News Release Detail
Mylan Third Quarter 2014 Adjusted Diluted EPS Increases 41% to $1.16
Third Quarter 2014 Highlights
-
Total revenues of
$2.08 billion , up 18% versus the prior year period with positive growth across all regions and businesses-
Generics segment third party net sales of
$1.61 billion , up 15% -
Specialty segment third party net sales of
$462.0 million , up 29%
-
Generics segment third party net sales of
-
Adjusted gross profit of
$1.13 billion , up 25%; U.S. GAAP ("GAAP") gross profit of$1.01 billion , up 25% - Adjusted gross margin of 54%, up from 51% in the prior year period; GAAP gross margin of 49%, up from 46%
-
Adjusted diluted earnings per share ("EPS") of
$1.16 , up 41%; GAAP diluted EPS of$1.26 , up 215% -
2014 full year adjusted diluted EPS guidance increased to
$3.54 to$3.60 -
Potential opportunity to accelerate target of at least
$6.00 in adjusted diluted EPS in 2018(1)
Mylan CEO
"We continue to expect that we will complete the pending acquisition of
Mylan CFO
Total Revenue
Three Months Ended |
||||||||||
|
||||||||||
(Unaudited; in millions) |
2014 |
2013 |
Percent |
|||||||
Total Revenues |
$ |
2,084.0 |
$ |
1,767.4 |
18 |
% |
||||
Generics Third Party Net Sales |
1,607.4 |
1,398.9 |
15 |
% |
||||||
|
841.8 |
705.5 |
19 |
% |
||||||
|
351.5 |
346.5 |
1 |
% |
||||||
Rest of World |
414.1 |
346.9 |
19 |
% |
||||||
Specialty Third Party Net Sales |
462.0 |
357.2 |
29 |
% |
||||||
Other Revenue |
14.6 |
11.3 |
29 |
% |
||||||
Generics Segment Revenue
Generics segment third party net sales were
-
Third party net sales from
North America were$841.8 million for the quarter, an increase of 19% compared to the prior year period. The increase was primarily driven by net sales from new products and maximization of key market opportunities, partially offset by lower third party net sales of existing products as a result of lower volumes. Our high-quality operating platform continues to offer a strong competitive advantage in the U.S. market. -
Third party net sales from
Europe were$351.5 million for the quarter, an increase of 1% compared to the prior year period. During the quarter, we benefited from increased volumes inItaly andFrance as well as net sales from new products. These increases were partially offset by lower pricing throughoutEurope as a result of pricing reductions and competitive market conditions. We continue to maintain market leadership and stable market share throughout key markets in this region. -
Third party net sales from the Rest of World were
$414.1 million for the quarter, an increase of 19% compared to the prior year period. This increase was primarily driven by higher third party net sales volumes from our operations inIndia , namely from strong growth in the anti-retroviral ("ARV") franchise which manufactures products used in the treatment of HIV/AIDS. InJapan , third party net sales were essentially flat, on a constant currency basis, as a result of lower volumes offset by new product introductions. We continue to seeJapan as a key region for future sales growth as the market expands. InAustralia , third party net sales increased as a result of new product sales, partially offset by pricing reductions from significant government-imposed pricing reform.
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
Other Operating (Income) Expense, Net in the current period recognized a gain of
EBITDA, which is defined as net earnings (excluding the non-controlling interest and losses from equity method investees) plus income taxes, interest expense, depreciation and amortization, was
Cash Flow
Adjusted cash provided by operating activities was
Guidance
Given strong third quarter operational performance, Mylan is increasing its 2014 full year guidance range for adjusted diluted EPS to
Mylan expects fourth quarter adjusted diluted EPS in the range of
The following tables provide a summary of Mylan's 2014 fourth quarter and full year guidance ranges on an adjusted basis.
