News Release Detail
Mylan Reports Second Quarter 2017 Results and Updates 2017 Guidance
Second Quarter 2017 Financial Highlights
- Total revenues of
$2.96 billion , up 16% compared to the prior year period North America segment third party net sales of$1.28 billion , down 9%; and up approximately 4% excluding the decrease in sales of the EpiPen® Auto-Injector of approximately$172 million Europe segment third party net sales of$954.3 million , up 59%- Rest of World segment third party net sales of
$692.6 million , up 29%
U.S. GAAP diluted earnings per ordinary share ("U.S. GAAP EPS") of$0.55 , up 67% over the prior year period. Adjusted diluted earnings per ordinary share ("adjusted EPS") of$1.10 , down 5% over the prior year period.
U.S. GAAP cash provided by operating activities of$567.8 million , up 36% compared to$416.6 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
Today, we are a global pharmaceutical company that is a leader in each of our regions, as demonstrated by our second quarter performance. We generated total revenues of close to
"Given the region's ongoing challenges and the uncertain
"Notwithstanding the above, as we look to 2018, we are moving our target of
President
"We also continue to navigate a challenging competitive and pricing environment and expect generic price erosion for the year of mid-single digits globally, with high-single-digit erosion expected in
Mylan CFO
Total Revenues
Three Months Ended |
Six Months Ended | ||||||||||||||||||
|
| ||||||||||||||||||
(Unaudited; in millions) |
2017 |
2016 |
Percent Change |
2017 |
2016 |
Percent Change | |||||||||||||
Total Revenues |
$ |
2,962.2 |
$ |
2,560.7 |
16% |
$ |
5,681.7 |
$ |
4,752.0 |
20% | |||||||||
|
1,279.6 |
1,401.5 |
(9)% |
2,494.5 |
2,559.0 |
(3)% | |||||||||||||
|
954.3 |
600.9 |
59% |
1,846.3 |
1,185.2 |
56% | |||||||||||||
Rest of World (1) |
692.6 |
537.5 |
29% |
1,273.1 |
971.8 |
31% | |||||||||||||
Other Revenues |
35.7 |
20.8 |
72% |
67.8 |
36.0 |
88% |
(1) |
As previously reported, effective |
Second Quarter 2017 Financial Results
Total Revenues
Total revenues were
- Third party net sales from
North America were$1.28 billion for the quarter, a decrease of 9% when compared to the prior year period. Net sales from the acquisitions of Meda and the Topicals Business totaled approximately$150.7 million in the current quarter. Net sales were negatively impacted in the current quarter due to a decline in sales of existing products as a result of lower volume and pricing. As anticipated, theU.S. generics products experienced price erosion in the mid-single digits. Sales of the EpiPen® Auto-Injector declined in the current quarter as a result of increased competition, the impact of the launch of the authorized generic and higher accrued governmental rebates. The impact of foreign currency translation on current period third party net sales was less than 1% withinNorth America .
- Third party net sales from
Europe were$954.3 million for the quarter, an increase of 59% when compared to the prior year period. The increase was primarily the result of net sales from the acquisition of Meda which totaled approximately$378.2 million . This increase was partially offset by lower volume on existing products. The unfavorable impact of foreign currency translation on current period third party net sales was$18.8 million , or 3% withinEurope .
- Third party net sales from Rest of World were
$692.6 million for the quarter, an increase of 29% when compared to the prior year period. This increase was primarily driven by the acquisition of Meda which contributed net sales of approximately$104.2 million . In addition, net sales from existing products increased principally as a result of higher sales from our anti-retroviral ("ARV") franchise, including active pharmaceutical ingredients, and increased sales in emerging markets. Sales from new products, primarily inAustralia , also had a favorable impact. Throughout the segment, sales from new products and higher volumes on existing products more than offset lower pricing. Third party net sales from Rest of World were favorably impacted by the effect of foreign currency translation by approximately$8 million , or 2% during the three months endedJune 30, 2017 .
Total Gross Profit
Gross profit was
Total Profitability
Earnings from operations increased
R&D expense increased slightly from the comparable prior year period due to the impact of acquisitions partially offset by lower expenditures principally related to the Company's respiratory programs due to the timing of clinical activities.
