Company Snapshot: CEPH  Print This Story  Email This Story  Save this Link View PR Newswire's RSS Feed  Blogs Discussing this News Release  Search Blogs that Mention this News Release  Click this link to view linked Bookmarking Services Click this link to view linked Blogging Services


Cephalon Reports Another Strong Quarter
 
Record Sales of $490 Million, Up 14 Percent over Third Quarter 2007

Company Raises Full Year 2008 Sales and Earnings Guidance

Introduces 2009 Adjusted Net Income Guidance, Up 27 Percent over 2008

FRAZER, Pa., Oct. 28 /PRNewswire-FirstCall/ -- Cephalon, Inc. (Nasdaq: CEPH) today reported third quarter 2008 sales of $489.7 million, compared to sales of $428.7 million for the third quarter of 2007, and at the high end of the company's guidance of $480 - $490 million. Net income for the quarter was $112.0 million and basic income per common share was $1.64. Excluding amortization expense and certain other items, adjusted net income was $92.9 million and basic adjusted income per common share for the quarter was $1.36, compared to $1.08 for the same period in 2007, exceeding the company's guidance of $1.25 to $1.35.

Central nervous system (CNS) franchise sales were $273.7 million during the quarter, a 19 percent increase compared to the same period last year. The Pain franchise sales were $117.2 million compared to $121.8 million in the third quarter of 2007. AMRIX(R) (cyclobenzaprine hydrochloride extended- release capsules) sales increased 20 percent over the second quarter 2008. Oncology franchise sales were $52.4 million, an increase of 131 percent versus 2007. Sales of TREANDA(R) (bendamustine hydrochloride) for Injection were $24.6 million for the quarter, an increase of 71 percent over the second quarter of 2008.

"More and more patients are benefiting from the novel therapies that we offer. This has resulted in record sales, and adjusted earnings that exceeded the high end of our guidance. These solid results, and our confidence in our current product portfolio, enabled us to raise our guidance for the remainder of this year and issue adjusted net income guidance for 2009 that exceeds today's First Call consensus," said Frank Baldino, Jr., Ph.D., Chairman and CEO. "Despite troubled economic conditions around the world, our business remains solid. We continue to invest in our pipeline while simultaneously generating strong sales, earnings, and cash flow."

The company is updating its guidance for 2008. Total sales guidance is increased to $1.90 - $1.94 billion. This includes CNS franchise sales of $1.02 - $1.04 billion, pain franchise sales of $500 - $520 million, oncology franchise sales of $175 - $185 million, and other product sales of $200 - $210 million. Full year SG&A and R&D guidance is $800 - $815 million and $340 - $355 million, respectively. Adjusted net income guidance for 2008 is $354 - $360 million and basic adjusted income per common share guidance is increased by $0.10 per share to $5.20 - $5.30.

Cephalon is introducing 2009 sales guidance of $2.175 - $2.225 billion. This includes CNS franchise sales of $1.15 - $1.18 billion, pain franchise sales of $535 - $560 million, oncology franchise sales of $265 - $280 million, and other product sales of $180 - $205 million. SG&A and R&D guidance for 2009 are $840 - $860 million and $390 - $410 million, respectively.

The company also is introducing adjusted net income guidance for 2009 of $452 - $459 million. This represents growth of approximately 27 percent over our increased 2008 guidance. Cephalon is introducing 2009 basic adjusted income per common share guidance of $6.50 - $6.60.

Basic adjusted income per common share guidance for both the full-year 2008 and full-year 2009 is reconciled below and is subject to the assumptions set forth therein.

Cephalon's management will discuss the company's third quarter 2008 performance in a conference call with investors beginning at 5:00 p.m. U.S. EDT today. To participate in the conference call, dial +1-913-312-9315 and refer to conference code number 8454517. Investors can listen to the call live by logging on to the company's website at www.cephalon.com and clicking on "Investor Information," then "Webcast." The conference call will be archived and available to investors for one week after the call.

