Mylan Reports First Quarter 2018 Results and Reaffirms 2018 Guidance
First Quarter 2018 Financial Highlights
- Total revenues of
$2.68 billion , down 1% compared to the prior year period.Europe segment net sales of$1.04 billion , up 16%, up 2% on a constant currency basis.- Rest of World segment net sales of
$626.7 million , up 8%, up 3% on a constant currency basis. North America segment net sales of$985.3 million , down 19%, primarily due to the combined impact of the loss of exclusivity on the olmesartan products, lower sales of branded products, including the EpiPen® Auto-Injector, the divestiture of certain contract manufacturing assets and the impact of the adoption of new accounting standards.
- U.S. GAAP diluted earnings per ordinary share ("U.S. GAAP EPS") of
$0.17 , up 42% over the prior year period. - Adjusted diluted earnings per ordinary share ("adjusted EPS") of
$0.96 in line with our expectations, up 3% over the prior year period. - U.S. GAAP net cash provided by operating activities for the three months ended
March 31, 2018 of$621.8 million , up 37% compared to$452.9 million in the prior year period. - Adjusted free cash flow for the three months ended
March 31, 2018 of$663.6 million , up 39% compared to$477.6 million in the prior year period. - Mylan is not providing forward looking guidance for U.S. GAAP reported financial measures or a quantitative reconciliation of forward-looking non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information.
Mylan CEO
President
Mylan CFO
Financial Summary |
|||||||||
Three Months Ended |
|||||||||
March 31, |
|||||||||
(Unaudited; in millions, except per share amounts and %s) |
2018 |
2017 |
Percent |
||||||
Total Revenues (1) |
$ |
2,684.5 |
$ |
2,719.5 |
(1)% |
||||
North America Net Sales |
985.3 |
1,214.9 |
(19)% |
||||||
Europe Net Sales |
1,038.4 |
892.0 |
16% |
||||||
Rest of World Net Sales |
626.7 |
580.5 |
8% |
||||||
Other Revenues |
34.1 |
32.1 |
6% |
||||||
US GAAP Gross Profit |
$ |
984.3 |
$ |
1,085.0 |
(9)% |
||||
US GAAP Gross Margin |
36.7 |
% |
39.9 |
% |
(8)% |
||||
Adjusted Gross Profit (2) |
$ |
1,419.8 |
$ |
1,454.2 |
(2)% |
||||
Adjusted Gross Margin (2) |
52.9 |
% |
53.5 |
% |
(1)% |
||||
US GAAP Net Earnings (Loss) |
$ |
87.1 |
$ |
66.4 |
31% |
||||
US GAAP EPS |
$ |
0.17 |
$ |
0.12 |
42% |
||||
Adjusted Net Earnings (2) |
$ |
495.6 |
$ |
499.8 |
(1)% |
||||
Adjusted EPS (2) |
$ |
0.96 |
$ |
0.93 |
3% |
||||
EBITDA (2) |
$ |
663.8 |
$ |
658.5 |
1% |
||||
Adjusted EBITDA (2) |
$ |
813.9 |
$ |
812.7 |
—% |
(1) |
Amounts exclude intersegment revenue that eliminates on a consolidated basis. |
|||
(2) |
Non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information. |
First Quarter 2018 Financial Results
Total revenues were
Net sales from existing products on a constant currency basis decreased
Wholesaler and distributor inventory levels of our products can fluctuate throughout the year due to the seasonality of certain products, the timing of product demand and other factors. Such fluctuations may impact the comparability of our net sales between periods. Below is a summary of net sales in each of our segments for the three months ended March 31, 2018:
- Net sales in the
North America segment totaled$985.3 million , a decrease of$229.6 million or 19% from the prior year period. This decrease was driven primarily by a$108.7 million combined decrease in the sales of branded products, including EpiPen® Auto-Injector, the impact of the loss of exclusivity of olmesartan and olmesartan HCTZ and the prior year divestiture of certain contract manufacturing assets. In addition, net sales were negatively impacted by$24.6 million related to the implementation of new accounting standards. The remaining decrease was due to lower volumes, and to a lesser extent, pricing, on other existing products partially offset by new product introductions. The impact of foreign currency translation on the current period net sales was insignificant withinNorth America . - Partially offsetting the decrease in
North America was net sales growth in theEurope segment of$146.4 million , or 16%, in the quarter. Net sales inEurope totaled$1.04 billion in the current quarter. This increase was primarily the result of the favorable impact of foreign currency translation of approximately$132.8 million or 14% withinEurope . Net sales from new product introductions and favorable volumes were partially offset by slightly lower pricing. Constant currency net sales increased by approximately$13.6 million or 2% when compared to the prior year period. - Net sales in the Rest of World segment totaled
$626.7 million in the current quarter, an increase of$46.2 million , or 8%. This increase was primarily the result of the favorable impact of foreign currency translation of approximately$28.2 million and higher net sales as a result of new product sales and favorable volumes, partially offset by unfavorable pricing. The increase in net sales from new products was primarily due to new product sales in emerging markets. The increase in volume was primarily due to the Company's anti-retroviral therapy franchise. Constant currency net sales increased by approximately$18.0 million or 3% when compared to the prior year period.
