News Release Detail
Mylan Reports Second Quarter 2014 Adjusted Diluted EPS of $0.69, In Line With Guidance
Second Quarter 2014 Highlights
- Total revenues of
$1.84 billion , up 8% versus the prior year period with positive growth across all regions and businesses- Generics segment third party sales of
$1.53 billion , up 6% on a constant currency basis - Specialty segment third party sales of
$287.8 million , up 22%
- Generics segment third party sales of
- Adjusted gross profit of
$923.4 million , up 11%; GAAP gross profit of$808.8 million , up 9% - Adjusted gross margin of 50%, up from 49% in the prior year period; GAAP gross margin of 44%
- Adjusted diluted earnings per share (EPS) of
$0.69 , an increase of 1% and in line with company guidance; GAAP diluted EPS of$0.32 - Total revenue guidance for 2014 narrowed to
$7.8 billion to$8.0 billion ; adjusted diluted EPS guidance for 2014 narrowed to$3.25 to$3.45 - Reaffirms opportunity to accelerate target of at least
$6.00 in adjusted diluted EPS in 2018.(1)
Mylan CEO
"Further, the recently-announced strategic acquisition of
"With that said, given the pendency of the
Mylan CFO
Total Revenue | ||||||||||
Three Months Ended |
||||||||||
|
||||||||||
(Unaudited; in millions) |
2014 |
2013 |
Percent Change | |||||||
Total Revenues |
$ |
1,837.3 |
$ |
1,701.7 |
8 |
% | ||||
Generics Third Party Net Sales |
1,528.5 |
1,450.4 |
5 |
% | ||||||
|
736.6 |
716.5 |
3 |
% | ||||||
|
395.9 |
359.4 |
10 |
% | ||||||
Rest of World |
396.0 |
374.5 |
6 |
% | ||||||
Specialty Third Party Net Sales |
287.8 |
236.9 |
22 |
% | ||||||
Other Revenue |
21.0 |
14.4 |
46 |
% | ||||||
Generics Segment Revenue
Generics segment third party net sales were
- Third party net sales from
North America were$736.6 million for the quarter, an increase of 3%. The increase was due principally to sales from new products, and to a lesser extent, net sales from acquired businesses partially offset by pricing and volume on the base business. The effect of constant currency on third party net sales was insignificant inNorth America . - Third party net sales from
Europe were$395.9 million for the quarter, an increase of 10%, or 5% on a constant currency basis. This increase was primarily the result of increased volumes inItaly andFrance combined with sales from new products, and to a lesser extent, net sales from acquired businesses within the region. These increases were offset partially by lower pricing throughoutEurope as a result of government-imposed pricing reductions and competitive market conditions. - Third party net sales from the Rest of World were
$396.0 million for the quarter, up 6%, or 11% on a constant currency basis. This increase was driven primarily by higher third party sales volumes from our operations inIndia , in particular strong growth in the anti-retroviral (ARV) franchise, which manufactures products used in the treatment of HIV/AIDS. Sales also were impacted positively by volume growth and new product introductions inJapan . InAustralia , local currency third party net sales decreased versus the comparable prior year period as a result of significant government-imposed pricing reform and lower volumes on existing products, partially offset by new products.
Specialty Segment Revenue
Specialty segment reported third party net sales of
Total Gross Profit
Adjusted gross profit was
Total Profitability
Adjusted earnings from operations for the quarter were
EBITDA, which is defined as net income (excluding the non-controlling interest and losses from equity method investees) plus income taxes, interest expense, depreciation and amortization, was
Adjusted cash provided by operating activities was
Guidance
Given delays in approvals of key products by the
Furthermore, Mylan expects third quarter adjusted diluted EPS in the range of
The following table provides a full summary of Mylan's 2014 full year guidance ranges on an adjusted basis.
