Mylan Reports Fourth Quarter and Full Year 2019 Results and Provides 2020 Guidance
Fourth Quarter 2019 Financial Highlights
- Total revenues of
$3.19 billion , up 4%, up 5% on a constant currency basis, compared to the prior year period. - Revenue Highlights:
- Rest of World segment net sales of
$927.9 million , up 9%, on an actual and constant currency basis. Europe segment net sales of$1.11 billion , up 2%, up 5% on a constant currency basis.North America segment net sales of$1.13 billion , up 3%, on an actual and constant currency basis, primarily due to new products sales.U.S. GAAP diluted earnings per ordinary share ("U.S. GAAP EPS") of$0.04 , compared toU.S. GAAP EPS of$0.10 in the prior year period.- Adjusted diluted earnings per ordinary share ("adjusted EPS") of
$1.40 , up 8% compared to adjusted EPS of$1.30 in the prior year period. U.S. GAAP net cash provided by operating activities of$686.7 million , up 8% compared to$636.1 million in the prior year period.- Adjusted free cash flow of
$810.5 million , up 18% compared to$689.7 million in the prior year period.
Full Year 2019 Financial Highlights
- Total revenues of
$11.50 billion , up 1%, up 3% on a constant currency basis, compared to the prior year period. - Revenue Highlights:
- Rest of World segment net sales of
$3.17 billion , up 5%, up 8% on a constant currency basis. Europe segment net sales of$4.04 billion , down 3%, up 2% on a constant currency basis.North America segment net sales of$4.16 billion , up 2%, on an actual and constant currency basis, primarily due to new product sales.U.S. GAAP EPS of$0.03 , compared to$0.68 in the prior year period.- Adjusted EPS of
$4.42 , down 3%, or flat to the prior year at$4.58 on a constant currency basis. U.S. GAAP net cash provided by operating activities of$1.80 billion , down 23% compared to$2.34 billion in the prior year period.- Adjusted free cash flow of
$2.10 billion , down 22% compared to$2.71 billion in the prior year period, driven by investment in working capital to support the$1.0 billion in new product launches.
Mylan is not providing forward-looking guidance for
Full Year 2020 Guidance Highlights
- Total Revenues between
$11.5 billion and$12.5 billion . - Adjusted EBITDA between
$3.2 billion and$3.9 billion . - A reconciliation of the Company's 2020 financial guidance for Total Revenues and Adjusted EBITDA to the 2020 financial targets provided in
July 2019 is presented below.
($ in millions) |
Financial Targets |
Impact of 2020 FX |
2020 Financial |
2020 Midpoints |
||||
Total Revenues |
|
( |
|
|
||||
Adjusted EBITDA |
|
( |
|
|
Mylan CEO
Bresch continued: "Looking ahead to the full year of 2020, although we widened the ranges to take into consideration certain factors, the mid-point of our guidance is in line with what we previously disclosed for 2020 in conjunction with the Upjohn transaction. We are extremely proud of the efforts of our global work force that enable us to sustain consistent business performance and profitability across all of our segments. This includes work on our business transformation, which as we've previously shared, is focused on unlocking latent value within the organization and delivering economic profit, while maintaining our commitment of providing access."
Bresch continued: "As we have previously stated, on a go-forward basis, we believe adjusted EBITDA to be the best measure of our company's underlying operational results and true business performance. As we continue to make excellent progress on the path to close the combination with Pfizer's Upjohn business, we are confident that the strength of our diverse portfolio, geographic reach and global commercial and operational scale will serve as a strong foundation for Viatris to become a new champion for global health."
Mylan President
Mylan CFO
Evaluation of Financial Performance Measures
The Company's management team recently undertook an evaluation of how it would measure the financial performance of the Company going forward. In evaluating its financial performance measures, the Company considered the strategy related to the planned 2020 closing of the Upjohn transaction (which will include a transition away from growth by acquisition with a greater focus on complex product related development activity and a focus on capital allocation, including strengthening of the balance sheet through the paydown of debt and returning value to shareholders). The purpose of the evaluation was to identify performance measures that best reflect the Company's future business operations, strategy and goals. As a result of that evaluation, management identified the following primary financial performance measures for the Company: GAAP Revenues (measure for both guidance and actual results), GAAP Net Income (measure for actual results), Adjusted EBITDA (non-GAAP) (measure for both guidance and actual results) and Adjusted Net Income (measure for actual results).
