Mylan Reports First Quarter 2019 Results and Reaffirms 2019 Guidance
First Quarter 2019 Financial Highlights
- U.S. GAAP diluted loss per ordinary share ("U.S. GAAP EPS") of
$(0.05) as compared to earnings of$0.17 per ordinary share in the prior year period. - Total revenues of
$2.50 billion , down 7% compared to the prior year period and adjusted diluted earnings per ordinary share ("adjusted EPS") of$0.82 , down 15% over the prior year period. - Revenue Highlights:
- Rest of World segment net sales of
$642.4 million , up 3%, up 11% on a constant currency basis. Europe segment net sales of$895.3 million , down 14%, down 6% on a constant currency basis.North America segment net sales of$922.9 million , down 6% on an actual and constant currency basis, primarily driven by changes in the competitive environment and the impact of theMorgantown plant remediation activities.- U.S. GAAP net cash used in operating activities for the three months ended
March 31, 2019 of$(39.7) million , compared to U.S. GAAP net cash provided by operating activities of$621.8 million in the prior year period and adjusted free cash flow for the three months endedMarch 31, 2019 of$27.1 million , compared to$663.6 million in the prior year period, driven primarily by an increased investment in working capital. - 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
With that said, our top-line results fell within the range of where we thought they would be at
Mylan CFO
Financial Summary
Three Months Ended |
|||||||||
March 31, |
|||||||||
(Unaudited; in millions, except per share amounts and %s) |
2019 |
2018 |
Percent |
||||||
Total Revenues (1) |
$ |
2,495.5 |
$ |
2,684.5 |
(7)% |
||||
North America Net Sales |
922.9 |
985.3 |
(6)% |
||||||
Europe Net Sales |
895.3 |
1,038.4 |
(14)% |
||||||
Rest of World Net Sales |
642.4 |
626.7 |
3% |
||||||
Other Revenues |
34.9 |
34.1 |
2% |
||||||
U.S. GAAP Gross Profit |
$ |
805.2 |
$ |
984.3 |
(18)% |
||||
U.S. GAAP Gross Margin |
32.3% |
36.7% |
|||||||
Adjusted Gross Profit (2) |
$ |
1,340.7 |
$ |
1,419.8 |
(6)% |
||||
Adjusted Gross Margin (2) |
53.7% |
52.9% |
|||||||
U.S. GAAP Net (Loss) Earnings |
$ |
(25.0) |
$ |
87.1 |
(129)% |
||||
U.S. GAAP EPS |
$ |
(0.05) |
$ |
0.17 |
(129)% |
||||
Adjusted Net Earnings (2) |
$ |
421.9 |
$ |
495.6 |
(15)% |
||||
Adjusted EPS (2) |
$ |
0.82 |
$ |
0.96 |
(15)% |
||||
EBITDA (2) |
$ |
534.2 |
$ |
663.8 |
(20)% |
||||
Adjusted EBITDA (2) |
$ |
710.2 |
$ |
813.9 |
(13)% |
__________ |
|
(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. |
Three Months Ended
Total Revenues for the three months ended March 31, 2019 were
The decrease in net sales included a decrease in the
- Net sales from
North America segment totaled$922.9 million during the three months endedMarch 31, 2019 , a decrease of$62.4 million or 6% when compared to the prior year period. This decrease was due primarily to lower volumes on existing products, primarily driven by changes in the competitive environment and the impact of theMorgantown plant remediation activities, partially offset by new product sales, including Wixela™ Inhub™ and Fulphila™ (biosimilar to Neulasta®), and increased market share on Glatiramer Acetate Injection. Pricing also declined when compared to the prior year period. The impact of foreign currency translation on current period net sales was insignificant withinNorth America . - Net sales from
Europe segment totaled$895.3 million during the three months endedMarch 31, 2019 , a decrease of$143.1 million or 14% when compared to the prior year period. This decrease was primarily the result of the unfavorable impact of foreign currency translation, lower volumes of existing products driven by the timing of purchases of our products by customers and temporary business disruptions due to the adoption of serialization acrossEurope and, to a lesser extent, pricing. The unfavorable impact of foreign currency translation was approximately$77.5 million or 8%. Partially offsetting these items were new product sales in the current period. Constant currency net sales decreased by approximately$65.6 million or 6%, when compared to the prior year period. - Net sales from Rest of World segment totaled
$642.4 million during the three months endedMarch 31, 2019 , an increase of$15.7 million or 3% when compared to the prior year period. This increase was primarily the result of new product sales and higher volumes of existing products. The increase in net sales as a result of new product sales was primarily due to new product sales inAustralia ,Japan andChina . Increased volume of existing products was primarily driven by the Company's anti-retroviral therapy franchise. This increase was partially offset primarily by the unfavorable impact of foreign currency translation and, to a lesser extent, by lower pricing on existing products. Overall, net sales from Rest of World were unfavorably impacted by the effect of foreign currency translation of approximately$51.8 million , or 8%. Constant currency net sales increased by approximately$67.5 million or 11% when compared to the prior year period.
