News Release Detail
Mylan Fourth Quarter 2013 Adjusted Diluted EPS Increases 20% to $0.78 and Full Year Adjusted Diluted EPS Increases 12% to $2.89
Financial Highlights
- Adjusted diluted EPS of
$0.78 for the three months endedDecember 31, 2013 compared to$0.65 for the same prior year period, an increase of 20% - Total revenues of
$1.81 billion for the three months endedDecember 31, 2013 compared to$1.72 billion for the same prior year period, an increase of 5% - On a GAAP basis, diluted EPS of
$0.45 for the three months endedDecember 31, 2013 compared to$0.39 for the same prior year period, an increase of 15% - Adjusted diluted EPS of
$2.89 for the year endedDecember 31, 2013 compared to$2.59 for the same prior year period, an increase of 12% - Total revenues of
$6.91 billion for the year endedDecember 31, 2013 compared to$6.80 billion for the same prior year period, an increase of 2%, despite 2013 new product revenues being 69% lower than 2012 - On a GAAP basis, diluted EPS of
$1.58 for the year endedDecember 31, 2013 compared to$1.52 for the same prior year period, an increase of 4% - Adjusted operating cash flow of
$1.20 billion for the year endedDecember 31, 2013 . On a GAAP basis, cash flow from operating activities of$1.11 billion for the year endedDecember 31, 2013
Mylan CEO
Financial Results Summary
Three Months Ended December 31, 2013
For the three months ended
A tabular summary of Mylan's revenues for the three months and years ended December 31, 2013 and 2012 is included at the end of this release. Also included at the end of this release are the reconciliations of Non-GAAP adjusted financial results to the most directly comparable GAAP financial result.
Third party net revenues from Mylan's Generics segment, which are derived from sales in
Third party net revenues from
Third party net revenues from EMEA were
Third party net revenues from the Rest of World were
For the current quarter, Mylan's Specialty segment reported third party net revenues of
Gross profit for the three months ended
Earnings from operations were
Interest expense for the three months ended
Other (expense) income, net, was expense of
Net earnings attributable to
EBITDA, which is defined as net income (excluding the non-controlling interest and income from equity method investees) plus income taxes, interest expense, depreciation and amortization, was
Year Ended December 31, 2013
For the year ended
Third party net revenues from Mylan's Generics segment were
Third party net revenues from
Third party net revenues from EMEA were
Third party net revenues from the Rest of World were
For the year ended December 31, 2013, Mylan's Specialty segment reported third party net sales of
Gross profit for the year ended December 31, 2013, was
Earnings from operations were
Interest expense for the year ended December 31, 2013, totaled
Other (expense) income, net, was expense of
Net earnings attributable to
EBITDA, which is defined as net income (excluding the non-controlling interest and income from equity method investees) plus income taxes, interest expense, depreciation and amortization, was
Adjusted cash provided by operating activities was
During 2013 and 2012, the Company completed share repurchase programs totaling approximately 28.5 million shares of common stock in 2013 and approximately 41.4 million shares of common stock in 2012. The aggregate costs of the share repurchase programs in each year was approximately
2014 Guidance Metrics
The Company provided the following financial guidance for 2014 on an adjusted basis, with the exception of total revenues, capital expenditures and average diluted shares outstanding, along with the significant exchange rates used in preparing the guidance, which are shown below:
(in millions, except EPS and %'s) |
|
Total Revenue |
|
Gross Profit Margin* |
51% - 53% |
SG&A as % of Total Revenue* |
18% - 20% |
R&D as % of Total Revenue* |
7% - 8% |
EBITDA* |
|
Net Income* |
|
Diluted EPS* |
|
Operating |
|
Capital Expenditures |
|
Tax Rate* |
24% - 26% |
Average Diluted Shares Outstanding |
389 - 405 |
* Adjusted metrics | |
Key Exchange Rates Used for 2014 Guidance: |
|
Australian Dollar ($ / AUD) |
0.95 |
British Pound ($ / GBP) |
1.61 |
Canadian Dollar (CAD / $) |
1.04 |
Euro ($ / EUR) |
1.36 |
Indian Rupee (INR / $) |
56.00 |
Japanese Yen (JPY / $) |
97.83 |
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
Below is a reconciliation of GAAP net earnings attributable to
Three Months Ended |
Year Ended | ||||||||||||||||||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||||||||||||||||||
GAAP net earnings attributable to |
$ |
180.2 |
$ |
0.45 |
$ |
162.0 |
$ |
0.39 |
$ |
623.7 |
$ |
1.58 |
$ |
640.9 |
$ |
1.52 |
|||||||||||||||
Purchase accounting related amortization (primarily included in cost of sales) (a) |
108.4 |
88.0 |
371.1 |
391.1 |
|||||||||||||||||||||||||||
Litigation settlements, net |
(13.2) |
(1.0) |
(9.9) |
(3.0) |
|||||||||||||||||||||||||||
Interest expense, primarily amortization of convertible debt discount |
11.9 |
7.6 |
38.0 |
35.6 |
|||||||||||||||||||||||||||
Non-cash accretion and fair value adjustments of contingent consideration liability |
8.4 |
7.7 |
35.4 |
38.7 |
|||||||||||||||||||||||||||
Clean energy investments pre-tax loss (b) |
9.3 |
4.4 |
22.4 |
16.8 |
|||||||||||||||||||||||||||
Financing related costs (included in other (expense) income, net) |
— |
— |
72.6 |
— |
|||||||||||||||||||||||||||
Acquisition related costs (primarily included in selling, general and administrative expense) |
19.9 |
— |
49.8 |
— |
|||||||||||||||||||||||||||
Restructuring and other special items included in: |
|||||||||||||||||||||||||||||||
Cost of sales |
22.5 |
15.0 |
49.3 |
65.7 |
|||||||||||||||||||||||||||
Research and development expense |
26.1 |
5.4 |
51.6 |
12.4 |
|||||||||||||||||||||||||||
Selling, general and administrative expense |
20.6 |
39.2 |
70.6 |
104.9 |
|||||||||||||||||||||||||||
Other (expense) income, net |
4.5 |
(1.7) |
25.2 |
(0.7) |
|||||||||||||||||||||||||||
Tax effect of the above items and other income tax related items |
(90.5) |
(59.7) |
(259.9) |
(215.7) |
|||||||||||||||||||||||||||
Adjusted net earnings attributable to |
$ |
308.1 |
$ |
0.78 |
$ |
266.9 |
$ |
0.65 |
$ |
1,139.9 |
$ |
2.89 |
$ |
1,086.7 |
$ |
2.59 |
|||||||||||||||
Weighted average diluted common shares outstanding |
396.2 |
412.6 |
394.5 |
420.2 |
(a) |
Purchase accounting related amortization expense for the year ended |
(b) |
Adjustment represents exclusion of the pre-tax loss related to Mylan's investments in clean energy partnerships, the activities of which qualify for income tax credits under section 45 of the U.S. Internal Revenue Code. Amount is included in other income (expense), net. |
Below is a reconciliation of GAAP net earnings attributable to
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||
GAAP net earnings attributable to |
$ |
180.2 |
$ |
162.0 |
$ |
623.7 |
$ |
640.9 |
|||||||
Add adjustments: |
|||||||||||||||
Net contribution attributable to the noncontrolling interest and equity method investees |
22.4 |
4.6 |
37.6 |
18.9 |
|||||||||||
Income taxes |
12.2 |
28.7 |
120.8 |
161.1 |
|||||||||||
Interest expense |
79.6 |
74.6 |
313.3 |
308.7 |
|||||||||||
Depreciation and amortization |
142.1 |
128.6 |
516.0 |
546.6 |
|||||||||||
EBITDA |
$ |
436.5 |
$ |
398.5 |
$ |
1,611.4 |
$ |
1,676.2 |
|||||||
Add adjustments: |
|||||||||||||||
Stock-based compensation expense |
11.0 |
10.5 |
47.0 |
42.6 |
|||||||||||
Litigation settlements, net |
(13.2) |
(1.0) |
(9.9) |
(3.1) |
|||||||||||
Restructuring & other special items |
82.4 |
54.4 |
306.7 |
176.3 |
|||||||||||
Adjusted EBITDA |
$ |
516.7 |
$ |
462.4 |
$ |
1,955.2 |
$ |
1,892.0 |
Conference Call
Mylan will host a conference call and live webcast, today, February 27, 2014, at
About Mylan
Mylan is a global pharmaceutical company committed to setting new standards in health care. 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 1,300 generic pharmaceuticals and several brand medications. In addition, we offer a wide range of antiretroviral therapies, upon which approximately 40% of HIV/AIDS patients in developing countries depend. We also operate one of the largest active pharmaceutical ingredient manufacturers and currently market products in approximately 140 countries and territories. Our workforce of more than 20,000 people is dedicated to improving the customer experience and
increasing pharmaceutical access to consumers around the world. But don't take our word for it. See for yourself. See inside. mylan.com
Forward-Looking Statements
This press release may contain "forward-looking statements" made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements may include, without limitation, with regard to the Company's future operations, its anticipated business levels, future earnings, planned activities, anticipated growth, and other expectations and targets for future periods. These often may be identified by the use of words such as "may," "believe," "anticipate," "expect," "plan," "estimate," "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: challenges, risks and costs inherent in business integrations and in achieving anticipated synergies; our ability to identify, acquire and integrate complementary or strategic acquisitions of other companies, products or assets; our expected or targeted future financial and operating performance and results; our capacity to bring new products to market, including but not limited to where we use our business judgment and decide 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"); our ability to protect our intellectual property and preserve our intellectual property rights; the effect of any changes in customer and supplier relationships and customer purchasing patterns; the ability to attract and
retain key personnel; changes in third-party relationships; the impacts of competition; changes in economic and financial conditions of the Company's business; uncertainties and matters beyond the control of management; and inherent uncertainties involved in the estimates and judgments used in the preparation of financial statements, and the providing of estimates of financial measures, in accordance with GAAP and related standards or on an adjusted basis. For more detailed information on the risks and uncertainties associated with our business activities, see the Company's Annual Report on Form 10-K for the year ended December 31, 2012, Quarterly Report on Form 10-Q for the quarter ended
Condensed Consolidated Statements of Operations (Unaudited; in thousands, except per share amounts) | |||||||||||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||
Revenues: |
|||||||||||||||
Net revenues |
$ |
1,793,815 |
$ |
1,709,350 |
$ |
6,856,606 |
$ |
6,750,246 |
|||||||
Other revenues |
14,711 |
13,504 |
52,537 |
45,864 |
|||||||||||
Total revenues |
1,808,526 |
1,722,854 |
6,909,143 |
6,796,110 |
|||||||||||
Cost of sales |
1,012,575 |
980,538 |
3,868,800 |
3,887,806 |
|||||||||||
Gross profit |
795,951 |
742,316 |
3,040,343 |
2,908,304 |
|||||||||||
Operating expenses: |
|||||||||||||||
Research and development |
155,909 |
117,770 |
507,823 |
401,341 |
|||||||||||
Selling, general and administrative |
380,005 |
362,945 |
1,411,629 |
1,400,747 |
|||||||||||
Litigation settlements, net |
(13,211) |
(1,049) |
(14,639) |
(3,133) |
|||||||||||
Total operating expenses |
522,703 |
479,666 |
1,904,813 |
1,798,955 |
|||||||||||
Earnings from operations |
273,248 |
262,650 |
1,135,530 |
1,109,349 |
|||||||||||
Interest expense |
79,592 |
74,573 |
313,336 |
308,699 |
|||||||||||
Other (expense) income, net |
(463) |
2,779 |
(74,854) |
3,429 |
|||||||||||
Earnings before income taxes and noncontrolling interest |
193,193 |
190,856 |
747,340 |
804,079 |
|||||||||||
Income tax provision |
12,244 |
28,696 |
120,808 |
161,145 |
|||||||||||
Net earnings |
180,949 |
162,160 |
626,532 |
642,934 |
|||||||||||
Net earnings attributable to the noncontrolling interest |
(717) |
(196) |
(2,821) |
(2,084) |
|||||||||||
Net earnings attributable to |
$ |
180,232 |
$ |
161,964 |
$ |
623,711 |
$ |
640,850 |
|||||||
Earnings per common share attributable to |
|||||||||||||||
Basic |
$ |
0.48 |
$ |
0.40 |
$ |
1.63 |
$ |
1.54 |
|||||||
Diluted |
$ |
0.45 |
$ |
0.39 |
$ |
1.58 |
$ |
1.52 |
|||||||
Weighted average common shares outstanding: |
|||||||||||||||
Basic |
376,817 |
406,840 |
383,327 |
415,210 |
|||||||||||
Diluted |
396,200 |
412,620 |
394,454 |
420,236 |
Condensed Consolidated Balance Sheets (Unaudited; in thousands) | |||||||
December 31, 2013 |
December 31, 2012 | ||||||
ASSETS |
|||||||
Assets |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
291,293 |
$ |
349,969 |
|||
Accounts receivable, net |
1,820,273 |
1,554,342 |
|||||
Inventories |
1,664,693 |
1,525,242 |
|||||
Other current assets |
695,001 |
473,164 |
|||||
Total current assets |
4,471,260 |
3,902,717 |
|||||
Intangible assets, net |
2,517,888 |
2,224,457 |
|||||
Goodwill |
4,288,124 |
3,515,655 |
|||||
Other non-current assets |
3,959,069 |
2,289,068 |
|||||
Total assets |
$ |
15,236,341 |
$ |
11,931,897 |
|||
LIABILITIES AND EQUITY |
|||||||
Liabilities |
|||||||
Current liabilities |
$ |
2,956,070 |
$ |
2,193,503 |
|||
Long-term debt |
7,586,459 |
5,337,196 |
|||||
Other non-current liabilities |
1,733,905 |
1,045,370 |
|||||
Total liabilities |
12,276,434 |
8,576,069 |
|||||
Noncontrolling interest |
18,090 |
15,110 |
|||||
|
2,941,817 |
3,340,718 |
|||||
Total liabilities and equity |
$ |
15,236,341 |
$ |
11,931,897 |
Summary of Revenues by Segment (Unaudited; in millions) | |||||||||||||||||||||||||||
Three Months Ended |
Year Ended |
Three Months Ended |
Year Ended | ||||||||||||||||||||||||
December 31, |
December 31, |
Percent Change |
Percent Change | ||||||||||||||||||||||||
2013 |
2012 |
2013 |
2012 |
Total |
Constant Currency (1) |
Total |
Constant Currency (1) | ||||||||||||||||||||
Generics: |
|||||||||||||||||||||||||||
Third party net revenues |
|||||||||||||||||||||||||||
|
$ |
853.9 |
$ |
800.4 |
$ |
3,010.9 |
$ |
3,228.6 |
7 |
% |
7 |
% |
(7)% |
(7)% |
|||||||||||||
EMEA |
392.5 |
368.3 |
1,499.5 |
1,356.2 |
7 |
% |
3 |
% |
11 |
% |
8 |
% | |||||||||||||||
Rest of World |
371.4 |
384.8 |
1,364.5 |
1,330.1 |
(3)% |
11 |
% |
3 |
% |
14 |
% | ||||||||||||||||
Total third party net sales |
1,617.8 |
1,553.5 |
5,874.9 |
5,914.9 |
4 |
% |
7 |
% |
(1)% |
1 |
% | ||||||||||||||||
Other third party revenues |
7.4 |
3.7 |
25.8 |
31.3 |
|||||||||||||||||||||||
Total third party revenues |
1,625.2 |
1,557.2 |
5,900.7 |
5,946.2 |
|||||||||||||||||||||||
Intersegment revenues |
1.5 |
1.9 |
5.7 |
3.1 |
|||||||||||||||||||||||
Generics total revenues |
1,626.7 |
1,559.1 |
5,906.4 |
5,949.3 |
|||||||||||||||||||||||
Specialty: |
|||||||||||||||||||||||||||
Third party net sales |
176.1 |
155.9 |
981.7 |
835.4 |
13 |
% |
13 |
% |
18 |
% |
18 |
% | |||||||||||||||
Other third party revenues |
7.3 |
9.8 |
26.8 |
14.6 |
|||||||||||||||||||||||
Total third party revenues |
183.4 |
165.7 |
1,008.5 |
850.0 |
|||||||||||||||||||||||
Intersegment revenues |
1.4 |
6.9 |
19.3 |
37.0 |
|||||||||||||||||||||||
Specialty total revenues |
184.8 |
172.6 |
1,027.8 |
887.0 |
|||||||||||||||||||||||
Elimination of intersegment revenues |
(3.0) |
(8.9) |
(25.1) |
(40.2) |
|||||||||||||||||||||||
Consolidated total revenues |
$ |
1,808.5 |
$ |
1,722.8 |
$ |
6,909.1 |
$ |
6,796.1 |
5 |
% |
7 |
% |
2 |
% |
4 |
% |
(1) |
The constant currency percent change is derived by translating third party net sales for the current period at prior year comparative period exchange rates. |
Reconciliation of Non-GAAP Financial Measures (Unaudited; in millions) | |||||||||||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||
GAAP cost of sales |
$ |
1,012.6 |
$ |
980.5 |
$ |
3,868.8 |
$ |
3,887.8 |
|||||||
Deduct: |
|||||||||||||||
Purchase accounting related amortization |
(106.4) |
(88.0) |
(369.1) |
(391.1) |
|||||||||||
Acquisition related costs |
(5.4) |
— |
(5.4) |
— |
|||||||||||
Restructuring & other special items |
(22.5) |
(15.0) |
(49.3) |
(65.7) |
|||||||||||
Adjusted cost of sales |
$ |
878.3 |
$ |
877.5 |
$ |
3,445.0 |
$ |
3,431.0 |
|||||||
Adjusted gross profit (a) |
$ |
930.2 |
$ |
845.4 |
$ |
3,464.1 |
$ |
3,365.1 |
|||||||
Adjusted gross margin (a) |
51 |
% |
49 |
% |
50 |
% |
50 |
% | |||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||
GAAP total operating expenses |
$ |
522.7 |
$ |
479.7 |
$ |
1,904.8 |
$ |
1,799.0 |
|||||||
Add/ (Deduct): |
|||||||||||||||
Litigation settlements, net |
13.2 |
1.0 |
9.9 |
3.0 |
|||||||||||
Acquisition related costs |
(12.6) |
— |
(37.4) |
— |
|||||||||||
Restructuring & other special items |
(46.6) |
(44.6) |
(125.4) |
(125.5) |
|||||||||||
Adjusted total operating expenses |
$ |
476.7 |
$ |
436.1 |
$ |
1,751.9 |
$ |
1,676.5 |
|||||||
Adjusted earnings from operations (b) |
$ |
453.5 |
$ |
409.3 |
$ |
1,712.2 |
$ |
1,688.6 |
|||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||
GAAP interest expense |
$ |
79.6 |
$ |
74.6 |
$ |
313.3 |
$ |
308.7 |
|||||||
Deduct: |
|||||||||||||||
Interest expense related to clean energy investment (c) |
(3.8) |
(1.4) |
(9.8) |
(6.2) |
|||||||||||
Non-cash accretion of contingent consideration liability |
(8.4) |
(7.7) |
(32.3) |
(30.7) |
|||||||||||
Non-cash interest, primarily amortization of convertible debt discount |
(8.1) |
(6.2) |
(28.2) |
(29.4) |
|||||||||||
Adjusted interest expense |
$ |
59.3 |
$ |
59.3 |
$ |
243.0 |
$ |
242.4 |
|||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||
GAAP other income (expense) |
$ |
(0.5) |
$ |
2.8 |
$ |
(74.9) |
$ |
3.4 |
|||||||
Add/ (Deduct): |
|||||||||||||||
Clean energy investment operating results |
11.3 |
4.4 |
24.4 |
16.8 |
|||||||||||
Acquisition related costs |
1.9 |
— |
7.0 |
— |
|||||||||||
Financing related costs |
— |
— |
72.6 |
— |
|||||||||||
Restructuring & other special items |
4.5 |
(1.7) |
25.2 |
(0.7) |
|||||||||||
Adjusted other income |
$ |
17.2 |
$ |
5.5 |
$ |
54.3 |
$ |
19.5 |
Reconciliation of cash provided by operating activities and free cash flow | |||||||
Year Ended | |||||||
2013 |
2012 | ||||||
GAAP cash provided by operating activities |
$ |
1,107 |
$ |
949 |
|||
Add/(Deduct): |
|||||||
(Receipt) payment of litigation settlements |
(2) |
109 |
|||||
Payment of redemption premium |
61 |
— |
|||||
Adjustments for timing of cash receipts deducted in prior periods |
— |
62 |
|||||
Acquisition related costs |
13 |
— |
|||||
Increase in deferred revenue |
2 |
18 |
|||||
Income tax items |
(22) |
(14) |
|||||
R&D expense |
46 |
— |
|||||
Adjusted cash provided by operating activities |
$ |
1,205 |
$ |
1,124 |
|||
Add/(Deduct): |
|||||||
Capital expenditures |
(335) |
(305) |
|||||
Proceeds from sale of property, plant and equipment |
25 |
16 |
|||||
Other |
— |
(6) |
|||||
Adjusted free cash flow |
$ |
895 |
$ |
829 |
(a) |
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 revenue. |
(b) |
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 investments in clean energy partnerships, the activities of which qualify for income tax credits under section 45 of the U.S. Internal Revenue Code. |
Reconciliation of forecasted net earnings and EPS to adjusted net earnings
The reconciliations below are based in part on management's estimate of adjusted net earnings and adjusted diluted EPS, adjusted EBITDA and adjusted cash provided by operating activities for the year ending
Reconciliation of forecasted net earnings and EPS to adjusted net earnings | |||||||||||||||
Lower |
Upper | ||||||||||||||
GAAP net earnings attributable to |
$ |
790 |
$ |
2.03 |
$ |
900 |
$ |
2.22 |
|||||||
Purchase accounting related amortization |
400 |
420 |
|||||||||||||
Interest expense, primarily amortization of convertible debt discount |
35 |
45 |
|||||||||||||
Non-cash accretion of contingent consideration liability |
35 |
40 |
|||||||||||||
Pre-tax loss of clean energy investments |
75 |
85 |
|||||||||||||
Restructuring and other special items |
170 |
220 |
|||||||||||||
Tax effect of the above items and other income tax related items |
(240) |
(250) |
|||||||||||||
Adjusted net earnings attributable to |
$ |
1,265 |
$ |
3.25 |
$ |
1,460 |
$ |
3.60 |
|||||||
Weighted average diluted common shares outstanding |
389 |
405 |
Reconciliation of forecasted net earnings to adjusted EBITDA | |||||||
Lower |
Upper | ||||||
GAAP net earnings attributable to |
$ |
790 |
$ |
900 |
|||
Add adjustments: |
|||||||
Net contribution attributable to the noncontrolling interest and equity method investees |
65 |
70 |
|||||
Income taxes |
205 |
215 |
|||||
Interest expense |
355 |
365 |
|||||
Depreciation and amortization |
560 |
570 |
|||||
EBITDA |
$ |
1,975 |
$ |
2,120 |
|||
Add adjustments: |
|||||||
Stock-based compensation expense |
55 |
60 |
|||||
Restructuring & other special items |
170 |
220 |
|||||
Adjusted EBITDA |
$ |
2,200 |
$ |
2,400 |
|||
Reconciliation of forecasted cash provided by operating activities | |||||||
Lower |
Upper | ||||||
GAAP cash provided by operating activities |
$ |
1,115 |
$ |
1,285 |
|||
Add: |
|||||||
Estimated payment of legal settlements |
65 |
85 |
|||||
Other items |
20 |
30 |
|||||
Adjusted cash provided by operating activities |
$ |
1,200 |
$ |
1,400 |
SOURCE
News Provided by Acquire Media