About Cephalon, Inc.

Founded in 1987, Cephalon, Inc. is an international biopharmaceutical company dedicated to the discovery, development and commercialization of innovative products in four core therapeutic areas: central nervous system, pain, oncology and addiction. A member of the Fortune 1000, Cephalon currently employs approximately 3,000 people in the United States and Europe. U.S. sites include the company's headquarters in Frazer, Pennsylvania, and offices, laboratories or manufacturing facilities in West Chester, Pennsylvania, Salt Lake City, Utah, and suburban Minneapolis, Minnesota. The company's European headquarters are located in Maisons-Alfort, France.

The company's proprietary products in the United States include: AMRIX, TREANDA, FENTORA(R) (fentanyl buccal tablet) [C-II], PROVIGIL(R) (modafinil) Tablets [C-IV], TRISENOX(R) (arsenic trioxide) injection, VIVITROL(R) (naltrexone for extended-release injectable suspension), GABITRIL(R) (tiagabine hydrochloride), NUVIGIL(TM) (armodafinil) Tablets [C-IV] and ACTIQ(R) (oral transmucosal fentanyl citrate) [C-II]. The company also markets numerous products internationally. Full prescribing information on its U.S. products is available at http://www.cephalon.com or by calling 1-800-896-5855.

In addition to historical facts or statements of current condition, this press release may contain forward-looking statements. Forward-looking statements provide Cephalon's current expectations or forecasts of future events. These may include statements regarding anticipated scientific progress on its research programs; development of potential pharmaceutical products; interpretation of clinical results; prospects for regulatory approval; manufacturing development and capabilities; market prospects for its products; characterizations of our business, sales, earnings and cash flow in light of current general economic conditions; sales, SG&A, R&D, adjusted net income and basic adjusted income per common share guidance for full-year 2008 and full- year 2009; and other statements regarding matters that are not historical facts. You may identify some of these forward-looking statements by the use of words in the statements such as "anticipate," "estimate," "expect," "project," "intend," "plan," "believe" or other words and terms of similar meaning. Cephalon's performance and financial results could differ materially from those reflected in these forward-looking statements due to general financial, economic, regulatory and political conditions affecting the biotechnology and pharmaceutical industries as well as more specific risks and uncertainties facing Cephalon such as those set forth in its reports on Form 8-K, 10-Q and 10-K filed with the U.S. Securities and Exchange Commission. Given these risks and uncertainties, any or all of these forward-looking statements may prove to be incorrect. Therefore, you should not rely on any such factors or forward- looking statements. Furthermore, Cephalon does not intend to update publicly any forward-looking statement, except as required by law. The Private Securities Litigation Reform Act of 1995 permits this discussion.

    This press release and/or the financial results attached to this press
release include "Adjusted Net Income," "Basic Adjusted Income per Common
Share," "Adjusted Net Income Guidance," "Basic Adjusted Income per Common
Share Guidance," and "Diluted Adjusted Income Per Common Share," amounts that
are considered "non-GAAP financial measures" under SEC rules. As required, we
have provided reconciliations of these measures. Additional required
information is located in the Form 8-K furnished to the SEC in connection with
this press release.



                         CEPHALON, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)
                                   (Unaudited)

                                   Three Months Ended     Nine Months Ended
                                     September 30,          September 30,
                                    2008       2007        2008        2007
    REVENUES:
      Sales                       $489,664   $428,729  $1,408,603  $1,287,802
      Other revenues                 8,818      9,692      25,813      34,865
                                   498,482    438,421   1,434,416   1,322,667
    COSTS AND EXPENSES:
      Cost of sales                121,477     82,258     312,711     251,970
      Research and development      88,325     93,527     250,169     274,078
      Selling, general and
       administrative              222,948    186,456     631,832     527,962
      Settlement reserve             7,450    369,000       7,450     425,000
      Restructuring charges          1,497          -       6,973           -
      In-process research and
       development                       -          -      10,000           -
                                   441,697    731,241   1,219,135   1,479,010