U.S. GAAP gross profit was
R&D expense for the three months ended March 31, 2019 was
SG&A expense for the three months ended March 31, 2019 was
During the three months ended March 31, 2019 and 2018, the Company recorded net charges of
U.S. GAAP net (loss) earnings decreased by
EBITDA was
Cash Flow
U.S. GAAP net cash used in operating activities was
Conference Call and Earnings Materials
As previously announced,
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, 2019 (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, restructuring expenses, asset impairments, litigation settlements and other contingencies, including changes to contingent consideration and certain other gains or losses. These items are uncertain, depend on various factors, and could have a material impact on U.S. GAAP reported results for the guidance period.
Reconciliation of U.S. GAAP Net Earnings to Adjusted Net Earnings and U.S. GAAP EPS to 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, 2019 compared to the prior year period: |
|||||||||||||||
Three Months Ended March 31, |
|||||||||||||||
(in millions, except per share amounts) |
2019 |
2018 |
|||||||||||||
U.S. GAAP net (loss) earnings and U.S. GAAP EPS |
$ |
(25.0) |
$ |
(0.05) |
$ |
87.1 |
$ |
0.17 |
|||||||
Purchase accounting related amortization (primarily included in cost of sales) (a) |
435.4 |
423.4 |
|||||||||||||
Litigation settlements and other contingencies, net |
0.7 |
16.2 |
|||||||||||||
Interest expense (primarily clean energy investment financing and accretion of contingent |
7.3 |
9.7 |
|||||||||||||
Clean energy investments pre-tax loss |
17.0 |
23.0 |
|||||||||||||
Acquisition related costs (primarily included in SG&A) (b) |
8.1 |
2.3 |
|||||||||||||
Restructuring related costs (c) |
19.9 |
45.4 |
|||||||||||||
Share-based compensation expense (d) |
18.0 |
— |
|||||||||||||
Other special items included in: |
|||||||||||||||
Cost of sales (e) |
85.1 |
10.0 |
|||||||||||||
Research and development expense (f) |
33.1 |
46.6 |
|||||||||||||
Selling, general and administrative expense |
13.9 |
1.8 |
|||||||||||||
Other expense, net (g) |
— |
17.4 |
|||||||||||||
Tax effect of the above items and other income tax related items |
(191.6) |
(187.3) |
|||||||||||||
Adjusted net earnings and adjusted EPS |
$ |
421.9 |
$ |
0.82 |
$ |
495.6 |
$ |
0.96 |
|||||||
Weighted average diluted ordinary shares outstanding |
516.7 |
516.8 |
____________ |
|
Significant items for the three months ended March 31, 2019 include the following: |
|
(a) |
The increase in purchase accounting related amortization is primarily due to amortization expense related to certain product rights acquisitions which occurred in 2018. |
(b) |
Acquisition related costs consist primarily of integration activities. |
(c) |
For the three months ended March 31, 2019, approximately $14.5 million is included in cost of sales, approximately $0.1 million is included in R&D, and approximately $5.3 million is included in SG&A. Refer to Note 17 Restructuring included in Part I, Item 1 of the Form 10-Q for additional information. |
(d) |
Beginning in 2019, share-based compensation expense is excluded from adjusted net earnings and adjusted EPS. The full year impact for the year ended December 31, 2018 was insignificant. As such, the 2018 quarterly amount was not added back to U.S. GAAP net earnings for the quarter ended March 31, 2018. |
(e) |
