UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    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, 1997

                                       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 6, 1997 was 40,320,725.

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




Page ii



                            ICN PHARMACEUTICALS, INC.
                                      INDEX

                                                                            Page
                                                                          Number
PART I - FINANCIAL INFORMATION (Unaudited):

  Consolidated Condensed Balance Sheets -
   September 30, 1997 and December 31, 1996 ...............................    3

  Consolidated Condensed Statements of Income -
    Three and nine months ended September 30, 1997 and 1996 ...............    4

  Consolidated Condensed Statements of Cash Flows -
   Nine months ended September 30, 1997 and 1996 ..........................    5

  Management's Statement Regarding Unaudited Financial
    Statements ............................................................    6

  Notes to Consolidated Condensed Financial Statements ....................    7

  Management's Discussion and Analysis of Financial
    Condition and Results of Operations ...................................   16


PART II - OTHER INFORMATION

Item 1.  Legal Proceedings ................................................   22

Item 6.  Exhibits and Reports on Form 8-K .................................   22

SIGNATURES ................................................................   23













                                       ii

Page 3
                            ICN PHARMACEUTICALS, INC.
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                    September 30, 1997 and December 31, 1996
               (Unaudited - 000's omitted, except per share data)



                                                 September 30,      December 31,
                                                     1997               1996
                                               ----------------     ------------
                                                                       
ASSETS
Current assets:
Cash and cash equivalents                      $     269,861        $     39,366
Restricted cash                                          552                 552
Marketable securities                                  4,327                  --
Receivables, net                                     202,694             258,531
Notes receivable                                     130,000                  --
Inventories, net                                     123,471             120,973
Prepaid expenses and other current assets             21,238              24,979
                                               -------------        ------------
 Total current assets                                752,143             444,401

Property, plant and equipment, net                   300,902             234,209
Deferred taxes, net                                   60,188              34,334
Other assets                                          56,565              32,230
Goodwill and intangibles, net                        122,954              33,477
                                               -------------        ------------
 Total assets                                  $   1,292,752        $    778,651
                                               =============        ============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Trade payables                                 $      52,552        $     62,049
Accrued liabilities                                   55,136              55,383
Notes payable                                          9,745              13,231
Current portion of long-term debt                    176,674               5,961
Income taxes payable                                   3,926               1,013
                                               -------------        ------------
 Total current liabilities                           298,033             137,637

Long-term debt, less current portion:
Convertible into common stock                          5,381             130,941
Other long-term debt                                 320,321              45,548
Deferred license and royalty income                   12,885              13,850
Other liabilities                                     22,174              15,622
Minority interest                                    119,742              96,583
Common stock subject to Put Agreement,
 1,065 shares at December 31, 1996                        --              23,120
Commitments and contingencies (Note 6)
Stockholders' equity:
 Preferred stock, $.01 par value; 10,000
 shares authorized; 4 and 50 shares of Series B
 issued and outstanding at September 30, 1997
 and December 31, 1996, respectively ($4,000
 liquidation preference)                                   1                   1
Common stock, $.01 par value; 100,000 shares
 authorized; 38,734 and 33,422 shares outstanding
 at September 30, 1997 and December 31, 1996,
 respectively (including shares
 subject to put agreement)                               387                 324
Additional capital                                   514,745             368,187
Retained earnings (deficit)                           38,277             (25,915)
Foreign currency translation adjustments             (39,194)            (27,247)
                                               -------------         -----------
 Total stockholders' equity                          514,216             315,350
                                               -------------         -----------
 Total liabilities and stockholders' equity    $   1,292,752         $   778,651
                                               =============         ===========


          The accompanying notes are an integral part of these consolidated
condensed financial statements.



Page 4
                            ICN PHARMACEUTICALS, INC.
                   CONSOLIDATED CONDENSED STATEMENTS OF INCOME
         For the three and nine months ended September 30, 1997 and 1996
               (Unaudited - 000's omitted, except per share data)




                                                            Three Months Ended       Nine Months Ended
                                                                September 30,          September 30,
                                                           1997         1996         1997          1996
                                                       ----------   -----------   ----------    -----------

                                                                                    
Net sales                                              $  177,397   $  157,917    $  496,594    $  439,825
Cost of sales                                              77,309       70,515       228,070       210,850
                                                       ----------   ----------    ----------    ----------
     Gross profit                                         100,088       87,402       268,524       228,975

Selling, general and administrative expenses               54,187       51,366       165,369       136,532
Research and development costs                              4,290        4,130        13,210        11,040
                                                       ----------   ----------    ----------    ----------
     Income from operations                                41,611       31,906        89,945        81,403

Translation and exchange (gains) losses, net                1,494         (903)        7,204          (215)
Interest income                                            (6,392)        (187)       (9,855)       (1,706)
Interest expense                                            5,950        3,653        13,332         9,245
                                                       ----------   ----------    ----------    ----------
     Income before provision (benefit) for income taxes
     and minority interest                                 40,559       29,343        79,264        74,079
Provision (benefit) for income taxes                         (521)       2,345       (12,311)        3,385
Minority interest                                           6,523        6,163        13,438        12,963
                                                       ----------   ----------    ----------    ----------
     Net income                                        $   34,557   $   20,835    $   78,137    $   57,731
                                                       ==========   ==========    ==========    ==========
Per Share Information:

Primary:  
     Earnings per share                                $     .79    $      .60         $1.79    $     1.67
                                                       =========    ==========    ==========    ==========

       Shares used in per share computation               43,088        35,353        40,403        34,322
                                                       =========    ==========    ==========    ==========

Fully diluted:
     Earnings per share                                $     .73    $      .59         $1.66    $     1.65
                                                       =========    ==========    ==========    ==========

       Shares used in per share computation               48,944        40,565        46,864        39,546
                                                       =========    ==========    ==========    ==========



The  accompanying  notes are an integral  part of these  consolidated  condensed
financial statements.

Page 5
                            ICN PHARMACEUTICALS, INC.
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
              For the nine months ended September 30, 1997 and 1996
                           (Unaudited - 000's omitted)


                                                                              Nine Months Ended
                                                                                September 30,
                                                                        ---------------------------
                                                                             1997           1996
                                                                        -----------      ----------
                                                                                 
Cash flows from operating activities:
Net income                                                              $    78,137      $   57,731
Adjustments to reconcile net income to net
         cash provided by (used in) operating activities:
         Depreciation and amortization                                       18,370          10,123
         Increase in allowance for losses
           on accounts receivable                                             2,235             389
         Translation and exchange (gains) losses, net                         7,204            (215)
         Minority interest                                                   13,438          12,963
         Decrease (increase) in deferred taxes                              (25,854)          2,679
Changes in:
         Accounts and notes receivable                                      (74,327)       (131,510)
         Inventories                                                         (2,223)         38,847
         Prepaid expenses and other current assets                            4,069          13,037
         Other operating assets and liabilities, net                         (5,675)        (15,838)
                                                                        -----------      ----------
         Net cash provided by (used in) operating activities                 15,374         (11,794)
                                                                        -----------      ----------
Cash flows from investing activities:
Capital expenditures                                                        (27,634)        (12,286)
Proceeds from sale of property, plant and equipment                           1,527              --
Sale of marketable securities                                                    --          27,667
Acquisitions and other                                                      (24,137)        (24,472)
                                                                        -----------      ----------
         Net cash used in investing activities                              (50,244)         (9,091)
                                                                        -----------      ----------
Cash flows from financing activities:
Net (payments) borrowings of notes payable                                   (8,958)         20,688
Proceeds from issuance of long term debt (net of fees of $8,000)            267,000              --
Net payments of long-term debt                                                 (256)         (6,934)
Proceeds from exercise of stock options                                      16,534          10,279
Proceeds from issuance of stock                                                  --          12,101
Dividends paid                                                               (8,414)         (4,741)
                                                                        -----------      ----------
         Net cash provided by financing activities                          265,906          31,393
                                                                        -----------      ----------
Effect of exchange rate changes on cash and cash equivalents                   (541)           (378)
                                                                        -----------      ----------
Net increase in cash and cash equivalents                                   230,495          10,130
Cash and cash equivalents at beginning of period                             39,366          24,094
                                                                        -----------      ----------
Cash and cash equivalents at end of period                              $   269,861      $   34,224
                                                                        ===========      ==========



          The  accompanying  notes are an  integral  part of these  consolidated
condensed financial statements.

