2011. Net revenue increased 25 percent to $1.36 billion, compared to $1.08 billion in the second quarter 2011. On a GAAP basis, the Company recorded a loss of $62.2 million or $0.49 per share compared to earnings of $52.7 million or $0.42 per diluted share in the prior year period. The current quarter loss for GAAP purposes includes $183.2 million or $1.33 per share of charges related to the pending acquisition of Actavis. See Table 4 for a complete reconciliation of GAAP and Non-GAAP results.

For the second quarter 2012, adjusted EBITDA increased 37 percent to $333.0 million, compared to $243.3 million for the second quarter 2011. For the second quarter 2012, cash flow from operations was $199.7 million and cash and marketable securities were $225.0 million as of June 30, 2012. Refer to the attached reconciliation tables for adjustments to GAAP earnings.

"Double-digit growth of non-GAAP EPS, revenue and adjusted EBITDA resulted from solid execution across all three of our businesses," said Paul Bisaro, President and CEO. "I'm pleased to report that at the half-way point of the year, we are executing well on our strategies to deliver on our stand-alone 2012 growth plan and to drive continued growth over the long-term.

"Global Generics and Anda Distribution revenues increased 26 percent and 37 percent respectively, while our Global Brands business delivered $119 million in revenues, an increase of 6 percent. Looking beyond the numbers, we saw significant achievements against our integrated growth strategies," Bisaro continued.

"Following the April 25(th) announcement of the proposed acquisition of Actavis, we are making excellent progress in planning for a successful integration with an anticipated close in the fourth quarter, so that we can maximize the global value of this transformative transaction," concluded Bisaro.

Business Segment Results

                                                                                                                                                                                                                                                                                                                                                           
    Global Generics Segment Information
                                                                                                                                                                                                                                                                                                                                                           
                                                                                                                                                    Three Months Ended                                Six Months Ended
                                                                                                                                                         June 30,                                         June 30,
                                                                                                                                                         --------                                         --------
    (Unaudited; $ in millions)                                                                                                                                             2012                                           2011                                             2012                                             2011
                                                                                                                                                                           ----                                           ----                                             ----                                             ----
                                                                                                                                                                                                                                                                                                                                                           
    Product sales                                                                                                                                                        $976.0                                         $781.5                                         $2,084.0                                         $1,366.5
    Other revenue                                                                                                                                                          19.0                                           10.9                                             27.1                                             26.0
                                                                                                                                                                           ----                                           ----                                             ----                                             ----
                                                                      Net revenue                                                   995.0                                              792.4                                        2,111.1                                          1,392.5
    Operating expenses:
                                                                      Cost of sales                                                 517.4                                              439.1                                        1,131.6                                            728.2
                                                                      Research and development                                       53.8                                               58.3                                          109.9                                            112.7
                                                                      Selling and marketing                                          52.6                                               37.7                                          100.1                                             68.3
                                                                      --------------
    Segment contribution                                                                                                                                                 $371.2                                         $257.3                                           $769.5                                           $483.3
                                                                                                                                                                         ======                                         ======                                           ======                                           ======
    Segment margin                                                                                                                                                         37.3%                                          32.5%                                            36.5%                                            34.7%
                                                                                                                                                                                                                                                                                                                                                           
    Adjusted gross profit (1)                                                                                                                                            $468.3                                         $357.9                                           $971.9                                           $664.9
    Adjusted gross margin                                                                                                                                                  47.6%                                          45.2%                                            46.3%                                            48.0%
                                                                                                                                                                                                                                                                                                                                                           
                                                                                                                                                                                                                                                                                                                                                           
    (1)Adjusted gross profit represents adjusted net revenue less
    adjusted cost of sales and excludes amortization of acquired
    intangibles. Pro forma adjustments for the respective periods
    include the following:
                                                                                                                                                                                                                                                                                 
                                                                                                                                                                                                                                                                                                                                                           
                                                                                     $                  -                                                    $                -                             $                -                                            $(7.4)
                                                                       Settlement of contingent asset
                                                                       acquired as part of a business
                                                                       acquisition (other revenue)
                                                                                                    (10.9)                                                                    -                                          (10.9)                                               -
                                                                       Net revenue from milestone related
                                                                       to divested products
                                                                                                      1.6                                                                   1.9                                            3.3                                              5.3
                                                                      Operational Excellence Initiative
                                                                      -                                                                                                     2.7                                              -                                              2.7
                                                                      Purchase accounting adjustments

