ICN PHARMACEUTICALS INC
10-Q/A, 1999-01-21
PHARMACEUTICAL PREPARATIONS
Previous: VIDAMED INC, SC 13G/A, 1999-01-21
Next: ICN PHARMACEUTICALS INC, SC 13G, 1999-01-21





- --------------------------------------------------------------------------------

                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                                 Amendment No. 1

                                       to

                                    FORM 10-Q

(Mark One)
[X]            QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
                                       THE
                         SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 1998
                                               ------------------

                                       OR

[  ]           TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                         Commission File Number: 1-11397
                                                 -------


                            ICN PHARMACEUTICALS, INC.
                            -------------------------
             (Exact name of registrant as specified in its charter)

        Delaware                                                  33-0628076
- -------------------------------                              -------------------
(State or other jurisdiction of                               (I.R.S. Employer
incorporation or organization)                               Identification No.)

                               3300 Hyland Avenue
                          Costa Mesa, California 92626 
                    ----------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (714) 545-0100
                    ----------------------------------------
              (Registrant's telephone number, including area code)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

     Yes   X    No 
         -----     -----

         The number of outstanding shares of the registrant's Common Stock, $.01
par value, as of November 12, 1998 was 76,514,277.

- --------------------------------------------------------------------------------


<PAGE>






                            ICN PHARMACEUTICALS, INC.


ICN Pharmaceuticals,  Inc. (the "Company") hereby amends its Quarterly Report on
Form 10-Q for the  quarterly  period  ended  September  30, 1998 by deleting its
responses  to Part II,  Items 5 and 6  contained  in its  original  filing,  and
replacing such sections with the following:


PART II - OTHER INFORMATION

Item 5.  OTHER INFORMATION

Acquisition or Disposition of Assets

In November 1998, the Company  completed the acquisition of the worldwide rights
(except India) to four products from F.  Hoffmann-La  Roche Ltd  ("Roche").  The
products include Dalmadorm,  a sleep disorder drug;  Fluoro-Uracil,  an oncology
product:  Librax, a treatment for  gastrointestinal  disorders;  and Mogadon,  a
sleep disorder drug also used to treat epilepsy. Aggregate consideration for the
products  was  $178,800,000,  paid in a  combination  of  $89,400,000  cash  and
2,883,871 shares of the Company's common stock, valued at $89,400,000. Under the
terms of the Company's agreement with Roche, the Company has guaranteed to Roche
a per share  price  initially  at $31.00,  increasing  at a rate of 6% per annum
through December 31, 2000. Should Roche sell any of the shares prior to December
31, 2000, the Company is entitled to one-half of any proceeds  realized by Roche
in excess of the  guaranteed  price.  Should the market  price of the  Company's
common stock be below the guaranteed  price at the end of the guarantee  period,
the  Company  will be  required to satisfy  the  aggregate  guarantee  amount by
payment to Roche in cash or, in certain  circumstances,  in additional shares of
the  Company's  common  stock.  The cash portion of the purchase  price was paid
using the Company's  existing  cash,  including a portion of the proceeds of the
August 1998 private  placement of  $200,000,000  of its 8-3/4%  Senior Notes due
2008.

Roche marketed the pharmaceutical products internationally.  The Company intends
to use the acquired assets for the same purposes.  The Asset Purchase  Agreement
dated  October 2, 1998 by and between F.  Hoffmann - La Roche Ltd and ICN Puerto
Rico, Inc. have been previously  filed as an exhibit to this Form 10-Q Quarterly
Report.