Page 6


         MANAGEMENT'S STATEMENT REGARDING UNAUDITED FINANCIAL STATEMENTS



The  consolidated  condensed  financial  statements  included  herein  have been
prepared by ICN Pharmaceuticals,  Inc. ("the Company" or "ICN"),  without audit,
pursuant to the rules and regulations of the Securities and Exchange Commission.
Certain  information  and  footnote disclosures  normally  included in financial
statements prepared in accordance with generally accepted accounting  principles
have been  condensed  or omitted  pursuant  to such rules and  regulations.  The
results of operations  presented  herein are not  necessarily  indicative of the
results to be expected for a full year.  Although the Company  believes that all
adjustments  (consisting only of normal,  recurring adjustments) necessary for a
fair  presentation  of the interim  period  presented  are included and that the
disclosures are adequate to make the information presented not misleading, these
consolidated  condensed financial  statements should be read in conjunction with
the  consolidated  financial  statements  and  notes  thereto  included  in  the
Company's  Annual  Report on Form 10-K for the year ended  December 31, 1996 and
Form 10-K/A filed on July 24, 1997.


Page 7
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                               September 30, 1997
                                   (Unaudited)

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES -

     Principles of Consolidation

     The accompanying  consolidated  condensed financial  statements include the
     accounts  of the Company and all of its  subsidiaries.  Investments  in 20%
     through 50% owned affiliated companies are included under the equity method
     where the  Company  exercises  significant  influence  over  operating  and
     financial  affairs.  Investments  in less  than  20%  owned  companies  are
     recorded  at  cost.  All  significant  intercompany  account  balances  and
     transactions have been eliminated in consolidation.

     Per Share Information

     Earnings per share is based  on net income  after  preferred stock dividend
     requirements,  the weighted  average  number of common shares  outstanding,
     including  shares issued subject to put option,  and the dilutive effect of
     common  share  equivalents.   Common  share  equivalents  represent  shares
     issuable for outstanding options, on the assumption that the proceeds would
     be used to repurchase  shares in the open market,  and the shares  issuable
     related to  certain of the  Company's  convertible  preferred  stock and to
     certain of the Company's convertible debentures. Such convertible preferred
     stock and convertible debentures are considered common stock equivalents if
     they met  certain  criteria  at the time of  issuance  and have a  dilutive
     effect, if converted.

     On March 25,  1997,  the  Company's  Board of  Directors  declared  a first
     quarter cash dividend  ("distribution") of $.08 per share, payable on April
     23, 1997, to stockholders of record on April 9, 1997.

     On June 26,  1997,  the  Company's  Board of  Directors  declared  a second
     quarter  cash  dividend  of $.08  per  share,  payable  July 23,  1997,  to
     stockholders of record on July 9, 1997.

     On September 24, 1997,  the Company's  Board of Directors  declared a third
     quarter cash  dividend of $.08 per share,  payable on October 22, 1997,  to
     stockholders of record on October 8, 1997.

     New Accounting Pronouncements

     In February 1997, the Financial  Accounting Standards Board ("FASB") issued
     Statement of Financial Accounting Standards ("SFAS") No. 128, "Earnings Per
     Share,"  on the computation and presentation of earnings per share ("EPS").
     SFAS No. 128 simplifies the computation  for and replaces the  presentation
     of primary  EPS with a  presentation  of basic EPS. It also  requires  dual
     presentation of basic and diluted EPS on the face of the income  statement.
     The  statement is effective  for  financial  statements  issued for periods
     ending after December 15, 1997,  including  interim  periods,  and requires
     restatement of all prior period earnings per share data presented.  Earlier
     application  is not  permitted.  The Company will  implement the accounting
     standard beginning with its annual financial  statements for the year ended
     December 31, 1997. The Company  expects that basic EPS will be greater than
     the currently reported primary EPS.

     In June  1997,  the FASB  issued  SFAS No.  130,  "Reporting  Comprehensive
     Income."   SFAS  No.  130  establishes   requirements   for  disclosure  of
     comprehensive  income and  becomes  effective  for the Company for the year
     ending  December  31, 1998.  Comprehensive  income  includes  such items as
     foreign currency  translation  adjustments and unrealized holding gains and
     losses on available for sale  securities that are currently being presented
     by the Company as a component of stockholders' equity (deficit). The impact
     of adopting SFAS No. 130 has not been determined by the Company.

     In June 1997, the FASB issued SFAS No. 131,  "Disclosures about Segments of
     an Enterprise and Related  Information." SFAS No. 131 establishes standards
     for disclosure about operating segments in annual financial  statements and
     selected  information in interim  financial  reports.  It also  establishes
     standards for related  disclosures about products and services,  geographic
     areas and major customers. This statement supersedes


Page 8
        NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (continued)
                               September 30, 1997
                                   (Unaudited)


     SFAS No. 14, "Financial  Reporting for Segments of a Business  Enterprise."
     The new  standard  becomes  effective  for the  Company for the year ending
     December 31, 1998, and requires that  comparative  information from earlier
     years be  restated to conform to the  requirements  of this  standard.  The
     Company  does not  expect  this  pronouncement  to  materially  change  the
     Company's current reporting and disclosures.


2.   RELATED PARTY TRANSACTIONS -

     During the second quarter of 1997, the Company made a short-term advance to
     the  Chairman and CEO of  approximately  $327,000.  The advance  along with
     accrued interest was repaid in August 1997.

3.   SUPPLEMENTAL CASH FLOW INFORMATION -

     Cash paid for income taxes for the nine months ended September 30, 1997 and
     1996 was $2,629,000 and $4,084,000, respectively.

     Cash paid for  interest for the nine months  ended  September  30, 1997 and
     1996 was $7,759,000 and $8,723,000, respectively.

     In January 1997, the Company issued approximately  541,000 shares of common
     stock as payment of its $10,000,000  obligation under the 1987 class action
     settlement.

     During  the third  quarter  of 1997,  the  Company  accrued a common  stock
     dividend of $3,085,000.

     During  the nine  months  ended  September  30, 1997,  the  Company  issued
     approximately  87,000 shares of common stock as payment of a fourth quarter
     1996,  first quarter 1997 and second quarter 1997 preferred  stock dividend
     of $1,875,000.