Global Generics net revenue for the second quarter 2012 increased 26 percent to $995.0 million as a result of new product launches including the launch of a generic version of Lipitor(®) in November of 2011 and a generic version of Lovenox(®) in January of 2012, plus higher international net revenue. Second quarter 2012 international net revenue was $210.7 million, up 77 percent from the second quarter 2011. International net revenue increased as a result of the acquisition of Specifar in May of 2011 and Ascent in January of 2012 and new product launches in key markets.

Global Generics R&D investment for the second quarter 2012 decreased eight percent to $53.8 million. Global Generics selling and marketing expenses for the second quarter 2012 increased 40 percent to $52.6 million, primarily due to the addition of Specifar and Ascent.

Global Generics adjusted gross margin increased from 45.2 percent in the second quarter of 2011 to 47.6 percent in the second quarter of 2012, as a result of a contractually higher share of profit from sales of the authorized generic version of Concerta(®) offset in part by lower than average margins from sales of the authorized generic version of Lipitor(®).


    Global Brands Segment Information
                                                                                                                                                                                                                                                      
                                                               Three Months Ended                                Six Months Ended
                                                                    June 30,                                         June 30,
                                                                    --------                                         --------
    (Unaudited; $ in millions)                                                        2012                                           2011                                           2012                                           2011
                                                                                      ----                                           ----                                           ----                                           ----
                                                                                                                                                                                                                                                      
    Product sales                                                                   $100.9                                          $92.0                                         $193.8                                         $172.3
    Other revenue                                                                     18.4                                           20.9                                           35.1                                           37.5
                                                                                      ----                                           ----                                           ----                                           ----
                           Net revenue         119.3                                              112.9                                          228.9                                          209.8
    Operating expenses:
                            Cost of
                            sales               28.7                                               25.1                                           54.5                                           42.9
                            Research and
                            development         25.9                                               22.2                                           58.3                                           42.1
                            Selling and
                            marketing           42.5                                               44.8                                           90.2                                           81.3
                           ------------
    Segment contribution                                                             $22.2                                          $20.8                                          $25.9                                          $43.5
                                                                                     =====                                          =====                                          =====                                          =====
    Segment margin                                                                    18.6%                                          18.4%                                          11.3%                                          20.7%
                                                                                                                                                                                                                                                      
                                                                                                                                                                                                                                                      
    Gross profit                                                                     $90.6                                          $87.8                                         $174.4                                         $166.9
    Gross margin                                                                      75.9%                                          77.8%                                          76.2%                                          79.6%

Global Brands net revenue increased six percent to $119.3 million in the second quarter 2012. The increase in revenue was primarily the result of increased sales of Rapaflo(®) and Crinone(®) and the addition of new products including Generess(®) Fe in the U.S.and Rapaflo(®) and Gelnique(®) in Canada, partially offset by lower sales of Androderm(®).

Global Brands R&D investment increased 17 percent to $25.9 million in the second quarter 2012 compared to the second quarter 2011. The increase was a result of investments related to our biosimilars development initiatives, partially offset by lower licensing and regulatory fees in the second quarter of the prior year. Global Brands selling and marketing expenses decreased 5 percent to $42.5 million in the second quarter of 2012, due to lower U.S. promotional spend for new products compared to the prior year period, partially offset by higher field force and support costs related to the initiation of our selling efforts in Canada, in addition to expansion that occurred in the U.S. in the second half of 2011.

Global Brands segment gross margin for the second quarter of 2012 was 75.9 percent, compared to 77.8 percent for second quarter of 2011 as a result of a favorable product mix in the prior year period.