    INCOME (LOSS) FROM
     OPERATIONS                     56,785   (292,820)    215,281    (156,343)

    OTHER INCOME (EXPENSE):
      Interest income                4,002      8,868      15,515      23,485
      Interest expense              (8,831)    (5,660)    (25,697)    (15,272)
      Gain on extinguishment of
       debt                              -      5,319           -       5,319
      Gain on sale of investment         -          -           -       5,791
      Other income (expense), net   (2,284)     2,493       1,488       3,747
                                    (7,113)    11,020      (8,694)     23,070

    INCOME (LOSS) BEFORE INCOME
     TAXES                          49,672   (281,800)    206,587    (133,273)

    INCOME TAX EXPENSE (BENEFIT)   (62,371)    24,963      (4,375)    102,613

    NET INCOME  (LOSS)            $112,043  $(306,763)   $210,962   $(235,886)


    BASIC INCOME (LOSS) PER
     COMMON SHARE                    $1.64     $(4.58)      $3.11      $(3.55)

    DILUTED INCOME (LOSS) PER
     COMMON SHARE                    $1.42     $(4.58)      $2.79      $(3.55)

    WEIGHTED AVERAGE NUMBER OF
     COMMON SHARES OUTSTANDING      68,118     66,931      67,855      66,398

    WEIGHTED AVERAGE NUMBER OF
     COMMON SHARES OUTSTANDING-
     ASSUMING DILUTION              78,920     66,931      75,580      66,398



                         CEPHALON, INC. AND SUBSIDIARIES

             Reconciliation of GAAP Net Income to Adjusted Net Income
                                   (Unaudited)

                                             Three Months Ended
                                               September 30,
                                             2008           2007

    GAAP NET (LOSS) INCOME                $112,043       $(306,763)

    Cost of sales adjustments               54,569   (1)    22,255   (1)
    Research and development adjustments       259   (2)    15,000   (2)
    Selling, general and administrative
     adjustments                            27,169   (3)         -
    Settlement reserve                       7,450   (4)   369,000   (4)
    Gain on extinguishment of debt               -          (5,319)  (5)
    Interest expense adjustment              3,750   (6)
    Restructuring charges                    1,497   (7)
    Income tax adjustment                 (113,832)  (8)   (21,693)  (8)
                                           (19,138)        379,243

    ADJUSTED NET INCOME                    $92,905         $72,480


    BASIC ADJUSTED INCOME PER COMMON
     SHARE                                   $1.36           $1.08

    DILUTED ADJUSTED INCOME PER COMMON
     SHARE                                   $1.18           $0.92

    WEIGHTED AVERAGE NUMBER OF COMMON
    SHARES OUTSTANDING                      68,118          66,931

    WEIGHTED AVERAGE NUMBER OF COMMON
    SHARES OUTSTANDING-ASSUMING DILUTION    78,920          79,030



        Notes to Reconciliation of GAAP Net Income to Adjusted Net Income

(1) To exclude the on-going amortization of acquired intangible assets ($24.0 million in 2008; $22.3 million in 2007), accelerated depreciation related to the CIMA LABS restructuring ($1.6 million in 2008), accelerated depreciation related to the proposed divestiture at the Mitry-Mory facility ($2.9 million in 2008), and the write-off of purchase commitments in excess of estimated requirements ($26.0 million in 2008).

(2) In 2008, to exclude accelerated depreciation related to the proposed divestiture at the Mitry-Mory facility. In 2007, to exclude the recognition of a milestone related to the FDA's acceptance of our NDA filing for TREANDA (bendamustine HCl).

(3) To exclude charges related to the estimated termination payments due to Takeda Pharmaceuticals North America, Inc.