Page 9
        Notes To Consolidated Condensed Financial Statements (Continued)
                               September 30, 1997
                                   (Unaudited)


4.   GEOGRAPHIC DATA -

     The following table sets forth the amount of net sales and operating income
     (loss) of the Company by geographical areas (includes  pharmaceuticals  and
     biomedical  operations)  for the three and nine months ended  September 30,
     1997 and 1996 and the  identifiable  assets of the Company by  geographical
     areas as of September 30, 1997 and December 31, 1996 (in thousands):



                                       Three Months Ended            Nine Months Ended
                                      ---------------------       ----------------------
                                          September 30,                 September 30,
                                      ---------------------       ----------------------
                                        1997         1996           1997          1996
                                      --------    ---------       --------     ---------
     Net Sales:
                                                                   
United States ....................   $  41,693    $  37,106      $ 100,932     $  95,080
Canada ...........................       4,840        4,514         14,970        14,060
                                      --------    ---------       --------     ---------

     North America ...............      46,533       41,620        115,902       109,140

Latin America (principally Mexico)      14,912       12,546         42,753        35,128
Western Europe ...................      11,959       12,511         40,769        44,707

Yugoslavia .......................      58,660       69,242        156,768       199,234
Russia ...........................      28,806       19,593         83,014        44,473
Hungary ..........................      11,498           --         41,147            --
                                      --------    ---------      ---------     ---------

     Eastern Europe ..............      98,964       88,835        280,929       243,707

Asia, Africa, and Australia ......       5,029        2,405         16,241         7,143
                                     ---------    ---------      ---------     ---------

Total ............................   $ 177,397    $ 157,917      $ 496,594     $ 439,825
                                     =========    =========      =========     =========
     Operating Income (Loss):

United States ....................   $  15,008    $  16,401      $  34,894     $  41,176
Canada ...........................       1,740        1,457          5,153           687(2)
                                      --------    ---------      ---------     ---------

     North America ...............      16,748       17,858         40,047        41,863

Latin America (principally Mexico)       4,220        2,416         10,309         7,613
Western Europe ...................         612       (1,166)         2,807         1,890

Yugoslavia .......................      21,273       19,179         53,855        46,271
Russia ...........................       6,536        5,266         18,906        13,404
Hungary ..........................       1,485           --          6,271            --
Eastern European Headquarters ....      (1,439)          --         (3,117)           --
                                      --------    ---------      ---------     ---------

     Eastern Europe ..............      27,855       24,445         75,915        59,675

Asia, Africa, and Australia ......          24           59            139           166
Corporate ........................      (7,848)     (11,706)       (39,272)(1)   (29,804)
                                      --------    ---------      ---------     ---------

Total ............................   $  41,611    $  31,906      $  89,945     $  81,403
                                     =========    =========      =========     =========
<FN>

(1) Includes  $12,000,000 of expenses related to a charge in connection with the
settlement of the Company's class action lawsuit. (See Note 6.)

(2) Includes  $3,500,000  of expenses  related to one-time  charge in connection
with a resolution of a commercial dispute and a penalty from the Canadian Patent
Price Review Board.
</FN>



Page 10
        NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (continued)
                               September 30, 1997
                                   (Unaudited)


     Identifiable assets:
                                    September 30,    December 31,
                                        1997            1996
                                    ------------     ------------

United States ....................   $  250,232      $  105,670
Canada ...........................       10,468           7,433
                                     ----------      ----------
North America ....................      260,700         113,103

Latin America (principally Mexico)       32,491          30,691
Western Europe ...................       50,202          56,578

Yugoslavia .......................      395,921         342,983
Russia ...........................       80,520          54,990
Hungary ..........................       75,693          77,245
Eastern European Headquarters ....        6,809              --
                                     ----------      ----------
Eastern Europe ...................      558,943         475,218

Asia, Africa, and Australia ......       26,228           2,524
Corporate ........................      364,188         100,537
                                    -----------      ----------
Total ............................  $ 1,292,752      $  778,651
                                    ===========      ==========


5.   ICN YUGOSLAVIA -

     ICN Yugoslavia, a 75% owned subsidiary,  operates in a business environment
     that  is  subject  to   significant   economic   volatility  and  political
     instability.  The economic  conditions  in  Yugoslavia  include  continuing
     liquidity problems, a history of high inflation,  unemployment,  a weakened
     banking  system and a high trade  deficit.  The future of the  economic and
     political  environment of Yugoslavia is uncertain and could  deteriorate to
     the  point  that a  material  adverse  impact  on the  Company's  financial
     position and results of operations could occur.

     ICN  Yugoslavia  began  the year  with a net  monetary  asset  exposure  of
     $134,000,000 which was subject to foreign exchange loss if a devaluation of
     the dinar were to occur.  During the first nine months of 1997, the Company
     reduced its monetary  exposure by  converting  dinar  denominated  accounts
     receivable  into notes  receivable  payable in dinars,  but fixed in dollar
     amounts.  The first  conversion  was made early in the first  quarter  with
     $50,000,000  accounts  receivable  converted  into a one year note  bearing
     interest at LIBOR plus one percent. A second conversion was arranged at the
     end  of the  first  quarter  through  an  agreement  with  the  Yugoslavian
     government to purchase $50,000,000 of drugs. The sales under this agreement
     were converted into a note  receivable  bearing  interest at LIBOR plus one
     percent on the outstanding  balance and has special payment guarantees with
     the payment fixed in dollar amounts.  The second  agreement also allows the
     Company to offset  certain  payroll  tax  obligations  against  outstanding
     accounts  receivable  balances.  Subsequent  to these two  agreements,  the
     Company  negotiated an arrangement  with the government of Yugoslavia under
     which ICN  Yugoslavia  would  commit to  continue to provide  products,  in
     dollar  denominated  sales,  in an amount up to  $50,000,000  per  calendar
     quarter for one year, and the government  would pay a minimum of $9,500,000
     per month towards outstanding receivables. However, at no point in time can
     the amount due to ICN Yugoslavia from the government  exceed  $200,000,000,
     including both accounts and notes  receivable.  Receivables that arise from
     this  agreement  are interest  bearing with interest at the LIBOR rate plus
     one percent.  As of September 30, 1997,  ICN  Yugoslavia had a net monetary
     asset  position of $48,000,000  which would be subject to foreign  exchange
     loss if a devaluation of the dinar were to occur.

     The Company  reduced  its  overall  accounts  receivable  balance  from the
     beginning  of  the  year  through   collections   and  the   conversion  of
     $130,000,000 of accounts receivable into notes receivable  discussed above.
     As of September 30, 1997, the accounts  receivable balance was $74,471,000.
     The willingness of the Yugoslavian government to provide the Company

Page 11
        NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (continued)
                               September 30, 1997
                                   (Unaudited)

     protection  against  devaluation on its  receivables in exchange for longer
     payment terms is a reflection of the strict adherence to government  policy
     on  controlling  inflation  by  limiting  the  amount of hard  currency  in
     circulation.  This policy was initially  established  with the start of the
     stabilization program in 1994.

6.   COMMITMENTS AND CONTINGENCIES -

     Litigation: In a Consolidated Amended Class Action Complaint for Violations
     of  Federal  Securities  Laws  (the  "Securities   Complaint")  (the  "1995
     Actions"),  plaintiffs  allege that Defendants  made various  deceptive and
     untrue statements of material fact and omitted material facts regarding its
     hepatitis C NDA in  connection  with:  (i) the Merger of the Company,  SPI,
     Viratek and  Biomedicals  in November 1994 and the issuance of  convertible
     debentures in connection  therewith;  and (ii) information  provided to the
     public.  Plaintiffs  also allege that the Chairman of the Company traded on
     inside  information  relating  to  the  hepatitis  C  NDA.  The  Securities
     Complaint  asserts  claims for alleged  violations of Sections 11 and 15 of
     the  Securities  Act of 1933,  Sections  10(b) and 20(a) of the  Securities
     Exchange  Act of 1934 and Rule  10b-5  promulgated  thereunder.  Plaintiffs
     motion  seeking the  certification  of (i) a class of persons who purchased
     ICN securities from November 10, 1994 through February 17, 1995; and (ii) a
     subclass  consisting  of persons  who owned SPI and/or  Biomedicals  common
     stock prior to the Merger was granted. Defendants filed their answer to the
     Securities  Complaint.  On July 23, 1997, plaintiffs and defendants entered
     into a Memorandum of Agreement to Settle Action (the "Agreement"),  whereby
     the  parties  agreed to  settle  the 1995  Actions  for  $15,000,000.  This
     settlement, funded in part by the Company's insurance policy, resulted in a
     $12,000,000  charge to the Company  which is  included in the  consolidated
     condensed  statements  of income for the nine months  ended  September  30,
     1997. The full settlement documentation has been filed with the Court and a
     preliminary  hearing is scheduled for November 17, 1997.  The settlement is
     subject to final  approval of the Court.  The  Company  intends to urge the
     Court to approve the settlement.  If the settlement is not approved and the
     matter proceeds to trial,  the ultimate outcome of any such trial cannot be
     predicted with  certainty and an unfavorable  outcome could have a material
     adverse effect on the Company.