Q4 2014 Financial Guidance
(In millions, except EPS) |
Q4 2014 Guidance* |
EBITDA* |
|
Net Earnings* |
|
Diluted EPS* |
|
* Adjusted metrics
Full Year 2014 Financial Guidance
Full Year 2014 |
Full Year 2014 |
||
(In millions, except EPS and %'s) |
Current Guidance |
Prior Guidance** |
|
Total Revenue |
|
|
|
Gross Profit Margin* |
52% - 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 Earnings* |
|
|
|
Diluted EPS* |
|
|
|
Operating Cash Flow* |
|
|
|
Capital Expenditures |
|
|
|
Tax Rate* |
24% - 25% |
24% - 26% |
|
Average Diluted Shares Outstanding |
395 - 400 |
390 - 400 |
* Adjusted metrics
** Excluding adjusted diluted EPS guidance, which was communicated via a press release on
Conference Call
Mylan will host a conference call and live webcast, today,
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 |
Nine Months Ended |
||||||||||||||||||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||||||||||||||||||
GAAP net earnings attributable to |
$ |
499.1 |
$ |
1.26 |
$ |
158.9 |
$ |
0.40 |
$ |
740.2 |
$ |
1.86 |
$ |
443.5 |
$ |
1.13 |
|||||||||||||||
Purchase accounting related amortization (primarily included in cost of sales) (a) |
95.3 |
85.1 |
289.8 |
262.7 |
|||||||||||||||||||||||||||
Litigation settlements, net |
20.9 |
(5.4) |
47.2 |
3.3 |
|||||||||||||||||||||||||||
Interest expense, primarily amortization of convertible debt discount |
11.7 |
9.5 |
34.1 |
26.1 |
|||||||||||||||||||||||||||
Non-cash accretion and fair value adjustments of contingent consideration liability |
9.0 |
23.2 |
26.1 |
27.0 |
|||||||||||||||||||||||||||
Clean energy investments pre-tax loss (b) |
19.8 |
5.2 |
56.4 |
13.1 |
|||||||||||||||||||||||||||
Financing related costs (included in other income, net) |
— |
63.9 |
— |
72.6 |
|||||||||||||||||||||||||||
Acquisition related costs (primarily included in cost of sales and selling, general and administrative expense) |
31.5 |
5.3 |
81.0 |
29.9 |
|||||||||||||||||||||||||||
Restructuring and other special items included in: |
|||||||||||||||||||||||||||||||
Cost of sales |
11.8 |
9.6 |
32.0 |
26.8 |
|||||||||||||||||||||||||||
Research and development expense |
1.0 |
1.3 |
17.9 |
25.5 |
|||||||||||||||||||||||||||
Selling, general and administrative expense |
7.7 |
14.3 |
48.9 |
50.0 |
|||||||||||||||||||||||||||
Other (expense) income, net |
(4.0) |
16.8 |
(3.7) |
20.7 |
|||||||||||||||||||||||||||
Tax effect of the above items and other income tax related items © |
(241.0) |
(63.4) |
(373.4) |
(169.4) |
|||||||||||||||||||||||||||
Adjusted net earnings attributable to |
$ |
462.8 |
$ |
1.16 |
$ |
324.3 |
$ |
0.82 |
$ |
996.5 |
$ |
2.51 |
$ |
831.8 |
$ |
2.11 |
|||||||||||||||
Weighted average diluted common shares outstanding |
397.3 |
395.5 |
397.1 |
393.9 |
(a) Adjustment for purchase accounting related amortization expense for the nine months ended
(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 (income) expense, net.