U.S. GAAP gross profit was
R&D expense for the three months ended March 31, 2018 was
SG&A expense was
During the first quarter of 2018, the Company recorded a net charge of
U.S. GAAP net earnings increased by
EBITDA was
Cash Flow
U.S. GAAP net cash provided by operating activities was
Conference Call and Earnings Materials
Non-GAAP Financial Measures
This press release includes the presentation and discussion of certain financial information that differs from what is reported under accounting principles generally accepted in
For additional information regarding the components and uses of Non-GAAP financial measures refer to Management's Discussion and Analysis of Financial Condition and Results of Operations-- Use of Non-GAAP Financial Measures section of Mylan's Quarterly Report on Form 10-Q for the three months ended March 31, 2018 (the "Form 10-Q").
Mylan is not providing forward looking guidance for U.S. GAAP reported financial measures or a quantitative reconciliation of forward-looking non-GAAP financial measures to the most directly comparable U.S. GAAP measure because it is unable to predict with reasonable certainty the ultimate outcome of certain significant items without unreasonable effort. These items include, but are not limited to, acquisition-related expenses including those related to the
Reconciliation of Adjusted Net Earnings and Adjusted EPS
Below is a reconciliation of U.S. GAAP net earnings and U.S. GAAP EPS to adjusted net earnings and adjusted EPS for the three months ended March 31, 2018 compared to the prior year period:
Three Months Ended March 31, |
|||||||||||||||
(in millions, except per share amounts) |
2018 |
2017 |
|||||||||||||
U.S. GAAP net earnings and U.S. GAAP EPS |
$ |
87.1 |
$ |
0.17 |
$ |
66.4 |
$ |
0.12 |
|||||||
Purchase accounting related amortization (primarily included in cost of sales) (a) |
423.4 |
349.2 |
|||||||||||||
Litigation settlements and other contingencies, net |
16.2 |
(0.9) |
|||||||||||||
Interest expense (primarily clean energy investment financing and accretion of contingent |
9.7 |
25.0 |
|||||||||||||
Clean energy investments pre-tax loss |
23.0 |
22.3 |
|||||||||||||
Acquisition related costs (primarily included in SG&A and cost of sales) (b) |
2.3 |
31.3 |
|||||||||||||
Restructuring related costs (c) |
45.4 |
23.1 |
|||||||||||||
Other special items included in: |
|||||||||||||||
Cost of sales |
10.0 |
7.1 |
|||||||||||||
Research and development expense (d) |
46.6 |
65.1 |
|||||||||||||
Selling, general and administrative expense |
1.8 |
5.9 |
|||||||||||||
Other expense, net (e) |
17.4 |
6.1 |
|||||||||||||
Tax effect of the above items and other income tax related items |
(187.3) |
(100.8) |
|||||||||||||
Adjusted net earnings and adjusted EPS |
$ |
495.6 |
$ |
0.96 |
$ |
499.8 |
$ |
0.93 |
|||||||
Weighted average diluted ordinary shares outstanding |
516.8 |
536.9 |
Significant items for the three months ended March 31, 2018 include the following: |
|||||||
(a) |
The increase in purchase accounting related amortization for the three month period is primarily due to the impact of foreign currency translation on the amortization expense related to intangible assets acquired in the acquisition of Meda AB (publ.). In addition, amortization expense increased as a result of the full impact of various product rights acquisitions which occurred throughout 2017 and a $30.0 million IPR&D impairment charge in the current quarter. |
