News Release Detail
Mylan Fourth Quarter 2014 Adjusted Diluted EPS Increases 35% to $1.05 and Full Year Adjusted Diluted EPS Up 23% to $3.56
POTTERS BAR,
Financial Highlights
- Q4 total revenues of
$2.08 billion , up 18% on a constant currency basis versus the prior year period- Generics segment third party net sales of
$1.82 billion , up 16% on a constant currency basis - Specialty segment third party net sales of
$242.7 million , up 38%
- Generics segment third party net sales of
- Q4 adjusted gross margin of 54%, up 250 basis points; GAAP gross margin of 47%, up 250 basis points
- Q4 adjusted diluted earnings per share ("EPS") of
$1.05 , up 35%; GAAP diluted EPS of$0.47 , up 4% - Full year total revenues of
$7.72 billion , up 13% on a constant currency basis versus the prior year with growth across all regions and segments- Generics segment third party net sales of
$6.46 billion , up 11% on a constant currency basis - Specialty segment third party net sales of
$1.19 billion , up 21% as EpiPen® Auto-Injector became Mylan's first$1 billion product
- Generics segment third party net sales of
- Full year adjusted gross margin of 52%, up 230 basis points; GAAP gross margin of 46%, up 170 basis points
- Full year adjusted diluted EPS of
$3.56 , up 23%; GAAP diluted EPS of$2.34 , up 48% - 2015 total revenue guidance of
$9.6 billion to$10.1 billion , an increase of 28% versus 2014; FY 2015 adjusted diluted EPS guidance in the range of$4.00 to$4.30 , an increase of 17% versus 2014
Mylan CEO
"We are off to a great start in 2015 with the recent completion of our acquisition of
Mylan CFO
Total Revenue
Three Months Ended |
Year Ended | ||||||||||||||||||
|
| ||||||||||||||||||
(Unaudited; in millions) |
2014 |
2013 |
Percent Change |
2014 |
2013 |
Percent Change | |||||||||||||
Total Revenues |
$ |
2,082.7 |
$ |
1,808.5 |
15% |
$ |
7,719.6 |
$ |
6,909.1 |
12% | |||||||||
Generics Third Party Net Sales |
1,815.0 |
1,617.8 |
12% |
6,459.3 |
5,874.9 |
10% | |||||||||||||
|
1,000.6 |
853.1 |
17% |
3,361.2 |
3,006.6 |
12% | |||||||||||||
|
373.4 |
375.3 |
(1)% |
1,476.8 |
1,429.7 |
3% | |||||||||||||
Rest of World |
441.0 |
389.4 |
13% |
1,621.3 |
1,438.6 |
13% | |||||||||||||
Specialty Third Party Net Sales |
242.7 |
176.1 |
38% |
1,187.2 |
981.7 |
21% | |||||||||||||
Other Revenue |
25.0 |
14.7 |
70% |
73.1 |
52.5 |
39% | |||||||||||||
Fourth Quarter 2014 Financial Results
Generics Segment Revenue
Generics segment third party net sales were
- Third party net sales from
North America were$1.00 billion for the quarter, an increase of 17% compared to the prior year period. The increase was primarily driven by net sales from new products, partially offset by lower net sales of existing products as a result of lower volumes. The effect of foreign currency translation on third party net sales was insignificant inNorth America . - Third party net sales from
Europe were$373.4 million for the quarter, a decrease of 1%, or an increase of 8% on a constant currency basis, compared to the prior year period. During the quarter, we benefited from increased volumes inFrance ,Italy and theUnited Kingdom as well as net sales from new products. These increases were partially offset by lower pricing throughoutEurope . - Third party net sales from Rest of World were
$441.0 million for the quarter, an increase of 13%, or 18% on a constant currency basis, 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. Higher sales to emerging markets and sales inBrazil also positively contributed to the quarter.