(4) In 2008, to exclude charges related to the settlement of investigations by the Offices of the Attorney General of Connecticut and Massachusetts and estimated relator attorney fees. In 2007, to exclude the reserve established for the minimum liability related to the potential settlement of the investigations by the U.S. Attorney's Office.

(5) To exclude the forgiveness of a mortgage loan by the Pennsylvania Industrial Development Board ("PIDA").

(6) To exclude the accrued interest related to the settlement reached with the U.S. Attorney's Office.

(7) To exclude costs related to the CIMA LABS restructuring announced in January 2008.

(8) To reflect the tax effect of pre-tax adjustments at the applicable tax rates and certain other tax adjustments primarily related to changes in valuation allowances, the settlement of the investigations by the U.S. Attorney's Office and other changes in tax assets and liabilities. The 2008 amount includes $84.5 million of tax benefits for the settlement with the U.S. Attorney's Office, for which the related expense was recorded in 2007 and for the states of Connecticut and Massachusetts, for which the related expense was recorded in the third quarter of 2008.



                         CEPHALON, INC. AND SUBSIDIARIES

             Reconciliation of GAAP Net Income to Adjusted Net Income
                                   (Unaudited)

                                               Nine Months Ended
                                                  September 30,
                                              2008            2007

    GAAP NET (LOSS) INCOME                $210,962        $(235,886)

    Cost of sales adjustments              111,349    (1)    64,236   (1)
    Research and development adjustments     8,013    (2)    41,500   (2)
    Selling, general and administrative
     adjustments                            30,124    (3)         -
    Settlement reserve                       7,450    (4)   425,000   (4)
    Gain on sale of investment                   -           (5,791)  (5)
    Gain on extinguishment of debt               -           (5,319)  (6)
    Interest expense adjustment             11,250    (7)
    Restructuring charges                    6,973    (8)
    In-process research and development     10,000    (9)
    Income tax adjustment                 (143,162)  (10)   (40,459) (10)
                                            41,997          479,167

    ADJUSTED NET INCOME                   $252,959         $243,281


    BASIC ADJUSTED INCOME PER COMMON
     SHARE                                   $3.73            $3.66

    DILUTED ADJUSTED INCOME PER COMMON
     SHARE                                   $3.35            $3.09

    WEIGHTED AVERAGE NUMBER OF COMMON
    SHARES OUTSTANDING                      67,855           66,398

    WEIGHTED AVERAGE NUMBER OF COMMON
    SHARES OUTSTANDING-ASSUMING DILUTION    75,580           78,814


        Notes to Reconciliation of GAAP Net Income to Adjusted Net Income

(1) To exclude the on-going amortization of acquired intangible assets ($77.0 million in 2008; $64.2 million in 2007), accelerated depreciation related to the CIMA LABS restructuring ($5.4 million in 2008), accelerated depreciation related to the proposed divestiture at the Mitry-Mory facility ($2.9 million in 2008), and the write-off of purchase commitments in excess of estimated requirements ($26.0 million in 2008).

(2) To exclude charges related to payments for several research and development collaborations ($6.0 million in 2008; $26.5 million in 2007), other charges related to employee severance costs ($1.8 million in 2008), and accelerated depreciation related to the proposed divestiture at the Mitry-Mory facility ($0.3 million in 2008). In 2007, we also excluded the recognition of a milestone ($15.0 million) related to the FDA's acceptance of our NDA filing for TREANDA.

(3) To exclude charges related to employee severance costs ($3.0 million) and charges related to the estimated termination payments due to Takeda Pharmaceuticals North America, Inc. ($27.2 million).

(4) In 2008, to exclude charges related to the settlement of investigations by the Offices of the Attorney General of Connecticut and Massachusetts and estimated relator attorney fees. In 2007, to exclude the reserve established for the minimum liability related to the potential settlement of the investigations by the U.S. Attorney's Office.

(5) To exclude the pre-tax gain related to the sale of certain investments.