||||||
(b) |
Acquisition related costs primarily relate to acquisition and integration activities. Included in SG&A for the three months ended March 31, 2017 is approximately $24.1 million, primarily related to consulting, professional and legal costs. |
||||||
(c) |
For the three months ended March 31, 2018, approximately $4.4 million is included in cost of sales, $4.9 million is included in R&D, and $36.1 million is included in SG&A. Refer to Note 17 Restructuring included in Item 1 of the Form 10-Q for additional information. |
||||||
(d) |
R&D expense for the three months ended March 31, 2018 includes two non-refundable upfront payments totaling approximately $43.0 million for development agreements entered into during the quarter, and the remaining expense relates to the Momenta collaboration. For the three months ended March 31, 2017, R&D expense includes an upfront expense of approximately $50.0 million related to a joint development and marketing agreement for a respiratory product, $5.8 million related to Momenta collaboration expense, and other similar smaller agreements. |
||||||
(e) |
Primarily related to mark-to-market losses of investments in equity securities historically accounted for as available-for-sale securities and the cumulative realized gains on such investments. |
Below is a reconciliation of U.S. GAAP net earnings to EBITDA and adjusted EBITDA for the three months ended March 31, 2018 compared to the prior year period (in millions):
Three Months Ended |
|||||||
March 31, |
|||||||
2018 |
2017 |
||||||
U.S. GAAP net earnings |
$ |
87.1 |
$ |
66.4 |
|||
Add adjustments: |
|||||||
Net contribution attributable to equity method investments |
23.1 |
33.2 |
|||||
Income tax (benefit) provision |
(76.6) |
5.2 |
|||||
Interest expense |
131.7 |
138.2 |
|||||
Depreciation and amortization |
498.5 |
415.5 |
|||||
EBITDA |
$ |
663.8 |
$ |
658.5 |
|||
Add adjustments: |
|||||||
Share-based compensation expense |
21.4 |
23.1 |
|||||
Litigation settlements and other contingencies, net |
16.2 |
9.0 |
|||||
Restructuring & other special items |
112.5 |
122.1 |
|||||
Adjusted EBITDA |
$ |
813.9 |
$ |
812.7 |
|||
About Mylan
Mylan is a global pharmaceutical company committed to setting new standards in healthcare. Working together around the world to provide 7 billion people access to high quality medicine, we innovate to satisfy unmet needs; make reliability and service excellence a habit; do what's right, not what's easy; and impact the future through passionate global leadership. We offer a growing portfolio of more than 7,500 marketed products around the world, including antiretroviral therapies on which more than 40% of people being treated for HIV/AIDS globally depend. We market our products in more than 165 countries and territories. We are one of the world's largest producers of active pharmaceutical ingredients. Every member of our approximately 35,000-strong workforce is dedicated to creating better health for a better world, one person at a time. Learn more at Mylan.com. We routinely post information that may be important to investors on our website at investor.mylan.com.