The Company believes that these measures most appropriately reflect how the Company will evaluate business performance internally and have been used to set operational goals in 2020. In addition, the Company believes that adjusted EBITDA (non-GAAP) focuses management on the Company's underlying operational results and true business performance, as well as demonstrating the Company's ability to comply with financial debt covenants and assess the Company's ability to incur additional indebtedness. As such, adjusted EBITDA will be used starting in 2020, in part, for management's annual incentive compensation. The Company also believes that GAAP revenue focuses management on the overall growth of the business.
Financial Summary |
|||||||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||||||
|
|
||||||||||||||||||
(Unaudited; in millions, except per share amounts and %s) |
2019 |
2018 |
Percent |
2019 |
2018 |
Percent |
|||||||||||||
Total Revenues (1) |
$ |
3,191.8 |
$ |
3,078.7 |
4% |
$ |
11,500.5 |
$ |
11,433.9 |
1% |
|||||||||
North America |
1,129.1 |
1,097.1 |
3% |
4,164.1 |
4,095.6 |
2% |
|||||||||||||
Europe |
1,106.3 |
1,087.0 |
2% |
4,037.1 |
4,157.3 |
(3)% |
|||||||||||||
Rest of World |
927.9 |
851.4 |
9% |
3,169.1 |
3,015.8 |
5% |
|||||||||||||
Other Revenues |
28.5 |
43.2 |
(34)% |
130.2 |
165.2 |
(21)% |
|||||||||||||
|
$ |
1,087.4 |
$ |
1,015.6 |
7% |
$ |
3,897.6 |
$ |
4,001.6 |
(3)% |
|||||||||
|
34.1 |
% |
33.0 |
% |
33.9 |
% |
35.0 |
% |
|||||||||||
Adjusted Gross Profit (2) |
$ |
1,701.3 |
$ |
1,681.1 |
1% |
$ |
6,139.5 |
$ |
6,181.3 |
(1)% |
|||||||||
Adjusted Gross Margin (2) |
53.3 |
% |
54.6 |
% |
53.4 |
% |
54.1 |
% |
|||||||||||
|
$ |
20.5 |
$ |
51.2 |
(60)% |
$ |
16.8 |
$ |
352.5 |
(95)% |
|||||||||
|
$ |
0.04 |
$ |
0.10 |
(60)% |
$ |
0.03 |
$ |
0.68 |
(96)% |
|||||||||
Adjusted Net Earnings (2) |
$ |
721.4 |
$ |
669.7 |
8% |
$ |
2,280.5 |
$ |
2,364.8 |
(4)% |
|||||||||
Adjusted EPS (2) |
$ |
1.40 |
$ |
1.30 |
8% |
$ |
4.42 |
$ |
4.58 |
(3)% |
|||||||||
EBITDA (2) |
$ |
827.4 |
$ |
841.2 |
(2)% |
$ |
2,753.1 |
$ |
3,029.3 |
(9)% |
|||||||||
Adjusted EBITDA (2) |
$ |
1,059.3 |
$ |
1,006.5 |
5% |
$ |
3,539.7 |
$ |
3,622.9 |
(2)% |
|||||||||
___________ |
|||||||||||||||||||
(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. |
Fourth Quarter 2019 Financial Results
Total revenues for the three months ended
The increase in net sales included an increase in the
- Net sales from
North America segment totaled$1.13 billion in the current quarter, an increase of$32.0 million or 3% when compared to the prior year period. This increase was primarily driven by new product sales partially offset by a decline in sales of existing products due to lower volumes, and to a lesser extent lower pricing. New product sales were primarily driven by sales of the Wixela™ Inhub™ and other new products. The lower sales of existing products was due to changes in the competitive environment, including the loss of exclusivity of tadalafil. The impact of foreign currency translation on current period net sales was insignificant withinNorth America . - Net sales from
Europe segment totaled$1.11 billion in the current quarter, an increase of$19.3 million or 2% when compared to the prior year period. The increase was primarily the result of new product sales and higher volumes of existing products. These items were partially offset by the unfavorable impact of foreign currency translation and lower pricing on existing products. The unfavorable impact of foreign currency translation on the current period was approximately$33.4 million , or 3%. Constant currency net sales increased by approximately$52.7 million , or 5% when compared to the prior year. - Net sales from Rest of World segment totaled $927.9 million in the current quarter, an increase of
$76.5 million or 9% when compared to the prior year period. This increase was primarily driven by higher volumes of existing products sold in certain emerging markets,China andJapan and new product sales primarily inAustralia ,India and certain emerging markets. The increase in net sales was partially offset by lower pricing on existing products and, to a lesser extent, the unfavorable impact of foreign currency translation. The unfavorable impact of foreign currency translation was $1.5 million, or less than 1%. Constant currency net sales increased by approximately$78.0 million , or 9% when compared to the prior year.