SG&A expense increased from the comparable prior year period primarily due to the additional expense related to the acquired businesses, partially offset by lower acquisition related costs, including consulting and legal costs and integration savings.
During the second quarter of 2017, the Company recorded a gain of
EBITDA, which is defined as net earnings (excluding the losses from equity method investees) plus income taxes, interest expense, depreciation and amortization, was
Six Months Ended
Total Revenues
For the six months ended
- Third party net sales from
North America decreased by$64.5 million or 3% during the six months endedJune 30, 2017 when compared to the prior year period. Net sales of existing products decreased due to lower pricing and volume. This was partially offset by net sales from the acquisitions of Meda and the Topicals Business, totaling approximately$332.0 million . For the six month period endingJune 30, 2017 , theU.S. generics products experienced price erosion in the mid-single digits. Sales of the EpiPen® Auto-Injector declined in the six month period as a result of increased competition, the impact of the launch of the authorized generic and higher accrued governmental rebates. The impact of foreign currency translation on the current period third party net sales was insignificant withinNorth America .
- Third party net sales from
Europe increased by$661.1 million or 56% during the six months endedJune 30, 2017 when compared to the prior year period. This increase was primarily the result of net sales from the acquisition of Meda of approximately$716.0 million during the six months endedJune 30, 2017 . Net sales of existing products decreased primarily as a result of lower volume. The unfavorable impact of foreign currency translation on current period third party net sales was$43.1 million , or 4% withinEurope .
- Third party net sales from Rest of World increased by
$301.3 million or 31% during the six months endedJune 30, 2017 when compared to the prior year period. This increase was primarily the result of net sales from the acquisition of Meda totaling approximately$190.9 million . In addition, net sales from existing products increased principally as a result of higher sales from our ARV franchise. Throughout the segment, sales from new products, particularly inAustralia , and higher volumes on existing products more than offset lower pricing. The favorable impact of foreign currency translation was$20.8 million , or 2%.
Total Gross Profit
Gross profit for the six months ended
Total Profitability
Earnings from operations increased
R&D expense for the six months ended
SG&A for the six months ended
During the six months ended
Other expense, net, was
EBITDA was
Cash Flow
Net cash provided by operating activities was
Guidance
Mainly as a result of expected delays in the timing of certain key new product launches, Mylan is revising its previous 2017 guidance. Mylan now expects 2017 total revenues in the range of
The following table provides a summary of Mylan's revised 2017 full year guidance ranges.
Full Year 2017 Financial Guidance
(In millions, except for EPS and %s) |
2017 |
2017 Midpoint | |
Total Revenues |
|
| |
Adjusted Gross Margins |
53.5% - 55.0% |
54.3% | |
Adjusted R&D as % of Total Revenues |
6.0% - 7.0% |