2014 |
2014 | ||
(In millions, except EPS and %'s) |
Current Guidance |
Prior Guidance** | |
Total Revenue |
|
| |
Gross Profit Margin* |
51% - 53% |
51% - 53% | |
SG&A as % of Total Revenue* |
18% - 20% |
18% - 20% | |
R&D as % of Total Revenue* |
7% - 8% |
7% - 8% | |
EBITDA* |
|
| |
Net Income* |
|
| |
Diluted EPS* |
|
| |
Operating |
|
| |
Capital Expenditures |
|
| |
Tax Rate* |
24% - 26% |
24% - 26% | |
Average Diluted Shares Outstanding |
390 - 400 |
389 - 405 | |
* Adjusted metrics | |||
** Prior guidance communicated on |
Conference Call
Mylan will host a conference call and live webcast, today, August 7, 2014, at
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 |
Six Months Ended | ||||||||||||||||||||||||||||||
2014 |
2013 |
2014 |
2013 | ||||||||||||||||||||||||||||
GAAP net earnings attributable to diluted EPS |
$ |
125.2 |
$ |
0.32 |
$ |
177.7 |
$ |
0.46 |
$ |
241.1 |
$ |
0.61 |
$ |
284.6 |
$ |
0.72 |
|||||||||||||||
Purchase accounting related amortization (primarily included in cost of sales) (a) |
90.8 |
85.5 |
194.5 |
177.6 |
|||||||||||||||||||||||||||
Litigation settlements, net |
23.2 |
6.9 |
26.3 |
8.7 |
|||||||||||||||||||||||||||
Interest expense, primarily amortization of convertible debt discount |
11.5 |
8.9 |
22.4 |
16.6 |
|||||||||||||||||||||||||||
Non-cash accretion and fair value adjustments of contingent consideration liability |
8.7 |
(2.0) |
17.1 |
3.8 |
|||||||||||||||||||||||||||
Clean energy investments pre-tax loss (b) |
17.2 |
3.5 |
36.6 |
7.9 |
|||||||||||||||||||||||||||
Financing related costs (included in other income, net) |
— |
8.7 |
— |
8.7 |
|||||||||||||||||||||||||||
Acquisition related costs (primarily included in cost of sales and selling, general and administrative expense) |
26.0 |
5.2 |
49.4 |
24.6 |
|||||||||||||||||||||||||||
Restructuring and other special items included in: |
|||||||||||||||||||||||||||||||
Cost of sales |
9.9 |
6.3 |
20.2 |
17.6 |
|||||||||||||||||||||||||||
Research and development expense |
16.0 |
0.9 |
16.9 |
24.2 |
|||||||||||||||||||||||||||
Selling, general and administrative expense |
21.9 |
11.7 |
41.3 |
35.3 |
|||||||||||||||||||||||||||
Other income (expense), net |
3.3 |
(2.9) |
0.3 |
3.9 |
|||||||||||||||||||||||||||
Tax effect of the above items and other income tax related items |
(80.4) |
(48.8) |
(132.4) |
(106.0) |
|||||||||||||||||||||||||||
Adjusted net earnings attributable to adjusted diluted EPS |
$ |
273.3 |
$ |
0.69 |
$ |
261.6 |
$ |
0.68 |
$ |
533.7 |
$ |
1.34 |
$ |
507.5 |
$ |
1.29 |
|||||||||||||||
Weighted average diluted common shares outstanding |
397.4 |
387.1 |
397.0 |
393.0 |
|||||||||||||||||||||||||||
(a) Purchase accounting related amortization expense for the six months ended and development asset impairment charges. |
|||||||||||||||||||||||||||||||
(b) Adjustment represents exclusion of the pre-tax loss related to Mylan's investments in clean energy investments, the activities of which qualify for income tax credits under section 45 of the U.S. Internal Revenue Code. The amount is included in other expense, net. |
Below is a reconciliation of GAAP net earnings attributable to
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP net earnings attributable to Mylan Inc. |
$ |
125.2 |
$ |
177.7 |
$ |
241.1 |
$ |
284.6 |
|||||||
Add adjustments: |
|||||||||||||||
Net contribution attributable to the noncontrolling interest and equity method investments |
21.6 |
4.5 |
45.1 |
10.0 |
|||||||||||
Income taxes |
11.2 |
41.0 |
46.3 |
72.7 |
|||||||||||
Interest expense |
84.6 |
81.8 |
167.3 |
159.8 |
|||||||||||
Depreciation and amortization |
129.2 |
118.1 |
264.4 |
247.0 |
|||||||||||
EBITDA |
$ |
371.8 |
$ |
423.1 |
$ |
764.2 |
$ |
774.1 |
|||||||
Add adjustments: |
|||||||||||||||
Stock-based compensation expense |
17.1 |
11.2 |
32.5 |
23.3 |
|||||||||||
Litigation settlements, net |
23.2 |
6.9 |
26.3 |
8.7 |
|||||||||||
Restructuring & other special items |
76.0 |
19.8 |
124.8 |
98.8 |
|||||||||||
Adjusted EBITDA |
$ |
488.1 |
$ |
461.0 |
$ |
947.8 |
$ |
904.9 |
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." 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, statements about the proposed acquisition (the "Transaction") by the Company of Abbott Laboratories ("
Additional Information and Where to Find It
In connection with the Transaction,
Participants in Solicitation
This communication is not a solicitation of a proxy from any investor or shareholder. However, the Company, New Mylan and certain of their directors and executive officers may be deemed to be participants in the solicitation of proxies in connection with the Transaction under the rules of the
Non-Solicitation
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.