The three months ended March 31, 2019 increases relate primarily to expenses of $58.8 million for certain incremental manufacturing variances and site remediation activities as a result of the activities at the Company's Morgantown plant. |
(f) |
For the three months ended March 31, 2019, R&D expense includes $23.3 million related to non-refundable upfront licensing amounts for products in development with the remaining expense relating on-going development collaborations. Refer to Note 4 Acquisitions and Other Transactions included in Part I, Item 1 of the Form 10-Q for additional information. 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. |
(g) |
The 2018 amount 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 U.S. GAAP Net Earnings to EBITDA and Adjusted EBITDA |
|||||||
Below is a reconciliation of U.S. GAAP net earnings to EBITDA and adjusted EBITDA for the three months ended March 31, 2019 compared to the prior year period (in millions): |
|||||||
Three Months Ended |
|||||||
March 31, |
|||||||
2019 |
2018 |
||||||
U.S. GAAP net (loss) earnings |
$ |
(25.0) |
$ |
87.1 |
|||
Add / (subtract) adjustments: |
|||||||
Net contribution attributable to equity method investments |
17.0 |
23.1 |
|||||
Income tax benefit |
(89.5) |
(76.6) |
|||||
Interest expense |
131.2 |
131.7 |
|||||
Depreciation and amortization |
500.5 |
498.5 |
|||||
EBITDA |
$ |
534.2 |
$ |
663.8 |
|||
Add adjustments: |
|||||||
Share-based compensation expense |
18.0 |
21.4 |
|||||
Litigation settlements and other contingencies, net |
0.7 |
16.2 |
|||||
Restructuring & other special items |
157.3 |
112.5 |
|||||
Adjusted EBITDA |
$ |
710.2 |
$ |
813.9 |
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, our reaffirming our 2019 financial guidance and business outlook; that Mylan's first quarter represents a solid start to the year and we remain positioned to reaffirm our guidance for 2019; we continue to manage an increasingly diverse portfolio of products across all three segments of our business, and given the evolution of our commercial and geographic mix see opportunities to enhance our investments for certain areas of our portfolio; we look forward to continue delivering on our mission of access in the remaining quarters of the year and investing in a Mylan that's built to last; that our results reflect an anticipated increase in net working capital required to support our topline growth expectations for 2019, which includes over
Mylan N.V. and Subsidiaries Condensed Consolidated Statements of Operations (Unaudited; in millions, except per share amounts) |
|||||||
Three Months Ended |
|||||||
March 31, |
|||||||
2019 |
2018 |
||||||
Revenues: |
|||||||
Net sales |
$ |
2,460.6 |
$ |
2,650.4 |
|||
Other revenues |
34.9 |
34.1 |
|||||
Total revenues |
2,495.5 |
2,684.5 |
|||||
Cost of sales |
1,690.3 |
1,700.2 |
|||||
Gross profit |
805.2 |
984.3 |
|||||
Operating expenses: |
|||||||
Research and development |
172.6 |
204.9 |
|||||
Selling, general and administrative |
607.9 |
607.5 |
|||||
Litigation settlements and other contingencies, net |
0.7 |
16.2 |
|||||
Total operating expenses |
781.2 |
828.6 |
|||||
Earnings from operations |
24.0 |
155.7 |
|||||
Interest expense |
131.2 |
131.7 |
|||||
Other expense, net |
7.3 |
13.5 |
|||||
(Loss) Earnings before income taxes |
(114.5) |
10.5 |
|||||
Income tax benefit |
(89.5) |
(76.6) |
|||||
Net (loss) earnings |
(25.0) |
87.1 |
|||||
(Loss) Earnings per ordinary share: |
|||||||
Basic |
$ |
(0.05) |
$ |
0.17 |
|||