(6) To exclude the forgiveness of a mortgage loan by the PIDA.

(7) To exclude the accrued interest related to the settlement reached with U.S. Attorney's Office.

(8) To exclude costs related to the CIMA LABS restructuring announced in January 2008.

(9) To exclude charges related to the acquisition of licensed technology in the oncology field.

(10) To reflect the tax effect of pre-tax adjustments at the applicable tax rates and certain other tax adjustments primarily related to changes in valuation allowances, the settlement of the investigations by the U.S. Attorney's Office and other changes in tax assets and liabilities. The 2008 amount includes $84.5 million of tax benefits for the settlement with the U.S. Attorney's Office, for which the related expense was recorded in 2007 and for the states of Connecticut and Massachusetts, for which the related expense was recorded in the third quarter of 2008.



                         CEPHALON, INC. AND SUBSIDIARIES

                            CONSOLIDATED SALES DETAIL
                                  (In thousands)
                                   (Unaudited)


                                                 Three Months Ended
                                                    September 30,
                                                        2008
                                             United
                                             States      Europe      Total
    Sales:
         PROVIGIL                           $241,366    $17,793     259,159
         GABITRIL                             12,176      2,337      14,513
              CNS                            253,542     20,130     273,672

         ACTIQ                                21,392     14,401      35,793
         Generic OTFC                         19,569          -      19,569
         FENTORA                              41,330          -      41,330
         AMRIX                                20,512          -      20,512
              Pain                           102,803     14,401     117,204

         TREANDA                              24,551          -      24,551
         Other                                 4,691     23,195      27,886
              Oncology                        29,242     23,195      52,437

              Other                           11,351     35,000      46,351

                                            $396,938    $92,726    $489,664


                                                 Three Months Ended
                                                    September 30,
                                                        2007
                                             United
                                             States      Europe      Total
    Sales:
         PROVIGIL                           $202,202    $14,904     217,106
         GABITRIL                             12,952        881      13,833
              CNS                            215,154     15,785     230,939

         ACTIQ                                45,946     10,007      55,953
         Generic OTFC                         32,689          -      32,689
         FENTORA                              33,193          -      33,193
         AMRIX                                     -          -           -
              Pain                           111,828     10,007     121,835

         TREANDA                                   -          -           -
         Other                                 4,301     18,405      22,706
              Oncology                         4,301     18,405      22,706

              Other                           14,990     38,259      53,249

                                            $346,273    $82,456    $428,729


                                                          %
                                                       Increase
                                                      (Decrease)
                                               United
                                               States     Europe      Total
    Sales:
         PROVIGIL                                19         19         19
         GABITRIL                                (6)       165          5
              CNS                                18         28         19

         ACTIQ                                  (53)        44        (36)
         Generic OTFC                           (40)         -        (40)
         FENTORA                                 25          -         25
         AMRIX                                    -          -          -
              Pain                               (8)        44         (4)

         TREANDA                                  -          -          -
         Other                                    9         26         23
              Oncology                          580         26        131

              Other                             (24)        (9)       (13)

                                                 15         12         14


                                                   Nine Months Ended
                                                     September 30,
                                                         2008
                                               United
                                               States     Europe       Total
    Sales:
         PROVIGIL                            $658,777    $48,428      707,205
         GABITRIL                              37,614      6,669       44,283
              CNS                             696,391     55,097      751,488

         ACTIQ                                 96,960     40,734      137,694
         Generic OTFC                          75,845          -       75,845
         FENTORA                              116,637          -      116,637
         AMRIX                                 47,399          -       47,399
              Pain                            336,841     40,734      377,575

         TREANDA                               38,932          -       38,932
         Other                                 14,259     70,837       85,096
              Oncology                         53,191     70,837      124,028