<PAGE>


Financial statements of business acquired

The  following  financial  statements  relating  to the  acquired  products  are
included in this report:

               Special-Purpose Financial Statements of F. Hoffmann-La Roche Ltd

                    Report of Independent Accountants

                    Statement of Net Sales and Product Contribution for the year
                    ended December 31, 1997

                    Notes to the Statement of Net Sales and Product Contribution

               Unaudited  Interim  Special-Purpose  Financial  Statements  of F.
               Hoffmann-La Roche  Ltd

                    Unaudited   Interim  Statement  of  Net  Sales  and  Product
                    Contribution for the nine months ended September 30, 1998

                    Notes to the Unaudited  Statement  of Net Sales and Product
                    Contribution

Pro forma financial information

The following pro forma financial statements are included in this report:

               Unaudited Pro Forma Combined  Condensed  Statements of Income for
               the nine months ended September 30, 1998

               Unaudited Pro Forma Combined  Condensed  Statements of Income for
               the year ended December 31, 1997

               Unaudited  Pro  Forma  Combined  Condensed  Balance  Sheet  as of
               September 30, 1998

               Notes  to  Unaudited  Pro  Forma  Combined  Condensed   Financial
               Statements



<PAGE>


F. Hoffmann-La Roche Ltd

Special Purpose Statement
December 31, 1997






<PAGE>




F. Hoffmann-La Roche Ltd

Index to Special Purpose Statement               
- --------------------------------------------------------------------------------

                                                                            Page
                                                                            ----

     Report of Independent Accountant                                        1

     Statement of Net Sales and Product Contribution                         2

     Notes to the Special Purpose Statement                                  3-4



<PAGE>








                        Report of Independent Accountants


To The Board of Directors
of F. Hoffmann-La Roche Ltd

We have audited the accompanying  consolidated  special purpose statement of net
sales and product contribution of certain products (the "Products") as described
in Note 1, of F.  Hoffmann-La  Roche Ltd and its  affiliates  for the year ended
December 31, 1997. This special purpose  statement is the  responsibility of the
Company's  management.  Our  responsibility  is to  express  an  opinion on this
special purpose statement based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance  about  whether  the  special  purpose  statement  is free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial  statement.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as  well  as  evaluating  the  overall  special  purpose  statement
presentation.  We believe  that our audit  provides a  reasonable  basis for our
opinion.

The  accompanying  special  purpose  statement  was  prepared for the purpose of
complying  with  the  rules  and  regulations  of the  Securities  and  Exchange
Commission to reflect the net sales and product contribution attributable to the
Products  described in Note 1 and is not intended to be a complete  presentation
of the Products' expenses and contribution.

In our opinion,  the  consolidated  special  purpose  statement of net sales and
product  contribution  audited by us presents fairly, in all material  respects,
the net sales and product  contribution of the Products of F. Hoffmann-La  Roche
Ltd and its affiliates for the year ended December 31, 1997, in conformity  with
generally accepted accounting principles.


/s/ PRICEWATERHOUSECOOPERS LLP


PricewaterhouseCoopers LLP
Florham Park, New Jersey
January 15, 1999







                                       1
<PAGE>


F. Hoffmann-La Roche Ltd

Special Purpose Statement of Net Sales and Product Contribution
(in thousands) 
- --------------------------------------------------------------------------------


                                                                   Year Ended
                                                             December 31, 1997

     Net Sales                                                   $    69,037
     Cost of Goods Sold                                               20,671
                                                                 -----------
     Gross Profit                                                     48,366

     Direct Expenses                                                   4,142
                                                                 -----------
     Product Contribution                                        $    44,224
                                                                 ===========




The  accompanying  notes are an integral  part of this special  purpose
statement of net sales and product contribution




















                                       2
<PAGE>


F. Hoffmann-La Roche Ltd

Notes to The Special Purpose Statement of Net Sales and Product Contribution
(in thousands)
- --------------------------------------------------------------------------------


1.     Basis of Presentation

       Effective  October 1, 1998 F. Hoffmann-La  Roche Ltd (the "Company") sold
       certain assets and the rights to manufacture and market certain  products
       (the   "Products")   pursuant  to  an  Asset   Purchase   Agreement  (the
       "Agreement")  to ICN Puerto Rico, Inc. The assets and rights sold related
       to the Products  cover the entire world with the exception of India.  The
       Products are sold, either through wholesalers or directly, to pharmacies,
       hospitals,  physicians,  and other healthcare institutions throughout all
       continents.