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 earnings (excluding the non-controlling interest and losses from equity method investees) plus income taxes, interest expense, depreciation and amortization, was
Full Year 2014 Financial Results
Generics Segment Revenue
Generics segment third party net sales were
- Third party net sales from
North America were$3.36 billion for the year, an increase of 12% compared to the prior year. The increase was primarily driven by net sales from new products, partially offset by lower net sales of existing products as a result of lower volumes. Our ability to maximize key U.S. market opportunities and leverage our high-quality operating platform remains a key competitive advantage. The effect of foreign currency translation on third party net sales was insignificant inNorth America . - Third party net sales from
Europe were$1.48 billion for the year, an increase of 3% compared to the prior year. During the year, we benefited from increased volumes inFrance ,Italy and theUnited Kingdom 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. The effect of foreign currency translation on third party net sales was insignificant inEurope . - Third party net sales from Rest of World were
$1.62 billion for the year, an increase of 13%, or 18% on a constant currency basis, compared to the prior year. This increase was primarily driven by higher third party net sales from our operations inIndia , namely from strong volume growth in the ARV franchise, as well as constant currency growth inJapan . Sales were also positively impacted by new product introductions inAustralia andJapan . We continue to seeJapan as a key region for future sales growth as the market expands.
Specialty Segment Revenue
Specialty segment reported third party net sales of
Total Gross Profit
Adjusted gross profit was
Total Profitability
Adjusted earnings from operations for the year were
Other Operating (Income) Expense, Net in the current year recognized a gain of
EBITDA was
Cash Flow
Adjusted cash provided by operating activities was
2015 Guidance
Mylan expects 2015 total revenue in the range of
The following table provides a summary of Mylan's 2015 full year guidance ranges on an adjusted basis, along with the significant exchange rates used in preparing the guidance.
Full Year 2015 Financial Guidance
(In millions, except EPS and %'s) |
||
Total Revenue |
| |
Gross Margin* |
53% - 55% | |
SG&A as % of Total Revenue* |
19% - 21% | |
R&D as % of Total Revenue* |
6.5% - 7.5% | |
EBITDA* |
| |
Net Earnings* |
| |
Diluted EPS* |
| |
Operating Cash Flow* |
| |
Capital Expenditures |
| |
Effective Tax Rate* |
19% - 21% | |
Average Diluted Shares Outstanding |
495 - 500 | |
*Adjusted metrics |
||
Key Exchange Rates Used for 2015 Guidance: |
||
Australian Dollar ($ / AUD) |
1.22 | |
British Pound ($ / GBP) |
1.52 | |
Canadian Dollar (CAD / $) |
0.84 | |
Euro ($ / EUR) |
1.20 | |
Indian Rupee (INR / $) |
61.96 | |
Japanese Yen (JPY / $) |
116.17 |
The following key assumptions were used to generate Mylan's 2015 guidance ranges:
- Guidance ranges take into consideration the strength of the U.S. Dollar compared to other foreign currencies
- Guidance ranges assume AB-rated generic EpiPen® Auto-Injector competition in the second half of 2015
- Guidance ranges assume an AB-rated generic Copaxone® launch in the second half of 2015
- Guidance ranges include contribution from the business acquired from