                                                                                                                                                                                                                                                     
    Distribution Segment Information
                                                                                                                                                                                                                                                     
                                                              Three Months Ended                                Six Months Ended
                                                                   June 30,                                         June 30,
                                                                   --------                                         --------
    (Unaudited; $ in millions)                                                       2012                                           2011                                           2012                                           2011
                                                                                     ----                                           ----                                           ----                                           ----
                                                                                                                                                                                                                                                     
    Net revenue                                                                    $240.9                                         $176.4                                         $539.5                                         $355.9
    Operating expenses:
                            Cost of
                            sales             207.9                                              149.2                                          472.2                                          297.9
                            Selling and
                            marketing          22.8                                               19.6                                           45.7                                           38.0
                            -----------
    Segment contribution                                                            $10.2                                           $7.6                                          $21.6                                          $20.0
                                                                                    =====                                           ====                                          =====                                          =====
    Segment margin                                                                    4.2%                                           4.3%                                           4.0%                                           5.6%
                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                     
    Gross profit                                                                    $33.0                                          $27.2                                          $67.3                                          $58.0
    Gross margin                                                                     13.7%                                          15.4%                                          12.5%                                          16.3%

Distribution segment net revenue for the second quarter 2012 increased 37 percent to $240.9 million compared to $176.4 million in the second quarter 2011. The increase was related to new third-party product launches during the second quarter and higher base business sales. Distribution revenue consists only of sales of third-party products and excludes sales of Watson's brand and generic products.

Selling and marketing expenses increased $3.2 million to $22.8 million, due to additional expenses associated with relocating our Groveport, Ohio distribution operations to our Olive Branch, Mississippi facility and higher sales related expenses. Distribution segment gross margin decreased to 13.7 percent in the second quarter 2012 as a result of lower margins on higher sales to chain customers.

Other Operating Expenses

Consolidated general and administrative expenses were $121.8 million in the second quarter 2012, an increase of 42.6 percent from the second quarter 2011. The increase was due to costs associated with the pending acquisition of Actavis, the addition of Specifar and Ascent and higher corporate and legal expenses. Amortization expense for the second quarter 2012 was $105.8 million, compared to $74.6 million in second quarter 2011. The increase was due to the amortization of atorvastatin product rights acquired in the Arrow acquisition and product rights acquired in the Specifar and Ascent acquisitions.

2012 Financial Outlook

Watson's estimates are based on actual results for the first half of 2012 and management's current belief about prescription trends, pricing levels, inventory levels and the anticipated timing of future product launches and events. Watson's forecast for 2012 excludes any impact from the pending acquisition of Actavis Group which is expected to close in the fourth quarter of 2012.

Watson estimates total net revenue for 2012 will be approximately $5.5 billion.


    --  Total Global Generics segment revenue of between $3.9 and $4.1 billion.
    --  Total Global Brands segment revenue of between $500 and $525 million.
    --  Total Anda Distribution segment revenue of between $950 million and $1
        billion.
    --  Adjusted non-GAAP earnings for 2012 is expected to be between $5.65 and
        $5.85 per diluted share.
    --  Adjusted EBITDA for 2012 is expected to be between $1.325 and $1.380
        billion.

Webcast and Conference Call Details

Watson will host a conference call and webcast today at 8:30 a.m. Eastern Standard Time to discuss second quarter 2012 results, the outlook for 2012 and recent corporate developments. The dial-in number to access the call is (877) 251-7980, or from international locations, (706) 643-1573. The Conference ID is 98104891.

A taped replay of the conference call will also be available beginning approximately two hours after the call's conclusion and will remain available through 12:00 midnight Eastern Time on August 9, 2012. The replay may be accessed by dialing (855) 859-2056 and entering the same Conference ID above. From international locations, the replay may be accessed by dialing (404) 537-3406. To access the webcast, go to Watson's Investor Relations Web site at http://ir.watson.com.

About Watson Pharmaceuticals, Inc.

Watson Pharmaceuticals, Inc., is a leading integrated global pharmaceutical company. The Company is engaged in the development, manufacturing and distribution of generic pharmaceuticals and specialized branded pharmaceutical products focused on Urology and Women's Health. Watson has operations in many of the world's established and growing international markets.

For press release and other company information, visit Watson Pharmaceuticals' Web site at http://www.watson.com.