R&D expense for the three months ended
SG&A expense for the three months ended
During the fourth quarter of
EBITDA was
Year Ended
For the year ended
The increase in net sales was primarily the result of an increase in net sales in the Rest of World segment of 5% and the
- Net sales in the
North America segment totaled$4.16 billion , an increase of$68.5 million or 2% from the prior year. This increase was due primarily to new product sales, including the Wixela™ Inhub™, Fulphila® (biosimilar to Neulasta®) and YUPELRI™. This increase was partially offset by lower volumes, and to a lesser extent, pricing of existing products, driven by changes in the competitive environment and continued portfolio rationalization. The impact of foreign currency translation on current period net sales was insignificant withinNorth America . - Net sales in the
Europe segment totaled$4.04 billion , a decrease of$120.2 million or 3% from the prior year. This decrease was the result of the unfavorable impact of foreign currency translation of approximately$223.7 million , or 5%. Partially offsetting this decrease were new product sales and higher net sales of existing products which were driven by higher volumes partially offset by lower pricing. Constant currency net sales increased by approximately$103.5 million , or 2% when compared to the prior year. - Net sales in the Rest of World segment totaled
$3.17 billion , an increase of$153.3 million or 5% from the prior year. This increase was the result of higher net sales of existing products and new product sales. The increase to net sales of existing products was driven by higher volumes primarily inChina ,Japan , certain emerging markets and from the Company's ARV franchise. The increase in net sales as a result of new products was primarily due to new product sales inAustralia , certain emerging markets and from the Company's ARV franchise. The increase in net sales was partially offset by the unfavorable impact of foreign currency translation of$93.3 million , or 3%, and to a lesser extent by lower pricing on existing products. Constant currency net sales increased by approximately$246.6 million , or 8%.
R&D expense for the year ended
SG&A expense for the year ended
During the year ended
Litigation settlements for the year ended
EBITDA was
Cash Flow
Guidance
Mylan is providing guidance for 2020 excluding any impact of the proposed combination with the Upjohn business. Mylan expects 2020 total revenues in the range of
As discussed in the "Non-GAAP Financial Measures" section below, other than revenues, Mylan is not providing forward looking guidance for
The following table provides a summary of Mylan's 2020 full year guidance ranges.
Full Year 2020 Financial Guidance |
||||
(In millions, except for %s) |
2020 |
2020 Midpoint |
||
Total Revenues |
|
|
||
Adjusted EBITDA |
|
|
||
Adjusted Effective Tax Rate |
18.0% - 19.0% |
18.5% |
||
Average Diluted Shares Outstanding |
516.0 - 520.0 |
518.0 |
||
Key Exchange Rates Used for 2020 Guidance |
||||
Australian Dollar ($ / AUD) |
1.45 |
|||
British Pound ($ / GBP) |
0.80 |
|||
Canadian Dollar ($ / CAD) |
1.33 |
|||
Euro ($ / EUR) |
0.89 |
|||
Indian Rupee (INR / $) |
72.00 |
|||
Japanese Yen (JPY / $) |
106.60 |
A reconciliation of the Company's 2020 financial guidance for Total Revenues and Adjusted EBITDA to the 2020 financial targets provided in
($ in millions) |
Financial Targets |
Impact of 2020 FX |
2020 Financial |
2020 Midpoints |
||||
Total Revenues |
|
( |
|
|
||||
Adjusted EBITDA |
|
( |
|
|
Q4 2019 Earnings Call and 2020 Guidance