Abbott beginning on the date of close and contribution from the businesses acquired fromFamy Care beginning in the second half of 2015 - Guidance ranges do not include additional M&A opportunities aside from normal product licensing arrangements
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 |
Year Ended | ||||||||||||||||||||||||||||||
2014 |
2013 |
2014 |
2013 | ||||||||||||||||||||||||||||
GAAP net earnings attributable to |
$ |
189.2 |
$ |
0.47 |
$ |
180.2 |
$ |
0.45 |
$ |
929.4 |
$ |
2.34 |
$ |
623.7 |
$ |
1.58 |
|||||||||||||||
Purchase accounting related amortization (primarily included in cost of sales) (a) |
129.2 |
108.4 |
419.0 |
371.1 |
|||||||||||||||||||||||||||
Litigation settlements, net |
0.7 |
(13.2) |
47.9 |
(9.9) |
|||||||||||||||||||||||||||
Interest expense, primarily amortization of convertible debt discount |
11.9 |
11.9 |
46.0 |
38.0 |
|||||||||||||||||||||||||||
Non-cash accretion and fair value adjustments of contingent consideration liability |
9.2 |
8.4 |
35.3 |
35.4 |
|||||||||||||||||||||||||||
Clean energy investments pre-tax loss (b) |
22.5 |
9.3 |
78.9 |
22.4 |
|||||||||||||||||||||||||||
Financing related costs (included in other income, net) |
33.3 |
— |
33.3 |
72.6 |
|||||||||||||||||||||||||||
Acquisition related costs (primarily included in cost of sales and selling, general and administrative expense) |
58.5 |
19.9 |
139.5 |
49.8 |
|||||||||||||||||||||||||||
Restructuring and other special items included in: |
|||||||||||||||||||||||||||||||
Cost of sales |
13.1 |
22.5 |
45.1 |
49.3 |
|||||||||||||||||||||||||||
Research and development expense |
— |
26.1 |
17.9 |
51.6 |
|||||||||||||||||||||||||||
Selling, general and administrative expense |
18.0 |
20.6 |
66.9 |
70.6 |
|||||||||||||||||||||||||||
Other income (expense), net |
(7.2) |
4.5 |
(10.9) |
25.2 |
|||||||||||||||||||||||||||
Tax effect of the above items and other income tax related items (c) |
(58.6) |
(90.5) |
(432.0) |
(259.9) |
|||||||||||||||||||||||||||
Adjusted net earnings attributable to |
$ |
419.8 |
$ |
1.05 |
$ |
308.1 |
$ |
0.78 |
$ |
1,416.3 |
$ |
3.56 |
$ |
1,139.9 |
$ |
2.89 |
|||||||||||||||
Weighted average diluted common shares outstanding |
400.6 |
396.2 |
398.0 |
394.5 |
(a) |
Adjustment for purchase accounting related amortization expense for the three months and year ended |
(b) |
Adjustment represents exclusion of the pre-tax loss related to Mylan's 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 (income), net. |
(c) |
Adjustment for other income tax related items includes the exclusion from adjusted net earnings for the year ended |
Below is a reconciliation of GAAP net earnings attributable to
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP net earnings attributable to |
$ |
189.2 |
$ |
180.2 |
$ |
929.4 |
$ |
623.7 |
|||||||
Add adjustments: |
|||||||||||||||
Net contribution attributable to the noncontrolling interest and equity method investments |
27.2 |
22.4 |
95.1 |
37.6 |
|||||||||||
Income taxes |
81.9 |
12.2 |
41.4 |
120.8 |
|||||||||||
Interest expense |
82.0 |
79.6 |
333.2 |
313.3 |
|||||||||||
Depreciation and amortization |
168.5 |
142.1 |
566.6 |
516.0 |
|||||||||||
EBITDA |
$ |
548.8 |
$ |
436.5 |
$ |
1,965.7 |
$ |
1,611.4 |
|||||||
Add / (deduct) adjustments: |
|||||||||||||||
Stock-based compensation expense |
17.9 |
11.0 |
65.9 |
47.0 |
|||||||||||
Litigation settlements, net |
0.7 |
(13.2) |
47.9 |
(9.9) |
|||||||||||
Restructuring & other special items |
114.7 |
82.4 |
286.4 |
306.7 |
|||||||||||
Adjusted EBITDA |
$ |
682.1 |
$ |
516.7 |
$ |
2,365.9 |
$ |
1,955.2 |