     Four  lawsuits  have been filed with  respect to the Merger in the Court of
     Chancery  in the State of  Delaware  (the "1994  Actions").  Three of these
     lawsuits were filed by stockholders of SPI and, in one lawsuit,  of Viratek
     against ICN,  SPI,  Viratek (in the one lawsuit) and certain  directors and
     officers of ICN, SPI and/or Viratek (including the Chairman) and purport to
     be class  actions  on  behalf  of all  persons  who held  shares of SPI and
     Viratek  common stock.  The fourth  lawsuit was filed by a  stockholder  of
     Viratek against ICN, Viratek and certain directors and officers of ICN, SPI
     and Viratek  (including  the Chairman) and purports to be a class action on
     behalf of all persons who held shares of Viratek common stock.  These suits
     allege that the  consideration  provided to the public  stockholders of SPI
     and/or  Viratek  in the Merger  was  unfair  and  inadequate,  and that the
     defendants  breached  their  fiduciary  duties in approving  the Merger and
     otherwise.  The 1994 Actions have been inactive.  The Company believes that
     these suits are without merit and intends to defend them vigorously.

     Management  believes that,  having  extensively  reviewed the issues in the
     above referenced matters, there are strong defenses and, if the matters are
     not  settled,   the  Company  will  continue  to  defend  the   litigations
     vigorously.  While the  ultimate  outcome of the 1995  Actions,  should the
     Court not approve the settlement, and 1994 Actions cannot be predicted with
     certainty,  and an unfavorable outcome could have a material adverse effect
     on the Company,  at this time management does not expect these matters will
     have a material  adverse  effect on the  financial  position and results of
     operations of the Company.


Page 12
        NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (continued)
                               September 30, 1997
                                   (Unaudited)


     Investigations:  Pursuant to an Order Directing  Private  Investigation and
     Designating  Officers  to Take  Testimony,  entitled  In the  Matter of ICN
     Pharmaceuticals,  Inc., (P-177) (the "Order"),  a private  investigation is
     being  conducted by the SEC with respect to certain  matters  pertaining to
     the status and  disposition  of the  hepatitis  C NDA.  As set forth in the
     Order,  the  investigation  concerns  whether,  during the period June 1994
     through February 1995, the Company,  persons or entities associated with it
     and others,  in the offer and sale or in  connection  with the purchase and
     sale of ICN common stock,  engaged in possible  violations of Section 17(a)
     of the Securities Act of 1933 and Section 10(b) of the Securities  Exchange
     Act of 1934 and Rule 10b-5 thereunder,  by having possibly:  (i) made false
     or  misleading  statements  or omitted  material  facts with respect to the
     status and  disposition  of the hepatitis C NDA; or (ii)  purchased or sold
     ICN common stock while in  possession of material,  non-public  information
     concerning  the status and  disposition  of the  hepatitis  C NDA; or (iii)
     conveyed  material,   non-public  information  concerning  the  status  and
     disposition of the hepatitis C NDA, to other persons who may have purchased
     or  sold  ICN  stock.  The  Company  is  cooperating  with  the  SEC in its
     investigation.  The Company has and  continues to produce  documents to the
     SEC  pursuant  to its  request  and the SEC has  taken the  depositions  of
     certain  current  and former  officers,  directors,  and  employees  of the
     Company.

     In addition,  the Company has received  Subpoenas  from a Grand Jury of the
     United States District Court,  Central  District of California,  requesting
     the production of documents  covering a broad range of matters over various
     time   periods.   The  Company   and  Milan  Panic  are   subjects  of  the
     investigation. The Company has and continues to cooperate in the production
     of  documents  pursuant  to the  Subpoenas.  A number of current and former
     employees  of the  Company  have  been  interviewed  by the  government  in
     connection with the investigation.

     The Company is a party to a number of other pending or threatened lawsuits.
     In the  opinion of  management,  the  ultimate  resolution  of these  other
     matters  will not have a  material  effect  on the  Company's  consolidated
     financial position or results of operations.

     Commitments:  In  January  1997,  ICN  Yugoslavia  entered  into a  forward
     exchange  contract with a Yugoslavian bank to purchase  $16,935,000 in hard
     currency at a fixed  exchange rate of 5.25 dinars to one U.S.  dollar.  The
     dinars  shall be paid to the bank two days  after the  receipt  of the hard
     currency. Should the bank fail to provide the hard currency, ICN Yugoslavia
     is under no  obligation to pay the dinars.  Additionally,  this contract is
     automatically  canceled  should  there be an  official  devaluation  of the
     dinar.


Page 13
        NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (continued)
                               September 30, 1997
                                   (Unaudited)


7.   DETAIL OF CERTAIN ACCOUNTS -  (000's omitted)

Receivables, Net:
                                                   September 30,    December 31,
                                                      1997              1996
                                                   ------------    ------------
Trade accounts receivable ......................   $    198,076    $    257,619
Other ..........................................         12,201           9,782
                                                   ------------    ------------
                                                        210,277         267,401

Allowance for doubtful accounts ...............          (7,583)         (8,870)
                                                   ------------    ------------
                                                   $    202,694    $    258,531
                                                   ============    ============
Inventories, Net:
                                                   September 30,    December 31,
                                                       1997             1996
                                                   ------------    ------------
Raw materials and supplies ....................    $     57,898    $     48,656
Work-in-process ...............................          12,875          14,625
Finished goods ................................          63,454          67,845
                                                   ------------    ------------
                                                        134,227         131,126
Allowance for inventory obsolescence ..........         (10,756)        (10,153)
                                                   ------------    ------------
                                                   $    123,471    $    120,973
                                                   ============    ============

Property, Plant and Equipment, Net:
                                                   September 30,    December 31,
                                                       1997             1996
                                                   ------------    ------------
Property, plant and equipment, at cost ........    $    369,167    $    280,629
Accumulated depreciation ......................         (68,265)        (46,420)
                                                   ------------    ------------
                                                   $    300,902    $    234,209
                                                   ============    ============


8.   DEBT -

     In  August  1997,  the  Company  completed  its  offering  of  $275,000,000
     principal  amount of 9.25%  Senior  Notes due 2005  (the  "Notes")  for net
     proceeds of  approximately  $267,000,000.  Interest on the Notes is payable
     semi-annually  on  February  15 and  August  15 of  each  year,  commencing
     February 15, 1998. The Notes mature on August 15, 2005,  unless  previously
     redeemed. The Notes are redeemable in cash at the option of the Company, in
     whole or in part,  on or after  August  15,  2001.  The Notes  are  general
     unsecured obligations of the Company. The Notes rank pari passu in right of
     payment  with  all  unsecured   senior   indebtedness  and  senior  to  all
     subordinated  indebtedness  of the Company,  including the  Company's  8.5%
     Convertible  Subordinated Notes due 1999. The indenture governing the Notes
     permits the Company and its subsidiaries to incur additional  indebtedness,
     subject to certain limitations, and contains certain covenants with respect
     to payment of dividends, creation of liens, and sales of assets.


Page 14
        NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (continued)
                               September 30, 1997
                                   (Unaudited)


9.   ACQUISITIONS -

     In August 1997, the Company  completed its purchase of the worldwide rights
     to seven  products,  the  non-U.S.  rights to two other  products,  with an
     option to purchase the U.S. rights to these products, and the purchase of a
     GMP-standard manufacturing plant in Humacao, Puerto Rico (the "Plant") from
     F. Hoffmann-La  Roche, Ltd. ("Roche"). The  purchase price of the Plant was
     $55,000,000  payable in cash.  Additionally,  the  purchase of the Plant is
     under a sale/leaseback  arrangement whereby Roche will lease the Plant from
     the Company under a two year lease with lease payments totaling  $8,000,000
     annually.