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 Annual Report on Form 10-K for the year 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 |
Year Ended |
||||||||||||||||||||||||||||||
(in millions, except per share amounts) |
2019 |
2018 |
2019 |
2018 |
|||||||||||||||||||||||||||
|
$ |
20.5 |
$ |
0.04 |
$ |
51.2 |
$ |
0.10 |
$ |
16.8 |
$ |
0.03 |
$ |
352.5 |
$ |
0.68 |
|||||||||||||||
Purchase accounting related amortization (primarily |
483.1 |
551.5 |
1,767.0 |
1,833.9 |
|||||||||||||||||||||||||||
Litigation settlements and other contingencies, net |
8.9 |
1.1 |
(21.4) |
(49.5) |
|||||||||||||||||||||||||||
Interest expense (primarily clean energy investment |
6.4 |
8.7 |
27.2 |
39.7 |
|||||||||||||||||||||||||||
Clean energy investments pre-tax loss |
18.5 |
20.1 |
62.1 |
78.7 |
|||||||||||||||||||||||||||
Acquisition related costs (primarily included in SG&A) (a) |
33.1 |
4.0 |
89.5 |
21.4 |
|||||||||||||||||||||||||||
Restructuring related costs (b) |
26.3 |
37.9 |
104.6 |
240.2 |
|||||||||||||||||||||||||||
Share-based compensation expense (c) |
5.9 |
— |
56.8 |
— |
|||||||||||||||||||||||||||
Other special items included in: |
|||||||||||||||||||||||||||||||
Cost of sales (d) |
97.9 |
85.7 |
366.0 |
225.1 |
|||||||||||||||||||||||||||
Research and development expense (e) |
20.6 |
17.9 |
121.1 |
118.2 |
|||||||||||||||||||||||||||
Selling, general and administrative expense |
26.9 |
10.5 |
60.2 |
43.7 |
|||||||||||||||||||||||||||
Other expense, net |
10.7 |
(0.1) |
10.7 |
25.4 |
|||||||||||||||||||||||||||
Tax effect of the above items and other income tax |
(37.4) |
(118.8) |
(380.1) |
(564.5) |
|||||||||||||||||||||||||||
Adjusted net earnings and adjusted EPS |
$ |
721.4 |
$ |
1.40 |
$ |
669.7 |
$ |
1.30 |
$ |
2,280.5 |
$ |
4.42 |
$ |
2,364.8 |
$ |
4.58 |
|||||||||||||||
Weighted average diluted ordinary shares outstanding |
516.6 |
516.5 |
516.5 |
516.5 |
____________ |
|
Significant items for the three months and year ended |
|
(a) |
Acquisition related costs consist primarily of transaction costs including legal and consulting fees and integration activities. The increase for the year ended |
(b) |
For the year ended |
(c) |
Beginning in 2019, share-based compensation expense is excluded from adjusted net earnings and adjusted EPS. The full year impact for the year ended |
(d) |
The year ended December 31, 2019 increased |
(e) |
Adjustments primarily relate to non-refundable payments related to development collaboration agreements. |
Below is a reconciliation of |
|||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||
|
|
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
|
$ |
20.5 |
$ |
51.2 |
$ |
16.8 |
$ |
352.5 |
|||||||
Add / (deduct) adjustments: |
|||||||||||||||
Net contribution attributable to equity method investments |
18.5 |
20.1 |
62.1 |
78.7 |
|||||||||||
Income tax provision (benefit) |
114.7 |
25.8 |
137.6 |
(54.1) |
|||||||||||
Interest expense |
126.0 |
135.2 |
517.3 |
542.3 |
|||||||||||
Depreciation and amortization |
547.7 |
608.9 |
2,019.3 |
2,109.9 |
|||||||||||
EBITDA |
$ |
827.4 |
$ |
841.2 |
$ |
2,753.1 |
$ |
3,029.3 |
|||||||
Add / (deduct) adjustments: |
|||||||||||||||
Share-based compensation expense |
5.9 |
5.3 |
56.8 |
(3.3) |
|||||||||||
Litigation settlements and other contingencies, net |
8.9 |
1.1 |
(21.4) |
(49.5) |
|||||||||||
Restructuring & other special items |
217.1 |
158.9 |
751.2 |
646.4 |
|||||||||||
Adjusted EBITDA |
$ |
1,059.3 |
$ |
1,006.5 |
$ |
3,539.7 |
$ |
3,622.9 |
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 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." Such forward-looking statements may include, without limitation our 2020 guidance; our evaluation of financial performance measures; that Mylan's 2019 full year and fourth quarter results demonstrate the durability and strength of the business model we have created as well as our continued long-term commitment to expand access to medicine; that our model continues to be best positioned to withstand the negative trends impacting the industry, and allowed us to deliver on every key metric we set out to achieve in 2019, including total revenue, revenue from new product launches, and both adjusted cash flow and EPS; that looking ahead to the full year of 2020, although we widened the ranges to take into consideration certain factors, the mid-point of our guidance is in line with what we previously disclosed for 2020 in conjunction with the Upjohn transaction; we are extremely proud of the efforts of our global work force that enable us to sustain consistent business performance and profitability across all of our segments; work on our business transformation, which as we've previously shared, is focused on unlocking latent value within the organization and delivering economic profit, while maintaining our commitment of providing access; on a go-forward basis, we believe adjusted EBITDA to be the best measure of our company's underlying operational results and true business performance; as we continue to make excellent progress on the path to close the combination with Pfizer's Upjohn business, we are confident that the strength of our diverse portfolio, geographic reach and global commercial and operational scale will serve as a strong foundation for Viatris to become a new champion for global health; as we look forward, complex products, global key brands and biosimilars, in addition to our business transformation will enable us to deliver on our 2020 guidance and help position Viatris for a strong future; in 2020, we remain committed to delever and to maintain our investment grade credit rating by paying down an additional
For more detailed information on the risks and uncertainties associated with Mylan's business activities, see the risks described in Mylan's Annual Report on Form 10-K for the year ended
Additional Information and Where to Find It
This communication shall not constitute an offer to sell or the solicitation of an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended. In connection with the proposed transaction, Newco and Mylan have filed certain materials with the
Participants in the Solicitation
This communication is not a solicitation of a proxy from any investor or security holder. However, Pfizer, Mylan, Newco and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies in connection with the proposed transaction under the rules of the
Consolidated Statements of Operations (Unaudited; in millions, except per share amounts) |
|||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||
|
|
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
Revenues: |
|||||||||||||||
Net sales |
$ |
3,163.3 |
$ |
3,035.5 |
$ |
11,370.3 |
$ |
11,268.7 |
|||||||
Other revenues |
28.5 |
43.2 |
130.2 |
165.2 |
|||||||||||
Total revenues |
3,191.8 |
3,078.7 |
11,500.5 |
11,433.9 |
|||||||||||
Cost of sales |
2,104.4 |
2,063.1 |
7,602.9 |
7,432.3 |
|||||||||||
Gross profit |
1,087.4 |
1,015.6 |
3,897.6 |
4,001.6 |
|||||||||||
Operating expenses: |
|||||||||||||||
Research and development |
151.8 |
148.8 |
639.9 |
704.5 |
|||||||||||
Selling, general and administrative |
654.4 |
632.9 |
2,563.6 |
2,441.0 |
|||||||||||
Litigation settlements and other contingencies, net |
8.9 |
1.1 |
(21.4) |
(49.5) |
|||||||||||
Total operating expenses |
815.1 |
782.8 |
3,182.1 |
3,096.0 |
|||||||||||
Earnings from operations |
272.3 |
232.8 |
715.5 |
905.6 |
|||||||||||
Interest expense |
126.0 |
135.2 |
517.3 |
542.3 |
|||||||||||
Other expense (income), net |
11.1 |
20.6 |
43.8 |
64.9 |
|||||||||||
Earnings before income taxes |
135.2 |
77.0 |
154.4 |
298.4 |
|||||||||||
Income tax provision (benefit) |
114.7 |
25.8 |
137.6 |
(54.1) |
|||||||||||
Net earnings |
20.5 |
51.2 |
16.8 |
352.5 |
|||||||||||
Earnings per ordinary share attributable to |
|||||||||||||||
Basic |
$ |
0.04 |
$ |
0.10 |
$ |
0.03 |
$ |
0.69 |
|||||||
Diluted |
$ |
0.04 |
$ |
0.10 |
$ |
0.03 |
$ |
0.68 |
|||||||
Weighted average ordinary shares outstanding: |
|||||||||||||||
Basic |
516.1 |
514.6 |
515.7 |
514.5 |
|||||||||||
Diluted |
516.6 |
516.5 |
516.5 |
516.5 |
Condensed Consolidated Balance Sheets (Unaudited; in millions) |
|||||||
|
|
||||||
ASSETS |
|||||||
Assets |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
475.6 |
$ |
388.1 |
|||
Accounts receivable, net |
3,058.8 |
2,881.0 |
|||||
Inventories |
2,670.9 |
2,580.2 |
|||||
Prepaid expenses and other current assets |
552.0 |
518.4 |
|||||
Total current assets |
6,757.3 |
6,367.7 |
|||||
Intangible assets, net |
11,649.9 |
13,664.6 |
|||||
|
9,590.6 |
9,747.8 |
|||||
Other non-current assets |
3,257.7 |
2,954.8 |
|||||
Total assets |
$ |
31,255.5 |
$ |
32,734.9 |
|||
LIABILITIES AND EQUITY |
|||||||
Liabilities |
|||||||
Current portion of long-term debt and other long-term obligations |
$ |
1,508.1 |
$ |
699.8 |
|||
Current liabilities |
4,061.0 |
3,888.0 |
|||||
Long-term debt |
11,214.3 |
13,161.2 |
|||||
Other non-current liabilities |
2,588.3 |
2,818.8 |
|||||
Total liabilities |
19,371.7 |
20,567.8 |
|||||
|
11,883.8 |
12,167.1 |
|||||
Total liabilities and equity |
$ |
31,255.5 |
$ |
32,734.9 |
Reconciliation of Non-GAAP Financial Measures (Unaudited; in millions) |
|||||||||||||||||||||
Summary of Total Revenues by Segment |
|||||||||||||||||||||
Three Months Ended |
|||||||||||||||||||||
|
|||||||||||||||||||||
2019 |
2018 |
% Change |
2019 |
2019 |
Constant |
||||||||||||||||
Net sales |
|||||||||||||||||||||
|
$ |
1,129.1 |
$ |
1,097.1 |
3 |
% |
$ |
— |
$ |
1,129.1 |
3 |
% |
|||||||||
|
1,106.3 |
1,087.0 |
2 |
% |
33.4 |
1,139.7 |
5 |
% |
|||||||||||||
Rest of World |
927.9 |
851.4 |
9 |
% |
1.5 |
929.4 |
9 |
% |
|||||||||||||
Total net sales |
3,163.3 |
3,035.5 |
4 |
% |
34.9 |
3,198.2 |
5 |
% |
|||||||||||||
Other revenues (3) |
28.5 |
43.2 |
(34) |
% |
0.1 |
28.6 |
(34) |
% |
|||||||||||||
Consolidated total revenues (4) |
$ |
3,191.8 |
$ |
3,078.7 |
4 |
% |
$ |
35.0 |
$ |
3,226.8 |
5 |
% |
|||||||||
Year Ended |
|||||||||||||||||||||
|
|||||||||||||||||||||
2019 |
2018 |
% Change |
2019 |
2019 |
Constant |
||||||||||||||||
Net sales |
|||||||||||||||||||||
|
$ |
4,164.1 |
$ |
4,095.6 |
2 |
% |
$ |
5.4 |
$ |
4,169.5 |
2 |
% |
|||||||||
|
4,037.1 |
4,157.3 |
(3) |
% |
223.7 |
4,260.8 |
2 |
% |
|||||||||||||
Rest of World |
3,169.1 |
3,015.8 |
5 |
% |
93.3 |
3,262.4 |
8 |
% |
|||||||||||||
Total net sales |
11,370.3 |
11,268.7 |
1 |
% |
322.4 |
11,692.7 |
4 |
% |
|||||||||||||
Other revenues (3) |
130.2 |
165.2 |
(21) |
% |
2.1 |
132.3 |
(20) |
% |
|||||||||||||
Consolidated total revenues (4) |
$ |
11,500.5 |
$ |
11,433.9 |
1 |
% |
$ |
324.5 |
$ |
11,825.0 |
3 |
% |
____________ |
|
(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 |
(4) |