6.5% | |
Adjusted SG&A as % of Total Revenues |
19.0% - 20.0% |
19.5% | |
Adjusted EBITDA |
|
| |
Adjusted Net Earnings |
|
| |
Adjusted EPS |
|
| |
Adjusted Cash Provided by Operating Activities |
|
| |
Capital Expenditures |
|
| |
Adjusted Free Cash Flow |
|
| |
Adjusted Effective Tax Rate |
18.0% - 18.5% |
18.3% | |
Average Diluted Shares Outstanding |
535.0 - 540.0 |
537.5 |
Conference Call
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
Mylan is not providing forward looking guidance for
Reconciliation of Adjusted Earnings and Adjusted EPS
Below is a reconciliation of
Three Months Ended |
Six Months Ended | ||||||||||||||||||||||||||||||
(in millions, except per share amounts) |
2017 |
2016 |
2017 |
2016 | |||||||||||||||||||||||||||
|
$ |
297.0 |
$ |
0.55 |
$ |
168.4 |
$ |
0.33 |
$ |
363.4 |
$ |
0.68 |
$ |
182.3 |
$ |
0.36 |
|||||||||||||||
Purchase accounting related amortization (primarily included in cost of sales) (a) |
355.0 |
255.4 |
704.2 |
504.7 |
|||||||||||||||||||||||||||
Litigation settlements, net (b) |
38.2 |
(0.1) |
37.3 |
(1.6) |
|||||||||||||||||||||||||||
Interest expense |
5.3 |
7.7 |
12.6 |
13.4 |
|||||||||||||||||||||||||||
Accretion of contingent consideration liability and other fair value adjustments (c) |
(79.9) |
10.3 |
(62.2) |
20.3 |
|||||||||||||||||||||||||||
Clean energy investments pre-tax loss |
21.7 |
20.1 |
44.0 |
45.6 |
|||||||||||||||||||||||||||
Acquisition related costs (primarily included in cost of sales and selling, general and administrative expense) (d) |
27.0 |
174.6 |
58.3 |
236.2 |
|||||||||||||||||||||||||||
Restructuring related costs (e) |
16.2 |
7.7 |
39.3 |
20.9 |
|||||||||||||||||||||||||||
Other special items included in: |
|||||||||||||||||||||||||||||||
Cost of sales |
8.0 |
8.4 |
15.1 |
22.2 |
|||||||||||||||||||||||||||
Research and development expense (f) |
9.7 |
10.3 |
74.8 |
76.4 |
|||||||||||||||||||||||||||
Selling, general and administrative expense |
2.0 |
7.2 |
7.9 |
2.2 |
|||||||||||||||||||||||||||
Other expense, net |
(0.8) |
0.5 |
5.3 |
2.7 |
|||||||||||||||||||||||||||
Tax effect of the above items and other income tax related items |
(109.5) |
(78.1) |
(210.3) |
(146.6) |
|||||||||||||||||||||||||||
Adjusted net earnings and adjusted EPS |
$ |
589.9 |
$ |
1.10 |
$ |
592.4 |
$ |
1.16 |
$ |
1,089.7 |
$ |
2.03 |
$ |
978.7 |
$ |
1.92 |
|||||||||||||||
Weighted average diluted ordinary shares outstanding |
537.0 |
509.7 |
537.0 |
509.6 |
____________
Significant items for the three and six months ended
(a) |
The increase in purchase accounting related amortization is due to the amortization expense associated with the intangible assets related to the Topicals Business and Meda acquisitions. |
(b) |
Litigation settlements, net increase is due to additional accruals for the modafinil and EpiPen® Auto-Injector litigation matters. |
(c) |
Change to contingent consideration liability is due to a gain recognized for the fair value adjustment of |
(d) |
Acquisition related costs incurred in 2016 primarily relate to the acquisition of the Topicals Business ( |
(e) |
Restructuring related costs includes approximately |
(f) |
R&D expense for the three months ended |
Below is a reconciliation of
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
297.0 |
$ |
168.4 |
$ |
363.4 |
$ |
182.3 |