Forward-Looking Statement

Statements contained in this press release that refer to Watson's estimated or anticipated future results or other non-historical facts are forward-looking statements that reflect Watson's current perspective of existing trends and information as of the date of this release. For instance, any statements in this press release concerning prospects related to Watson's strategic initiatives, product introductions and anticipated financial performance are forward-looking statements. It is important to note that Watson's goals and expectations are not predictions of actual performance. Watson's performance, at times, will differ from its goals and expectations. Actual results may differ materially from Watson's current expectations depending upon a number of factors affecting Watson's business. These factors include, among others, the inherent uncertainty associated with financial projections; successful integration of the Ascent acquisition and the ability to recognize the anticipated synergies and benefits of the Ascent acquisition; the receipt of required regulatory approvals for the pending Actavis acquisition (including the approval of antitrust authorities necessary to complete the acquisition); successful close and subsequent integration of the Actavis acquisition and the ability to recognize the anticipated synergies and benefits of the Actavis acquisition; access to available financing (including financing for the Actavis acquisition) on a timely basis and on reasonable terms; the difficulty of predicting the timing and outcome of pending litigation and risks that an adverse outcome in such litigation could render Watson liable for substantial damages; risks that resolution of patent infringement litigation through settlement could result in investigations or actions by private parties or government authorities or agencies; the impact of competitive products and pricing; risks related to fluctuations in foreign currency exchange rates; periodic dependence on a small number of products for a material source of net revenue or income; variability of trade buying patterns; changes in generally accepted accounting principles; risks that the carrying values of assets may be negatively impacted by future events and circumstances; the timing and success of product launches; the difficulty of predicting the timing or outcome of product development efforts and regulatory agency approvals or actions if any; risks and uncertainties normally incident to the pharmaceutical industry, including product liability claims and the availability of product liability insurance on reasonable terms; the difficulty of predicting the timing or outcome of pending or future litigation or government investigations; market acceptance of and continued demand for Watson's products; costs and efforts to defend or enforce intellectual property rights; difficulties or delays in manufacturing; the availability and pricing of third party sourced products and materials; successful compliance with governmental regulations applicable to Watson's facilities, products and/or businesses; changes in the laws and regulations, including Medicare, Medicaid, and similar laws in foreign countries affecting, among other things, pricing and reimbursement of pharmaceutical products and the settlement of patent litigation; and such other risks and uncertainties detailed in Watson's periodic public filings with the Securities and Exchange Commission, including but not limited to Watson's Annual Report on Form 10-K for the year ended December 31, 2011 and Watson's Quarterly Report on Form 10-Q for the period March 31, 2012. Except as expressly required by law, Watson disclaims any intent or obligation to update these forward-looking statements.

All trademarks are the property of their respective owners.

The following table presents Watson's results of operations for the three and six months ended
June 30, 2012 and 2011:


                                                                                                                                                                                                                                                                                                                   Table 1
                                                                                                                                                                    WATSON PHARMACEUTICALS, INC.
                                                                                                                                                          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                                                                                                                                         (Unaudited; in millions, except per share amounts)
                                                                                                                                                                                                                                                                                                                                                                          
                                                                                                                                                           Three Months Ended                                     Six Months Ended
                                                                                                                                                                June 30,                                              June 30,
                                                                                                                                                                --------                                              --------
                                                                                                                                                                                     2012                                                  2011                                                    2012                                                  2011
                                                                                                                                                                                     ----                                                  ----                                                    ----                                                  ----
                                                                                                                                                                                                                                                                                                                                                                          
    Net revenues                                                                                                                                                                 $1,355.2                                              $1,081.7                                                $2,879.5                                              $1,958.2
                                                                                                                                                                                 --------                                              --------                                                --------                                              --------
                                                                                                                                                                                                                                                                                                                                                               
    Operating expenses:
                                  Cost of sales (excludes amortization,
                                  presented below)                                                                                                                                  754.0                                                 613.4                                                 1,658.3                                               1,069.0
                                 Research and development                                                                                                                            79.7                                                  80.5                                                   168.2                                                 154.8
                                 Selling, general and administrative                                                                                                                239.7                                                 187.5                                                   522.2                                                 352.3
                                 Amortization                                                                                                                                       105.8                                                  74.6                                                   237.7                                                 131.2
                                 Loss on asset sales and impairments, net                                                                                                            79.8                                                   7.4                                                    80.0                                                  21.8
                                 Total operating expenses                                                                                                                         1,259.0                                                 963.4                                                 2,666.4                                               1,729.1
                                                                                                                                                                                  -------                                                 -----                                                 -------                                               -------
    Operating income                                                                                                                                                                 96.2                                                 118.3                                                   213.1                                                 229.1
                                                                                                                                                                                     ----                                                 -----                                                   -----                                                 -----
                                                                                                                                                                                                                                                                                                                                                                          