Amounts exclude intersegment revenue that eliminates on a consolidated basis. |
Reconciliation of Income Statement Line Items |
|||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||
|
|
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
|
$ |
2,104.4 |
$ |
2,063.1 |
$ |
7,602.9 |
$ |
7,432.3 |
|||||||
Deduct: |
|||||||||||||||
Purchase accounting amortization and other related items |
(483.1) |
(551.5) |
(1,767.1) |
(1,833.3) |
|||||||||||
Acquisition related items |
(3.9) |
(0.5) |
(6.8) |
(2.9) |
|||||||||||
Restructuring and related costs |
(28.7) |
(21.2) |
(100.9) |
(118.4) |
|||||||||||
Shared-based compensation expense |
(0.3) |
— |
(1.1) |
— |
|||||||||||
Other special items |
(97.9) |
(92.3) |
(366.0) |
(225.1) |
|||||||||||
Adjusted cost of sales |
$ |
1,490.5 |
$ |
1,397.6 |
$ |
5,361.0 |
$ |
5,252.6 |
|||||||
Adjusted gross profit (a) |
$ |
1,701.3 |
$ |
1,681.1 |
$ |
6,139.5 |
$ |
6,181.3 |
|||||||
Adjusted gross margin (a) |
53 |
% |
55 |
% |
53 |
% |
54 |
% |
|||||||
Three Months Ended |
Year Ended |
||||||||||||||
|
|
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
|
$ |
151.8 |
$ |
148.8 |
$ |
639.9 |
$ |
704.5 |
|||||||
Add / (deduct): |
|||||||||||||||
Acquisition related costs |
(0.3) |
(0.3) |
(0.9) |
(1.1) |
|||||||||||
Restructuring and related costs |
0.1 |
(0.6) |
0.1 |
(17.6) |
|||||||||||
Share-based compensation expense |
(0.6) |
— |
(2.2) |
— |
|||||||||||
Other special items |
(20.6) |
(17.7) |
(121.1) |
(118.2) |
|||||||||||
Adjusted R&D |
$ |
130.4 |
$ |
130.2 |
$ |
515.8 |
$ |
567.6 |
|||||||
Adjusted R&D as % of total revenues |
4 |
% |
4 |
% |
4 |
% |
5 |
% |
|||||||
Three Months Ended |
Year Ended |
||||||||||||||
|
|
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
|
$ |
654.4 |
$ |
632.9 |
$ |
2,563.6 |
$ |
2,441.0 |
|||||||
Add / (deduct): |
|||||||||||||||
Acquisition related costs |
(33.1) |
(3.2) |
(86.2) |
(17.5) |
|||||||||||
Restructuring and related costs |
2.3 |
(16.0) |
(3.8) |
(104.5) |
|||||||||||
Purchase accounting amortization and other related items |
— |
— |
0.1 |
— |
|||||||||||
Share-based compensation expense |
(5.1) |
— |
(53.6) |
— |
|||||||||||
Other special items and reclassifications |
(26.9) |
(4.2) |
(60.2) |
(44.3) |
|||||||||||
Adjusted SG&A |
$ |
591.6 |
$ |
609.5 |
$ |
2,359.9 |
$ |
2,274.7 |
|||||||
Adjusted SG&A as % of total revenues |
19 |
% |
20 |
% |
21 |
% |
20 |
% |
|||||||
Three Months Ended |
Year Ended |
||||||||||||||
|
|
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
|
$ |
815.1 |
$ |
782.8 |
$ |
3,182.1 |
$ |
3,096.0 |
|||||||
Add / (deduct): |
|||||||||||||||
Litigation settlements and other contingencies, net |
(8.9) |
(1.1) |
21.4 |
49.5 |
|||||||||||
R&D adjustments |
(21.4) |
(18.6) |
(124.1) |
(136.9) |
|||||||||||
SG&A adjustments |
(62.8) |
(23.4) |
(203.7) |
(166.3) |
|||||||||||
Adjusted total operating expenses |
$ |
722.0 |
$ |
739.7 |
$ |
2,875.7 |
$ |
2,842.3 |
|||||||
Adjusted earnings from operations (b) |
$ |
979.3 |
$ |
941.4 |
$ |
3,263.8 |
$ |
3,339.0 |
|||||||
Three Months Ended |
Year Ended |
||||||||||||||
|
|
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
|
$ |
126.0 |
$ |
135.2 |
$ |
517.3 |
$ |
542.3 |
|||||||
Deduct: |
|||||||||||||||
Interest expense related to clean energy investments |
(1.3) |
(1.7) |
(5.9) |
(8.2) |
|||||||||||
Accretion of contingent consideration liability |
(3.7) |
(5.0) |
(15.7) |
(21.3) |
|||||||||||
Other special items |
(1.4) |
(2.0) |
(5.6) |
(10.2) |
|||||||||||
Adjusted interest expense |
$ |
119.6 |
$ |
126.5 |
$ |
490.1 |
$ |
502.6 |
|||||||
Three Months Ended |