|||||||
Add adjustments: |
|||||||||||||||
Net contribution attributable to equity method investments |
21.7 |
24.9 |
54.9 |
55.8 |
|||||||||||
Income tax provision |
27.7 |
34.7 |
32.9 |
39.8 |
|||||||||||
Interest expense |
136.3 |
90.3 |
274.5 |
160.6 |
|||||||||||
Depreciation and amortization |
421.2 |
303.4 |
836.7 |
600.5 |
|||||||||||
EBITDA |
$ |
903.9 |
$ |
621.7 |
$ |
1,562.4 |
$ |
1,039.0 |
|||||||
Add / (deduct) adjustments: |
|||||||||||||||
Share-based compensation expense |
18.9 |
25.4 |
42.0 |
51.9 |
|||||||||||
Litigation settlements and other contingencies, net |
(50.0) |
(0.1) |
(41.0) |
(1.6) |
|||||||||||
Restructuring & other special items |
58.1 |
174.4 |
180.1 |
315.8 |
|||||||||||
Adjusted EBITDA |
$ |
930.9 |
$ |
821.4 |
$ |
1,743.5 |
$ |
1,405.1 |
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 market a growing portfolio of more than 7,500 products around the world, including antiretroviral therapies on which approximately 50% of people being treated for HIV/AIDS in the developing world 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 more than 35,000-strong workforce is dedicated to creating better health for a better world, one person at a time. Learn more at
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, 2017 full-year financial guidance and targeted 2018 adjusted EPS; that Mylan continues to have great confidence in its underlying business in every region and the opportunities Mylan has for long-term growth; that Mylan expects generic price erosion for the year of mid-single digits globally, with high-single-digit erosion expected in
| |||||||||||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
Revenues: |
|||||||||||||||
Net sales |
$ |
2,926.5 |
$ |
2,539.9 |
$ |
5,613.9 |
$ |
4,716.0 |
|||||||
Other revenues |
35.7 |
20.8 |
67.8 |
36.0 |
|||||||||||
Total revenues |
2,962.2 |
2,560.7 |
5,681.7 |
4,752.0 |
|||||||||||
Cost of sales |
1,736.8 |
1,389.0 |
3,371.3 |
2,673.3 |
|||||||||||
Gross profit |
1,225.4 |
1,171.7 |
2,310.4 |
2,078.7 |
|||||||||||
Operating expenses: |
|||||||||||||||
Research and development |
181.1 |
179.5 |
398.6 |
433.1 |
|||||||||||
Selling, general and administrative |
620.9 |
581.4 |
1,252.2 |
1,130.7 |
|||||||||||
Litigation settlements and other contingencies, net |
(50.0) |
(0.1) |
(41.0) |
(1.6) |
|||||||||||
Total operating expenses |
752.0 |
760.8 |
1,609.8 |
1,562.2 |
|||||||||||
Earnings from operations |
473.4 |
410.9 |
700.6 |
516.5 |
|||||||||||
Interest expense |
136.3 |
90.3 |
274.5 |
160.6 |
|||||||||||
Other expense, net |
12.4 |
117.5 |
29.8 |
133.8 |
|||||||||||
Earnings before income taxes |
324.7 |
203.1 |
396.3 |
222.1 |
|||||||||||
Income tax provision |
27.7 |
34.7 |
32.9 |
39.8 |
|||||||||||
Net earnings |
297.0 |
168.4 |
363.4 |
182.3 |
|||||||||||
Earnings per ordinary share: |
|||||||||||||||
Basic |
$ |
0.56 |
$ |
0.33 |
$ |
0.68 |
$ |
0.37 |
|||||||
Diluted |
$ |
0.55 |
$ |
0.33 |
$ |
0.68 |
$ |
0.36 |
|||||||
Weighted average ordinary shares outstanding: |
|||||||||||||||
Basic |
535.0 |
504.4 |
534.7 |
497.1 |
|||||||||||
Diluted |
537.0 |
509.7 |
537.0 |
509.6 |
| |||||||
|
| ||||||
ASSETS | |||||||
Assets |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
612.8 |
$ |
998.8 |
|||
Accounts receivable, net |
2,951.0 |
3,310.9 |
|||||