       The assets transferred,  as more specifically described in the Agreement,
       include primarily trademarks, registrations, manufacturing technology and
       know-how exclusively used and dedicated to the Products, and inventories.
       All assets transferred,  other than related inventories,  had no net book
       value as of December 31, 1997. The Products transferred include:

            o  Dalmadorm/Dalmane 
            o  Fluoro-Uracil
            o  Librax
            o  Mogadon

       The accompanying special purpose statement presents only net sales, costs
       of goods sold, and direct  expenses (the "Product  Contribution")  of the
       Products  for the year ended  December 31,  1997.  This  special  purpose
       statement  includes all adjustments  necessary for a fair presentation of
       the Product  Contribution for the period presented.  This special purpose
       statement has been prepared in accordance  with the Company's  accounting
       policies  and  is  in  accordance  with  generally  accepted   accounting
       principles in the United States.  However, this special purpose statement
       does not purport to represent all the costs and expenses  associated with
       a standalone  separate company,  or the costs which may be incurred by an
       unaffiliated company to achieve similar results.

       Net sales include allowances for sales returns, charge backs, rebates and
       other deductions.  Cost of goods sold includes the  corresponding  direct
       production cost and related production overhead of goods manufactured.

       After  considering  the  relative  maturity of the Products in their life
       cycle,  the  variability  of expenses  in  different  regions,  and other
       individual product characteristics,  management has estimated that direct
       operating expenses, primarily




                                       3
<PAGE>


F. Hoffmann-La Roche Ltd

Notes to The Special Purpose Statement of Net Sales and Product Contribution
(in thousands)
- --------------------------------------------------------------------------------
  



       marketing and distribution  related,  approximate 6% of net sales for the
       year ended December 31, 1997.


2.     Summary of Significant Accounting Policies

       Use of Estimates

       In conformity with generally accepted accounting  principles,  management
       has used estimates and  assumptions  that affect the reported  amounts of
       net sales and  product  contribution  and the  disclosure  of  contingent
       assets and liabilities. Actual results could differ from those estimates.

       Revenue Recognition

       Sales are recognized upon shipment of products to customers.

       Foreign Currency Valuation

       Sales,  cost of goods sold, and direct  expenses are translated into U.S.
       dollars at the average rates of exchange for the year ended  December 31,
       1997.


3.     Commitments and Contingencies

       Various lawsuits,  claims and proceedings of a nature considered to be in
       the normal  course of business are pending  with regard to the  Products.
       Management believes that these lawsuits,  claims and proceedings will not
       have a material  adverse  effect on the  reported  net sales and  product
       contribution.

       Concurrent  with the sale of the  Products,  the Company  entered  into a
       two-year supply  agreement with the buyer.  Such agreement  provides that
       the Company will  manufacture  the  Products on behalf of the buyer,  who
       will purchase the Products at agreed-upon  prices,  which approximate the
       Company's direct production costs and related  production  overhead costs
       of goods manufactured.











                                       4
<PAGE>


F. Hoffmann-La Roche Ltd

Special Purpose Statement of Net Sales and Product Contribution
(in thousands)
- --------------------------------------------------------------------------------
                                    UNAUDITED

                                                              January 1 to
                                                        September 30, 1998

     Net Sales                                                $     46,106
     Cost of Goods Sold                                             12,865
                                                              ------------
     Gross Profit                                                   33,241

     Direct Expenses                                                 2,766
                                                              ------------
     Product Contribution                                     $     30,475
                                                              ============










The accompanying notes are an integral part of this special purpose statement of
net sales and product contribution



<PAGE>


F. Hoffmann-La Roche Ltd

Notes to The Special Purpose Statement of Net Sales and Product Contribution
(in thousands)
- --------------------------------------------------------------------------------

                                    UNAUDITED

1.     Basis of Presentation

       Effective  October 1, 1998 F. Hoffmann-La  Roche Ltd (the "Company") sold
       certain assets and the rights to manufacture and market certain  products
       (the   "Products")   pursuant  to  an  Asset   Purchase   Agreement  (the
       "Agreement")  to ICN Puerto Rico, Inc. The assets and rights sold related
       to the Products  cover the entire world with the exception of India.  The
       Products are sold, either through wholesalers or directly, to pharmacies,
       hospitals,  physicians,  and other healthcare institutions throughout all
       continents.