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 approximately 1,400 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. With the completion of the Abbott Transaction, defined below, Mylan has expanded its global footprint to reach
customers in approximately 145 countries and territories. As of
Forward-Looking Statements
This press release contains "forward-looking statements." These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements may include, without limitation, statements about the acquisition (the "Abbott Transaction") by
These may often be identified by the use of words such as "will," "may," "could," "should," "would," "project," "believe," "anticipate," "expect," "plan," "estimate," "forecast," "potential," "intend," "continue," "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: the ability to meet expectations regarding the accounting and tax treatments of the Abbott Transaction; changes in relevant tax and other laws, including but not limited to changes in healthcare and pharmaceutical laws and regulations in the U.S. and abroad; the integration of the Business being more difficult, time-consuming, or costly than expected; operating costs, customer loss and business disruption (including, without limitation, difficulties in maintaining relationships with employees, customers, clients, or suppliers) being greater than expected following the Abbott Transaction; the retention of certain key employees of the Business being difficult; the possibility that Mylan and New Mylan may be unable to achieve expected synergies and operating efficiencies in connection with the Abbott Transaction within the expected time-frames or at all and to successfully integrate the Business; expected or targeted future financial and operating performance and results; the capacity to bring new products to market, including but not limited to where Mylan or New Mylan uses its business judgment and decides 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"); success of clinical trials and our ability to execute on new product opportunities; the scope, timing, and outcome of any ongoing legal proceedings and the impact of any such proceedings on financial condition, results of operations and/or cash flows; the ability to protect intellectual property and preserve 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 the economic and financial conditions of the business of Mylan or New Mylan; the inherent challenges, risks, and costs in identifying, acquiring, and integrating complementary or strategic acquisitions of other companies, products or assets and in achieving anticipated synergies; 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 Mylan's business activities, see the risks described in Mylan's Annual Report on Form 10-K for the year ended
| |||||||||||||||
Consolidated Statements of Operations | |||||||||||||||
(Unaudited; in millions, except per share amounts) | |||||||||||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
Revenues: |
|||||||||||||||
Net sales |
$ |
2,057.7 |
$ |
1,793.8 |
$ |
7,646.5 |
$ |
6,856.6 |
|||||||
Other revenues |
25.0 |
14.7 |
73.1 |
52.5 |
|||||||||||
Total revenues |
2,082.7 |
1,808.5 |
7,719.6 |
6,909.1 |
|||||||||||
Cost of sales |
1,113.7 |
1,012.6 |
4,191.6 |
3,868.8 |
|||||||||||
Gross profit |
969.0 |
795.9 |
3,528.0 |
3,040.3 |
|||||||||||
Operating expenses: |
|||||||||||||||
Research and development |
150.2 |
155.9 |
581.8 |
507.8 |
|||||||||||
Selling, general and administrative |
425.6 |
380.0 |
1,625.7 |
1,408.5 |
|||||||||||
Litigation settlements, net |
0.7 |
(13.2) |
47.9 |
(14.6) |