     Under the  agreement,  effective  July 1, 1997,  the Company  received  the
     product  rights in exchange for  $90,000,000  payable in a  combination  of
     1,600,000  shares of the Company's  common stock valued at $40,000,000  and
     2,000  shares  of the  Company's  convertible  preferred  stock  valued  at
     $50,000,000.  Each share of the Company's  convertible  preferred  stock is
     convertible into 1,000 shares of the Company's common stock at a conversion
     price  equivalent to $25 per share. In conjunction with the issuance of the
     common and preferred  stock,  the Company  guaranteed a price  initially at
     $25.75  per  common  share  increasing  at a rate of 6% per year for  three
     years. Should Roche sell the shares issued at any time during the guarantee
     period, the Company is entitled to any of the proceeds realized by Roche in
     excess of the guaranteed price.

     Effective  October 1, 1997, as a result of the rise in the per share market
     price of the  Company's  common  stock since the initial  acquisition  from
     Roche,  the Company  exercised its option to acquire the U.S. rights to the
     two products noted above plus two other U.S. product rights in exchange for
     an  obligation  of  $82,073,000.  Five days  prior to the  Closing  date of
     December 1, 1997, the parties will determine the form of consideration used
     to settle the obligation. Consideration is likely to be in the form of cash
     owed to the Company from the sale of common stock by Roche in excess of the
     guarantee  price  and  further  stock  price  guarantees  or a  combination
     thereof.

     This  acquisition  will be  accounted  for  using  the  purchase  method of
     accounting.   The  purchase  price   allocation  is   preliminary   pending
     appraisals,  evaluations  and other  studies  of fair  value of the  assets
     acquired.  At this time it is impractical to provide the required financial
     statements   related  to  the  acquisition  and  the  pro  forma  financial
     information  that are required to be furnished under cover of Form 8-K. The
     Company anticipates filing this information under cover of Form 8-K as soon
     as practicable within 75 days from the closing date.

10.  SUBSEQUENT EVENTS -

     On October 1, 1997, the Company  acquired a 72% interest in Marbiopharm,  a
     pharmaceutical  company  located in Yoshkar-Ola,  Russia, for approximately
     $3,000,000  in  cash.  Marbiopharm  manufactures,   sells  and  distributes
     pharmaceutical products in Russia.

     On October 13, 1997, the Company acquired an 80% interest in Polfa Rzeszow,
     S.A.,  ("Polfa") a  pharmaceutical  company located in Rzeszow, Poland, for
     approximately $33,700,000 in cash and approximately 32,000 shares of common
     stock of the Company  valued at $1,709,000.  Polfa makes and  distributes a
     wide range of pharmaceuticals,  including  anti-depressants,  anti-fungals,
     anti-infectives,   pain  relievers,   anti-allergy,   cardiovasculars   and
     nutritionals.  Under the terms of the  agreement,  the Company  will invest
     approximately  $20,000,000  over  the  next two  years,  primarily  for the
     construction of a new  pharmaceutical  production  plant, at which time the
     Company will own approximately 90% of Polfa.

     On October  21,  1997,  the  Company  acquired a 75%  interest  in AO Tomsk
     Chemical  Pharmaceutical Plant ("Tomsk"),  a pharmaceutical company located
     in Tomsk,  Russia,  for  approximately  $3,000,000 in cash. Tomsk makes and
     distributes  a  wide  range  of  pharmaceuticals,   including  antiseptics,
     analgesics, antibiotics and herbal liquids and extracts. Under the terms of
     the agreement,  the Company will invest  approximately  $8,000,000 over the
     next two years.  The terms and conditions of the acquisition are subject to
     the approval of the Anti-monopoly  Committee of the Russian  Federation and
     are expected to be finalized in the fourth quarter of 1997.


Page 15
        NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (continued)
                               September 30, 1997
                                   (Unaudited)


     On October 27, 1997, the Company  acquired a 42.6% interest in Velefarm,  a
     distributor  located  in  Belgrade,   Yugoslavia,   for  54,000,000  dinars
     (approximately  $9,000,000).  Under the terms of the agreement, the Company
     exchanged accounts receivable due from Velefarm for the 42.6% interest. ICN
     Yugoslavia  recorded sales to Velefarm of $61,057,000  and  $86,383,000 for
     the year ended  December 31, 1996 and the nine months ended  September  30,
     1997,  respectively.  Accounts  receivable due from Velefarm as of December
     31, 1996 were  $32,224,000.  The  Company's  investment in Velefarm will be
     recorded under the equity method of accounting.

     Each of the above  acquisitions  will be  accounted  for using the purchase
     method of  accounting.  The  purchase  price  allocations  are  preliminary
     pending appraisals,  evaluations and other studies of the fair value of the
     assets and liabilities acquired.  Each of the acquisitions  individually or
     in the  aggregate is not material to the  financial  position or results of
     operations of the Company.

     On October 14, 1997, the Company announced that it elected to redeem its 8-
     1/2% Convertible  Subordinated Notes due 1999 on November 16, 1997, and the
     5-5/8% Xr Capital Holding  Exchangeable  Certificates due 2001, issued by a
     trust  established  by ICN in 1986,  on November 7, 1997. As of October 10,
     1997, there was outstanding  principal amount of $114,900,000 of the 8-1/2%
     Convertible  Subordinated  Notes.  These bonds were issued in November 1994
     and are convertible  into shares of ICN common stock at a conversion  price
     of $22.117,  or 45.21 shares per $1,000 principal amount.  Bondholders will
     have the right to  convert  the bonds  into ICN  common  stock on or before
     November 14,  1997.  Holders of record at the close of business on November
     1, 1997 and who  convert  after that date will be  entitled  to receive the
     semi-annual   interest  payment  payable  on  November  15,  1997.  If  not
     converted,  bondholders  will receive 102.125% of the principal amount plus
     accrued interest. As of November 13, 1997, approximately $64,597,000 of the
     Convertible Subordinated Notes have been converted into 2,920,694 shares of
     common stock.

     As  of  October  10,  1997,  there  was  outstanding  principal  amount  of
     approximately Sfr 59,000,000 of the 5-5/8% Xr Capital Holding  Exchangeable
     Certificates.  These  certificates were issued in 1986 in the international
     market and are convertible  into ICN common stock at U.S.  $26.695 (using a
     fixed  exchange  rate  of  Sfr  1.66  per  U.S.  $1.00).   Holders  of  the
     certificates will have the right to convert the bonds into ICN common stock
     on or before  October 24,  1997,  ten business  days before the  redemption
     date,  November  7, 1997.  The  redemption  price is 100% of the  principal
     amount  plus  accrued  interest.  At the  redemption  date,  all Xr Capital
     Holding  Exchangeable  certificates  converted into 1,342,000 shares of the
     common  stock  except Sfr 180,000  principal  amount which was redeemed for
     cash.

     



Page 16
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

For financial  reporting purposes the Company's  operations are divided into two
industry  segments,  the  Pharmaceutical  segment  and the  Biomedical  segment.
Certain  financial  information  for these two  segments  is set forth below (in
thousands).

Net Sales
                          Three Months Ended          Nine Months Ended
                        -----------------------    -----------------------
                              September 30,             September 30,
                        -----------------------    -----------------------
                           1997           1996        1997         1996


Pharmaceutical          $ 158,918    $  142,123    $ 441,062    $  391,653
Biomedical                 18,479        15,794       55,532        48,172
                        ---------    ----------    ---------    ----------
Total Company           $ 177,397    $  157,917    $ 496,594    $  439,825
                        =========    ==========    =========    ==========

Pharmaceutical  sales for the three and nine  months  ended  September  30, 1997
increased $16,795,000 or 12% and $49,409,000 or 13%,  respectively,  compared to
the same periods in 1996. The major increases  occurred in the Eastern  European
region  reflecting   internal  growth  in  Russian  and  additional  sales  from
acquisitions.   This  region  experienced  growth  despite  declining  sales  in
Yugoslavia resulting from government controls on healthcare spending.