       The assets transferred,  as more specifically described in the Agreement,
       include primarily trademarks, registrations, manufacturing technology and
       know-how exclusively used and dedicated to the Products, and inventories.
       All assets transferred,  other than related inventories,  had no net book
       value as of September 30, 1998. The Products transferred include:

           o   Dalmadorm/Dalmane
           o   Fluoro-Uracil
           o   Librax
           o   Mogadon

       The accompanying special purpose statement presents only net sales, costs
       of goods sold, and direct  expenses (the "Product  Contribution")  of the
       Products  for the nine months  ended  September  30,  1998.  This special
       purpose  statement   includes  all  adjustments   necessary  for  a  fair
       presentation of the Product  Contribution for the period presented.  This
       special  purpose  statement  has been  prepared  in  accordance  with the
       Company's  accounting  policies  and  is  in  accordance  with  generally
       accepted  accounting  principles  in the  United  States.  However,  this
       special purpose statement does not purport to represent all the costs and
       expenses  associated  with a standalone  separate  company,  or the costs
       which may be  incurred  by an  unaffiliated  company to  achieve  similar
       results.

       Net sales include allowances for sales returns, charge backs, rebates and
       other deductions.  Cost of goods sold includes the  corresponding  direct
       production cost and related production overhead of goods manufactured.




<PAGE>


F. Hoffmann-La Roche Ltd

Notes to The Special Purpose Statement of Net Sales and Product Contribution
(in thousands)
- --------------------------------------------------------------------------------

                                    UNAUDITED


       After  considering  the  relative  maturity of the Products in their life
       cycle,  the  variability  of expenses  in  different  regions,  and other
       individual product characteristics,  management has estimated that direct
       operating  expenses,   primarily  marketing  and  distribution   related,
       approximate 6% of net sales for the nine months ended September 30, 1998.


2.     Summary of Significant Accounting Policies

       Use of Estimates

       In conformity with generally accepted accounting  principles,  management
       has used estimates and  assumptions  that affect the reported  amounts of
       net sales and  product  contribution  and the  disclosure  of  contingent
       assets and liabilities. Actual results could differ from those estimates.

       Revenue Recognition

       Sales are recognized upon shipment of products to customers.

       Foreign Currency Valuation

       Sales,  cost of goods sold, and direct  expenses are translated into U.S.
       dollars  at the  average  rates of  exchange  for the nine  months  ended
       September 30, 1998.


3.     Commitments and Contingencies

       Various lawsuits,  claims and proceedings of a nature considered to be in
       the normal  course of business are pending  with regard to the  Products.
       Management believes that these lawsuits,  claims and proceedings will not
       have a material  adverse  effect on the  reported  net sales and  product
       contribution.

       Concurrent  with the sale of the  Products,  the Company  entered  into a
       two-year supply  agreement with the buyer.  Such agreement  provides that
       the Company will  manufacture  the  Products on behalf of the buyer,  who
       will purchase the Products at agreed-upon  prices,  which approximate the
       Company's direct production costs and related  production  overhead costs
       of goods manufactured.




<PAGE>


                            ICN PHARMACEUTICALS, INC.

          UNAUDITED PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS

The following Unaudited Pro Forma Combined Condensed Financial Statements of ICN
Pharmaceuticals, Inc. and Subsidiaries as of September 30, 1998 and for the year
ended December 31, 1997 and the nine months ended September 30, 1998 give effect
to the acquisition of the rights to certain  products (the "Acquired  Products")
from Roche, as if the acquisition had taken place as of January 1, 1997.