Forward-Looking Statements
This release contains "forward-looking statements." These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements may include, without limitation, that our diversity and durability enhance our ability to absorb evolving industry dynamics and natural market volatility, while at the same time, accelerate our mission of providing access to high quality medicine; we continue to execute on our key pipeline programs while maintaining our confidence in our ability to bring these important products to market; we are executing on our integration activities to further optimize our cost structure, at the same time we are investing across our business in areas such as sales and marketing of several global key products, and we expect to continue this execution throughout 2018; and that we remain confident in our full year 2018 guidance and business outlook, including full year 2018 total revenues and adjusted EPS guidance ranges. These may often be identified by the use of words such as "will," "may," "could," "should," "would," "project," "believe," "anticipate," "expect," "plan," "estimate," "forecast," "potential," "pipeline," "intend," "continue," "target" and variations of these words or comparable words. Because forward-looking statements inherently involve risks and uncertainties, actual future results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to: actions and decisions of healthcare and pharmaceutical regulators; failure to achieve expected or targeted future financial and operating performance and results; uncertainties regarding future demand, pricing and reimbursement for our products; any regulatory, legal, or other impediments to Mylan's ability to bring new products to market, including, but not limited to, where Mylan uses its business judgment and decides to manufacture, market, and/or sell products, directly or through third parties, notwithstanding the fact that allegations of patent infringement(s) have not been finally resolved by the courts (i.e., an "at-risk launch"); success of clinical trials and Mylan's ability to execute on new product opportunities; any changes in or difficulties with our manufacturing facilities, supply chain or inventory or our ability to meet anticipated demand; the scope, timing, and outcome of any ongoing legal proceedings, including government investigations, and the impact of any such proceedings on our financial condition, results of operations, and/or cash flows; the ability to meet expectations regarding the accounting and tax treatments of acquisitions, including Mylan's acquisition of
Mylan N.V. and Subsidiaries |
|||||||
Condensed Consolidated Statements of Operations |
|||||||
(Unaudited; in millions, except per share amounts) |
|||||||
Three Months Ended |
|||||||
March 31, |
|||||||
2018 |
2017 |
||||||
Revenues: |
|||||||
Net sales |
$ |
2,650.4 |
$ |
2,687.4 |
|||
Other revenues |
34.1 |
32.1 |
|||||
Total revenues |
2,684.5 |
2,719.5 |
|||||
Cost of sales |
1,700.2 |
1,634.5 |
|||||
Gross profit |
984.3 |
1,085.0 |
|||||
Operating expenses: |
|||||||
Research and development |
204.9 |
217.5 |
|||||
Selling, general and administrative |
607.5 |
630.8 |
|||||
Litigation settlements and other contingencies, net |
16.2 |
9.0 |
|||||
Total operating expenses |
828.6 |
857.3 |
|||||
Earnings from operations |
155.7 |
227.7 |
|||||
Interest expense |
131.7 |
138.2 |
|||||
Other expense, net |
13.5 |
17.9 |
|||||
Earnings before income taxes |
10.5 |
71.6 |
|||||
Income tax (benefit) provision |
(76.6) |
5.2 |
|||||
Net earnings |
87.1 |
66.4 |
|||||
Earnings per ordinary share: |
|||||||
Basic |
$ |
0.17 |
$ |
0.12 |
|||
Diluted |
$ |
0.17 |
$ |
0.12 |
|||
Weighted average ordinary shares outstanding: |