Diluted |
$ |
(0.05) |
$ |
0.17 |
|||
Weighted average ordinary shares outstanding: |
|||||||
Basic |
515.0 |
514.4 |
|||||
Diluted |
515.0 |
516.8 |
Mylan N.V. and Subsidiaries Condensed Consolidated Balance Sheets (Unaudited; in millions) |
|||||||
March 31, |
December 31, |
||||||
ASSETS |
|||||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
229.8 |
$ |
388.1 |
|||
Accounts receivable, net |
2,778.5 |
2,881.0 |
|||||
Inventories |
2,708.8 |
2,580.2 |
|||||
Prepaid expenses and other current assets |
545.2 |
518.4 |
|||||
Total current assets |
6,262.3 |
6,367.7 |
|||||
Intangible assets, net |
12,955.5 |
13,664.6 |
|||||
Goodwill |
9,607.9 |
9,747.8 |
|||||
Other non-current assets |
3,080.9 |
2,954.8 |
|||||
Total assets |
$ |
31,906.6 |
$ |
32,734.9 |
|||
LIABILITIES AND EQUITY |
|||||||
Liabilities |
|||||||
Current portion of long-term debt and other long-term obligations |
$ |
703.5 |
$ |
699.8 |
|||
Current liabilities |
3,454.1 |
3,888.0 |
|||||
Long-term debt |
13,086.9 |
13,161.2 |
|||||
Other non-current liabilities |
2,770.5 |
2,818.8 |
|||||
Total liabilities |
20,015.0 |
20,567.8 |
|||||
Mylan N.V. shareholders' equity |
11,891.6 |
12,167.1 |
|||||
Total liabilities and equity |
$ |
31,906.6 |
$ |
32,734.9 |
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, |
|||||||||||||||||||||
2019 |
2018 |
% Change |
2019 |
2019 |
Constant |
||||||||||||||||
Net sales |
|||||||||||||||||||||
North America |
$ |
922.9 |
$ |
985.3 |
(6) |
% |
$ |
2.7 |
$ |
925.6 |
(6) |
% |
|||||||||
Europe |
895.3 |
1,038.4 |
(14) |
% |
77.5 |
972.8 |
(6) |
% |
|||||||||||||
Rest of World |
642.4 |
626.7 |
3 |
% |
51.8 |
694.2 |
11 |
% |
|||||||||||||
Total net sales |
2,460.6 |
2,650.4 |
(7) |
% |
132.0 |
2,592.6 |
(2) |
% |
|||||||||||||
Other revenues (3) |
34.9 |
34.1 |
2 |
% |
0.9 |
35.8 |
5 |
% |
|||||||||||||
Consolidated total revenues (4) |
$ |
2,495.5 |
$ |
2,684.5 |
(7) |
% |
$ |
132.9 |
$ |
2,628.4 |
(2) |
% |
____________ |
|
(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 2019 constant currency net sales or revenues to the corresponding amount in the prior year. |
(3) |
For the three months ended March 31, 2019, other revenues in North America, Europe, and Rest of World were approximately $22.1 million, $4.7 million, and $8.1 million, respectively. |
(4) |
Amounts exclude intersegment revenue that eliminates on a consolidated basis. |
Reconciliation of Income Statement Line Items |
|||||||
Three Months Ended |
|||||||
March 31, |
|||||||
2019 |
2018 |
||||||
U.S. GAAP cost of sales |
$ |
1,690.3 |
$ |
1,700.2 |
|||
Deduct: |
|||||||
Purchase accounting amortization and other related items |
(435.4) |
(420.9) |
|||||
Acquisition related items |
(0.5) |
(0.2) |
|||||
Restructuring and related costs |
(14.5) |
(4.4) |
|||||
Other special items |
(85.1) |
(10.0) |
|||||
Adjusted cost of sales |
$ |
1,154.8 |
$ |
1,264.7 |
|||
Adjusted gross profit (a) |
$ |
1,340.7 |
$ |
1,419.8 |
|||
Adjusted gross margin (a) |
54 |
% |
53 |
% |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2019 |
2018 |
||||||
U.S. GAAP R&D |
$ |
172.6 |
$ |
204.9 |
|||
Deduct: |
|||||||
Acquisition related costs |
(0.3) |
(0.1) |
|||||
Restructuring and related costs |
(0.1) |
(4.9) |
|||||
Share-based compensation expense |
(0.1) |
— |
|||||
Other special items |
(33.1) |
(46.6) |
|||||
Adjusted R&D |
$ |
139.0 |
$ |
153.3 |
|||
Adjusted R&D as % of total revenues |
6 |
% |
6 |
% |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2019 |