Year Ended |
||||||||||||||
|
|
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
|
$ |
11.1 |
$ |
20.6 |
$ |
43.8 |
$ |
64.9 |
|||||||
(Add) / deduct: |
|||||||||||||||
Clean energy investments pre-tax income (loss) (c) |
(18.5) |
(20.1) |
(62.1) |
(78.7) |
|||||||||||
Acquisition related costs |
4.4 |
— |
4.4 |
— |
|||||||||||
Other items (d) |
(10.7) |
0.1 |
(10.7) |
(25.2) |
|||||||||||
Adjusted other expense (income), net |
$ |
(13.7) |
$ |
0.6 |
$ |
(24.6) |
$ |
(39.0) |
|||||||
Three Months Ended |
Year Ended |
||||||||||||||
|
|
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
|
$ |
135.2 |
$ |
77.0 |
$ |
154.4 |
$ |
298.4 |
|||||||
Total pre-tax non-GAAP adjustments |
738.1 |
737.3 |
2,643.7 |
2,576.8 |
|||||||||||
Adjusted earnings before income taxes |
$ |
873.3 |
$ |
814.3 |
$ |
2,798.1 |
$ |
2,875.2 |
|||||||
|
$ |
114.7 |
$ |
25.8 |
$ |
137.6 |
$ |
(54.1) |
|||||||
Adjusted tax expense |
37.3 |
118.8 |
380.1 |
564.5 |
|||||||||||
Adjusted income tax provision |
$ |
152.0 |
$ |
144.6 |
$ |
517.7 |
$ |
510.4 |
|||||||
Adjusted effective tax rate |
17.4 |
% |
17.8 |
% |
18.5 |
% |
17.8 |
% |
|||||||
Three Months Ended |
Year Ended |
||||||||||||||
|
|
||||||||||||||
2019 |
2018 |
2019 |
2018 |
||||||||||||
|
$ |
686.7 |
$ |
636.1 |
$ |
1,803.7 |
$ |
2,341.7 |
|||||||
Add / (deduct): |
|||||||||||||||
Restructuring and related costs (e) |
79.7 |
73.8 |
278.3 |
277.0 |
|||||||||||
Financing related expense |
7.1 |
(2.6) |
7.1 |
— |
|||||||||||
Corporate contingencies |
34.1 |
78.5 |
(16.0) |
194.2 |
|||||||||||
Acquisition related costs |
27.8 |
1.1 |
50.0 |
4.8 |
|||||||||||
R&D expense |
21.5 |
22.5 |
147.0 |
147.5 |
|||||||||||
Other |
(0.8) |
(5.0) |
18.4 |
— |
|||||||||||
Adjusted net cash provided by operating activities |
$ |
856.1 |
$ |
804.4 |
$ |
2,288.5 |
$ |
2,965.2 |
|||||||
Add / (deduct): |
|||||||||||||||
Capital expenditures |
(73.6) |
(114.7) |
(213.2) |
(252.1) |
|||||||||||
Proceeds from sale of certain property, plant and equipment |
28.0 |
— |
28.0 |
— |
|||||||||||
Adjusted free cash flow |
$ |
810.5 |
$ |
689.7 |
$ |
2,103.3 |
$ |
2,713.1 |
____________ |
|
(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 |
(d) |
For the year ended |
(e) |
For the three months and year ended |
The stated non-GAAP financial measure December 31, 2019 notional debt to year ended December 31, 2019 Credit Agreement Adjusted EBITDA leverage ratio is based on the sum of (i) Mylan's adjusted EBITDA for the year ended December 31, 2019 and (ii) certain adjustments permitted to be included in Credit Agreement Adjusted EBITDA as of December 31, 2019 pursuant to the revolving credit facility dated as of
Year Ended |
|||
|
|||
|
$ |
3,539.7 |
|
Add: other adjustments including estimated synergies |
5.9 |
||
Credit Agreement Adjusted EBITDA |
$ |
3,545.6 |
|
Reported debt balances: |
|||
Long-term debt, including current portion |
$ |
12,671.9 |
|
Short-term borrowings and other current obligations |
158.3 |
||
Total |
$ |
12,830.2 |
|
Add / (deduct): |
|||
Net discount on various debt issuances |
31.3 |
||
Deferred financing fees |
60.5 |
||
Fair value adjustment for hedged debt |
(21.8) |
||
Total debt at notional amounts |
$ |
12,900.2 |
|
Notional debt to Credit Agreement Adjusted EBITDA Leverage Ratio |
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 to download multimedia:http://www.prnewswire.com/news-releases/mylan-reports-fourth-quarter-and-full-year-2019-results-and-provides-2020-guidance-301013006.html
SOURCE
Christine Waller (Media) 724.514.1968; Melissa Trombetta (Investors) 724.514.1813