Inventories |
2,610.2 |
2,456.4 |
|||||
Prepaid expenses and other current assets |
791.9 |
756.4 |
|||||
Total current assets |
6,965.9 |
7,522.5 |
|||||
Intangible assets, net |
15,202.0 |
14,447.8 |
|||||
|
9,801.0 |
9,231.9 |
|||||
Other non-current assets |
3,537.3 |
3,524.0 |
|||||
Total assets |
$ |
35,506.2 |
$ |
34,726.2 |
|||
LIABILITIES AND EQUITY | |||||||
Liabilities |
|||||||
Current portion of long-term debt and other long-term obligations |
$ |
1,026.2 |
$ |
290.0 |
|||
Other current liabilities |
4,143.5 |
4,750.7 |
|||||
Long-term debt |
14,025.6 |
15,202.9 |
|||||
Other non-current liabilities |
3,478.0 |
3,365.0 |
|||||
Total liabilities |
22,673.3 |
23,608.6 |
|||||
Noncontrolling interest |
— |
1.4 |
|||||
|
12,832.9 |
11,116.2 |
|||||
Total liabilities and equity |
$ |
35,506.2 |
$ |
34,726.2 |
| |||||||||||||||||||||
Summary of Total Revenues by Segment | |||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||
| |||||||||||||||||||||
2017 |
2016 |
% Change |
2017 |
2017 |
Constant | ||||||||||||||||
Third party net sales |
|||||||||||||||||||||
|
$ |
1,279.6 |
$ |
1,401.5 |
(9) |
% |
$ |
3.0 |
$ |
1,282.6 |
(8) |
% | |||||||||
|
954.3 |
600.9 |
59 |
% |
18.8 |
973.1 |
62 |
% | |||||||||||||
Rest of World (3) |
692.6 |
537.5 |
29 |
% |
(8.1) |
684.5 |
27 |
% | |||||||||||||
Total third party net sales (3) |
2,926.5 |
2,539.9 |
15 |
% |
13.7 |
2,940.2 |
16 |
% | |||||||||||||
Other third party revenues |
35.7 |
20.8 |
72 |
% |
0.3 |
36.0 |
73 |
% | |||||||||||||
Consolidated total revenues |
$ |
2,962.2 |
$ |
2,560.7 |
16 |
% |
$ |
14.0 |
$ |
2,976.2 |
16 |
% | |||||||||
Six Months Ended | |||||||||||||||||||||
| |||||||||||||||||||||
2017 |
2016 |
% Change |
2017 Currency Impact (1) |
2017 Constant Currency Revenues |
Constant Currency % Change (2) | ||||||||||||||||
Third party net sales |
|||||||||||||||||||||
|
$ |
2,494.5 |
$ |
2,559.0 |
(3) |
% |
$ |
0.8 |
$ |
2,495.3 |
(2) |
% | |||||||||
|
1,846.3 |
1,185.2 |
56 |
% |
43.1 |
1,889.4 |
59 |
% | |||||||||||||
Rest of World (3) |
1,273.1 |
971.8 |
31 |
% |
(20.8) |
1,252.3 |
29 |
% | |||||||||||||
Total third party net sales (3) |
5,613.9 |
4,716.0 |
19 |
% |
23.1 |
5,637.0 |
20 |
% | |||||||||||||
Other third party revenues |
67.8 |
36.0 |
88 |
% |
0.5 |
68.3 |
90 |
% | |||||||||||||
Consolidated total revenues |
$ |
5,681.7 |
$ |
4,752.0 |
20 |
% |
$ |
23.6 |
$ |
5,705.3 |
20 |
% |
______________________
(1) |
Currency impact is shown as unfavorable (favorable). |
(2) |
The constant currency percentage change is derived by translating third party net sales or revenues for the current period at prior year comparative period exchange rates, and in doing so shows the percentage change from 2017 constant currency third party net sales or revenues to the corresponding amount in the prior year. |
(3) |
Effective |
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
1,736.8 |
$ |
1,389.0 |
$ |
3,371.3 |
$ |
2,673.3 |
|||||||
Deduct: |
|||||||||||||||
Purchase accounting amortization and other related items |
(350.2) |
(249.7) |
(693.5) |
(493.3) |
|||||||||||
Acquisition related costs |
(7.6) |
(12.8) |
(13.5) |
(31.3) |
|||||||||||
Restructuring related costs |
(3.4) |
(2.6) |
(16.3) |
(4.0) |
|||||||||||
Other special items |
(8.4) |
(8.4) |
(15.5) |
(22.2) |
|||||||||||