|||||||||||
Other operating (income) expense, net |
— |
— |
(80.0) |
3.1 |
|||||||||||
Total operating expenses |
576.5 |
522.7 |
2,175.4 |
1,904.8 |
|||||||||||
Earnings from operations |
392.5 |
273.2 |
1,352.6 |
1,135.5 |
|||||||||||
Interest expense |
82.0 |
79.6 |
333.2 |
313.3 |
|||||||||||
Other expense (income), net |
38.1 |
0.5 |
44.9 |
74.9 |
|||||||||||
Earnings before income taxes and noncontrolling interest |
272.4 |
193.1 |
974.5 |
747.3 |
|||||||||||
Income tax provision |
81.9 |
12.2 |
41.4 |
120.8 |
|||||||||||
Net earnings |
190.5 |
180.9 |
933.1 |
626.5 |
|||||||||||
Net earnings attributable to the noncontrolling interest |
(1.3) |
(0.7) |
(3.7) |
(2.8) |
|||||||||||
Net earnings attributable to |
$ |
189.2 |
$ |
180.2 |
$ |
929.4 |
$ |
623.7 |
|||||||
Earnings per common share attributable to |
|||||||||||||||
Basic |
$ |
0.51 |
$ |
0.48 |
$ |
2.49 |
$ |
1.63 |
|||||||
Diluted |
$ |
0.47 |
$ |
0.45 |
$ |
2.34 |
$ |
1.58 |
|||||||
Weighted average common shares outstanding: |
|||||||||||||||
Basic |
374.6 |
376.8 |
373.7 |
383.3 |
|||||||||||
Diluted |
400.6 |
396.2 |
398.0 |
394.5 |
|
|||||||||
Consolidated Balance Sheets |
|||||||||
(Unaudited; in millions) |
|||||||||
|
| ||||||||
ASSETS |
|||||||||
Assets |
|||||||||
Current assets |
|||||||||
Cash and cash equivalents |
$ |
225.5 |
$ |
291.3 |
|||||
Accounts receivable, net |
2,268.5 |
1,820.0 |
|||||||
Inventories |
1,651.4 |
1,656.9 |
|||||||
Other current assets |
2,641.5 |
703.0 |
|||||||
Total current assets |
6,786.9 |
4,471.2 |
|||||||
Intangible assets, net |
2,347.1 |
2,517.9 |
|||||||
Goodwill |
4,049.3 |
4,340.5 |
|||||||
Other non-current assets |
2,703.3 |
3,965.2 |
|||||||
Total assets |
$ |
15,886.6 |
$ |
15,294.8 |
|||||
LIABILITIES AND EQUITY |
|||||||||
Liabilities |
|||||||||
Current liabilities |
$ |
5,305.7 |
$ |
2,964.0 |
|||||
Long-term debt |
5,732.8 |
7,586.5 |
|||||||
Other non-current liabilities |
1,572.1 |
1,784.4 |
|||||||
Total liabilities |
12,610.6 |
12,334.9 |
|||||||
Noncontrolling interest |
20.1 |
18.1 |
|||||||
|
3,255.9 |
2,941.8 |
|||||||
Total liabilities and equity |
$ |
15,886.6 |
$ |
15,294.8 |
|||||
(1) As updated by the Form 8-K filed by the Company on |
| |||||||||||||||||||||||||||
Summary of Revenues by Segment | |||||||||||||||||||||||||||
(Unaudited; in millions) | |||||||||||||||||||||||||||
Three Months Ended |
Year Ended |
Three Months Ended |
Year Ended | ||||||||||||||||||||||||
|
|
Percent Change |
Percent Change | ||||||||||||||||||||||||
2014 |
2013 |
2014 |
2013 |
Actual |
Constant |
Actual |
Constant | ||||||||||||||||||||
Generics: |
|||||||||||||||||||||||||||
Third party net sales |
|||||||||||||||||||||||||||
|
$ |
1,000.6 |
$ |
853.1 |
$ |
3,361.2 |
$ |
3,006.6 |
17 |
% |
18 |
% |
12 |
% |
12 |
% | |||||||||||
|
373.4 |
375.3 |
1,476.8 |
1,429.7 |
(1) |
% |
8 |
% |
3 |
% |
3 |
% | |||||||||||||||
Rest of World |
441.0 |
389.4 |
1,621.3 |
1,438.6 |
13 |
% |
18 |
% |
13 |
% |
18 |
% | |||||||||||||||
Total third party net sales |
1,815.0 |
1,617.8 |
6,459.3 |
5,874.9 |
12 |
% |
16 |
% |
10 |
% |
11 |
% | |||||||||||||||
Other third party revenues |
19.5 |
7.4 |
51.1 |
25.8 |
|||||||||||||||||||||||
Total third party revenues |
1,834.5 |
1,625.2 |
6,510.4 |
5,900.7 |
|||||||||||||||||||||||
Intersegment sales |
1.0 |
1.5 |
4.7 |
5.7 |
|||||||||||||||||||||||
Generics total revenues |
1,835.5 |
1,626.7 |
6,515.1 |
5,906.4 |
|||||||||||||||||||||||
Specialty: |
|||||||||||||||||||||||||||
Third party net sales |
242.7 |
176.1 |
1,187.2 |
981.7 |
38 |
% |
38 |