© Adjustment for other income tax related items includes the exclusion from adjusted net earnings for the three and nine months ended
Below is a reconciliation of GAAP net earnings attributable to
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
|
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP net earnings attributable to |
$ |
499.1 |
$ |
158.9 |
$ |
740.2 |
$ |
443.5 |
|||||||
Add adjustments: |
|||||||||||||||
Net contribution attributable to the noncontrolling interest and equity method investments |
22.8 |
5.8 |
67.9 |
15.2 |
|||||||||||
Income taxes |
(86.8) |
35.9 |
(40.5) |
108.6 |
|||||||||||
Interest expense |
83.9 |
73.9 |
251.2 |
233.7 |
|||||||||||
Depreciation and amortization |
133.7 |
126.9 |
398.1 |
373.9 |
|||||||||||
EBITDA |
$ |
652.7 |
$ |
401.4 |
$ |
1,416.9 |
$ |
1,174.9 |
|||||||
Add adjustments: |
|||||||||||||||
Stock-based compensation expense |
15.5 |
12.7 |
48.0 |
36.0 |
|||||||||||
Litigation settlements, net |
20.9 |
(5.4) |
47.2 |
3.3 |
|||||||||||
Restructuring & other special items |
46.9 |
125.5 |
171.7 |
224.3 |
|||||||||||
Adjusted EBITDA |
$ |
736.0 |
$ |
534.2 |
$ |
1,683.8 |
$ |
1,438.5 |
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 |
Nine Months Ended |
||||||||||||||
|
|
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
Revenues: |
|||||||||||||||
Net sales |
$ |
2,069.4 |
$ |
1,756.1 |
$ |
5,588.8 |
$ |
5,062.8 |
|||||||
Other revenues |
14.6 |
11.3 |
48.1 |
37.8 |
|||||||||||
Total revenues |
2,084.0 |
1,767.4 |
5,636.9 |
5,100.6 |
|||||||||||
Cost of sales |
1,071.6 |
958.9 |
3,077.9 |
2,856.2 |
|||||||||||
Gross profit |
1,012.4 |
808.5 |
2,559.0 |
2,244.4 |
|||||||||||
Operating expenses: |
|||||||||||||||
Research and development |
158.2 |
114.0 |
431.6 |
351.9 |
|||||||||||
Selling, general and administrative |
418.3 |
349.8 |
1,200.1 |
1,028.5 |
|||||||||||
Litigation settlements, net |
20.9 |
(10.1) |
47.2 |
(1.4) |
|||||||||||
Other operating (income) expense, net |
(80.0) |
15.0 |
(80.0) |
3.1 |
|||||||||||
Total operating expenses |
517.4 |
468.7 |
1,598.9 |
1,382.1 |
|||||||||||
Earnings from operations |
495.0 |
339.8 |
960.1 |
862.3 |
|||||||||||
Interest expense |
83.9 |
73.9 |
251.2 |
233.7 |
|||||||||||
Other (income) expense, net |
(1.5) |
70.6 |
6.8 |
74.4 |
|||||||||||
Earnings before income taxes and noncontrolling interest |
412.6 |
195.3 |
702.1 |
554.2 |
|||||||||||
Income tax (benefit) provision |
(86.8) |
35.9 |
(40.5) |
108.6 |
|||||||||||
Net earnings |
499.4 |
159.4 |
742.6 |
445.6 |
|||||||||||
Net earnings attributable to the noncontrolling interest |
(0.3) |
(0.5) |
(2.4) |
(2.1) |
|||||||||||
Net earnings attributable to |
$ |
499.1 |
$ |
158.9 |
$ |
740.2 |
$ |
443.5 |
|||||||
Earnings per common share attributable to |
|||||||||||||||
Basic |
$ |
1.33 |
$ |
0.42 |
$ |
1.98 |
$ |
1.15 |
|||||||
Diluted |
$ |
1.26 |
$ |
0.40 |
$ |
1.86 |
$ |
1.13 |
|||||||
Weighted average common shares outstanding: |
|||||||||||||||
Basic |
374.1 |
382.1 |
373.4 |
385.5 |
|||||||||||
Diluted |
397.3 |
395.5 |
397.1 |