Adjusted cost of sales |
$ |
1,367.2 |
$ |
1,115.5 |
$ |
2,632.5 |
$ |
2,122.5 |
|||||||
Adjusted gross profit (a) |
$ |
1,595.0 |
$ |
1,445.2 |
$ |
3,049.2 |
$ |
2,629.5 |
|||||||
Adjusted gross margin (a) |
54 |
% |
56 |
% |
54 |
% |
55 |
% | |||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
181.1 |
$ |
179.5 |
$ |
398.6 |
$ |
433.1 |
|||||||
Deduct: |
|||||||||||||||
Acquisition related costs |
(0.3) |
(0.1) |
(0.6) |
(0.2) |
|||||||||||
Restructuring related costs |
(0.1) |
(0.1) |
(1.4) |
(0.1) |
|||||||||||
Other special items |
(9.7) |
(10.3) |
(74.8) |
(76.4) |
|||||||||||
Adjusted R&D |
$ |
171.0 |
$ |
169.0 |
$ |
321.8 |
$ |
356.4 |
|||||||
Adjusted R&D as % of total revenues |
6 |
% |
7 |
% |
6 |
% |
8 |
% | |||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
620.9 |
$ |
581.4 |
$ |
1,252.2 |
$ |
1,130.7 |
|||||||
Deduct: |
|||||||||||||||
Acquisition related costs |
(17.5) |
(27.0) |
(41.5) |
(62.7) |
|||||||||||
Restructuring related costs |
(12.7) |
(4.8) |
(21.6) |
(13.2) |
|||||||||||
Purchase accounting amortization and other related items |
(4.9) |
— |
(5.1) |
— |
|||||||||||
Other special items |
(2.8) |
(7.4) |
(8.7) |
(5.8) |
|||||||||||
Adjusted SG&A |
$ |
583.0 |
$ |
542.2 |
$ |
1,175.3 |
$ |
1,049.0 |
|||||||
Adjusted SG&A as % of total revenues |
20 |
% |
21 |
% |
21 |
% |
22 |
% | |||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
752.0 |
$ |
760.8 |
$ |
1,609.8 |
$ |
1,562.2 |
|||||||
(Deduct) / Add: |
|||||||||||||||
Litigation settlements and other contingencies, net |
50.0 |
0.1 |
41.0 |
1.6 |
|||||||||||
R&D adjustments |
(10.1) |
(10.5) |
(76.9) |
(76.7) |
|||||||||||
SG&A adjustments |
(37.9) |
(39.2) |
(77.0) |
(81.7) |
|||||||||||
Adjusted total operating expenses |
$ |
754.0 |
$ |
711.2 |
$ |
1,496.9 |
$ |
1,405.4 |
|||||||
Adjusted earnings from operations (b) |
$ |
841.0 |
$ |
734.0 |
$ |
1,552.3 |
$ |
1,224.1 |
|||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
136.3 |
$ |
90.3 |
$ |
274.5 |
$ |
160.6 |
|||||||
Deduct: |
|||||||||||||||
Interest expense related to clean energy investments (c) |
(3.1) |
(3.6) |
(6.4) |
(7.4) |
|||||||||||
Accretion of contingent consideration liability |
(8.3) |
(10.3) |
(16.1) |
(20.3) |
|||||||||||
Acquisition related costs |
— |
(4.0) |
(0.2) |
(5.9) |
|||||||||||
Other special items |
(2.1) |
(21.6) |
(4.2) |
(25.9) |
|||||||||||
Adjusted interest expense |
$ |
122.8 |
$ |
50.8 |
$ |
247.6 |
$ |
101.1 |
|||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
12.4 |
$ |
117.5 |
$ |
29.8 |
$ |
133.8 |
|||||||
Add: |
|||||||||||||||
Clean energy investments pre-tax loss |
(21.7) |
(20.1) |
(44.0) |
(45.6) |
|||||||||||
Purchase accounting related amortization |
— |
(5.6) |
— |
(11.3) |
|||||||||||
Financing related costs |
(1.1) |
(30.2) |
(3.1) |
(33.2) |
|||||||||||
Acquisition related costs |
— |
(84.2) |
(0.8) |
(84.2) |
|||||||||||
Other items |
1.3 |
0.6 |
0.8 |
(1.6) |
|||||||||||
Adjusted other income |
$ |
(9.1) |
$ |
(22.0) |
$ |
(17.3) |
$ |
(42.1) |
|||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
324.7 |
$ |
203.1 |
$ |
396.3 |
$ |
222.1 |
|||||||
Total pre tax non-GAAP adjustments |
402.4 |
502.1 |
936.6 |
943.0 |
|||||||||||
Adjusted earnings before income taxes |
$ |
727.1 |
$ |
705.2 |
$ |
1,332.9 |
$ |
1,165.1 |
|||||||
|
$ |
27.7 |
$ |
34.7 |