% |
21 |
% |
21 |
% | |||||||||||||||
Other third party revenues |
5.5 |
7.3 |
22.0 |
26.8 |
|||||||||||||||||||||||
Total third party revenues |
248.2 |
183.4 |
1,209.2 |
1,008.5 |
|||||||||||||||||||||||
Intersegment sales |
1.7 |
1.4 |
9.0 |
19.3 |
|||||||||||||||||||||||
Specialty total revenues |
249.9 |
184.8 |
1,218.2 |
1,027.8 |
|||||||||||||||||||||||
Elimination of intersegment sales |
(2.7) |
(3.0) |
(13.7) |
(25.1) |
|||||||||||||||||||||||
Consolidated total revenues |
$ |
2,082.7 |
$ |
1,808.5 |
$ |
7,719.6 |
$ |
6,909.1 |
15 |
% |
18 |
% |
12 |
% |
13 |
% |
(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 | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP cost of sales |
$ |
1,113.7 |
$ |
1,012.6 |
4,191.6 |
$ |
3,868.8 |
||||||||
Deduct: |
|||||||||||||||
Purchase accounting related amortization |
(125.4) |
(106.4) |
(403.6) |
(369.1) |
|||||||||||
Acquisition related costs |
(15.9) |
(5.4) |
(68.6) |
(5.4) |
|||||||||||
Restructuring & other special items |
(13.1) |
(22.5) |
(45.1) |
(49.3) |
|||||||||||
Adjusted cost of sales |
$ |
959.3 |
$ |
878.3 |
$ |
3,674.3 |
$ |
3,445.0 |
|||||||
Adjusted gross profit (a) |
$ |
1,123.4 |
$ |
930.2 |
$ |
4,045.3 |
$ |
3,464.1 |
|||||||
Adjusted gross margin (a) |
54 |
% |
51 |
% |
52 |
% |
50 |
% | |||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP R&D |
$ |
150.2 |
$ |
155.9 |
$ |
581.8 |
$ |
507.8 |
|||||||
Deduct: |
|||||||||||||||
Acquisition related costs |
(2.6) |
— |
(2.7) |
— |
|||||||||||
Restructuring & other special items |
— |
(26.1) |
(17.9) |
(51.6) |
|||||||||||
Adjusted R&D |
$ |
147.6 |
$ |
129.8 |
$ |
561.2 |
$ |
456.2 |
|||||||
Adjusted R&D as % of total revenue |
7.1 |
% |
7.2 |
% |
7.3 |
% |
6.6 |
% | |||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP SG&A |
$ |
425.6 |
$ |
380.0 |
$ |
1,625.7 |
$ |
1,408.5 |
|||||||
Deduct: |
|||||||||||||||
Acquisition related costs |
(37.9) |
(12.7) |
(65.9) |
(37.5) |
|||||||||||
Restructuring & other special items |
(18.0) |
(20.6) |
(66.9) |
(70.6) |
|||||||||||
Adjusted SG&A |
$ |
369.7 |
$ |
346.7 |
$ |
1,492.9 |
$ |
1,300.4 |
|||||||
Adjusted SG&A as % of total revenue |
17.7 |
% |
19.2 |
% |
19.3 |
% |
18.8 |
% | |||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP total operating expenses |
$ |
576.5 |
$ |
522.7 |
$ |
2,175.4 |
$ |
1,904.8 |
|||||||
Add / (Deduct): |
|||||||||||||||
Litigation settlements, net |
(0.7) |
13.2 |
(47.9) |
9.9 |
|||||||||||
Acquisition related costs |
(40.4) |
(12.6) |
(68.6) |
(37.4) |
|||||||||||
Other operating (income) expense, net |
— |
— |
— |
(3.1) |
|||||||||||
Restructuring & other special items |
(18.0) |
(46.6) |
(84.8) |
(122.3) |
|||||||||||
Adjusted total operating expenses |
$ |
517.4 |
$ |
476.7 |
$ |
1,974.1 |
$ |
1,751.9 |
|||||||
Adjusted earnings from operations (b) |
$ |
606.0 |
$ |
453.5 |
$ |
2,071.2 |
$ |
1,712.2 |
|||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP interest expense |
$ |
82.0 |
$ |
79.6 |
$ |
333.2 |
$ |
313.3 |
|||||||
Deduct: |
|||||||||||||||
Interest expense related to clean energy investments (c) |
(4.1) |
(3.8) |
(15.8) |
(9.8) |
|||||||||||
Non-cash accretion of contingent consideration liability |
(9.2) |
(8.4) |
(35.3) |
(32.3) |
|||||||||||
Non-cash interest, primarily amortization of convertible debt discount |
(7.8) |
(8.1) |
(30.2) |
(28.2) |
|||||||||||
Adjusted interest expense |
$ |
60.9 |
$ |
59.3 |
$ |
251.9 |
$ |
243.0 |
|||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2014 |
2013 |
2014 |
2013 |
||||||||||||
GAAP other expense, net |
$ |