              Other                            37,995    117,517      155,512

                                           $1,124,418   $284,185   $1,408,603


                                                   Nine Months Ended
                                                     September 30,
                                                         2007
                                               United
                                               States     Europe       Total
    Sales:
         PROVIGIL                            $593,394    $39,171      632,565
         GABITRIL                              39,814      6,268       46,082
              CNS                             633,208     45,439      678,647

         ACTIQ                                157,097     28,638      185,735
         Generic OTFC                          97,562          -       97,562
         FENTORA                              101,224          -      101,224
         AMRIX                                      -          -            -
              Pain                            355,883     28,638      384,521

         TREANDA                                    -          -            -
         Other                                 13,044     56,645       69,689
              Oncology                         13,044     56,645       69,689

              Other                            40,823    114,122      154,945

                                           $1,042,958   $244,844   $1,287,802


                                                          %
                                                       Increase
                                                      (Decrease)
                                               United
                                               States     Europe      Total
    Sales:
         PROVIGIL                                11         24         12
         GABITRIL                                (6)         6         (4)
              CNS                                10         21         11

         ACTIQ                                  (38)        42        (26)
         Generic OTFC                           (22)         -        (22)
         FENTORA                                 15          -         15
         AMRIX                                    -          -          -
              Pain                               (5)        42         (2)

         TREANDA                                  -          -          -
         Other                                    9         25         22
              Oncology                          308         25         78

              Other                              (7)         3          0

                                                  8         16          9



                         CEPHALON, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)
                                   (Unaudited)

                                              September 30,      December 31,
                                                      2008              2007
    CURRENT ASSETS:
       Cash and cash equivalents                  $846,595          $818,669
       Investments                                       -             7,596
       Receivables, net                            350,280           276,776
       Inventory, net                              115,814            99,098
       Deferred tax assets, net                    167,368           176,619
       Other current assets                        108,106            43,267
           Total current assets                  1,588,163         1,422,025

       PROPERTY AND EQUIPMENT, net                 501,575           500,396
       GOODWILL                                    471,127           476,515
       INTANGIBLE ASSETS, net                      753,286           817,828
       DEFERRED TAX ASSETS, net                    171,865           141,752
       OTHER ASSETS                                169,589           147,753
                                                $3,655,605        $3,506,269

    CURRENT LIABILITIES:
       Current portion of long-term debt        $1,023,104        $1,237,169
       Accounts payable                             81,323            91,437
       Accrued expenses                            723,728           677,184
           Total current liabilities             1,828,155         2,005,790

       LONG-TERM DEBT                                2,729             3,788
       DEFERRED TAX LIABILITIES, net                72,088            56,540
       OTHER LIABILITIES                           180,539           138,084
           Total liabilities                     2,083,511         2,204,202

    STOCKHOLDERS' EQUITY:
       Common stock, $0.01 par value                   713               700
       Additional paid-in capital                2,050,035         1,934,965
       Treasury stock, at cost                    (194,782)         (158,173)
       Accumulated deficit                        (413,166)         (624,128)
       Accumulated other comprehensive
        income                                     129,294           148,703
           Total stockholders' equity            1,572,094         1,302,067
                                                $3,655,605        $3,506,269



                         CEPHALON, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (In thousands)
                                   (Unaudited)

                                                      Nine Months Ended
                                                         September 30,
                                                      2008              2007
    CASH FLOWS FROM OPERATING ACTIVITIES:
      Net income (loss)                           $210,962          $(235,886)
        Adjustments to reconcile net
         income to net cash provided by
         operating activities:
        Deferred income tax
         (benefit) expense                          (9,409)             8,750
        Shortfall tax benefits from
         stock-based compensation                     (451)              (222)
        Depreciation and amortization              128,772            101,206
        Stock-based compensation expense            32,543             34,940
        Gain on sale of investment                       -             (5,791)
        Gain on forgiveness of debt                      -             (5,319)
        Loss on disposals of property
         and equipment                               2,740              2,873
        Impairment charges                           1,164                  -
        Other                                         (396)               180
        Changes in operating
        assets and liabilities:
          Receivables                              (74,258)           (26,218)
          Inventory                                (14,557)            (1,881)
          Other assets                             (99,008)           (28,552)
          Accounts payable and
          accrued expenses                          34,526            380,776
          Other liabilities                         70,149             49,465
          Net cash provided by operating
           activities                              282,777            274,321