$ |
32.9 |
$ |
39.8 |
|||||||
Adjusted tax expense |
109.5 |
78.1 |
210.3 |
146.6 |
|||||||||||
Adjusted income tax provision |
$ |
137.2 |
$ |
112.8 |
$ |
243.2 |
$ |
186.4 |
|||||||
Adjusted effective tax rate |
18.9 |
% |
16.0 |
% |
18.2 |
% |
16.0 |
% | |||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
567.8 |
$ |
416.6 |
$ |
1,020.7 |
$ |
497.1 |
|||||||
Add: |
|||||||||||||||
Restructuring related costs |
34.3 |
66.9 |
89.5 |
66.9 |
|||||||||||
Corporate contingencies |
32.5 |
— |
32.5 |
— |
|||||||||||
Acquisition related costs |
29.4 |
26.8 |
52.3 |
88.3 |
|||||||||||
R&D expense |
— |
— |
5.0 |
60.0 |
|||||||||||
Income tax items |
— |
(25.8) |
— |
(25.8) |
|||||||||||
Adjusted net cash provided by operating activities |
$ |
664.0 |
$ |
484.5 |
$ |
1,200.0 |
$ |
686.5 |
|||||||
Deduct: |
|||||||||||||||
Capital expenditures |
(50.9) |
(69.2) |
(109.3) |
(121.0) |
|||||||||||
Adjusted free cash flow |
$ |
613.1 |
$ |
415.3 |
$ |
1,090.7 |
$ |
565.5 |
____________
(a) |
|
(b) |
|
(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 Code. |
Twelve Months Ended
The stated historical non-GAAP financial measures, twelve months ended
Three Months Ended |
Twelve Months Ended | ||||||||||||||||||
|
|
|
|
| |||||||||||||||
|
$ |
1,060.9 |
$ |
1,211.9 |
$ |
812.7 |
$ |
930.9 |
$ |
4,016.4 |
|||||||||
Notional debt |
$ |
15,069.3 |
|||||||||||||||||
Short-term borrowings and capital leases |
16.4 |
||||||||||||||||||
Total debt |
$ |
15,085.7 |
|||||||||||||||||
Less: cash and cash equivalents |
612.8 |
||||||||||||||||||
Total net debt |
$ |
14,472.9 |
|||||||||||||||||
Debt-to-adjusted EBITDA leverage ratio |
3.76 |
||||||||||||||||||
Net debt-to-adjusted EBITDA leverage ratio |
3.60 |
Targeted Leverage of 3.7x Debt-to-Adjusted EBITDA at
The stated forward-looking non-GAAP financial measure, targeted leverage at end of 2017 of ~3.7x debt-to-adjusted EBITDA, is based on the ratio of (i) targeted net debt at
Long-term average debt-to-adjusted EBITDA leverage target of ~3.0x
The stated forward-looking non-GAAP financial measure, targeted long term average leverage of ~3.0x net debt-to-adjusted EBITDA, is based on the ratio of (i) targeted long-term average debt, and (ii) targeted long-term 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.
Reconciliation of Adjusted EBITDA
Below is a reconciliation of
Three Months Ended | |||||||||||
|
|
| |||||||||
|
$ |
(119.8) |
$ |
417.5 |
$ |
66.4 |
|||||
Add adjustments: |
|||||||||||
Net contribution attributable to equity method investments |
29.7 |
27.2 |
33.2 |
||||||||
Income tax provision |
(205.5) |
(192.6) |
5.2 |
||||||||
Interest expense |
144.4 |
149.8 |
138.2 |
||||||||
Depreciation and amortization |
445.9 |
476.6 |
415.5 |
||||||||
EBITDA |
$ |
294.7 |
$ |
878.5 |
$ |
658.5 |
|||||
Add / (deduct) adjustments: |
|||||||||||
Share-based compensation expense |
19.2 |
17.8 |
23.1 |
||||||||
Litigation settlements and other contingencies, net |
558.0 |
116.1 |
9.0 |
||||||||
Restructuring & other special items |
189.0 |
199.5 |
122.1 |
||||||||
Adjusted EBITDA |
$ |
1,060.9 |
$ |
1,211.9 |
$ |
812.7 |
View original content with multimedia:http://www.prnewswire.com/news-releases/mylan-reports-second-quarter-2017-results-and-updates-2017-guidance-300501762.html
SOURCE
News Provided by Acquire Media