Pharmaceutical net sales in Eastern Europe were $98,964,000 and $280,929,000 for
the three and nine months ended  September 30, 1997,  respectively,  compared to
$88,835,000 and  $243,707,000 for the same periods in 1996. Sales in Russia were
$28,806,000  and  $83,014,000  for the three and nine months ended September 30,
1997, respectively, compared to $19,593,000 and $44,473,000 for the same periods
in 1996.  The increase in sales in Russia is due to the inclusion of a full nine
months of operations of Polypharm and  Leksredstva  in 1997 and price  increases
and higher unit sales.  The  Company's  acquisition  of  Alkaloida in Hungary in
October 1996  contributed  $11,498,000  and  $41,147,000  for the three and nine
months  ended  September  30,  1997,  respectively.  Sales  in  Yugoslavia  were
$58,660,000 and  $156,768,000  for the three and nine months ended September 30,
1997,  respectively,  compared  to  $69,242,000  and  $199,234,000  for the same
periods in 1996.  Sales in Yugoslavia were lower due to decreased unit sales and
unfavorable  exchange  rates  and have  been  adversely  affected  by  liquidity
problems  in that  country  and by  government  actions  to reduce  health  care
spending.

Pharmaceutical  net sales in North America were  $35,268,000 and $83,355,000 for
the three and nine months ended  September 30, 1997,  respectively,  compared to
$33,030,000 and $84,769,000 for the same periods in 1996. Net sales in the third
quarter  of 1997  for the  North  American  region  increased  $2,238,000  or 7%
compared to the previous year primarily due to the additional sales  contributed
by  the  acquisition  of the  F.  Hoffmann-La  Roche  Ltd.  ("Roche")  products,
described below,  partially offset by a decrease in unit sales of Virazole(R) of
$12,508,000.  Net sales for the nine months ended  September 30, 1997  decreased
$1,414,000 or 2% primarily due to a decrease in unit sales of Virazole(R) in the
amount of $20,076,000  partially  offset by the additional  $15,420,000 in sales
contributed by the acquisition of the Roche products and unit sales increases in
the myasthenia gravis product lines. Virazole(R) is used in the United States to
treat  respiratory  syncytial  virus  ("RSV"),  a seasonal  illness which occurs
primarily in late fall through early  spring.  Sales of  Virazole(R)  during the
first nine months of 1997 have been  adversely  impacted by increased  wholesale
inventory  levels  that  developed  early in the  1995/1996  season  along  with
continuing trends in the industry toward cost containment.

On July 1, 1997,  the Company  completed  its  purchase  from Roche of worldwide
rights to seven  products  and  non-U.S.  rights to two  other  products  having



Page 17
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (continued)


aggregate annual sales in 1996 of $53,800,000. The sales from these products are
included in the North American sales from the effective date of the acquisition,
July 1, 1997,  and  annualized  sales may be slightly  lower than the annualized
1996 sales levels.

Pharmaceutical  net sales in Latin America were  $14,298,000 and $40,753,000 for
the three and nine months ended  September 30, 1997,  respectively,  compared to
$12,071,000 and $33,544,000 for the same periods in 1996. Net sales in the third
quarter and nine months ended September 30, 1997 increased $2,227,000 or 18% and
$7,209,000  or 21%,  respectively,  compared to the same  periods in 1996.  Such
increases in net sales were primarily due to price  increases,  and, to a lesser
extent, volume increases.

Pharmaceutical  net sales in Western Europe were  $7,285,000 and $25,090,000 for
the three and nine months ended  September 30, 1997,  respectively,  compared to
$6,934,000 and  $25,985,000 for the same periods in 1996. Net sales in the third
quarter of 1997  increased  $351,000  or 5%,  primarily  due to an  increase  in
Virazole(R)  sales.  Net sales for the nine  months  ended  September  30,  1997
decreased  $895,000  or 3%  primarily due to a  decrease  in  Calcitonina(R) and
antibiotic unit sales in Spain and changes in translation rates partially offset
by an increase in Virazole(R)  sales of  $1,615,000.  Since the beginning of the
year the exchange  rate of the Spanish  peseta has declined in value against the
dollar by 15%.

Pharmaceutical  net sales in Asia,  Africa and  Australia  were  $3,103,000  and
$10,935,000   for  the  three  and  nine  months  ended   September   30,  1997,
respectively,  compared to  $1,253,000  and  $3,648,000  for the same periods in
1996. These increases of $1,850,000 and $7,287,000 for the three and nine months
ended September 30, 1997, respectively, compared to the same periods in 1996 are
primarily due to the additional sales  contributed by the Company's  acquisition
of Wuxi Pharmaceutical Corporation ("Wuxi") in China, which the Company acquired
in the first quarter of 1997.

Biomedicals  segment net sales for the three and nine months ended September 30,
1997 were $18,479,000 and $55,532,000, respectively, compared to $15,794,000 and
$48,172,000  for the same  periods of 1996.  Net sales in the third  quarter and
nine months ended September 30, 1997 increased  $2,685,000 or 17% and $7,360,000
or 15%,  respectively.  The  increase  in net sales for the three  months  ended
September  30, 1997 is primarily due to the effect of the  additional  Dosimetry
sales resulting from the acquisition of the former Siemens  Dosimetry Service in
July of 1996. The increase in net sales for the nine months ended  September 30,
1997 is primarily due to the additional  Dosimetry sales of $8,612,000 resulting
from  the  acquisition  mentioned  above,  partially  offset  by a  decrease  in
instrument  sales  of  $1,260,000  resulting  from  the  sale  of the  Company's
instrument business in March 1996.

Gross Profit

Gross  profit  as a  percentage  of sales was 55% and 53% for the three and nine
months ended September 30, 1997,  respectively,  compared to 55% and 52% for the
same periods in 1996,  respectively.  Gross profit margins improved primarily at
ICN  Yugoslavia,  where gross  profit  margins  increased to 50% and 49% for the
three and nine months ended September 30, 1997,  respectively,  from 43% and 37%
during the same periods in 1996. ICN Yugoslavia  margins were lower in the prior
year due to the impact of the  devaluation  of the dinar in November  1995 which
carried over into 1996 as the higher priced  inventory was sold. The improvement
at ICN  Yugoslavia was partially  offset by the gross profit  margins  resulting
from the  acquisitions in Eastern Europe of Alkaloida in Hungary and Leksredstva
and Polypharm in Russia where sales carry gross profit margins of  approximately
35%,  and by lower  gross  profit  margins in the North  America  region.  Lower
Virazole(R)  sales, which carry gross profit margins close to 90% and the effect
of additional  sales from the  acquisitions of the Roche  products,  which carry
gross profit margins of 66% affected gross profits in the North America  region,
where  gross  profits  were  74% and 78% for the  three  and nine  months  ended
September 30, 1997,  respectively,  compared to 88% and 86% for the same periods
in 1996.

Selling, General and Administrative Expenses

Selling,  general and  administrative  expenses were $54,187,000 or 31% of sales
and  $165,369,000  or 33% of sales for the three and nine months ended September
30, 1997, respectively, compared to $51,366,000 or 33% of sales and $136,532,000
or 31% of sales  for the  three  and  nine  months  ended  September  30,  1996,



Page 18
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (continued)


respectively. The increase compared to the same periods in 1996 is primarily due
to additional  expenses as a result of the acquisitions of Alkaloida in Hungary,
Leksredstva and Polypharm in Russia, and the former Siemens Dosimetry Service in
the United  States.  In the nine month period  ended  September  30,  1997,  the
Company  recorded a non-recurring  $12,000,000  charge for the settlement of the
1995 class action suit related to the  Company's  filing of its  hepatitis C new
drug application with the Food and Drug Administration.