2018 |
||||||
U.S. GAAP SG&A |
$ |
607.9 |
$ |
607.5 |
|||
Deduct: |
|||||||
Acquisition related costs |
(7.3) |
(2.0) |
|||||
Restructuring and related costs |
(5.3) |
(36.1) |
|||||
Purchase accounting amortization and other related items |
— |
(2.4) |
|||||
Share-based compensation expense |
(17.9) |
— |
|||||
Other special items |
(13.9) |
(1.8) |
|||||
Adjusted SG&A |
$ |
563.5 |
$ |
565.2 |
|||
Adjusted SG&A as % of total revenues |
23 |
% |
21 |
% |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2019 |
2018 |
||||||
U.S. GAAP total operating expenses |
$ |
781.2 |
$ |
828.6 |
|||
Deduct: |
|||||||
Litigation settlements and other contingencies, net |
(0.7) |
(16.2) |
|||||
R&D adjustments |
(33.6) |
(51.6) |
|||||
SG&A adjustments |
(44.4) |
(42.3) |
|||||
Adjusted total operating expenses |
$ |
702.5 |
$ |
718.5 |
|||
Adjusted earnings from operations (b) |
$ |
638.2 |
$ |
701.3 |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2019 |
2018 |
||||||
U.S. GAAP interest expense |
$ |
131.2 |
$ |
131.7 |
|||
Deduct: |
|||||||
Interest expense related to clean energy investments |
(1.7) |
(2.3) |
|||||
Accretion of contingent consideration liability |
(4.3) |
(5.5) |
|||||
Other special items |
(1.3) |
(1.9) |
|||||
Adjusted interest expense |
$ |
123.9 |
$ |
122.0 |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2019 |
2018 |
||||||
U.S. GAAP other expense, net |
$ |
7.3 |
$ |
13.5 |
|||
Deduct: |
|||||||
Clean energy investments pre-tax loss (c) |
(17.0) |
(23.0) |
|||||
Other items (d) |
— |
(17.4) |
|||||
Adjusted other income |
$ |
(9.7) |
$ |
(26.9) |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2019 |
2018 |
||||||
U.S. GAAP (loss) earnings before income taxes |
$ |
(114.5) |
$ |
10.5 |
|||
Total pre-tax non-GAAP adjustments |
638.5 |
595.8 |
|||||
Adjusted earnings before income taxes |
$ |
524.0 |
$ |
606.3 |
|||
U.S. GAAP income benefit provision |
$ |
(89.5) |
$ |
(76.6) |
|||
Adjusted tax expense |
191.7 |
187.2 |
|||||
Adjusted income tax provision |
$ |
102.2 |
$ |
110.6 |
|||
Adjusted effective tax rate |
19.5 |
% |
18.2 |
% |
|||
Three Months Ended |
|||||||
March 31, |
|||||||
2019 |
2018 |
||||||
U.S. GAAP net cash (used in) provided by operating activities |
$ |
(39.7) |
$ |
621.8 |
|||
Add: |
|||||||
Restructuring and related costs (e) |
83.7 |
31.5 |
|||||
Acquisition related costs |
— |
1.5 |
|||||
R&D expense |
36.2 |
39.5 |
|||||
Adjusted net cash provided by operating activities |
$ |
80.2 |
$ |
694.3 |
|||
Deduct: |
|||||||
Capital expenditures |
(53.1) |
(30.7) |
|||||
Adjusted free cash flow |
$ |
27.1 |
$ |
663.6 |
___________ |
|
(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 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) |
2018 adjustment 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. |
(e) |
For the three months ended March 31, 2019 includes approximately $69.6 million of certain incremental manufacturing variances and site remediation expenses as a result of the activities at the Company's Morgantown plant. |
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: |
|||||||||||||||
Three Months Ended |
|||||||||||||||
June 30, |
September 30, |
December 31, |
March 31, |
||||||||||||
U.S. GAAP net (loss) earnings |
$ |
37.5 |
$ |
176.7 |
$ |
51.2 |
$ |
(25.0) |
|||||||
Add / (deduct) adjustments: |
|||||||||||||||
Net contribution attributable to equity method investments |
22.9 |
12.6 |
20.1 |