393.9 |
Condensed Consolidated Balance Sheets (Unaudited; in millions) |
|||||||
|
|
||||||
ASSETS |
|||||||
Assets |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
199.6 |
$ |
291.3 |
|||
Accounts receivable, net |
1,733.3 |
1,820.0 |
|||||
Inventories |
1,707.5 |
1,656.9 |
|||||
Other current assets |
2,177.4 |
703.0 |
|||||
Total current assets |
5,817.8 |
4,471.2 |
|||||
Intangible assets, net |
2,541.1 |
2,517.9 |
|||||
Goodwill |
4,188.5 |
4,340.5 |
|||||
Other non-current assets |
2,626.7 |
3,965.2 |
|||||
Total assets |
$ |
15,174.1 |
$ |
15,294.8 |
|||
LIABILITIES AND EQUITY |
|||||||
Liabilities |
|||||||
Current liabilities |
$ |
4,473.9 |
$ |
2,964.0 |
|||
Long-term debt |
5,723.5 |
7,586.5 |
|||||
Other non-current liabilities |
1,570.4 |
1,784.4 |
|||||
Total liabilities |
11,767.8 |
12,334.9 |
|||||
Noncontrolling interest |
18.8 |
18.1 |
|||||
|
3,387.5 |
2,941.8 |
|||||
Total liabilities and equity |
$ |
15,174.1 |
$ |
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 |
Nine Months Ended |
Year Ended |
|||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||
Generics: |
|||||||||||||||||||||||
|
$ |
731.5 |
$ |
716.5 |
$ |
705.5 |
$ |
853.1 |
$ |
2,153.5 |
$ |
3,006.6 |
|||||||||||
|
348.5 |
359.4 |
346.5 |
375.3 |
1,054.4 |
1,429.7 |
|||||||||||||||||
Rest of World |
327.8 |
374.5 |
346.9 |
389.4 |
1,049.2 |
1,438.6 |
|||||||||||||||||
Total third-party net sales |
1,407.8 |
1,450.4 |
1,398.9 |
1,617.8 |
4,257.1 |
5,874.9 |
|||||||||||||||||
Other third-party revenues |
5.0 |
7.8 |
5.5 |
7.5 |
18.3 |
25.8 |
|||||||||||||||||
Intersegment sales |
0.6 |
1.9 |
1.7 |
1.5 |
4.2 |
5.7 |
|||||||||||||||||
Generics total revenues |
$ |
1,413.4 |
$ |
1,460.1 |
$ |
1,406.1 |
$ |
1,626.8 |
$ |
4,279.6 |
$ |
5,906.4 |
Summary of Revenues by Segment (Unaudited; in millions) |
|||||||||||||||||||||||||||
Three Months Ended |
Nine Months Ended |
Three Months Ended |
Nine Months Ended |
||||||||||||||||||||||||
|
|
Percent Change |
Percent Change |
||||||||||||||||||||||||
2014 |
2013 |
2014 |
2013 |
Total |
Constant |
Total |
Constant |
||||||||||||||||||||
Generics: |
|||||||||||||||||||||||||||
Third party net sales |
|||||||||||||||||||||||||||
|
$ |
841.8 |
$ |
705.5 |
$ |
2,360.6 |
$ |
2,153.5 |
19 |
% |
20 |
% |
10 |
% |
10 |
% |
|||||||||||
|
351.5 |
346.5 |
1,103.4 |
1,054.4 |
1 |
% |
1 |
% |
5 |
% |
2 |
% |
|||||||||||||||
Rest of World |
414.1 |
346.9 |
1,180.3 |
1,049.2 |
19 |
% |
18 |
% |
13 |
% |
18 |
% |
|||||||||||||||
Total third party net sales |
1,607.4 |
1,398.9 |
4,644.3 |
4,257.1 |
15 |
% |
15 |
% |
9 |
% |
10 |
% |
|||||||||||||||
Other third party revenues |
9.5 |
5.5 |
31.6 |
18.3 |
|||||||||||||||||||||||
Total third party revenues |
1,616.9 |
1,404.4 |
4,675.9 |
4,275.4 |
|||||||||||||||||||||||
Intersegment sales |
1.1 |
1.7 |
3.7 |
4.2 |
|||||||||||||||||||||||
Generics total revenues |
1,618.0 |
1,406.1 |
4,679.6 |
4,279.6 |
|||||||||||||||||||||||
Specialty: |
|||||||||||||||||||||||||||
Third party net sales |
462.0 |
357.2 |
944.5 |
805.7 |
29 |
% |
29 |