Research and Development

Research and development expenditures increased $160,000 or 4% and $2,170,000 or
20% for the  three and nine  months  ended  September  30,  1997,  respectively,
compared to the same periods in 1996.  Such  increases were primarily due to the
acquisition of personnel and modern research facilities at Alkaloida  in Hungary
and increased expenditures at ICN Yugoslavia.

Translation and Exchange (Gains) Losses, Net

Translation and exchange (gains) losses, net, were $1,494,000 and $7,204,000 for
the three and nine months ended  September 30, 1997,  respectively,  compared to
($903,000)  and ($215,000) for the same periods in 1996. In the third quarter of
1997, translation (gains), losses, net include $2,849,000 of translation losses,
primarily  related to ICN  Yugoslavia's  net monetary asset position,  partially
offset by $1,363,000  of  translation  gains  related to the  Company's  foreign
denominated  debt.  For the nine months ended  September  30, 1997,  translation
(gains),  losses,  net include  $10,403,000  of  translation  losses,  primarily
related to ICN  Yugoslavia's  net monetary asset position,  partially  offset by
$3,095,000 of  translation  gains related to the Company's  foreign  denominated
debt.

Interest Income

Interest  income  during the three and nine  months  ended  September  30,  1997
increased  $6,205,000 and $8,149,000,  respectively.  This increase is primarily
due to interest income on notes receivable from the Yugoslavian government,  and
the  interest  income from the  investment  of the proceeds  resulting  from the
Company's issuance of $275,000,000 of senior notes.

Interest Expense

Interest  expense  during the three months and nine months ended  September  30,
1997 increased  $2,297,000 and  $4,087,000,  respectively,  compared to the same
periods in 1996. This increase resulted primarily from the increase in short and
long term debt of the Company,  primarily  due to the effect of the debt assumed
with the  acquisition of Alkaloida in Hungary and the issuance in August of 1997
of $275,000,000 of senior notes.

Taxes

Provision  (benefit) for income taxes was ($521,000) and  ($12,311,000)  for the
three and nine  months  ended  September  30,  1997,  respectively,  compared to
$2,345,000  and  $3,385,000  for the same  periods  in 1996.  As a result of the
acquisition  of product rights from Roche,  the Company  reassessed the carrying
value of its  deferred  tax assets  resulting in an increase in its deferred tax
asset and a corresponding  deferred tax benefit of $25,854,000.  Offsetting this
benefit were increases in taxes at ICN Yugoslavia of $10,163,000  resulting from
the expiration of tax benefits which originated when ICN Yugoslavia was acquired
in 1991. However, future taxes may be partially offset by tax credits allowed in
Yugoslavia for plant construction.  The current statutory tax rate in Yugoslavia
is 25%.


Page 19
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (Continued)


Computation of Per Share Earnings

In the Company's calculation of per share earnings, certain adjustments are made
to reported  net income to arrive at an  adjusted  net income that is divided by
the number of shares for the period.  Last year these adjustments related to the
impact of the  Company's  convertible  debt,  while in the three and nine months
ended September 30, 1997 there are additional  adjustments  related to preferred
dividends. In October of 1996, the Company issued $50,000,000 of preferred stock
having a 6% annual dividend and a convertibility  feature that allows conversion
into common stock at a discount from the current market price at the time of the
exercise.  This discount  represents an embedded dividend and is treated similar
to the 6% stated preferred dividend in the calculation of earnings per share.

In the three and nine months ended  September 30, 1997,  the preferred  stock is
not  assumed  to  be  converted   because  to  do  so  would  be  anti-dilutive.
Accordingly,  the earnings per share  calculation  includes an adjustment to net
income for the three and nine months  ended  September  30, 1997 of $659,000 and
$5,085,000, respectively, related to the stated preferred and embedded dividends
compared to no preferred  dividend deduction last year. The embedded dividend is
deducted  from  earnings  in  the  per  share  calculation  based  on  when  the
convertible  feature of the preferred becomes  exercisable,  which occurs over a
year with most of the discount amortized in the first two quarters subsequent to
the issuance.  Since March 31, 1997,  approximately 48,000 shares of the initial
50,000 share preferred stock offering have been converted into common stock.

ICN YUGOSLAVIA

ICN Yugoslavia, a 75% owned subsidiary,  operates in a business environment that
is subject to significant  economic  volatility and political  instability.  The
economic  conditions in Yugoslavia  include  continuing  liquidity  problems,  a
history of high inflation,  unemployment,  a weakened  banking system and a high
trade  deficit.  The  future  of  the  economic  and  political  environment  of
Yugoslavia  is  uncertain  and could  deteriorate  to the point  that a material
adverse  impact on the  Company's  financial  position and results of operations
could occur.

ICN Yugoslavia began the year with a net monetary asset exposure of $134,000,000
which was subject to foreign exchange loss if a devaluation of the dinar were to
occur.  During the first nine months of 1997,  the Company  reduced its monetary
exposure  by  converting  dinar  denominated   accounts  receivable  into  notes
receivable payable in dinars, but fixed in dollar amounts.  The first conversion
was  made  early in the  first  quarter  with  $50,000,000  accounts  receivable
converted  into a one year note bearing  interest at LIBOR plus one  percent.  A
second  conversion  was  arranged  at the end of the first  quarter  through  an
agreement with the Yugoslavian  government to purchase $50,000,000 of drugs. The
sales  under  this  agreement  were  converted  into a note  receivable  bearing
interest  at LIBOR plus one percent on the  outstanding  balance and has special
payment  guarantees  with  the  payment  fixed in  dollar  amounts.  The  second
agreement  also allows the  Company to offset  certain  payroll tax  obligations
against  outstanding  accounts  receivable  balances.  Subsequent  to these  two
agreements,  the  Company  negotiated  an  arrangement  with the  government  of
Yugoslavia  under  which ICN  Yugoslavia  would  commit to  continue  to provide
products,  in dollar  denominated  sales,  in an amount  up to  $50,000,000  per
calendar  quarter  for one year,  and the  government  would  pay a  minimum  of
$9,500,000 per month towards  outstanding  receivables.  However, at no point in
time  can  the  amount  due  to  ICN  Yugoslavia  from  the  government   exceed
$200,000,000,  including both accounts and notes  receivable.  Receivables  that
arise from this  agreement are interest  bearing with interest at the LIBOR rate
plus one percent.  As of September 30, 1997,  ICN  Yugoslavia had a net monetary
asset position of $48,000,000 which would be subject to foreign exchange loss if
a devaluation of the dinar were to occur.

The Company reduced its overall accounts  receivable  balance from the beginning
of the year through  collections  and the conversion of $130,000,000 of accounts
receivable into notes receivable  discussed above. As of September 30, 1997, the
accounts receivable balance was $74,471,000.  The willingness of the Yugoslavian
government  to  provide  the  Company  protection  against  devaluation  on  its
receivables  in exchange for longer  payment terms is a reflection of the strict
adherence to government  policy on controlling  inflation by limiting the amount
of hard currency in circulation.  This policy was initially established with the
start of the stabilization program in 1994.


Page 20
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (Continued)


In spite of a decrease in sales for the nine months ended  September 30, 1997 of
$42,466,000  compared to the same period last year, the operating  income of ICN
Yugoslavia increased to $53,855,000 for the nine months ended September 30, 1997
from  $46,271,000 the same period of last year, an increase of 16%. The increase
is  primarily  due to improved  gross  margins of 49% in the nine  months  ended
September  30, 1997  compared to 37% last year.  Last year's  quarterly  margins
reflected the impact of the  devaluation of the dinar in November of 1995.  This
improvement  over last year should not be viewed as an indication of improvement
to be expected in future quarters. The Yugoslavian economy is weak and liquidity
continues to be a problem. The improvement in operating income over last year is
offset by increased  levels of tax expense due to the expiration of tax benefits
in  Yugoslavia.  Net  income  from  ICN  Yugoslavia  for the nine  months  ended
September 30, 1997, was $31,553,000 compared to $34,687,000 last year.