Acquisition of Product Rights

In November 1998, the Company  completed the acquisition of the worldwide rights
(except India) to four products from Roche.  The products include  Dalmadorm,  a
sleep disorder drug; Fluoro-Uracil, an oncology product; Librax, a treatment for
gastrointestinal  disorders;  and Mogadon,  a sleep  disorder  drug also used to
treat epilepsy. The acquisition is effective October 1, 1998.

Aggregate consideration for the products was $178,800,000, paid in a combination
of $89,400,000 cash and 2,883,871 shares of the Company's common stock valued at
$89,400,000.  The value  assigned to the common  stock is based upon the initial
guaranteed  price under the terms of the Company's  agreement with Roche.  Under
this agreement,  the Company  guaranteed to Roche a per share price initially at
$31.00, increasing at a rate of 6% per annum through December 31, 2000. If Roche
sells any of the shares prior to December  31, 2000,  the Company is entitled to
one-half of any proceeds realized by Roche in excess of the guaranteed price. If
the market price of the Company's  common stock is below the guaranteed price at
the end of the  guarantee  period,  the Company  will be required to satisfy the
aggregate  guarantee  amount  by  payment  to  Roche  in  cash  or,  in  certain
circumstances, in additional shares of the Company's common stock.

The Unaudited Pro Forma Combined Condensed Financial Statements are based on the
historical  operating  results of the Company and the  historical  net sales and
direct expenses of the Acquired Products,  under the assumptions and adjustments
set forth in the  accompanying  notes thereto.  The Unaudited Pro Forma Combined
Condensed  Financial  Statements  may  not be  indicative  of the  results  that
actually  would have occurred if the  acquisitions  had been  consummated at the
foregoing  dates,  or of the results  which may be  achieved in the future.  The
Acquired  Products had no historical book value as of January 1, 1997 or for any
period  thereafter.  The Unaudited Pro Forma Combined Condensed Balance Sheet is
based on the  historical  balance sheet of the Company and the  assumptions  and
adjustments set forth in the accompanying notes.





<PAGE>


                            ICN PHARMACEUTICALS, INC.

           UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENTS OF INCOME
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998
                  (in thousands, except per share information)
<TABLE>
<CAPTION>


                                                HISTORICAL       ACQUIRED      PRO FORMA        PRO FORMA           
                                                   ICN          PRODUCTS(1)    ADJUSTMENTS         ICN
                                                -----------     ----------     -----------      ----------

Revenues:
<S>                                            <C>             <C>            <C>              <C>          
 Product sales                                  $   610,047     $   46,106     $        --      $  656,153
 Royalties                                           26,683             --              --          26,683
                                                -----------     ----------     -----------      ----------
  Total revenues                                    636,730         46,106              --         682,836

Costs and expenses:
  Cost of product sales                             278,585         12,865              --         291,450
  Selling, general and
    administrative expenses                         228,999          2,766           6,455 (2)     245,687 
                                                                                     7,467 (3)
  Research and development costs                     16,640             --              --          16,640
  Provision for losses related to Eastern Europe    205,530             --              --         205,530
                                                -----------     ----------     -----------      ----------
   Total expenses                                   729,754         15,631          13,922         759,307
                                                -----------     ----------     -----------      ----------
   Income (loss) from operations                    (93,024)        30,475         (13,922)        (76,471)
                                               
Translation and exchange losses, net                 59,983             --              --          59,983
Interest income                                      (9,576)            --              --          (9,576)
Interest expense                                     24,698             --              --          24,698
                                                -----------     ----------     -----------      ----------
  Income (loss) before provision for
   income taxes and minority interest              (168,129)        30,475         (13,922)       (151,576)

Provision for income taxes                            5,147             --           6,621 (4)      11,768
Minority interest                                   (44,503)            --              --         (44,503)
                                                -----------     ----------     -----------      ----------
  Net income (loss)                             $  (128,773)    $   30,475     $   (20,543)     $ (118,841)
                                                ============    ==========     ===========      ==========

Basic
  Earnings (loss) per common share              $     (1.77)                                    $    (1.57)
  Shares used in per share computation               72,680                                         75,564 (5)

Diluted
  Earnings (loss) per common share              $     (1.77)                                    $    (1.57)
  Shares used in per share computation               72,680                                         75,564 (5)

</TABLE>


See  accompanying  Notes to Unaudited  Pro Forma  Combined  Condensed  Financial
Statements


<PAGE>

                            ICN PHARMACEUTICALS, INC.

           UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENTS OF INCOME
                      FOR THE YEAR ENDED DECEMBER 31, 1997
                  (in thousands, except per share information)

<TABLE>
<CAPTION>

                                                HISTORICAL       ACQUIRED       PRO FORMA        PRO FORMA
                                                    ICN         PRODUCTS(1)    ADJUSTMENTS          ICN
                                                -----------     ----------     -----------      ----------

Revenues:
<S>                                            <C>             <C>             <C>              <C>       
 Product sales                                 $   752,202     $    69,037     $        --      $  821,239
 Royalties                                              --              --              --              --
                                               -----------     -----------     -----------      ----------
  Total revenues                                   752,202          69,037              --         821,239

Costs and expenses:
 Cost of product sales                             351,978          20,671                         372,649
 Selling, general and
  administrative expenses                          256,234           4,142           9,665 (2)     279,997
                                                                                     9,956 (3)
 Research and development costs                     18,692              --              --          18,692
                                               -----------     -----------     -----------      ----------
  Total expenses                                   626,904          24,813          19,621         671,338
                                               -----------     -----------     -----------      ----------
  Income from operations                           125,298          44,224         (19,621)        149,901

Translation and exchange losses, net                12,790              --              --          12,790
Interest income                                    (15,912)             --              --         (15,912)
Interest expense                                    22,849              --              --          22,849
                                               -----------     -----------     -----------      ----------
  Income before provision (benefit) for 
   income taxes and minority interest              105,571          44,224         (19,621)        130,174

Provision (benefit) for income taxes               (27,736)              --           9,841 (4)    (17,895)
Minority interest                                   19,383              --              --          19,383
                                               -----------     -----------     -----------      ----------
  Net income                                   $   113,924     $    44,224     $   (29,462)     $  128,686
                                               ===========     ===========     ===========      ==========
Basic 
 Earnings per common share                     $      1.93                                      $     2.09
 Shares used in per share computation               55,965                                          58,849 (5)

Diluted
 Earnings per common share                     $      1.69                                      $     1.83
   Shares used in per share computation             69,650                                          72,534 (5)


</TABLE>

See  accompanying  Notes to Unaudited  Pro Forma  Combined  Condensed Financial
Statements


<PAGE>


                            ICN PHARMACEUTICALS, INC.

              UNAUDITED PRO FORMA COMBINED CONDENSED BALANCE SHEETS
                            AS OF SEPTEMBER 30, 1998
                  (in thousands, except per share information)

<TABLE>
<CAPTION>

                                                     HISTORICAL       PRO FORMA      PRO FORMA
                                                         ICN         ADJUSTMENTS        ICN
                                                    ------------    ------------    -----------
ASSETS
 Current assets:
<S>                                                <C>             <C>             <C>        
  Cash and cash equivalents                         $    255,439    $  (89,800)(6)  $   165,639
  Receivables, net                                       212,968            --          212,968
  Notes receivable                                        25,000            --           25,000
  Inventories, net                                       171,171            --          171,171
  Prepaid expenses and other current assets               42,563            --           42,563
                                                    ------------    ----------      -----------
   Total current assets                                  707,141       (89,800)         617,341