|||||||
Basic |
514.4 |
534.5 |
|||||
Diluted |
516.8 |
536.9 |
Mylan N.V. and Subsidiaries |
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(Unaudited; in millions) |
|||||||
March 31, |
December 31, |
||||||
ASSETS |
|||||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
367.4 |
$ |
292.1 |
|||
Accounts receivable, net |
3,024.8 |
3,612.4 |
|||||
Inventories |
2,641.1 |
2,542.7 |
|||||
Prepaid expenses and other current assets |
728.0 |
766.1 |
|||||
Total current assets |
6,761.3 |
7,213.3 |
|||||
Intangible assets, net |
15,047.6 |
15,245.8 |
|||||
Goodwill |
10,318.3 |
10,205.7 |
|||||
Other non-current assets |
3,057.3 |
3,141.5 |
|||||
Total assets |
$ |
35,184.5 |
$ |
35,806.3 |
|||
LIABILITIES AND EQUITY |
|||||||
Liabilities |
|||||||
Current portion of long-term debt and other long-term obligations |
$ |
2,325.8 |
$ |
1,808.9 |
|||
Current liabilities |
4,061.0 |
4,576.4 |
|||||
Long-term debt |
12,451.4 |
12,865.3 |
|||||
Other non-current liabilities |
3,169.6 |
3,248.1 |
|||||
Total liabilities |
22,007.8 |
22,498.7 |
|||||
Mylan N.V. shareholders' equity |
13,176.7 |
13,307.6 |
|||||
Total liabilities and equity |
$ |
35,184.5 |
$ |
35,806.3 |
Mylan N.V. and Subsidiaries |
|||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures |
|||||||||||||||||||||
(Unaudited; in millions) |
|||||||||||||||||||||
Summary of Total Revenues by Segment |
|||||||||||||||||||||
Three Months Ended |
|||||||||||||||||||||
March 31, |
|||||||||||||||||||||
(In millions) |
2018 |
2017 |
% Change |
2018 |
2018 |
Constant |
|||||||||||||||
Net sales |
|||||||||||||||||||||
North America |
$ |
985.3 |
$ |
1,214.9 |
(19) |
% |
$ |
(3.1) |
$ |
982.2 |
(19) |
% |
|||||||||
Europe |
1,038.4 |
892.0 |
16 |
% |
(132.8) |
905.6 |
2 |
% |
|||||||||||||
Rest of World |
626.7 |
580.5 |
8 |
% |
(28.2) |
598.5 |
3 |
% |
|||||||||||||
Total net sales |
2,650.4 |
2,687.4 |
(1) |
% |
(164.1) |
2,486.3 |
(7) |
% |
|||||||||||||
Other revenues (3) |
34.1 |
32.1 |
6 |
% |
(1.9) |
32.2 |
— |
% |
|||||||||||||
Consolidated total revenues (4) |
$ |
2,684.5 |
$ |
2,719.5 |
(1) |
% |
$ |
(166.0) |
$ |
2,518.5 |
(7) |
% |
(1) |
Currency impact is shown as unfavorable (favorable). |
|||
(2) |
The constant currency percentage change is derived by translating net sales or revenues for the current period at prior year comparative period exchange rates, and in doing so shows the percentage change from 2018 constant currency net sales or revenues to the corresponding amount in the prior year. |
|||
(3) |
For the three months ended March 31, 2018, other revenues in North America, Europe, and Rest of World were approximately $21.1 million, $9.5 million, and $3.5 million, respectively. |
|||
(4) |
Amounts exclude intersegment revenue that eliminates on a consolidated basis. |
Reconciliation of Income Statement Line Items |
|||||||
Three Months Ended |
|||||||
March 31, |
|||||||
2018 |
2017 |
||||||
U.S. GAAP cost of sales |
$ |
1,700.2 |
$ |
1,634.5 |
|||
Deduct: |
|||||||
Purchase accounting amortization and other related items |
(420.9) |
(343.3) |
|||||
Acquisition related items |
(0.2) |
(5.9) |
|||||
Restructuring related costs |
(4.4) |
(12.9) |
|||||
Other special items |
(10.0) |
(7.1) |
|||||
Adjusted cost of sales |
$ |
1,264.7 |
$ |
1,265.3 |
|||
Adjusted gross profit (a) |
$ |
1,419.8 |
$ |
1,454.2 |
|||
Adjusted gross margin (a) |
53 |
% |
53 |
% |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2018 |
2017 |
||||||
U.S. GAAP R&D |
$ |
204.9 |
$ |
217.5 |
|||
Deduct: |
|||||||
Acquisition related costs |
(0.1) |
(0.3) |
|||||
Restructuring related costs |
(4.9) |
(1.3) |
|||||
Other special items |
(46.6) |
(65.1) |
|||||
Adjusted R&D |
$ |
153.3 |
$ |
150.8 |
|||
