Companies / Bausch Health

Bausch Health BHC

Pharmaceutical Preparations · Balance sheet at Sep 30, 2026 · $ in millions

Moody's Caa2 (stable)S&P B- (negative)Fitch Withdrawn (last CCC+)

Next 12 Months: Starting Case
$ in millionsLast 12 MonthsNext Quarter (4Q26E)vs. 4Q25ANext 12 MonthsChange
Revenue$11,113$2,8180.8%$11,1350.2%
Adj. EBITDA$4,222$1,0455.4%$4,3011.9%
Free Cash Flow$1,865$44510.4%$1,9042.1%
Net Debt, end of period$18,152$17,707$16,248(10.5%)
Net Debt / Adj. EBITDA4.3x4.1x3.8x-0.5x
Total Liquidity, end of period$2,954$3,399$4,85864.5%
The credit over the next year

Xifaxan is the credit: Salix revenue rose 16% in the third quarter of 2026 on net pricing, and it carries most of the cash that services the debt outside Bausch + Lomb. The next year turns on how much Salix revenue the Medicare negotiated Xifaxan price takes away from January 2027, ahead of generic entry expected in 2028, and on whether the patent case against Amneal and Norwich holds. Bausch + Lomb growth and cost discipline (cost of goods near 25% of product sales and SG&A near 28% of revenue in the latest quarter) set how much cushion is left.

  • Leverage falls from 4.3x to 3.8x over the next four quarters on the starting case.
  • Free cash flow of $1.90bn is projected over the next year, enough to cover the $643mm of debt due in that time.
  • Net debt shrinks from $18.15bn to $16.25bn; maturing debt is assumed refinanced unless changed in the model.
  • Liquidity a year out is $4.86bn, against $2.95bn today.
  • Company guidance for fiscal 2026: adjusted EBITDA of $4.32bn to $4.42bn on its own definition.

Due inside a year: 8.50% Senior Notes due 2027 ($643mm).

Built from the inputs on the Projections tab of the model; change them there. A starting case from history, not a forecast.

Capital Structure
Cap StructureAmt Out.Mkt PriceYieldLev. ThroughView
Unrestricted Cash$2,485.0
B+L 8.375% Senior Secured Notes due 20281,400.0100.0%8.38%0.3xBullish
11.00% First Lien Secured Notes due 2028888.0105.5%*7.95%0.5xBullish
4.875% Senior Secured Notes due 2028803.095.4%*8.19%0.7xBullish
2030 Term Loan B Facility2,962.0100.0%N/a1.4xBullish
14.00% Second Lien Secured Notes due 2030352.090.7%*17.31%1.5xBullish
B+L 2030 Revolving Credit Facility100.0100.0%N/a1.5xBullish
2030 Revolving Credit Facility0.0100.0%N/a1.5xBullish
B+L January 2031 Refinancing Term Facility2,788.0100.0%7.65%2.2xBullish
B+L Senior Secured Floating Rate Notes due 2031 (EUR 675mm)765.0100.0%6.31%2.4xBullish
10.00% Senior Secured Notes due 20326,000.0100.0%10.00%3.8xBullish
8.50% Senior Notes due 2027643.0100.0%8.50%4.0xBullish
5.00% Senior Notes due 2028433.092.6%*10.42%4.1xBullish
7.00% Senior Notes due 2028171.0100.0%7.00%4.1xBullish
6.25% Senior Notes due 2029821.082.5%*14.90%4.3xBullish
5.00% Senior Notes due 2029452.079.1%*15.41%4.4xBullish
7.25% Senior Notes due 2029336.078.6%*18.31%4.5xBullish
5.25% Senior Notes due 2030779.071.3%*16.36%4.7xBullish
5.25% Senior Notes due 2031463.064.6%*16.76%4.8xBullish
Other debt12.0100.0%N/a4.8xBullish
Total Debt$20,637.04.9x
Net Debt$18,152.04.3x
Last Twelve Months
Revenue$11,113
Implied Costs(6,891)
Adj. EBITDA$4,222
(-) Interest Expense(1,593)
(-) Capex(344)
Memo: FCF$1,865
Total Liquidity$2,954.0