17.0 |
|||||||||||
Income tax (benefit) provision |
(18.8) |
15.5 |
25.8 |
(89.5) |
|||||||||||
Interest expense |
139.2 |
136.2 |
135.2 |
131.2 |
|||||||||||
Depreciation and amortization |
501.9 |
500.6 |
608.9 |
500.5 |
|||||||||||
EBITDA |
$ |
682.7 |
$ |
841.6 |
$ |
841.2 |
$ |
534.2 |
|||||||
Add / (deduct) adjustments: |
|||||||||||||||
Share-based compensation (income) expense |
(0.8) |
(29.2) |
5.3 |
18.0 |
|||||||||||
Litigation settlements and other contingencies, net |
(46.4) |
(20.4) |
1.1 |
0.7 |
|||||||||||
Restructuring & other special items |
231.1 |
143.9 |
158.9 |
157.3 |
|||||||||||
Adjusted EBITDA |
$ |
866.6 |
$ |
935.9 |
$ |
1,006.5 |
$ |
710.2 |
March 31, 2019 Notional Debt to Twelve Months Ended March 31, 2019 Mylan N.V. Adjusted EBITDA as calculated under our Credit Agreements ("Credit Agreement Adjusted EBITDA") Leverage Ratio |
|||||||||||||||||||
The stated non-GAAP financial measure March 31, 2019 notional debt to twelve months ended March 31, 2019 Credit Agreement Adjusted EBITDA leverage ratio is based on the sum of (i) Mylan's adjusted EBITDA for the quarters ended June 30, 2018, September 30, 2018, December 31, 2018 and March 31, 2019 and (ii) certain adjustments permitted to be included in Credit Agreement Adjusted EBITDA as of March 31, 2019 pursuant to the revolving credit facility dated as of July 27, 2018 (as amended, supplemented or otherwise modified from time to time), among Mylan Inc., as borrower, the Company, as guarantor, certain affiliates and subsidiaries of the Company from time to time party thereto as guarantors, each lender from time to time party thereto and Bank of America, N.A., as administrative agent and the Company's term loan credit facility dated as of November 22, 2016 (as amended, supplemented or otherwise modified from time to time), among the Company, certain affiliates and subsidiaries of the Company from time to time party thereto as guarantors, each lender from time to time party thereto and Goldman Sachs Bank USA, as administrative agent (together, the "Credit Agreements") as compared to Mylan's March 31, 2019 total debt and other current obligations at notional amounts. |
|||||||||||||||||||
Three Months Ended |
Twelve |
||||||||||||||||||
June 30, |
September 30, |
December 31, |
March 31, |
March 31, |
|||||||||||||||
Mylan N.V. Adjusted EBITDA |
$ |
866.6 |
$ |
935.9 |
$ |
1,006.5 |
$ |
710.2 |
$ |
3,519.2 |
|||||||||
Add: other adjustments including estimated |
48.3 |
||||||||||||||||||
Credit Agreement Adjusted EBITDA |
$ |
3,567.5 |
|||||||||||||||||
Reported debt balances: |
|||||||||||||||||||
Long-term debt, including current portion |
$ |
13,741.8 |
|||||||||||||||||
Short-term borrowings and other current obligations |
263.4 |
||||||||||||||||||
Total |
$ |
14,005.2 |
|||||||||||||||||
Add / (deduct): |
|||||||||||||||||||
Net discount on various debt issuances |
35.0 |
||||||||||||||||||
Deferred financing fees |
71.1 |
||||||||||||||||||
Fair value adjustment for hedged debt |
(10.5) |
||||||||||||||||||
Total debt at notional amounts |
$ |
14,100.8 |
|||||||||||||||||
Notional debt to Credit Agreement Adjusted |
4.0 |
||||||||||||||||||
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 to download multimedia:http://www.prnewswire.com/news-releases/mylan-reports-first-quarter-2019-results-and-reaffirms-2019-guidance-300844867.html
SOURCE
Christine Waller (Media) 724.514.1968 or Melissa Trombetta (Investors) 724.514.1813