    Non-operating income (expense):
                                 Interest income                                                                                                                                      0.5                                                   0.5                                                     0.9                                                   1.3
                                 Interest expense                                                                                                                                   (21.0)                                                (22.9)                                                  (42.7)                                                (44.7)
                                 Other income (expense), net                                                                                                                       (156.6)                                                 (0.3)                                                 (155.1)                                                 (4.0)
                                 Total other income (expense), net                                                                                                                 (177.1)                                                (22.7)                                                 (196.9)                                                (47.4)
                                                                                                                                                                                   ------                                                 -----                                                  ------                                                 -----
    Income before income taxes and noncontrolling interest                                                                                                                          (80.9)                                                 95.6                                                    16.2                                                 181.7
    Provision (benefit) for income taxes                                                                                                                                            (18.7)                                                 43.2                                                    23.6                                                  84.5
                                                                                                                                                                                    -----                                                  ----                                                    ----                                                  ----
    Net income (loss)                                                                                                                                                               (62.2)                                                 52.4                                                    (7.4)                                                 97.2
                                 Loss attributable to noncontrolling interest                                                                                                           -                                                   0.3                                                       -                                                   0.8
    Net income (loss) attributable to common shareholders                                                                                                                          $(62.2)                                                $52.7                                                   $(7.4)                                                $98.0
                                                                                                                                                                                   ======                                                 =====                                                   =====                                                 =====
                                                                                                                                                                                                                                                                                                                                                                          
    Earnings per share attributable to common shareholders:
                                 Basic                                                                                                                                             $(0.49)                                                $0.42                                                  $(0.06)                                                $0.79
                                                                                                                                                                                                                                                                                                                                                               
                                 Diluted                                                                                                                                           $(0.49)                                                $0.42                                                  $(0.06)                                                $0.78
                                                                                                                                                                                                                                                                                                                                                               
                                                                                                                                                                                                                                                                                                                                                                          
    Weighted average shares outstanding:
                                 Basic                                                                                                                                              125.8                                                 124.5                                                   125.5                                                 124.1
                                                                                                                                                                                                                                                                                                                                                               
                                 Diluted                                                                                                                                            125.8                                                 126.4                                                   125.5                                                 126.1

The following table presents Watson's Condensed Consolidated Balance Sheet at June 30, 2012 and December 31, 2011.

                                                                                                       Table 2
                                                           WATSON PHARMACEUTICALS, INC.
                                                      CONDENSED CONSOLIDATED  BALANCE SHEETS
                                                             (Unaudited; in millions)
                                                                     June 30,                                       December 31,
                                                                                        2012                                            2011
                                                                                        ----                                            ----
                                                                                                                                                       
                                                                                                                                                       
    Assets
                      Cash and
                      cash
                      equivalents                                                     $217.6                                          $209.3
                      Marketable
                      securities                                                         7.4                                            14.9
                      Accounts
                      receivable,
                      net                                                              876.0                                         1,165.7
                      Inventories,
                      net                                                              870.4                                           889.4
                      Other
                      current
                      assets                                                           348.5                                           290.4
                      Property and
                      equipment,
                      net                                                              727.8                                           713.7
                      Investments
                      and other
                      assets                                                            99.2                                            93.0
                      Product
                      rights and
                      other
                      intangibles,
                      net                                                            1,460.7                                         1,613.6
                     Goodwill                                                        1,919.5                                         1,708.3
                     Total assets                                                   $6,527.1                                        $6,698.3
                                                                                    ========                                        ========
                                                                                                                                                       
    Liabilities & Equity
                      Current
                      liabilities                                                   $1,530.7                                        $1,839.5
                      Long-term
                      debt                                                           1,098.7                                           848.5
                      Deferred
                      income
                      taxes and
                      other
                      liabilities                                                      337.5                                           447.8
                     Total equity                                                    3,560.2                                         3,562.5
                                                                                                                                              
                      Total liabilities and
                      equity                                                        $6,527.1                                        $6,698.3
                                                                                    ========                                        ========

The following table presents Watson's Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2012 and 2011.


                                                Table 3
                                                    WATSON PHARMACEUTICALS, INC.
                                          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                      (Unaudited; in millions)
                                                                                                Six Months Ended
                                                                                                    June 30,
                                                                                                    --------
                                                                                                    2012                       2011
                                                                                                    ----                       ----
                                                                                                                                               
    Cash Flows From Operating Activities:
    Net income (loss)                                                              $(7.4)                     $97.2
                                                                                   -----                      -----
    Reconciliation to net cash provided by
     operating activities:
                                                Depreciation                                        40.5                       48.7
                                                Amortization                                       237.7                      131.2
                                                 Provision for
                                                 inventory
                                                 reserve                                            26.9                       26.6
                                                 Share-based
                                                 compensation                                       23.9                       16.2
                                                 Deferred income
                                                 tax benefit                                      (108.4)                     (43.9)
                                                 (Earnings)
                                                 losses on
                                                 equity method
                                                 investments                                        (1.1)                       5.1
                                                 Loss on sale of
                                                 securities                                            -                       (0.8)
                                                 Loss on asset
                                                 sales and
                                                 impairment,
                                                 net                                               101.3                       21.8
                                                 Loss on foreign
                                                 exchange
                                                 derivatives                                       142.7                          -
                                                 Amortization of
                                                 deferred
                                                 financing
                                                 costs                                              13.3                          -
                                                 Increase in
                                                 allowance for
                                                 doubtful
                                                 accounts                                            1.6                          -
                                                 Accretion of
                                                 preferred
                                                 stock and
                                                 contingent
                                                 consideration
                                                 obligations                                        14.9                       23.4
                                                 Contingent
                                                 consideration
                                                 fair value
                                                 adjustment                                        (21.3)                         -
                                                 Excess tax
                                                 benefit from
                                                 stock-based
                                                 compensation                                       (9.9)                      (9.9)
                                                Other, net                                           2.5                        0.3
                                                 Changes in
                                                 assets and
                                                 liabilities
                                                 (net of
                                                 effects of
                                                 acquisitions):
                                                Accounts receivable, net                           310.9                     (231.9)
                                                Inventories                                         14.7                        9.0
                                                 Prepaid expenses and other
                                                 current assets                                    (25.9)                       2.7
                                                 Accounts payable and accrued
                                                 expenses                                         (355.4)                     213.5
                                                Deferred revenue                                    (5.4)                      (4.3)
                                                 Income and other taxes
                                                 payable                                           (98.4)                      (8.2)
                                                Other assets and liabilities                         2.4                       (4.9)
                                                Total adjustments                                  307.5                      194.6
                                                                                                   -----                      -----
                                                 Net cash provided by
                                                 operating activities                              300.1                      291.8
                                                                                                   -----                      -----
    Cash Flows From Investing Activities:
    Additions to property and equipment                                                            (53.3)                     (41.5)
    Additions to product rights and other
     intangibles                                                                                    (3.6)                     (10.2)
    Proceeds from sales of property and equipment                                                    7.4                        0.8
    Proceeds from sales of marketable securities
     and other investments                                                                           8.9                        3.7
    Additions to investments                                                                        (0.2)                      (1.5)
    Acquisition of business, net of cash acquired                                                 (383.5)                    (561.1)
    Other investing activities, net                                                    -                        0.6
                                                 Net cash used in investing
                                                 activities                                       (424.3)                    (609.2)
                                                                                                  ------                     ------
    Cash Flows From Financing Activities:
    Proceeds from borrowings on credit facility                                                    375.0                      250.0
    Debt issuance costs                                                                            (25.5)                         -
    Principal payments on debt                                                                    (125.3)                     (28.8)
    Proceeds from stock plans                                                                       10.9                       42.6
    Payment of contingent consideration                                                            (90.1)                         -
    Repurchase of common stock                                                                     (13.7)                     (11.1)
    Acquisition of noncontrolling interest                                                          (4.7)                      (5.5)
    Excess tax benefit from stock-based
     compensation                                                                                    9.9                        9.9
                                                 Net cash provided by
                                                 financing activities                              136.5                      257.1
                                                                                                   -----                      -----
    Effect of currency exchange rate changes on
     cash and cash equivalents                                                                      (4.0)                       2.6
                                                                                                    ----                        ---
                                                 Net (decrease) increase in
                                                 cash and cash equivalents                           8.3                      (57.7)
    Cash and cash equivalents at beginning of
     period                                                                                        209.3                      282.8
    Cash and cash equivalents at end of period                                    $217.6                     $225.1
                                                                                  ======                     ======

The following table presents a reconciliation of reported net income and diluted earnings per share to non-GAAP net income for the three and six months ended June 30, 2012 and 2011:

                                                                                                                                                 Table 4
                                                                           Watson Pharmaceuticals, Inc.
                                                                               Reconciliation Table
                                                                (Unaudited; in millions except per share amounts)

                                                                  Three Months Ended                            Six Months Ended
                                                                       June 30,                                     June 30,
                                                                       --------                                     --------
                                                                                        2012                                      2011     2012     2011
                                                                                        ----                                      ----     ----     ----


    GAAP to non-GAAP net income calculation

               Reported GAAP net income attributable to                             $(62.2)                                    $52.7    $(7.4)   $98.0
                 common shareholders
               Adjusted for:
                        Amortization                                                 106.0                                      74.9    238.1    132.0
                        Global supply chain initiative(1)                              2.4                                       3.5      5.0     12.1
                        Acquisition and licensing charges                            185.5                                       8.7    211.1     13.3
                        Interest accretion on contingent                               7.4                                       9.8     15.2     18.8
                          liabilities
                        Non-cash impairment/asset sales                               79.8                                       7.4     80.0     21.8
                        Non-recurring (gains) losses                                 (13.9)                                     (1.5)   (15.4)    (7.2)
                        Legal settlements                                                -                                         -     59.8        -
                        Income taxes on items above                                 (123.6)                                    (27.6)  (196.2)   (49.0)

               Non-GAAP net income attributable to                                  $181.4                                    $127.9   $390.2   $239.8
                 common shareholders


    Diluted earnings per share

               Diluted earnings per share - GAAP                                    $(0.49)                                    $0.42   $(0.06)   $0.78


               Diluted earnings per share - Non-GAAP                                 $1.42                                     $1.01    $3.06    $1.90


               Basic weighted average common shares outstanding                      125.8                                     124.5    125.5    124.1
               Effect of dilutive securities:
                  Dilutive share-based compensation                                    1.8                                       1.9      1.9      2.0
                   arrangements

               Diluted weighted average common shares                                127.6                                     126.4    127.4    126.1
                 outstanding

The following table presents a reconciliation of reported net income for the three and six months ended June 30, 2012 and 2011 to adjusted EBITDA:



                                                                                                                                      Table 5
                                                            Watson Pharmaceuticals, Inc.
                                                        Adjusted EBITDA Reconciliation Table
                                                              (Unaudited; in millions)

                                                                                     Three Months Ended             Six Months Ended
                                                                                          June 30,                      June 30,
                                                                                          --------                      --------
                                                                                         2012             2011                  2012            2011
                                                                                         ----             ----                  ----            ----



    GAAP net income attributable to                                      $(62.2)                   $52.7         $(7.4)                  $98.0
      common shareholders
    Plus:
                                    Interest expense                                     21.0             22.9                  42.7            44.7
                                    Interest income                                      (0.5)            (0.5)                 (0.9)           (1.3)
                                    Provision for income taxes                          (18.7)            43.2                  23.6            84.5
                                     Depreciation (includes
                                     accelerated depreciation)                           20.1             25.7                  40.5            48.7
                                    Amortization(1)                                     106.0             74.9                 238.1           132.0
    EBITDA                                                                               65.7            218.9                 336.6           406.6
                                                                                         ----            -----                 -----           -----
    Adjusted for:
                                    Global supply chain initiative                        2.0              2.0                   4.1             8.5
                                    Acquisition and licensing charges                   185.3              8.7                 210.9            13.3
                                    Non-cash impairment charges                          79.8              7.4                  80.0            21.8
                                    Non-recurring (gains) losses                        (13.9)            (1.5)                (15.4)           (7.2)
                                    Legal settlements                                       -                -                  59.8               -
                                    Accretion (income) expense                            0.5                -                   0.4               -
                                    Share-based compensation                             13.6              7.8                  23.9            16.2
    Adjusted EBITDA                                                      $333.0                   $243.3        $700.3                  $459.2
                                                                         ======                   ======        ======                  ======

(1) Includes amortization of excess purchase price on equity method investment.