LIQUIDITY AND CAPITAL RESOURCES

During the nine months  ended  September  30, 1997,  cash  provided by operating
activities totaled  $15,374,000.  The level of  accounts  and  notes  receivable
increased   $74,327,000,   primarily  at  ICN  Yugoslavia   resulting  from  the
lengthening of the collection period of receivables,  the conversion of accounts
receivables into one-year notes  receivables and general  liquidity  problems in
Yugoslavia. Cash from operating activities includes an adjustment to reverse the
non-cash  impact  of a  $25,854,000  tax  benefit  from the  revaluation  of the
Company's  deferred tax asset.

Cash used in  investing  activities  of  $50,244,000  for the nine months  ended
September 30, 1997 include  $24,137,000 of cash paid for acquisitions  that were
initially acquired in 1996 and $27,634,000 of capital expenditures  primarily in
the North America and Eastern European regions,  related to production  facility
improvements.

Cash provided by financing  activities of $265,906,000 for the nine months ended
September 30, 1997 primarily includes  $16,534,000 of proceeds from the exercise
of stock  options and  $267,000,000  of net proceeds from the issuance of senior
notes  partially  offset by net  payments  of notes  payable of  $8,958,000  and
$8,414,000  of  dividends  paid.  The  increase  in 1997  dividend  payments  is
primarily due to the timing of quarterly cash payments in 1997 compared to 1996.

On March 25, 1997,  the  Company's  Board of Directors  declared a first quarter
cash  dividend  ("distribution")  of $.08 per share payable on April 23, 1997 to
stockholders of record on April 9, 1997.

On June 26, 1997,  the Company's  Board of Directors  declared a second  quarter
cash dividend of $.08 per share, payable July 23, 1997 to stockholders of record
on July 9, 1997.

On September 24, 1997, the Company's Board of Directors declared a third quarter
cash dividend of $.08 per share,  payable on October 22, 1997 to stockholders of
record on October 8, 1997.

The Company is subject to foreign currency risk on its foreign  denominated debt
of  approximately   $25,615,000  at  September  30,  1997,  which  is  primarily
denominated in Swiss francs.

In April 1997, the Company  obtained a $15,000,000  revolving  credit  facility.
Funds  borrowed  under  this  facility  will  be  used  for  general   operating
requirements at a rate of LIBOR plus one percent.  This credit facility contains
covenants  that include  restrictions  on  redemption  or  repurchase  of stock,
limitation on dividend payments and on acquiring new debt and the maintenance of
certain financial ratios.

The  Company  and  certain   subsidiaries  do  not  maintain  product  liability
insurance.  While the Company has never experienced a material adverse claim for
personal injury resulting from allegedly defective products,  a successful claim
could have a material  adverse  effect on the Company's  liquidity and financial
performance.



Page 21
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (Continued)


DEMANDS ON LIQUIDITY

Management  believes that funds  generated from operations will be sufficient to
meet its normal operating  requirements  during the coming year. If the historic
rate of growth in  Eastern  Europe  continues,  these  operations  will  require
increasing  levels of working  capital and funds for  additional  facilities  or
upgrading  of  existing  facilities.   Additionally,  the  Company  has  several
preliminary acquisition prospects that may require significant funds in 1997. In
August 1997, the Company completed its offering of $275,000,000 principle amount
of 9.25%  Senior  Notes due 2005 (the  "Notes").  Interest  on the Notes will be
payable  semi-annually  on  February  15 and August 15 of each year,  commencing
February 15, 1998. The Notes will mature on August 15, 2005,  unless  previously
redeemed.  The Notes will be redeemable in cash at the option of the Company, in
whole or in part,  on or after August 15, 2001.  The Company  intends to use the
proceeds  from  this  offering  for   expansion  in  Eastern   Europe,   product
acquisitions  in the North America, and for general purposes.

THE "SAFE HARBOR" STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION ACT OF 1995

This Form 10-Q contains  statements that constitute  forward looking  statements
within the  meaning of the  Private  Securities  Litigation  Reform Act of 1995.
Those  statements  appear in a number  of  places in this Form 10-Q and  include
statements  regarding,  among other matters, the factors affecting the Company's
financial   condition  or  results  of  operations,   liquidity  in  Yugoslavia,
management  of monetary  exposure,  economic  conditions in  Yugoslavia,  credit
policies  in  Yugoslavia,  and trends in  financial  results.  Stockholders  are
cautioned that any such forward looking  statements are not guarantees of future
performance and involve risks,  uncertainties  and other factors which may cause
actual results, performance or achievements to differ materially from the future
results,  performance  or  achievements,  expressed  or implied in such  forward
looking  statements.  Such  factors  are  discussed  in this  Form 10-Q and also
include,  without  limitation,  the Company's  dependence on  foreign operations
(which are subject to certain  risks  inherent in  conducting  business  abroad,
including possible nationalization or expropriation, price and exchange control,
limitations  on  foreign   participation  in  local   enterprises,   health-care
regulations  and  other  restrictive  governmental  conditions);   the  risk  of
operations  in  Yugoslavia;  Eastern  Europe,  Russia  and China in light of the
unstable economies,  political and regulatory conditions in such countries;  the
Company's ability to successfully develop and commercialize future products; the
limited protection afforded by the patents relating to Virazole(R), and possibly
on future  drugs,  techniques,  processes or products the Company may develop or
acquire;  the Company's  ability to continue its expansion plan and to integrate
successfully any acquired companies; the results of lawsuits pending against the
Company; the Company's dependence on its management,  including Milan Panic, its
Chairman and Chief Executive Officer;  the Company's potential product liability
exposure and lack of any insurance  coverage thereof;  government  regulation of
the   pharmaceutical   industry   (including   review  and   approval   for  new
pharmaceutical  products by the FDA in the United States and comparable agencies
in other countries) and competition.





Page 22

PART II - OTHER INFORMATION

Item 1.   LEGAL PROCEEDINGS


See Note 6 of Notes to Consolidated Condensed Financial Statements.


Item 6.   EXHIBITS AND REPORTS ON FORM 8-K

(a)       Exhibits.

          Exhibit  10.1:  Form  of  Asset  Purchase  Agreement  by  and  between
          Hoffmann-La   Roche   Inc.,   a  New  Jersey   corporation,   and  ICN
          Pharmaceuticals, Inc., a Delaware corporation, dated as of October 30,
          1997.

          Exhibit 10.2:  Form of Asset  Purchase  Agreement by and between Roche
          Products  Inc., a  Panamanian  corporation,  and ICN  Pharmaceuticals,
          Inc., a Delaware corporation, dated as of October 30, 1997.

          Exhibit 10.3:  Form of Asset Purchase  Agreement by and between Syntex
          (F.P.) Inc., a Delaware corporation,  Syntex (U.S.A.) Inc., a Delaware
          corporation, ICN Puerto Rico, Inc., a Puerto Rico corporation, and ICN
          Pharmaceuticals,  Inc., a Delaware  corporation,  dated as of June 13,
          1997.

          Exhibit 11:     Computation of Per Share Earnings
          Exhibit 15.1:   Review Report of Independent Accountants
          Exhibit 15.2:   Awareness Letter of Independent Accountants
          Exhibit 27:     Financial Data Schedule

(b)       Reports on Form 8-K.

No reports on Form 8-K were filed during the quarter ended September 30, 1997.











Page 23


                                   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: November 12, 1997     /s/ Milan Panic
                            ------------------------------------
                            Milan Panic
                            Chairman of the Board and Chief Executive Officer



Date: November 12, 1997     /s/ John E. Giordani
                            ------------------------------------
                            John E. Giordani
                            Executive Vice President and Chief Financial Officer