% |
17 |
% |
17 |
% |
|||||||||||||||
Other third party revenues |
5.1 |
5.8 |
16.5 |
19.5 |
|||||||||||||||||||||||
Total third party revenues |
467.1 |
363.0 |
961.0 |
825.2 |
|||||||||||||||||||||||
Intersegment sales |
2.9 |
4.1 |
7.3 |
18.0 |
|||||||||||||||||||||||
Specialty total revenues |
470.0 |
367.1 |
968.3 |
843.2 |
|||||||||||||||||||||||
Elimination of intersegment sales |
(4.0) |
(5.8) |
(11.0) |
(22.2) |
|||||||||||||||||||||||
Consolidated total revenues |
$ |
2,084.0 |
$ |
1,767.4 |
$ |
5,636.9 |
$ |
5,100.6 |
18 |
% |
18 |
% |
11 |
% |
11 |
% |
|||||||||||
(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) |
|||||||
Q4 2013 Adjusted Earnings |
|||||||
Three Months Ended |
|||||||
|
|||||||
GAAP net earnings attributable to |
$ |
180.2 |
$ |
0.45 |
|||
Purchase accounting related amortization (primarily included in cost of sales) |
108.4 |
||||||
Litigation settlements, net |
(13.2) |
||||||
Interest expense, primarily amortization of convertible debt discount |
11.9 |
||||||
Non-cash accretion and fair value adjustments of contingent consideration liability |
8.4 |
||||||
Clean energy investments pre-tax loss |
9.3 |
||||||
Acquisition related costs (primarily included in selling, general and administrative expense) |
19.9 |
||||||
Restructuring and other special items included in: |
|||||||
Cost of sales |
22.5 |
||||||
Research and development expense |
26.1 |
||||||
Selling, general and administrative expense |
20.6 |
||||||
Other (expense) income, net |
4.5 |
||||||
Tax effect of the above items and other income tax related items |
(90.5) |
||||||
Adjusted net earnings attributable to |
$ |
308.1 |
$ |
0.78 |
|||
Weighted average diluted common shares outstanding |
396.2 |
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
|
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP cost of sales |
$ |
1,071.6 |
$ |
958.9 |
3,077.9 |
$ |
2,856.2 |
||||||||
Deduct: |
|||||||||||||||
Purchase accounting related amortization |
(91.5) |
(85.1) |
(278.3) |
(262.7) |
|||||||||||
Acquisition related costs |
(17.3) |
— |
(52.7) |
— |
|||||||||||
Restructuring & other special items |
(11.8) |
(9.6) |
(32.0) |
(26.8) |
|||||||||||
Adjusted cost of sales |
$ |
951.0 |
$ |
864.2 |
$ |
2,714.9 |
$ |
2,566.7 |
|||||||
Adjusted gross profit (a) |
$ |
1,133.0 |
$ |
903.2 |
$ |
2,922.0 |
$ |
2,533.9 |
|||||||
Adjusted gross margin (a) |
54 |
% |
51 |
% |
52 |
% |
50 |
% |
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
|
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP R&D |
$ |
158.2 |
$ |
114.0 |
$ |
431.6 |
$ |
351.9 |
|||||||
Deduct: |
|||||||||||||||
Restructuring & other special items |
(1.0) |
(1.3) |
(17.9) |
(25.5) |
|||||||||||
Adjusted R&D |
$ |
157.2 |
$ |
112.7 |
$ |
413.7 |
$ |
326.4 |
|||||||
Adjusted R&D as % of total revenue |
7.5 |
% |
6.4 |
% |
7.3 |
% |
6.4 |
% |
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
|
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP SG&A |
$ |
418.3 |
$ |
349.8 |
$ |
1,200.1 |
$ |
1,028.5 |
|||||||
Deduct: |
|||||||||||||||