| |||||||||||||||
Condensed Consolidated Statements of Operations | |||||||||||||||
(Unaudited; in millions, except per share amounts) | |||||||||||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
Revenues: |
|||||||||||||||
Net sales |
$ |
1,816.4 |
$ |
1,687.3 |
$ |
3,519.4 |
$ |
3,306.7 |
|||||||
Other revenues |
20.9 |
14.4 |
33.5 |
26.5 |
|||||||||||
Total revenues |
1,837.3 |
1,701.7 |
3,552.9 |
3,333.2 |
|||||||||||
Cost of sales |
1,028.5 |
959.3 |
2,006.3 |
1,897.3 |
|||||||||||
Gross profit |
808.8 |
742.4 |
1,546.6 |
1,435.9 |
|||||||||||
Operating expenses: |
|||||||||||||||
Research and development |
155.4 |
111.4 |
273.4 |
237.9 |
|||||||||||
Selling, general and administrative |
404.1 |
315.4 |
781.8 |
666.8 |
|||||||||||
Litigation settlements, net |
23.2 |
6.9 |
26.3 |
8.7 |
|||||||||||
Total operating expenses |
582.7 |
433.7 |
1,081.5 |
913.4 |
|||||||||||
Earnings from operations |
226.1 |
308.7 |
465.1 |
522.5 |
|||||||||||
Interest expense |
84.6 |
81.8 |
167.3 |
159.8 |
|||||||||||
Other expense, net |
3.7 |
7.2 |
8.3 |
3.8 |
|||||||||||
Earnings before income taxes and noncontrolling interest |
137.8 |
219.7 |
289.5 |
358.9 |
|||||||||||
Income tax provision |
11.2 |
41.0 |
46.3 |
72.7 |
|||||||||||
Net earnings |
126.6 |
178.7 |
243.2 |
286.2 |
|||||||||||
Net earnings attributable to the noncontrolling interest |
(1.4) |
(1.0) |
(2.1) |
(1.6) |
|||||||||||
Net earnings attributable to |
$ |
125.2 |
$ |
177.7 |
$ |
241.1 |
$ |
284.6 |
|||||||
Earnings per common share attributable to |
|||||||||||||||
Basic |
$ |
0.34 |
$ |
0.47 |
$ |
0.65 |
$ |
0.73 |
|||||||
Diluted |
$ |
0.32 |
$ |
0.46 |
$ |
0.61 |
$ |
0.72 |
|||||||
Weighted average common shares outstanding: |
|||||||||||||||
Basic |
373.8 |
381.2 |
373.1 |
387.2 |
|||||||||||
Diluted |
397.4 |
387.1 |
397.0 |
393.0 |
| |||||||
Condensed Consolidated Balance Sheets | |||||||
(Unaudited; in millions) | |||||||
|
2013(1) |
||||||
ASSETS |
|||||||
Assets |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
193.9 |
$ |
291.3 |
|||
Accounts receivable, net |
1,761.6 |
1,820.0 |
|||||
Inventories |
1,791.1 |
1,656.9 |
|||||
Other current assets |
730.5 |
703.0 |
|||||
Total current assets |
4,477.1 |
4,471.2 |
|||||
Intangible assets, net |
2,416.2 |
2,517.9 |
|||||
Goodwill |
4,392.8 |
4,340.5 |
|||||
Other non-current assets |
4,316.7 |
3,965.2 |
|||||
Total assets |
$ |
15,602.8 |
$ |
15,294.8 |
|||
LIABILITIES AND EQUITY |
|||||||
Liabilities |
|||||||
Current liabilities |
$ |
2,601.3 |
$ |
2,964.0 |
|||
Long-term debt |
7,918.2 |
7,586.5 |
|||||
Other non-current liabilities |
1,730.6 |
1,784.4 |
|||||
Total liabilities |
12,250.1 |
12,334.9 |
|||||
Noncontrolling interest |
18.7 |
18.1 |
|||||
|
3,334.0 |
2,941.8 |
|||||
Total liabilities and equity |
$ |
15,602.8 |
$ |
15,294.8 |
|||
(1) As updated by the Form 8-K filed by the Company on |
| |||||||||||||||||||||||
Recast of Geographical Regions | |||||||||||||||||||||||
(Unaudited; in millions) | |||||||||||||||||||||||
As previously disclosed, beginning in 2014, the regions within the Generics segment have been revised to | |||||||||||||||||||||||