Adjusted R&D as % of total revenues |
6 |
% |
6 |
% |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2018 |
2017 |
||||||
U.S. GAAP SG&A |
$ |
607.5 |
$ |
630.8 |
|||
Add / (deduct): |
|||||||
Acquisition related costs |
(2.0) |
(24.1) |
|||||
Restructuring related costs |
(36.1) |
(8.9) |
|||||
Purchase accounting amortization and other related items |
(2.4) |
(0.2) |
|||||
Other special items |
(1.8) |
(5.9) |
|||||
Adjusted SG&A |
$ |
565.2 |
$ |
591.7 |
|||
Adjusted SG&A as % of total revenues |
21 |
% |
22 |
% |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2018 |
2017 |
||||||
U.S. GAAP total operating expenses |
$ |
828.6 |
$ |
857.3 |
|||
Add / (deduct): |
|||||||
Litigation settlements and other contingencies, net |
(16.2) |
(9.0) |
|||||
R&D adjustments |
(51.6) |
(66.7) |
|||||
SG&A adjustments |
(42.3) |
(39.1) |
|||||
Adjusted total operating expenses |
$ |
718.5 |
$ |
742.5 |
|||
Adjusted earnings from operations (b) |
$ |
701.3 |
$ |
711.7 |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2018 |
2017 |
||||||
U.S. GAAP interest expense |
$ |
131.7 |
$ |
138.2 |
|||
Deduct: |
|||||||
Interest expense related to clean energy investments |
(2.3) |
(3.3) |
|||||
Accretion of contingent consideration liability |
(5.5) |
(7.8) |
|||||
Acquisition related costs |
— |
(0.2) |
|||||
Other special items |
(1.9) |
(2.0) |
|||||
Adjusted interest expense |
$ |
122.0 |
$ |
124.9 |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2018 |
2017 |
||||||
U.S. GAAP other expense, net |
$ |
13.5 |
$ |
17.9 |
|||
(Add) / deduct: |
|||||||
Clean energy investments pre-tax loss (c) |
(23.0) |
(22.3) |
|||||
Purchase accounting related amortization |
— |
(5.7) |
|||||
Net loss on Sagent Agila joint venture termination |
— |
(5.7) |
|||||
Acquisition related costs |
— |
(0.8) |
|||||
Other items (d) |
(17.4) |
(2.3) |
|||||
Adjusted other income |
$ |
(26.9) |
$ |
(18.9) |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2018 |
2017 |
||||||
U.S. GAAP earnings before income taxes |
$ |
10.5 |
$ |
71.6 |
|||
Total pre tax non-GAAP adjustments |
595.8 |
534.3 |
|||||
Adjusted earnings before income taxes |
$ |
606.3 |
$ |
605.9 |
|||
U.S. GAAP income tax (benefit) provision |
$ |
(76.6) |
$ |
5.2 |
|||
Adjusted tax expense |
187.2 |
100.8 |
|||||
Adjusted income tax provision |
$ |
110.6 |
$ |
106.0 |
|||
Adjusted effective tax rate |
18.2 |
% |
17.5 |
% |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2018 |
2017 |
||||||
U.S. GAAP net cash provided by operating activities |
$ |
621.8 |
$ |
452.9 |
|||
Add: |
|||||||
Restructuring related costs |
31.5 |
55.2 |
|||||
Acquisition related costs |
1.5 |
22.9 |
|||||
R&D expense |
39.5 |
5.0 |
|||||
Adjusted net cash provided by operating activities |
$ |
694.3 |
$ |
536.0 |
|||
Deduct: |
|||||||
Capital expenditures |
(30.7) |
(58.4) |
|||||
Adjusted free cash flow |
$ |
663.6 |
$ |
477.6 |
(a) |
U.S. GAAP gross profit is calculated as total revenues less U.S. GAAP cost of sales. U.S. GAAP gross margin is calculated as U.S. GAAP gross profit divided by total revenues. Adjusted gross profit is calculated as total revenues less adjusted cost of sales. Adjusted gross margin is calculated as adjusted gross profit divided by total revenues. |
|||
(b) |
U.S. GAAP earnings from operations is calculated as U.S. GAAP gross profit less U.S. GAAP total operating expenses. Adjusted net earnings from operations is calculated as adjusted gross profit less adjusted total operating expenses. |
|||
(c) |
Adjustment represents exclusion of activity related to Mylan's clean energy investments, the activities of which qualify for income tax credits under section 45 of the U.S. Internal Revenue Code of 1986, as amended. |
|||