Acquisition related costs |
(14.2) |
(2.4) |
(28.1) |
(24.8) |
|||||||||||
Restructuring & other special items |
(7.7) |
(14.3) |
(48.9) |
(50.0) |
|||||||||||
Adjusted SG&A |
$ |
396.4 |
$ |
333.1 |
$ |
1,123.1 |
$ |
953.7 |
|||||||
Adjusted SG&A as % of total revenue |
19.0 |
% |
18.8 |
% |
19.9 |
% |
18.7 |
% |
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
|
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP total operating expenses |
$ |
517.4 |
$ |
468.7 |
$ |
1,598.9 |
$ |
1,382.1 |
|||||||
Add / (Deduct): |
|||||||||||||||
Litigation settlements, net |
(20.9) |
5.4 |
(47.2) |
(3.3) |
|||||||||||
Acquisition related costs |
(14.3) |
(6.3) |
(28.2) |
(24.8) |
|||||||||||
Other operating (income) expense, net |
— |
(15.0) |
— |
(3.1) |
|||||||||||
Restructuring & other special items |
(8.5) |
(11.3) |
(66.7) |
(75.6) |
|||||||||||
Adjusted total operating expenses |
$ |
473.7 |
$ |
441.5 |
$ |
1,456.8 |
$ |
1,275.3 |
|||||||
Adjusted earnings from operations (b) |
$ |
659.3 |
$ |
461.7 |
$ |
1,465.2 |
$ |
1,258.6 |
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
|
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP interest expense |
$ |
83.9 |
$ |
73.9 |
$ |
251.2 |
$ |
233.7 |
|||||||
Deduct: |
|||||||||||||||
Interest expense related to clean energy investments © |
(3.9) |
(1.9) |
(11.7) |
(6.0) |
|||||||||||
Non-cash accretion of contingent consideration liability |
(9.0) |
(8.2) |
(26.1) |
(23.9) |
|||||||||||
Non-cash interest, primarily amortization of convertible debt discount |
(7.8) |
(7.6) |
(22.4) |
(20.1) |
|||||||||||
Adjusted interest expense |
$ |
63.2 |
$ |
56.2 |
$ |
191.0 |
$ |
183.7 |
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
|
||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP other (income) expense, net |
$ |
(1.5) |
$ |
70.6 |
$ |
6.8 |
$ |
74.4 |
|||||||
(Add) / Deduct: |
|||||||||||||||
Equity method losses from clean energy investments |
(19.8) |
(5.2) |
(56.4) |
(13.1) |
|||||||||||
Purchase accounting related amortization |
(3.8) |
— |
(11.5) |
— |
|||||||||||
Acquisition related costs |
— |
(3.4) |
— |
(5.1) |
|||||||||||
Financing related costs |
— |
(63.9) |
— |
(72.6) |
|||||||||||
Restructuring & other special items |
4.0 |
(16.4) |
3.7 |
(20.7) |
|||||||||||
Adjusted other income |
$ |
(21.1) |
$ |
(18.3) |
$ |
(57.4) |
$ |
(37.1) |
Nine Months Ended |
|||||||
2014 |
2013 |
||||||
GAAP net cash provided by operating activities |
$ |
888 |
$ |
689 |
|||
Add / (Deduct): |
|||||||
Payment (receipt) of litigation settlements |
54 |
(12) |
|||||
Payment of redemption premium |
— |
59 |
|||||
Acquisition related costs |
63 |
11 |
|||||
R&D expense |
21 |
— |
|||||
Income tax items |
— |
(22) |
|||||
Other |
3 |
2 |
|||||
Adjusted cash provided by operating activities |
$ |
1,029 |
$ |
727 |
|||
Add / (Deduct): |
|||||||
Capital expenditures |
(220) |
(239) |
|||||
Proceeds from sale of property, plant and equipment |
9 |
— |
|||||
Adjusted free cash flow |
$ |
818 |
$ |
488 |
(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.