Recast for Geographic Changes Within the Generics Segment: |
|||||||||||||||||||||||
Three Months Ended |
Six Months |
Year Ended | |||||||||||||||||||||
|
|
|
|
|
| ||||||||||||||||||
Generics: |
|||||||||||||||||||||||
|
$ |
731.5 |
$ |
716.5 |
$ |
705.5 |
$ |
853.1 |
$ |
1,448.0 |
$ |
3,006.6 |
|||||||||||
|
348.5 |
359.4 |
346.5 |
375.3 |
707.9 |
1,429.7 |
|||||||||||||||||
Rest of World |
327.8 |
374.5 |
346.9 |
389.4 |
702.3 |
1,438.6 |
|||||||||||||||||
Total third-party net sales |
1,407.8 |
1,450.4 |
1,398.9 |
1,617.8 |
2,858.2 |
5,874.9 |
|||||||||||||||||
Other third-party revenues |
5.0 |
7.8 |
5.5 |
7.5 |
12.8 |
25.8 |
|||||||||||||||||
Intersegment revenues |
0.6 |
1.9 |
1.7 |
1.5 |
2.5 |
5.7 |
|||||||||||||||||
Generics total revenues |
$ |
1,413.4 |
$ |
1,460.1 |
$ |
1,406.1 |
$ |
1,626.8 |
$ |
2,873.5 |
$ |
5,906.4 |
| |||||||||||||||||||||||||||
Summary of Revenues by Segment | |||||||||||||||||||||||||||
(Unaudited; in millions) | |||||||||||||||||||||||||||
Three Months Ended |
Six Months Ended |
Three Months Ended |
Six Months Ended | ||||||||||||||||||||||||
|
|
Percent Change |
Percent Change | ||||||||||||||||||||||||
2014 |
2013 |
2014 |
2013 |
Total |
Constant Currency(1) |
Total |
Constant Currency(1) | ||||||||||||||||||||
Generics: |
|||||||||||||||||||||||||||
Third party net sales |
|||||||||||||||||||||||||||
|
$ |
736.6 |
$ |
716.5 |
$ |
1,518.8 |
$ |
1,448.0 |
3 |
% |
3 |
% |
5 |
% |
5 |
% | |||||||||||
|
395.9 |
359.4 |
751.8 |
707.9 |
10 |
% |
5 |
% |
6 |
% |
2 |
% | |||||||||||||||
Rest of World |
396.0 |
374.5 |
766.2 |
702.3 |
6 |
% |
11 |
% |
9 |
% |
18 |
% | |||||||||||||||
Total third party net sales |
1,528.5 |
1,450.4 |
3,036.8 |
2,858.2 |
5 |
% |
6 |
% |
6 |
% |
8 |
% | |||||||||||||||
Other third party revenues |
16.0 |
7.8 |
22.2 |
12.8 |
|||||||||||||||||||||||
Total third party revenues |
1,544.5 |
1,458.2 |
3,059.0 |
2,871.0 |
|||||||||||||||||||||||
Intersegment revenues |
1.3 |
1.9 |
2.6 |
2.5 |
|||||||||||||||||||||||
Generics total revenues |
1,545.8 |
1,460.1 |
3,061.6 |
2,873.5 |
|||||||||||||||||||||||
Specialty: |
|||||||||||||||||||||||||||
Third party net sales |
287.8 |
236.9 |
482.5 |
448.5 |
22 |
% |
22 |
% |
8 |
% |
8 |
% | |||||||||||||||
Other third party revenues |
5.0 |
6.6 |
11.4 |
13.7 |
|||||||||||||||||||||||
Total third party revenues |
292.8 |
243.5 |
493.9 |
462.2 |
|||||||||||||||||||||||
Intersegment revenues |
2.7 |
5.9 |
4.4 |
13.8 |
|||||||||||||||||||||||
Specialty total revenues |
295.5 |
249.4 |
498.3 |
476.0 |
|||||||||||||||||||||||
Elimination of intersegment revenues |
(4.0) |
(7.8) |
(7.0) |
(16.3) |
|||||||||||||||||||||||
Consolidated total revenues |
$ |
1,837.3 |
$ |
1,701.7 |
$ |
3,552.9 |
$ |
3,333.2 |
8 |
% |
8 |
% |
7 |
% |
8 |
% | |||||||||||
(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 |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP cost of sales |
$ |
1,028.5 |
$ |
959.3 |
$ |
2,006.3 |
$ |
1,897.3 |
|||||||
Deduct: |
|||||||||||||||
Purchase accounting related amortization |
(86.9) |
(85.5) |
(186.8) |
(177.6) |