    CASH FLOWS FROM INVESTING ACTIVITIES:
         Purchases of property and
          equipment                                (55,689)           (70,887)
         Acquisition of intangible assets          (25,575)           (99,152)
         Investment in third party                  (6,242)                 -
         Proceeds from sale of investment
          in third party                                 -             12,291
         Sales and maturities of
          available-for-sale investments             7,596             28,212
         Purchases of available-for-sale
          investments                                    -            (71,398)
            Net cash used for investing
             activities                            (79,910)          (200,934)

    CASH FLOWS FROM FINANCING ACTIVITIES:
         Proceeds from exercises of
          common stock options                      37,185             74,375
         Windfall tax benefits from
          stock-based compensation                   4,592              9,934
         Acquisition of treasury stock                 (24)              (128)
         Payments on and retirements of
          long-term debt                          (216,093)            (2,902)
           Net cash (used for) provided
            by financing activities               (174,340)            81,279

    EFFECT OF EXCHANGE RATE CHANGES ON
     CASH AND CASH EQUIVALENTS                        (601)            10,804

    NET INCREASE IN CASH AND CASH
     EQUIVALENTS                                    27,926            165,470

    CASH AND CASH EQUIVALENTS, BEGINNING
     OF PERIOD                                     818,669            496,512

    CASH AND CASH EQUIVALENTS, END OF
     PERIOD                                       $846,595           $661,982



                         CEPHALON, INC. AND SUBSIDIARIES

          Reconciliation of Projected GAAP Basic Income per Common Share
                to Basic Adjusted Income Per Common Share Guidance
                                   (Unaudited)

                                            Twelve Months     Twelve Months
                                                Ended             Ended
                                          December 31, 2008 December 31, 2009

    Projected GAAP basic income per common
     share                                  $4.41 -   $4.51   $4.95 -   $5.05

    Amortization of current intangibles     $1.48 -   $1.48   $1.36 -   $1.36
    Accelerated depreciation adjustment-
     CIMA                                   $0.10 -   $0.10   $0.09 -   $0.09
    Accelerated depreciation adjustment-
     Mitry-Mory                             $0.10 -   $0.10   $0.24 -   $0.24
    Cost of goods sold adjustments          $0.38 -   $0.38      $- -      $-
    Research and development adjustments    $0.12 -   $0.12      $- -      $-
    Selling, general and administrative
     adjustments                            $0.44 -   $0.44      $- -      $-
    Settlement reserve adjustments          $0.11 -   $0.11      $- -      $-
    In-process research and development
     adjustment                             $0.15 -   $0.15      $- -      $-
    Restructuring adjustments               $0.12 -   $0.12   $0.07 -   $0.07
    Interest expense adjustment             $0.17 -   $0.17      $- -      $-
    Interest expense adjustment for
     APB 14-1                                  $- -      $-   $0.63 -   $0.63

    Tax effect of pre-tax adjustments at
     the applicable tax rates              $(2.38)-  $(2.38) $(0.84)-  $(0.84)

    Basic adjusted income per common share
     guidance                               $5.20 -   $5.30   $6.50 -   $6.60

The company's guidance is being issued based on certain assumptions including:

-- Adjusted effective tax rate of approximately 35.5 to 36.5 percent in 2008 and 35.0 percent in 2009; and

-- Weighted average number of common shares outstanding of 68.0 and 69.5 million shares for the twelve months ended December 31, 2008 and 2009, respectively.


SOURCE Cephalon, Inc.