 Property, plant and equipment, net                      415,469            --          415,469
 Deferred taxes, net                                      70,907            --           70,907
 Other assets                                             80,093            --           80,093
 Goodwill and intangibles, net                           286,808       179,200 (6)      466,008
                                                    ------------    ----------      -----------
                                                    $  1,560,418    $   89,400      $ 1,649,818
                                                    ============    ==========      ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
 Current liabilities:
  Trade payables                                    $     92,358            --      $    92,358
  Accrued liabilities                                     78,878            --           78,878
  Notes payable                                           20,225            --           20,225
  Current portion of long-term debt                       12,380            --           12,380
  Income taxes payable                                     2,605            --            2,605
                                                    ------------    ----------      -----------
   Total current liabilities                             206,446            --          206,446

Long-term debt, less current portion                     522,294            --          522,294
Deferred license and royalty income                        9,789            --            9,789
Other liabilities                                         23,737            --           23,737
Minority interest                                         83,094            --           83,094

Commitments and contingencies

Stockholders' equity:
 Preferred stock                                               1            --                1
 Common stock                                                735            29 (6)          764
 Additional capital                                      838,388        89,371 (6)      927,759
 Retained earnings (deficit)                             (71,840)           --          (71,840)
 Accumulated other comprehensive income                  (52,226)           --          (52,226)
                                                    ------------    ----------      -----------

   Total stockholders' equity                            715,058        89,400          804,458
                                                    ------------    ----------      -----------

                                                    $  1,560,418    $   89,400      $ 1,649,818
                                                    ============    ==========      ===========
</TABLE>


See  accompanying  Notes to Unaudited  Pro Forma  Combined  Condensed  Financial
Statements


<PAGE>

                            ICN PHARMACEUTICALS, INC.
  
                      NOTES TO UNAUDITED PRO FORMA COMBINED
                         CONDENSED FINANCIAL STATEMENTS
                                 (in thousands)

The following is a summary of items and  adjustments  reflected in the Unaudited
Pro Forma Combined Condensed Financial Statements:

   (1)  The  Acquired  Products  historical  financial  statements  include  the
revenues  and direct  expenses  associated  with these  products for all periods
presented.

   (2) The  historical  selling,  general  and  administrative  expenses  of the
Acquired  Products  for  each  of the  periods  presented  are  based  upon  the
Special-Purpose  Financial  Statements  of  F.  Hoffman-La  Roche  Ltd  included
elsewhere herein.  Such historical amounts are the product of allocation methods
used by management  of Roche to  approximate  the actual  amounts of such direct
expenses that might have been  incurred,  were such  information  available on a
product  basis.  Such  amounts do not  include  any  allocations  of indirect or
nonoperating  expenses  related to the  Acquired  Products,  and the  historical
amounts of these costs are not indicative of the costs that might be incurred by
the Company in the future. The pro forma adjustments related to selling, general
and  administrative  expenses  of $6,455 and $9,665  for the nine  months  ended
September 30, 1998 and the year ended December 31, 1997, respectively, are based
upon estimates obtained from Roche as to the amount of indirect selling, general
and  administrative  expenses that might have been incurred had such information
been available on a product basis.  However,  there can be no assurance that the
Company will achieve these levels of selling,  general and administrative  costs
in the future.

   (3) The Company will  amortize the cost of the  Acquired  Products  using the
straight-line  method  over  the  products'  remaining  life.  The  Company  has
estimated  the  remaining  life  at 18  years,  pending  the  completion  of the
Company's  evaluation  thereof.  Based  upon  the  Company's  total  cost of the
Acquired  Products of approximately  $179,200  (including  transaction  costs of
approximately  $400), annual amortization  expense will be $9,956. The pro forma
adjustments  reflect  amortization  expense  of $7,467  and  $9,956 for the nine
months  ended  September  30,  1998  and  the  year  ended  December  31,  1997,
respectively.

   (4) Represents the tax effect of the  acquisition  earnings and the pro forma
adjustments  to earnings  before taxes based on the  estimated  Federal,  Puerto
Rican and state statutory rates, which when combined are approximately 40%. This
40% estimated  incremental  effective  tax rate assumes that all income  derived
from  the  Acquired  Products  (including  the  portion  thereof  earned  by the
Company's  Puerto Rican  subsidiary)  will be  repatriated to the United States,
where such income will be subject to Federal  income taxes at the statutory rate
of 35%,  and to state income taxes at an  estimated  average  effective  rate of
approximately 5%.