|||||||||||
Acquisition related costs |
(17.8) |
— |
(35.4) |
— |
|||||||||||
Restructuring & other special items |
(9.9) |
(6.3) |
(20.2) |
(17.6) |
|||||||||||
Adjusted cost of sales |
$ |
913.9 |
$ |
867.5 |
$ |
1,763.9 |
$ |
1,702.1 |
|||||||
Adjusted gross profit (a) |
$ |
923.4 |
$ |
834.2 |
$ |
1,789.0 |
$ |
1,631.1 |
|||||||
Adjusted gross margin (a) |
50 |
% |
49 |
% |
50 |
% |
49 |
% | |||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP R&D |
$ |
155.4 |
$ |
111.4 |
$ |
273.4 |
$ |
237.9 |
|||||||
Deduct: |
|||||||||||||||
Restructuring & other special items |
(16.1) |
(1.0) |
(17.1) |
(24.2) |
|||||||||||
Adjusted R&D |
$ |
139.3 |
$ |
110.4 |
$ |
256.3 |
$ |
213.7 |
|||||||
Adjusted R&D as % of total revenue |
7.6 |
% |
6.5 |
% |
7.2 |
% |
6.4 |
% | |||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP SG&A |
$ |
404.1 |
$ |
315.4 |
$ |
781.8 |
$ |
666.8 |
|||||||
Deduct: |
|||||||||||||||
Acquisition related costs |
(8.1) |
(3.6) |
(13.9) |
(22.4) |
|||||||||||
Restructuring & other special items |
(21.8) |
(2.0) |
(41.1) |
(23.9) |
|||||||||||
Adjusted SG&A |
$ |
374.2 |
$ |
309.8 |
$ |
726.8 |
$ |
620.5 |
|||||||
Adjusted SG&A as % of total revenue |
20.4 |
% |
18.2 |
% |
20.5 |
% |
18.6 |
% | |||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP total operating expenses |
$ |
582.7 |
$ |
433.7 |
$ |
1,081.5 |
$ |
913.4 |
|||||||
Deduct: |
|||||||||||||||
Litigation settlements, net |
(23.2) |
(6.9) |
(26.3) |
(8.7) |
|||||||||||
Acquisition related costs |
(8.1) |
(3.6) |
(13.9) |
(22.4) |
|||||||||||
Restructuring & other special items |
(37.9) |
(3.0) |
(58.2) |
(48.1) |
|||||||||||
Adjusted total operating expenses |
$ |
513.5 |
$ |
420.2 |
$ |
983.1 |
$ |
834.2 |
|||||||
Adjusted earnings from operations (b) |
$ |
409.9 |
$ |
414.0 |
$ |
805.9 |
$ |
796.9 |
|||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP interest expense |
$ |
84.6 |
$ |
81.8 |
$ |
167.3 |
$ |
159.8 |
|||||||
Deduct: |
|||||||||||||||
Interest expense related to clean energy investments (c) |
(3.9) |
(2.6) |
(7.8) |
(4.1) |
|||||||||||
Non-cash accretion of contingent consideration liability |
(8.7) |
(8.0) |
(17.1) |
(15.7) |
|||||||||||
Non-cash interest, primarily amortization of convertible debt discount |
(7.6) |
(6.3) |
(14.6) |
(12.5) |
|||||||||||
Adjusted interest expense |
$ |
64.4 |
$ |
64.9 |
$ |
127.8 |
$ |
127.5 |
|||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP other expense |
$ |
(3.7) |
$ |
(7.2) |
$ |
(8.3) |
$ |
3.8 |
|||||||
Add: |
|||||||||||||||
Equity method losses from clean energy investments |
17.2 |
3.5 |
36.6 |
7.9 |
|||||||||||
Purchase accounting related amortization |
3.9 |
— |
7.7 |
— |
|||||||||||
Acquisition related costs |
— |
1.7 |
— |
2.2 |
|||||||||||
Restructuring & other special items |
3.3 |
5.7 |
0.3 |
12.5 |
|||||||||||
Adjusted other income |
$ |
20.7 |
$ |
3.7 |
$ |
36.3 |
$ |
18.8 |
Reconciliation of cash provided by operating activities | |||||||
Six Months Ended | |||||||
2014 |
2013 |
||||||
GAAP cash provided by operating activities |
$ |
448 |
$ |
274 |
|||
Add: |
|||||||