The following table presents a reconciliation of forecasted net income for the twelve months ending December 31, 2012 to non-GAAP net income and non-GAAP earnings per diluted share:

                                                                                           Table 6
                                            Watson Pharmaceuticals, Inc.
                              Reconciliation Table - Forecasted Non-GAAP Earnings Per
                                                    Diluted Share
                                 (Unaudited; in millions except per share amounts)

                                                                       Forecast for
                                                                       Twelve Months
                                                                     Ending December
                                                                         31, 2012
                                                                    ----------------
                                                                           Low         High
                                                                           ---         ----


    GAAP to
     Non-
     GAAP net
     income
     calculation

               GAAP net income                                                    $87         $115
               Adjusted for:
                        Amortization                                              445          445
                        Global supply chain initiative                             10           10
                        Acquisition and licensing
                         charges                                                  300          300
                        Interest accretion on contingent                           25           25
                          liability
                        Non-cash impairment charges                                80           80
                        Non-recurring (gains) losses                              (15)         (15)
                        Legal settlements                                          60           60
                        Income taxes on items above                              (268)        (270)
               Adjusted Non-GAAP net income                                       724          750


    Diluted
     earnings
     per
     share

                Diluted earnings per share -
                GAAP                                                            $0.68        $0.90


                Diluted earnings per share -
                Non-GAAP                                                        $5.65        $5.85

The reconciliation table is based in part on management's estimate of non-GAAP net income for the year ending December 31, 2012. Watson expects certain known GAAP charges for 2012, as presented in the schedule above. Other GAAP charges that may be excluded from non-GAAP net income are possible, but their amounts are dependent on numerous factors that we currently cannot ascertain with sufficient certainty or are presently unknown. These GAAP charges are dependent upon future events and valuations that have not yet been performed.

The following table presents a reconciliation of forecasted net income for the twelve months ending December 31, 2012 to adjusted EBITDA:


                                                                                               Table 7
                                         Watson Pharmaceuticals, Inc.
                               Reconciliation Table - Forecasted Adjusted EBITDA
                                           (Unaudited; in millions)

                                                           Forecast for Twelve
                                                                 Months
                                                           Ending December 31,
                                                                  2012
                                                          --------------------
                                                                  Low                     High
                                                                  ---                     ----


     GAAP net income                               $87                               $115
     Plus:
                     Interest expense                                        80                     80
                     Interest income                                         (1)                    (1)
                     Provision for income taxes                             146                    163
                      Depreciation (includes
                      accelerated depreciation)                              90                     95
                     Amortization                                           445                    445
     EBITDA                                        847                                897
                                                   ---                                ---
     Adjusted for:
                     Global supply chain initiative                           8                      8
                     Acquisition and licensing charges                      300                    300
                     Non-cash impairment charges                             80                     80
                     Non-recurring (gains) losses                           (15)                   (15)
                     Legal settlements                                       60                     60
                     Share-based compensation                                45                     50


     Adjusted EBITDA                          $1,325.0                           $1,380.0
                                              ========                           ========

The reconciliation table is based in part on management's estimate of adjusted EBITDA for the year ending December 31, 2012. Watson expects certain known GAAP charges for 2012, as presented in the schedule above. Other GAAP charges that may be excluded from estimated EBITDA are possible, but their amounts are dependent on numerous factors that we currently cannot ascertain with sufficient certainty or are presently unknown. These GAAP charges are dependent upon future events and valuations that have not yet been performed.

    CONTACTS:                         Investors:
                                      Lisa DeFrancesco
                                      (862) 261-7152

                                      Media:
                                      Charlie Mayr
                                      (862) 261-8030

(Logo: http://photos.prnewswire.com/prnh/20100121/LA41294LOGO )

SOURCE Watson Pharmaceuticals, Inc.