38.1 |
$ |
0.5 |
$ |
44.9 |
$ |
74.9 |
|||||||
Add / (Deduct): |
|||||||||||||||
Equity method losses from clean energy investments |
(22.5) |
(11.3) |
(78.9) |
(24.4) |
|||||||||||
Purchase accounting related amortization |
(3.8) |
— |
(15.3) |
— |
|||||||||||
Acquisition related costs |
(2.4) |
(1.9) |
(2.4) |
(7.0) |
|||||||||||
Financing related costs |
(33.3) |
— |
(33.3) |
(72.6) |
|||||||||||
Restructuring & other special items |
7.2 |
(4.5) |
10.9 |
(25.2) |
|||||||||||
Adjusted other income |
$ |
(16.7) |
$ |
(17.2) |
$ |
(74.1) |
$ |
(54.3) |
|||||||
Year Ended | |||||||||||||||
2014 |
2013 |
||||||||||||||
GAAP net cash provided by operating activities |
$ |
1,015 |
$ |
1,107 |
|||||||||||
Add / (Deduct): |
|||||||||||||||
Payment (receipt) of litigation settlements |
96 |
(2) |
|||||||||||||
Payment of redemption premium |
24 |
61 |
|||||||||||||
Acquisition related costs |
64 |
13 |
|||||||||||||
R&D expense |
21 |
46 |
|||||||||||||
Income tax items |
(13) |
(22) |
|||||||||||||
Other |
3 |
2 |
|||||||||||||
Adjusted cash provided by operating activities |
$ |
1,210 |
$ |
1,205 |
|||||||||||
Add / (Deduct): |
|||||||||||||||
Capital expenditures |
(325) |
(335) |
|||||||||||||
Proceeds from sale of property, plant and equipment |
9 |
25 |
|||||||||||||
Adjusted free cash flow |
$ |
894 |
$ |
895 |
(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 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 twelve months ending
Reconciliation of forecasted net earnings and EPS to adjusted net earnings and adjusted diluted EPS
Twelve Months Ended | |||||||||||||||
Lower |
Upper | ||||||||||||||
GAAP net earnings and diluted GAAP EPS |
$ |
1,005 |
$ |
2.03 |
$ |
1,080 |
$ |
2.16 |
|||||||
Purchase accounting related amortization |
820 |
850 |
|||||||||||||
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 |
90 |
105 |
|||||||||||||
Financing related |
35 |
40 |
|||||||||||||
Restructuring and other special items |
200 |
260 |
|||||||||||||
Tax effect of the above items and other income tax related items |
(245) |
(270) |
|||||||||||||
Adjusted net earnings and adjusted diluted EPS |
$ |
1,975 |
$ |
4.00 |
$ |
2,150 |
$ |
4.30 |
Reconciliation of forecasted net earnings to adjusted EBITDA
Twelve Months Ended | |||||||
Lower |
Upper | ||||||
GAAP net earnings |
$ |
1,005 |
$ |
1,080 |
|||
Add adjustments: |
|||||||
Net contribution attributable to the noncontrolling interest and equity method investees |
80 |
100 |
|||||
Income taxes |
245 |
300 |
|||||
Interest expense |
285 |
335 |
|||||
Depreciation and amortization |
1,000 |
1,090 |
|||||
EBITDA |
$ |
2,615 |
$ |
2,905 |
|||
Add adjustments: |
|||||||
Stock-based compensation expense |
65 |
90 |
|||||
Restructuring & other special items |
200 |
260 |
|||||
Other expense, net |
20 |
45 |
|||||
Adjusted EBITDA |
$ |
2,900 |
$ |
3,300 |
Reconciliation of forecasted cash provided by operating activities to adjusted cash provided by operating activities
Twelve Months Ended | |||||||
Lower |
Upper | ||||||
GAAP cash provided by operating activities |
$ |
1,533 |
$ |
1,683 |
|||
Add: |
|||||||
Acquisition related costs |
50 |
90 |
|||||
Financing related |
40 |
50 |
|||||
Up-front R&D licensing payments |
20 |
30 |
|||||
Other |
(43) |
(53) |
|||||
Adjusted cash provided by operating activities |
$ |
1,600 |
$ |
1,800 |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/mylan-fourth-quarter-2014-adjusted-diluted-eps-increases-35-to-105-and-full-year-adjusted-diluted-eps-up-23-to-356-300043910.html
SOURCE
News Provided by Acquire Media