Payment of litigation settlements |
54 |
1 |
|||||
Payment of interest rate swap settlement |
— |
1 |
|||||
Acquisition related costs |
37 |
6 |
|||||
Increase in deferred revenue |
— |
1 |
|||||
R&D expense |
20 |
— |
|||||
Adjusted cash provided by operating activities |
$ |
559 |
$ |
283 |
(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 investments, the activities of which qualify for income tax credits under section 45 of the U.S. Internal Revenue Code. |
Reconciliation of forecasted guidance
The reconciliations below are based 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 | |||||||||||||||
Twelve Months Ended | |||||||||||||||
Lower |
Upper | ||||||||||||||
GAAP net earnings attributable to |
$ |
805 |
$ |
2.05 |
$ |
885 |
$ |
2.20 |
|||||||
Purchase accounting related amortization |
375 |
390 |
|||||||||||||
Interest expense, primarily amortization of convertible debt discount |
44 |
46 |
|||||||||||||
Non-cash accretion of contingent consideration liability |
35 |
38 |
|||||||||||||
Pre-tax loss of clean energy investments |
77 |
80 |
|||||||||||||
Restructuring and other special items |
260 |
280 |
|||||||||||||
Tax effect of the above items and other income tax related items |
(331) |
(349) |
|||||||||||||
Adjusted net earnings attributable to |
$ |
1,265 |
$ |
3.25 |
$ |
1,370 |
$ |
3.45 |
|||||||
Three Months Ended | |||||||||||||||
Lower |
Upper | ||||||||||||||
GAAP net earnings attributable to |
$ |
270 |
$ |
0.68 |
$ |
285 |
$ |
0.71 |
|||||||
Purchase accounting related amortization |
94 |
98 |
|||||||||||||
Interest expense, primarily amortization of convertible debt discount |
10 |
12 |
|||||||||||||
Non-cash accretion of contingent consideration liability |
9 |
11 |
|||||||||||||
Pre-tax loss of clean energy investment |
19 |
22 |
|||||||||||||
Restructuring & other special items |
40 |
45 |
|||||||||||||
Tax effect of the above items and other income tax related items |
(92) |
(96) |
|||||||||||||
Adjusted net earnings attributable to |
$ |
350 |
$ |
0.90 |
$ |
377 |
$ |
0.95 |
Reconciliation of forecasted net earnings to adjusted EBITDA | |||||||
Lower |
Upper | ||||||
GAAP net earnings attributable to |
$ |
805 |
$ |
885 |
|||
Add adjustments: |
|||||||
Net contribution attributable to the noncontrolling interest and equity method investees |
90 |
100 |
|||||
Income taxes |
110 |
165 |
|||||
Interest expense |
340 |
350 |
|||||
Depreciation and amortization |
535 |
550 |
|||||
EBITDA |
$ |
1,880 |
$ |
2,050 |
|||
Add adjustments: |
|||||||
Stock-based compensation expense |
60 |
70 |
|||||
Restructuring & other special items |
260 |
280 |
|||||
Adjusted EBITDA |
$ |
2,200 |
$ |
2,400 |
Reconciliation of forecasted cash provided by operating activities | |||||||
Lower |
Upper | ||||||
GAAP cash provided by operating activities |
$ |
1,055 |
$ |
1,215 |
|||
Add: |
|||||||
Estimated payment of legal settlements |
55 |
55 |
|||||
R&D Expense |
20 |
40 |
|||||
Acquisition related costs |
40 |
60 |
|||||
Other items |
30 |
30 |
|||||
Adjusted cash provided by operating activities |
$ |
1,200 |
$ |
1,400 |
SOURCE
News Provided by Acquire Media