   (5)  The   weighted-average   number  of  shares   outstanding  used  in  the
determination  of the pro forma basic and diluted  earnings  per share have each
been adjusted to reflect the 2,884 shares of the  Company's  Common Stock issued
to Roche as outstanding for the year ended December 31, 1997 and the nine months
ended September 30, 1998.

   (6) The consideration for the Acquired Products consisted of $89,400 cash and
2,884 shares of the  Company's  Common Stock valued at $89,400 (of which the par
value is $29). The pro forma adjustment to cash reflects the cash portion of the
purchase  price and  transaction  costs of  approximately  $400.  The  Company's
aggregate  cost  of the  acquired  products  (including  transaction  costs)  is
included in "Goodwill and Intangibles,  net" on the Company's combined condensed
balance sheet.



<PAGE>




Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits

         10.1     Asset Purchase  Agreement dated October 2, 1998 by and
                  between F. Hoffmann - La Roche Ltd and ICN Puerto Rico,
                  Inc. (previously filed)

         15.1     Review Report of Independent Accountants (previously filed)

         15.2     Awareness Letter of Independent Accountants (previously filed)

         23.1     Consent of PricewaterhouseCoopers LLP (filed herewith)

         27       Financial Data Schedule (previously filed)


(b)      Reports on Form 8-K

The Company  filed the  following  reports on Form 8-K during the quarter  ended
September 30, 1998:

         Form 8-K dated July 19, 1998, reporting the Company's intent to provide
         a reserve for notes  receivable  from the Yugoslavian  government,  and
         reporting  the sale to  Schering-Plough  Corporation  of the  rights to
         co-market  oral  ribavirin  for the  treatment  of  hepatitis  C in the
         European Union.

         Form 8-K dated July 24, 1998,  reporting the  Company's intent to issue
         $200,000,000 of Senior Notes in a private placement transaction.

         Form  8-K  dated  September  16,  1998  reporting  recent  developments
         relating to the United  States  Securities  and  Exchange  Commission's
         Order Directing Private  Investigation and Designating Officers to Take
         Testimony, entitled In the Matter of ICN Pharmaceuticals, Inc. (P-177).


<PAGE>




                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.



                            ICN PHARMACEUTICALS, INC.
                            Registrant


Date:  January 21, 1999     /s/   JOHN E. GIORDANI              
                            ---------------------------------------------------
                            John E. Giordani
                            Executive Vice President, Chief Financial Officer
                             and Corporate Controller



<PAGE>



                                  EXHIBIT INDEX



Exhibit

   10.1       Asset  Purchase  Agreement  dated  October 2, 1998 by and between
              F.  Hoffmann - La Roche Ltd and ICN Puerto  Rico,  Inc.
              (previously filed)

   15.1       Review Report of Independent Accountants (previously filed)

   15.2       Awareness Letter of Independent Accountants (previously filed)

   23.1       Consent of PricewaterhouseCoopers LLP (filed herewith)

   27         Financial Data Schedule (previously filed)










Exhibit 23.1


                       CONSENT OF INDEPENDENT ACCOUNTANTS


We  hereby  consent  to the  incorporation  by  reference  in  the  Registration
Statements  on Form  S-3  (Nos.  333-10661  and  333-49665),  on Form  S-4  (No.
333-63721) and on Form S-8 (No.  33-56971) of ICN  Pharmaceuticals,  Inc. of our
report dated January 15, 1999 relating to the special  purpose  statement of net
sales and product contribution of F. Hoffmann-La Roche Ltd, which appears in the
Quarterly  Report on Form 10-Q of ICN  Pharmaceuticals,  Inc. dated November 13,
1998, as amended.


/s/ PRICEWATERHOUSECOOPERS LLP

PricewaterhouseCoopers LLP
Florham Park, New Jersey
January 19, 1999





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission