News Release Detail
Mylan Reports Third Quarter 2017 Results and Updates 2017 Guidance
Third Quarter 2017 Financial Highlights
- Total revenues of
$2.99 billion , down 2% compared to the prior year period North America segment third party net sales of$1.17 billion , down 22%; and down approximately 6% excluding the decrease in sales of the EpiPen® Auto-Injector of$245.1 million Europe segment third party net sales of$1.04 billion , up 24%- Rest of World segment third party net sales of
$743.3 million , up 9% U.S. GAAP diluted earnings per ordinary share ("U.S. GAAP EPS") of$0.16 , up 170% over the prior year period.- Adjusted diluted earnings per ordinary share ("adjusted EPS") of
$1.10 in line with our expectations, down 20% over the prior year period. U.S. GAAP net cash provided by operating activities for the nine months endedSeptember 30, 2017 of$1.57 billion , down 8% compared to$1.70 billion in the prior year period.- Adjusted free cash flow for the nine months ended
September 30, 2017 of$1.91 billion , up 13% compared to$1.69 billion 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
"Our third quarter results also continue to show the durability of our resilient global platform, where we now believe that approximately 75% of our more-than-$2 billion adjusted operating cash flows stems from more predictable, recurring revenues across all markets around the world.
"As impressive, we recently received approval from the
"Given that, and the stability of our global platform, we see a strong finish ahead for the year. As a result, we are increasing the low end of our adjusted EPS guidance range, where we now expect to generate between
"We also see sustainable momentum globally as we head into the new year, which is why we remain confident in our 2018 target of at least
Mylan President
Malik continued: "We also continue to see the strength of our science, especially as it relates to complex products, and we now believe Mylan is well-positioned to deliver on future opportunities. The submission of Insulin Glargine in the
Mylan CFO
Financial Summary
Three Months Ended |
Nine Months Ended | ||||||||||||||||||
|
| ||||||||||||||||||
(Unaudited; in millions, except per share amounts) |
2017 |
2016 |
Percent Change |
2017 |
2016 |
Percent Change | |||||||||||||
Total Revenues |
$ |
2,987.1 |
$ |
3,057.1 |
(2)% |
$ |
8,668.8 |
$ |
7,809.1 |
11% | |||||||||
|
1,172.2 |
1,505.5 |
(22)% |
3,666.7 |
4,064.5 |
(10)% | |||||||||||||
|
1,040.8 |
841.2 |
24% |
2,887.1 |
2,026.4 |
42% | |||||||||||||
Rest of World (1) |
743.3 |
682.8 |
9% |
2,016.4 |
1,654.6 |
22% | |||||||||||||
Other Revenues |
30.8 |
27.6 |
12% |
98.6 |
63.6 |
55% | |||||||||||||
US GAAP Gross Profit |
1,178.1 |
1,283.3 |
(8)% |
3,488.5 |
3,362.0 |
4% | |||||||||||||
US GAAP Gross Margin |
39.4% |
42.0% |
(6)% |
40.2% |
43.1% |
(7)% | |||||||||||||
Adjusted Gross Profit (2) |
1,572.6 |
1,735.0 |
(9)% |
4,621.8 |
4,364.5 |
6% | |||||||||||||
Adjusted Gross Margin (2) |
52.6% |
56.8% |
(7)% |
53.3% |
55.9% |
(5)% | |||||||||||||
US GAAP Net Earnings (Loss) |
88.3 |
(119.8) |
174% |
451.7 |
62.5 |
623% | |||||||||||||
US GAAP EPS |
$ |
0.16 |
$ |
(0.23) |
170% |
$ |
0.84 |
$ |
0.12 |
600% | |||||||||
Adjusted Net Earnings (2) |
589.7 |
726.4 |
(19)% |
1,679.5 |
1,705.1 |
(2)% | |||||||||||||
Adjusted EPS (2) |
$ |
1.10 |
$ |
1.38 |
(20)% |
$ |
3.13 |
$ |
3.31 |
(5)% | |||||||||
EBITDA (2) |
$ |
776.9 |
$ |
294.7 |
164% |
$ |
2,339.2 |
$ |
1,333.7 |
75% | |||||||||
Adjusted EBITDA (2) |
$ |
923.8 |
$ |
1,060.9 |
(13)% |
$ |
2,667.2 |
$ |
2,466.0 |
8% |
(1) As previously reported, effective
(2) Non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information.
Third Quarter 2017 Financial Results
Total revenues were
- Third party net sales in the
North America segment totaled$1.17 billion , a decrease of$333.3 million or 22% from the prior year period. Third party net sales were negatively impacted in the current quarter due to a decline in sales of existing products as a result of lower pricing and volume, partially offset by new product introductions. As anticipated, our North American generics business experienced higher price erosion than previous quarters, including the impact of the loss of market exclusivity of armodafinil. Sales of the EpiPen® Auto-Injector declined in the current quarter by$245.1 million as a result of the impact of the launch of the authorized generic, higher governmental rebates as a result of Mylan agreeing to the terms of a$465 million settlement, plus interest, with theU.S. Department of Justice and other government agencies related to the classification of the EpiPen® Auto-Injector for purposes of the Medicaid Drug Rebate Program (the "Medicaid Drug Rebate Program Settlement"), and increased competition. The impact of foreign currency translation on current period third party net sales was not significant. - Partially offsetting the decrease in
North America was third party net sales growth in theEurope segment of$199.6 million , or 24%, in the quarter. Third party net sales inEurope totaled$1.04 billion in the current quarter. The increase was primarily the result of the incremental net sales from the acquisition of Meda, which totaled approximately$117.2 million , new product introductions and favorable volume and pricing on existing products. The favorable impact of foreign currency translation on current period third party net sales was$45.5 million or 5% withinEurope . - Third party net sales in the Rest of World segment totaled
$743.3 million in the current quarter, an increase of$60.5 million , or 9%. This increase was primarily driven by incremental net sales from the acquisition of Meda which totaled approximately$38.2 million . In addition, net sales were positively impacted by new products and increased net sales in emerging markets, which were driven primarily by higher volumes. These increases were partially offset by lower pricing and volumes on existing products from our anti-retroviral ("ARV") franchise, including active pharmaceutical ingredients. The favorable impact of foreign currency translation was$6.2 million , or 1%.
Gross profit was
R&D expense decreased slightly from the comparable prior year period due to lower expenditures related to the Company's respiratory programs due to the timing of clinical activities, partially offset by the incremental impact of the Meda acquisition.
SG&A expense increased from the comparable prior year period primarily due to the additional expense related to the incremental impact of the Meda acquisition, partially offset by lower acquisition related costs, including consulting and legal costs, and the benefit of integration activities in the current quarter.
Litigation settlements and other contingencies, net decreased from the prior year period primarily as a result of the prior year litigation charge for the Medicaid Drug Rebate Program Settlement and the Company's settlement with Strides Arcolab regarding substantially all outstanding regulatory, warranty and indemnity claims (the "Strides Settlement") related to the acquisition of
Cash Flow
Net cash provided by operating activities was
Guidance
Primarily as a result of the launch of generic Copaxone, Mylan is increasing the midpoint of its previous 2017 Adjusted EPS guidance and total revenue range by increasing the low end of the ranges. Mylan now expects 2017 total revenues in the range of
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
Mylan is not providing forward looking guidance for
Reconciliation of Adjusted Net Earnings and Adjusted EPS
Below is a reconciliation of
Three Months Ended |
Nine Months Ended | ||||||||||||||||||||||||||||||
(in millions, except per share amounts) |
2017 |
2016 |
2017 |
2016 | |||||||||||||||||||||||||||
|
$ |
88.3 |
$ |
0.16 |
$ |
(119.8) |
$ |
(0.23) |
$ |
451.7 |
$ |
0.84 |
$ |
62.5 |
$ |
0.12 |
|||||||||||||||
Purchase accounting related amortization (primarily |
370.7 |
427.1 |
1,074.9 |
931.8 |
|||||||||||||||||||||||||||
Litigation settlements, net (b) |
15.2 |
468.0 |
52.5 |
466.4 |
|||||||||||||||||||||||||||
Interest expense (primarily related to clean energy investment financing) |
5.5 |
5.5 |
19.5 |
18.9 |
|||||||||||||||||||||||||||
Accretion of contingent consideration liability and other fair value adjustments (c) |
4.9 |
100.4 |
(57.6) |
120.7 |
|||||||||||||||||||||||||||
Clean energy investments pre-tax loss |
22.4 |
23.8 |
66.4 |
69.4 |
|||||||||||||||||||||||||||
Acquisition related costs (primarily included in SG&A |
15.2 |
110.5 |
60.1 |
346.7 |
|||||||||||||||||||||||||||
Restructuring related costs (e) |
73.4 |
24.2 |
112.7 |
45.1 |
|||||||||||||||||||||||||||
Other special items included in: |
|||||||||||||||||||||||||||||||
Cost of sales |
12.3 |
12.0 |
39.2 |
34.1 |
|||||||||||||||||||||||||||
Research and development expense (f) |
15.2 |
22.0 |
90.1 |
98.4 |
|||||||||||||||||||||||||||
Selling, general and administrative expense |
4.0 |
(2.0) |
12.7 |
0.3 |
|||||||||||||||||||||||||||
Other expense, net |
(3.3) |
(1.4) |
1.8 |
1.3 |
|||||||||||||||||||||||||||
Tax effect of the above items and other income tax related items |
(34.1) |
(343.9) |
(244.5) |
(490.5) |
|||||||||||||||||||||||||||
Adjusted net earnings and adjusted EPS |
$ |
589.7 |
$ |
1.10 |
$ |
726.4 |
$ |
1.38 |
$ |
1,679.5 |
$ |
3.13 |
$ |
1,705.1 |
$ |
3.31 |
|||||||||||||||
Weighted average diluted ordinary shares outstanding |
537.0 |
523.6 |
537.0 |
515.2 |
Significant items for the three and nine months ended
(a) The increase in purchase accounting related amortization for the nine month period is due to the amortization expense associated with the intangible assets related to the Topicals Business and Meda acquisitions. The decrease in purchase accounting related amortization for the three month period is primarily related to approximately
(b) Litigation settlements, net decrease is due to an accrual for the Medicaid Drug Rebate Settlement in the prior year periods.
(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) Refer to Note 17 Restructuring included in Item 1 in the Form 10-Q. Of the total amount, approximately
(f) R&D expense for the three months ended
Below is a reconciliation of
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
88.3 |
$ |
(119.8) |
$ |
451.7 |
$ |
62.5 |
|||||||
Add adjustments: |
|||||||||||||||
Net contribution attributable to equity method investments |
22.4 |
29.7 |
77.2 |
85.5 |
|||||||||||
Income tax provision (benefit) |
91.3 |
(205.5) |
124.2 |
(165.7) |
|||||||||||
Interest expense |
131.8 |
144.4 |
406.3 |
305.0 |
|||||||||||
Depreciation and amortization |
443.1 |
445.9 |
1,279.8 |
1,046.4 |
|||||||||||
EBITDA |
$ |
776.9 |
$ |
294.7 |
$ |
2,339.2 |
$ |
1,333.7 |
|||||||
Add / (deduct) adjustments: |
|||||||||||||||
Share-based compensation expense |
22.2 |
19.2 |
64.2 |
71.1 |
|||||||||||
Litigation settlements and other contingencies, net |
15.2 |
558.0 |
(25.8) |
556.4 |
|||||||||||
Restructuring & other special items |
109.5 |
189.0 |
289.6 |
504.8 |
|||||||||||
Adjusted EBITDA |
$ |
923.8 |
$ |
1,060.9 |
$ |
2,667.2 |
$ |
2,466.0 |
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 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. 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, 2017 financial guidance; that Mylan's third quarter results also continue to show the durability of our resilient global platform, where we now believe that approximately 75% of our more-than-$2 billion adjusted operating cash flows stems from more predictable, recurring revenues across all markets around the world; that being first to market with the 40-mg strength of Mylan's Glatiramer Acetate product, as well as offering the 20-mg strength, is a milestone because it underscores our scientific, regulatory and commercialization capabilities for this very complex product and it paves the path for the many other complex products Mylan has in its
pipeline; that Mylan sees a strong finish ahead for the year; Mylan is increasing the low end of its full-year adjusted EPS guidance range and now expects to generate between
| |||||||||||||||
Condensed Consolidated Statements of Operations | |||||||||||||||
(Unaudited; in millions, except per share amounts) | |||||||||||||||
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
Revenues: |
|||||||||||||||
Net sales |
$ |
2,956.3 |
$ |
3,029.5 |
$ |
8,570.2 |
$ |
7,745.5 |
|||||||
Other revenues |
30.8 |
27.6 |
98.6 |
63.6 |
|||||||||||
Total revenues |
2,987.1 |
3,057.1 |
8,668.8 |
7,809.1 |
|||||||||||
Cost of sales |
1,809.0 |
1,773.8 |
5,180.3 |
4,447.1 |
|||||||||||
Gross profit |
1,178.1 |
1,283.3 |
3,488.5 |
3,362.0 |
|||||||||||
Operating expenses: |
|||||||||||||||
Research and development |
182.3 |
199.1 |
580.9 |
632.2 |
|||||||||||
Selling, general and administrative |
664.6 |
656.9 |
1,916.8 |
1,787.6 |
|||||||||||
Litigation settlements and other contingencies, net |
15.2 |
558.0 |
(25.8) |
556.4 |
|||||||||||
Total operating expenses |
862.1 |
1,414.0 |
2,471.9 |
2,976.2 |
|||||||||||
Earnings (loss) from operations |
316.0 |
(130.7) |
1,016.6 |
385.8 |
|||||||||||
Interest expense |
131.8 |
144.4 |
406.3 |
305.0 |
|||||||||||
Other expense, net |
4.6 |
50.2 |
34.4 |
184.0 |
|||||||||||
Earnings (loss) before income taxes |
179.6 |
(325.3) |
575.9 |
(103.2) |
|||||||||||
Income tax provision (benefit) |
91.3 |
(205.5) |
124.2 |
(165.7) |
|||||||||||
Net earnings (loss) |
88.3 |
(119.8) |
451.7 |
62.5 |
|||||||||||
Earnings (loss) per ordinary share: |
|||||||||||||||
Basic |
$ |
0.17 |
$ |
(0.23) |
$ |
0.84 |
$ |
0.12 |
|||||||
Diluted |
$ |
0.16 |
$ |
(0.23) |
$ |
0.84 |
$ |
0.12 |
|||||||
Weighted average ordinary shares outstanding: |
|||||||||||||||
Basic |
535.2 |
523.6 |
534.9 |
505.9 |
|||||||||||
Diluted |
537.0 |
523.6 |
537.0 |
515.2 |
| |||||||
Condensed Consolidated Balance Sheets | |||||||
(Unaudited; in millions) | |||||||
2017 |
2016 | ||||||
ASSETS | |||||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
614.9 |
$ |
998.8 |
|||
Accounts receivable, net |
3,220.2 |
3,310.9 |
|||||
Inventories |
2,548.1 |
2,456.4 |
|||||
Prepaid expenses and other current assets |
883.4 |
756.4 |
|||||
Total current assets |
7,266.6 |
7,522.5 |
|||||
Intangible assets, net |
15,270.5 |
14,447.8 |
|||||
|
9,984.7 |
9,231.9 |
|||||
Other non-current assets |
3,297.1 |
3,524.0 |
|||||
Total assets |
$ |
35,818.9 |
$ |
34,726.2 |
|||
LIABILITIES AND EQUITY | |||||||
Liabilities |
|||||||
Current portion of long-term debt and other long-term obligations |
$ |
793.0 |
$ |
290.0 |
|||
Current liabilities |
4,191.0 |
4,750.7 |
|||||
Long-term debt |
13,992.4 |
15,202.9 |
|||||
Other non-current liabilities |
3,550.9 |
3,365.0 |
|||||
Total liabilities |
22,527.3 |
23,608.6 |
|||||
Noncontrolling interest |
— |
1.4 |
|||||
|
13,291.6 |
11,116.2 |
|||||
Total liabilities and equity |
$ |
35,818.9 |
$ |
34,726.2 |
| |||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures | |||||||||||||||||||||
(Unaudited; in millions) | |||||||||||||||||||||
Summary of Total Revenues by Segment | |||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||
| |||||||||||||||||||||
(In millions) |
2017 |
2016 |
% Change |
2017 |
2017 |
Constant | |||||||||||||||
Third party net sales |
|||||||||||||||||||||
|
$ |
1,172.2 |
$ |
1,505.5 |
(22) |
% |
$ |
(3.1) |
$ |
1,169.1 |
(22) |
% | |||||||||
|
1,040.8 |
841.2 |
24 |
% |
(45.5) |
995.3 |
18 |
% | |||||||||||||
Rest of World (3) |
743.3 |
682.8 |
9 |
% |
(6.2) |
737.1 |
8 |
% | |||||||||||||
Total third party net sales (3) |
2,956.3 |
3,029.5 |
(2) |
% |
$ |
(54.8) |
2,901.5 |
(4) |
% | ||||||||||||
Other third party revenues |
30.8 |
27.6 |
12 |
% |
(0.5) |
30.3 |
10 |
% | |||||||||||||
Consolidated total revenues |
$ |
2,987.1 |
$ |
3,057.1 |
(2) |
% |
$ |
(55.3) |
$ |
2,931.8 |
(4) |
% |
Nine Months Ended | |||||||||||||||||||||
| |||||||||||||||||||||
(In millions) |
2017 |
2016 |
% Change |
2017 |
2017 |
Constant | |||||||||||||||
Third party net sales |
|||||||||||||||||||||
|
$ |
3,666.7 |
$ |
4,064.5 |
(10) |
% |
$ |
(2.3) |
$ |
3,664.4 |
(10) |
% | |||||||||
|
2,887.1 |
2,026.4 |
42 |
% |
(2.4) |
2,884.7 |
42 |
% | |||||||||||||
Rest of World (3) |
2,016.4 |
1,654.6 |
22 |
% |
(27.0) |
1,989.4 |
20 |
% | |||||||||||||
Total third party net sales (3) |
8,570.2 |
7,745.5 |
11 |
% |
(31.7) |
8,538.5 |
10 |
% | |||||||||||||
Other third party revenues |
98.6 |
63.6 |
55 |
% |
— |
98.6 |
55 |
% | |||||||||||||
Consolidated total revenues |
$ |
8,668.8 |
$ |
7,809.1 |
11 |
% |
$ |
(31.7) |
$ |
8,637.1 |
11 |
% |
(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
Reconciliation of Income Statement Line Items | |||||||||||||||
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
1,809.0 |
$ |
1,773.8 |
$ |
5,180.3 |
$ |
4,447.1 |
|||||||
Deduct: |
|||||||||||||||
Purchase accounting amortization and other related items |
(361.4) |
(421.5) |
(1,054.9) |
(914.8) |
|||||||||||
Acquisition related costs |
0.2 |
(8.5) |
(1.9) |
(39.8) |
|||||||||||
Restructuring related costs |
(21.0) |
(9.7) |
(37.3) |
(13.8) |
|||||||||||
Other special items |
(12.3) |
(12.0) |
(39.2) |
(34.1) |
|||||||||||
Adjusted cost of sales |
$ |
1,414.5 |
$ |
1,322.1 |
$ |
4,047.0 |
$ |
3,444.6 |
|||||||
Adjusted gross profit (a) |
$ |
1,572.6 |
$ |
1,735.0 |
$ |
4,621.8 |
$ |
4,364.5 |
|||||||
Adjusted gross margin (a) |
53% |
57% |
53% |
56% |
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
182.3 |
$ |
199.1 |
$ |
580.9 |
$ |
632.2 |
|||||||
Deduct: |
|||||||||||||||
Acquisition related costs |
(0.9) |
(0.2) |
(1.5) |
(0.4) |
|||||||||||
Restructuring related costs |
(1.1) |
(0.2) |
(2.5) |
(0.3) |
|||||||||||
Other special items |
(15.2) |
(22.0) |
(90.1) |
(98.4) |
|||||||||||
Adjusted R&D |
$ |
165.1 |
$ |
176.7 |
$ |
486.8 |
$ |
533.1 |
|||||||
Adjusted R&D as % of total revenues |
6% |
6% |
6% |
7% |
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
664.6 |
$ |
656.9 |
$ |
1,916.8 |
$ |
1,787.6 |
|||||||
Add / (deduct): |
|||||||||||||||
Acquisition related costs |
(14.6) |
(39.7) |
(56.1) |
(102.4) |
|||||||||||
Restructuring related costs |
(51.4) |
(14.3) |
(73.0) |
(31.0) |
|||||||||||
Purchase accounting amortization and other related items |
(9.0) |
— |
(14.1) |
— |
|||||||||||
Other special items |
(4.0) |
2.0 |
(12.7) |
(0.3) |
|||||||||||
Adjusted SG&A |
$ |
585.6 |
$ |
604.9 |
$ |
1,760.9 |
$ |
1,653.9 |
|||||||
Adjusted SG&A as % of total revenues |
20% |
20% |
20% |
21% |
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
862.1 |
$ |
1,414.0 |
$ |
2,471.9 |
$ |
2,976.2 |
|||||||
Add / (deduct): |
|||||||||||||||
Litigation settlements and other contingencies, net |
(15.2) |
(558.0) |
25.8 |
(556.4) |
|||||||||||
R&D adjustments |
(17.2) |
(22.4) |
(94.1) |
(99.1) |
|||||||||||
SG&A adjustments |
(79.0) |
(52.0) |
(155.9) |
(133.7) |
|||||||||||
Adjusted total operating expenses |
$ |
750.7 |
$ |
781.6 |
$ |
2,247.7 |
$ |
2,187.0 |
|||||||
Adjusted earnings from operations (b) |
$ |
821.9 |
$ |
953.4 |
$ |
2,374.1 |
$ |
2,177.5 |
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
131.8 |
$ |
144.4 |
$ |
406.3 |
$ |
305.0 |
|||||||
Deduct: |
|||||||||||||||
Interest expense related to clean energy investments |
(3.0) |
(3.6) |
(9.4) |
(11.0) |
|||||||||||
Accretion of contingent consideration liability |
(5.1) |
(10.4) |
(21.1) |
(30.7) |
|||||||||||
Acquisition related costs |
— |
(19.7) |
(0.2) |
(45.6) |
|||||||||||
Other special items |
(2.2) |
(2.1) |
(6.5) |
(8.0) |
|||||||||||
Adjusted interest expense |
$ |
121.5 |
$ |
108.6 |
$ |
369.1 |
$ |
209.7 |
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
4.6 |
$ |
50.2 |
$ |
34.4 |
$ |
184.0 |
|||||||
(Add) / deduct: |
|||||||||||||||
Clean energy investments pre-tax loss(c) |
(22.4) |
(23.8) |
(66.4) |
(69.4) |
|||||||||||
Purchase accounting related amortization |
— |
(5.7) |
— |
(17.0) |
|||||||||||
Acquisition related costs |
— |
(42.3) |
(0.8) |
(158.5) |
|||||||||||
Financing related costs |
2.8 |
— |
(0.7) |
— |
|||||||||||
Other items |
0.2 |
1.4 |
(9.8) |
(1.3) |
|||||||||||
Adjusted other income |
$ |
(14.8) |
$ |
(20.2) |
$ |
(43.3) |
$ |
(62.2) |
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
179.6 |
$ |
(325.3) |
$ |
575.9 |
$ |
(103.2) |
|||||||
Total pre tax non-GAAP adjustments |
535.5 |
1,190.1 |
1,472.3 |
2,133.1 |
|||||||||||
Adjusted earnings before income taxes |
$ |
715.1 |
$ |
864.8 |
$ |
2,048.2 |
$ |
2,029.9 |
|||||||
|
$ |
91.3 |
$ |
(205.5) |
$ |
124.2 |
$ |
(165.7) |
|||||||
Adjusted tax expense |
34.1 |
343.9 |
244.5 |
490.5 |
|||||||||||
Adjusted income tax provision |
$ |
125.4 |
$ |
138.4 |
$ |
368.7 |
$ |
324.8 |
|||||||
Adjusted effective tax rate |
17.5% |
16.0% |
18.0% |
16.0% |
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2017 |
2016 |
2017 |
2016 | ||||||||||||
|
$ |
548.6 |
$ |
1,200.6 |
$ |
1,569.3 |
$ |
1,697.7 |
|||||||
Add: |
|||||||||||||||
Restructuring related costs |
14.9 |
— |
104.4 |
— |
|||||||||||
Financing related expense |
— |
— |
— |
66.9 |
|||||||||||
Corporate contingencies |
275.2 |
— |
307.7 |
— |
|||||||||||
Acquisition related costs |
2.0 |
36.7 |
54.3 |
125.0 |
|||||||||||
R&D expense |
22.4 |
3.2 |
27.4 |
63.2 |
|||||||||||
Income tax items |
— |
— |
— |
(25.8) |
|||||||||||
Adjusted net cash provided by operating activities |
$ |
863.1 |
$ |
1,240.5 |
$ |
2,063.1 |
$ |
1,927.0 |
|||||||
Deduct: |
|||||||||||||||
Capital expenditures |
(47.1) |
(118.5) |
(156.4) |
(239.5) |
|||||||||||
Adjusted free cash flow |
$ |
816.0 |
$ |
1,122.0 |
$ |
1,906.7 |
$ |
1,687.5 |
(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.
Reconciliation of EBITDA and Adjusted EBITDA
Below is a reconciliation of
Three Months Ended | |||||||||||||||
|
2017 |
2017 |
2017 | ||||||||||||
|
$ |
417.5 |
$ |
66.4 |
$ |
297.0 |
$ |
88.3 |
|||||||
Add adjustments: |
|||||||||||||||
Net contribution attributable to equity method investments |
27.2 |
33.2 |
21.7 |
22.4 |
|||||||||||
Income tax provision (benefit) |
(192.6) |
5.2 |
27.7 |
91.3 |
|||||||||||
Interest expense |
149.8 |
138.2 |
136.3 |
131.8 |
|||||||||||
Depreciation and amortization |
476.6 |
415.5 |
421.2 |
443.1 |
|||||||||||
EBITDA |
$ |
878.5 |
$ |
658.5 |
$ |
903.9 |
$ |
776.9 |
|||||||
Add / (deduct) adjustments: |
|||||||||||||||
Share-based compensation expense |
17.8 |
23.1 |
18.9 |
22.2 |
|||||||||||
Litigation settlements and other contingencies, net |
116.1 |
9.0 |
(50.0) |
15.2 |
|||||||||||
Restructuring & other special items |
199.5 |
122.1 |
58.1 |
109.5 |
|||||||||||
Adjusted EBITDA |
$ |
1,211.9 |
$ |
812.7 |
$ |
930.9 |
$ |
923.8 |
The stated non-GAAP financial measure
Three Months Ended |
Twelve | ||||||||||||||||||
2016 |
2017 |
2017 |
2017 |
2017 | |||||||||||||||
|
$ |
1,211.9 |
$ |
812.7 |
$ |
930.9 |
$ |
923.8 |
$ |
3,879.3 |
|||||||||
Add: other adjustments including estimated |
197.9 |
||||||||||||||||||
Credit Agreement Adjusted EBITDA |
$ |
4,077.2 |
|||||||||||||||||
Reported debt balances: |
|||||||||||||||||||
Long-term debt, including current portion |
$ |
14,715.2 |
|||||||||||||||||
Short-term borrowings |
— |
||||||||||||||||||
Total reported debt balances |
$ |
14,715.2 |
|||||||||||||||||
Add / (deduct): |
|||||||||||||||||||
Net discount on various debt issuances |
38.2 |
||||||||||||||||||
Deferred financing fees |
79.6 |
||||||||||||||||||
Fair value of hedged debt |
(25.3) |
||||||||||||||||||
Total debt at notional amounts |
$ |
14,807.7 |
|||||||||||||||||
Notional debt to Credit Agreement Adjusted |
3.6 |
||||||||||||||||||
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:http://www.prnewswire.com/news-releases/mylan-reports-third-quarter-2017-results-and-updates-2017-guidance-300549893.html
SOURCE
News Provided by Acquire Media