(d) |
Primarily related to mark-to-market losses of investments in equity securities historically accounted for as available-for-sale securities and the cumulative realized gains on such investments. |
Reconciliation of EBITDA and Adjusted EBITDA
Below is a reconciliation of U.S. GAAP net earnings to EBITDA and adjusted EBITDA for the respective quarterly periods (in millions):
Three Months Ended |
|||||||||||||||
(in millions, except ratio) |
June 30, |
September 30, |
December 31, |
March 31, |
|||||||||||
U.S. GAAP net earnings |
$ |
297.0 |
$ |
88.3 |
$ |
244.3 |
$ |
87.1 |
|||||||
Add adjustments: |
|||||||||||||||
Net contribution attributable to equity method investments |
21.7 |
22.4 |
(19.2) |
23.1 |
|||||||||||
Income tax provision (benefit) |
27.7 |
91.3 |
82.8 |
(76.6) |
|||||||||||
Interest expense |
136.3 |
131.8 |
128.3 |
131.7 |
|||||||||||
Depreciation and amortization |
421.2 |
443.1 |
526.0 |
498.5 |
|||||||||||
EBITDA |
$ |
903.9 |
$ |
776.9 |
$ |
962.2 |
$ |
663.8 |
|||||||
Add adjustments: |
|||||||||||||||
Share-based compensation expense |
18.9 |
22.2 |
10.5 |
21.4 |
|||||||||||
Litigation settlements and other contingencies, net |
(50.0) |
15.2 |
12.7 |
16.2 |
|||||||||||
Restructuring & other special items |
58.1 |
109.5 |
138.2 |
112.5 |
|||||||||||
Adjusted EBITDA |
$ |
930.9 |
$ |
923.8 |
$ |
1,123.6 |
$ |
813.9 |
March 31, 2018 Notional Debt to Twelve Months Ended March 31, 2018
The stated non-GAAP financial measure March 31, 2018 notional debt to twelve months ended March 31, 2018 Credit Agreement Adjusted EBITDA leverage ratio is based on the sum of (i) Mylan's adjusted EBITDA for the quarters ended June 30, 2017, September 30, 2017, December 31, 2017 and March 31, 2018 and (ii) certain adjustments permitted to be included in Credit Agreement Adjusted EBITDA as of March 31, 2018 pursuant to the Company's revolving credit facility dated as of
Three Months Ended |
Twelve |
||||||||||||||||||
June 30, |
September 30, |
December 31, |
March 31, |
March 31, |
|||||||||||||||
Mylan N.V. Adjusted EBITDA |
$ |
930.9 |
$ |
923.8 |
$ |
1,123.6 |
$ |
813.9 |
$ |
3,792.2 |
|||||||||
Add: other adjustments including estimated |
77.2 |
||||||||||||||||||
Credit Agreement Adjusted EBITDA |
$ |
3,869.4 |
|||||||||||||||||
Reported debt balances: |
|||||||||||||||||||
Long-term debt, including current portion |
$ |
14,716.6 |
|||||||||||||||||
Short-term borrowings |
355.5 |
||||||||||||||||||
Total reported debt balances |
$ |
15,072.1 |
|||||||||||||||||
Add / (deduct): |
|||||||||||||||||||
Net discount on various debt issuances |
36.3 |
||||||||||||||||||
Deferred financing fees |
70.3 |
||||||||||||||||||
Fair value of hedged debt |
0.6 |
||||||||||||||||||
Total debt at notional amounts |
$ |
15,179.3 |
|||||||||||||||||
Notional debt to Credit Agreement Adjusted |
3.9 |
||||||||||||||||||
Long-term average debt to Credit Agreement Adjusted EBITDA leverage ratio target of ~3.0x
The stated forward-looking non-GAAP financial measure, targeted long term average leverage of ~3.0x debt-to-Credit Agreement Adjusted EBITDA, is based on the ratio of (i) targeted long-term average debt, and (ii) targeted long-term Credit Agreement Adjusted EBITDA. However, the Company has not quantified future amounts to develop the target but has stated its goal to manage long-term average debt and adjusted earnings and EBITDA over time in order to generally maintain the target. This target does not reflect Company guidance.
View original content with multimedia:http://www.prnewswire.com/news-releases/mylan-reports-first-quarter-2018-results-and-reaffirms-2018-guidance-300645296.html
SOURCE
Christine Waller (Media), 724.514.1968, or Melissa Trombetta (Investors), 724.514.1813