© 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 |
$ |
1,047 |
$ |
2.65 |
$ |
1,077 |
$ |
2.69 |
|||||||
Purchase accounting related amortization |
385 |
388 |
|||||||||||||
Interest expense, primarily amortization of convertible debt discount |
44 |
46 |
|||||||||||||
Non-cash accretion of contingent consideration liability |
35 |
37 |
|||||||||||||
Pre-tax loss of clean energy investments |
78 |
83 |
|||||||||||||
Litigation settlements, net |
47 |
47 |
|||||||||||||
Restructuring and other special items |
246 |
251 |
|||||||||||||
Tax effect of the above items and other income tax related items |
(482) |
(489) |
|||||||||||||
Adjusted net earnings attributable to |
$ |
1,400 |
$ |
3.54 |
$ |
1,440 |
$ |
3.60 |
Three Months Ended |
|||||||||||||||
Lower |
Upper |
||||||||||||||
GAAP net earnings attributable to |
$ |
313 |
$ |
0.79 |
$ |
341 |
$ |
0.85 |
|||||||
Purchase accounting related amortization |
95 |
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 |
22 |
27 |
|||||||||||||
Restructuring & other special items |
70 |
75 |
|||||||||||||
Tax effect of the above items and other income tax related items |
(109) |
(114) |
|||||||||||||
Adjusted net earnings attributable to |
$ |
410 |
$ |
1.03 |
$ |
450 |
$ |
1.09 |
Reconciliation of forecasted net earnings to adjusted EBITDA
Twelve Months Ended |
|||||||
Lower |
Upper |
||||||
GAAP net earnings attributable to |
$ |
1,047 |
$ |
1,077 |
|||
Add adjustments: |
|||||||
Net contribution attributable to the noncontrolling interest and equity method investees |
90 |
100 |
|||||
Income taxes |
23 |
3 |
|||||
Interest expense |
340 |
350 |
|||||
Depreciation and amortization |
525 |
530 |
|||||
EBITDA |
$ |
2,025 |
$ |
2,060 |
|||
Add adjustments: |
|||||||
Stock-based compensation expense |
65 |
70 |
|||||
Restructuring & other special items |
260 |
280 |
|||||
Adjusted EBITDA |
$ |
2,350 |
$ |
2,410 |
Three Months Ended |
|||||||
Lower |
Upper |
||||||
GAAP net earnings attributable to |
$ |
313 |
$ |
341 |
|||
Add adjustments: |
|||||||
Net contribution attributable to the noncontrolling interest and equity method investees |
22 |
32 |
|||||
Income taxes |
64 |
44 |
|||||
Interest expense |
89 |
100 |
|||||
Depreciation and amortization |
127 |
132 |
|||||
EBITDA |
$ |
615 |
$ |
649 |
|||
Add adjustments: |
|||||||
Stock-based compensation expense |
17 |
22 |
|||||
Restructuring & other special items |
28 |
49 |
|||||
Adjusted EBITDA |
$ |
660 |
$ |
720 |
Reconciliation of forecasted cash provided by operating activities
Twelve Months Ended |
|||||||
Lower |
Upper |
||||||
GAAP cash provided by operating activities |
$ |
1,055 |
$ |
1,115 |
|||
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 |
$ |
1,300 |
SOURCE
News Provided by Acquire Media