News Release Detail
Mylan Reports Fourth Quarter and Full Year 2016 Results and Provides 2017 Guidance
Fourth Quarter 2016 Financial Highlights
- Total revenues of
$3.27 billion , up 31% compared to the prior year period North America segment third party net sales of$1.57 billion , up 22%Europe segment third party net sales of$927.4 million , up 50%- Rest of World segment third party net sales of
$729.2 million , up 28% U.S. GAAP diluted earnings per ordinary share ("U.S. GAAP EPS") of$0.78 , up 105% compared toU.S. GAAP EPS of$0.38 in the prior year period- Adjusted diluted earnings per ordinary share ("adjusted EPS") of
$1.57 , up 29% compared to$1.22 in the prior year period
Full Year 2016 Financial Highlights
- Total revenues of
$11.08 billion , up 18% compared to the prior year U.S. GAAP EPS of$0.92 , down 46% compared to$1.70 in the prior year- Adjusted EPS of
$4.89 , up 14% compared to$4.30 in the prior year U.S. GAAP cash provided by operating activities of$2.05 billion , up 2% compared to the prior year
Mylan CEO
"We look forward in 2017 to delivering yet another strong year of performance, with anticipated 2017 revenues of
Mylan President
Mylan CFO
Total Revenues | |||||||||||||||||||
Three Months Ended |
Year Ended | ||||||||||||||||||
|
| ||||||||||||||||||
(Unaudited; in millions) |
2016 |
2015 |
Percent |
2016 |
2015 |
Percent | |||||||||||||
Total Revenues (1) |
$ |
3,267.8 |
$ |
2,490.7 |
31% |
$ |
11,076.9 |
$ |
9,429.3 |
18% | |||||||||
|
1,565.0 |
1,287.9 |
22% |
5,629.5 |
5,100.4 |
10% | |||||||||||||
|
927.4 |
616.4 |
50% |
2,953.8 |
2,205.6 |
34% | |||||||||||||
Rest of World (2) |
729.2 |
570.5 |
28% |
2,383.8 |
2,056.6 |
16% | |||||||||||||
Other Revenues |
46.2 |
15.9 |
191% |
109.8 |
66.7 |
65% |
(1) |
For the year ended |
(2) |
As a result of our acquisition of Meda on |
Fourth Quarter 2016 Financial Results
Total Revenues
Total revenues were
- Third party net sales from
North America were$1.57 billion for the quarter, an increase of 22% when compared to the prior year period. This increase was principally due to net sales from the acquisitions of Meda AB ("Meda") and the non-sterile, topicals-focused business ofRenaissance Acquisition Holdings, LLC (the "Topicals Business"), and to a lesser extent, net sales from new products. Partially offsetting this increase was lower pricing and volumes on existing products. The impact of foreign currency translation was insignificant withinNorth America . - Third party net sales from
Europe were$927.4 million for the quarter, an increase of 50% when compared to the prior year period. This increase was primarily the result of net sales from the acquisition of Meda, and to a lesser extent, net sales from new products and higher volumes on existing products, partially offset by lower pricing. The unfavorable impact of foreign currency translation on current period third party net sales was approximately$19.5 million , or 4% withinEurope . - Third party net sales from Rest of World were
$729.2 million for the quarter, an increase of 28% when compared to the prior year period. This increase was primarily due to net sales from the acquisition of Meda, and to a lesser extent, net sales from new products. In addition, net sales from existing products increased slightly, as higher volumes offset lower pricing throughout the region, including in our anti-retroviral ("ARV") franchise. The favorable impact of foreign currency translation on current period third party net sales was approximately$17.2 million , or 3% within Rest of World.
Total Gross Profit
Gross profit was
Total Profitability
Earnings from operations decreased
R&D expense increased from the comparable prior year period due to the inclusion of Meda and the Topicals Business, expenses incurred related to the Company's collaboration with Momenta Pharmaceuticals, Inc. ("Momenta") and the continued development of our respiratory, insulin and biologics programs. SG&A expense increased from the comparable prior year period primarily due to the additional expense related to the acquisitions of Meda and the Topicals Business as well as restructuring charges incurred in the current quarter.
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
Year Ended
Total Revenues
Total revenues were
- Third party net sales from
North America were$5.63 billion for the year endedDecember 31, 2016 , an increase of 10% when compared to the prior year. The increase was principally due to net sales from the acquisitions of Meda, the Topicals Business and the incremental sales from the EPD Business, and to a lesser extent, net sales from new products. These increases were partially offset by lower volume and pricing on existing products. As anticipated, theU.S. generics products experienced price erosion in the mid-single digits. The unfavorable impact of foreign currency translation on current year third party net sales was approximately$7 million , or less than 1% withinNorth America . - Third party net sales from
Europe were$2.95 billion for the year endedDecember 31, 2016 , an increase of 34% when compared to the prior year. This increase was primarily the result of net sales from the acquisition of Meda and the incremental sales from the EPD Business, and to a lesser extent, net sales from new products. In addition, higher volumes on existing products were partially offset by lower pricing throughoutEurope . The unfavorable impact of foreign currency translation on current year third party net sales was approximately$30 million , or 1% withinEurope . - Third party net sales from Rest of World were
$2.38 billion for the year endedDecember 31, 2016 , an increase of 16% when compared to the prior year. This increase was primarily driven by the acquisition of Meda, the incremental sales from the EPD Business, and to a lesser extent, new products. In addition, higher sales volumes inJapan ,India ,Australia and emerging markets positively contributed to the sales growth in this segment. These increases were partially offset by lower pricing throughout the segment, including the ARV franchise. However, sales within our ARV franchise increased progressively throughout 2016. The favorable impact of foreign currency translation on third party net sales was approximately$21 million , or 1%.
Total Gross Profit
Gross profit was
Total Profitability
Earnings from operations were
R&D expense for the year ended
SG&A expense increased from the comparable prior year period principally due to the additional expense related to the acquisition of Meda and the additional two months of expense from the EPD Business. In addition, we incurred approximately
EBITDA was
Cash Flow
Net cash provided by operating activities was
Guidance
Mylan expects 2017 total revenues in the range of
The following table provides a summary of Mylan's 2017 full year guidance ranges, along with significant exchange rates used in preparing the guidance.
Full Year 2017 Financial Guidance | ||
(In millions, except for EPS and %s) |
2017 Guidance | |
Total Revenues |
| |
Gross Margin* |
54.5% - 56.5% | |
R&D as % of Total Revenues* |
5.5% - 6.5% | |
SG&A as % of Total Revenues* |
18.5% - 20.5% | |
EBITDA* |
| |
Net Earnings* |
| |
Diluted EPS* |
| |
Cash Provided by Operating Activities* |
| |
Capital Expenditures |
| |
Free Cash Flow* |
| |
Effective Tax Rate* |
16.5% - 18.5% | |
Average Diluted Shares Outstanding |
535 - 540 | |
* Adjusted metrics, see "Non-GAAP Financial Measures" for more information. |
Key Exchange Rates Used for 2017 Guidance: |
||
Australian Dollar ($ / AUD) |
1.32 | |
British Pound ($ / GBP) |
0.76 | |
Canadian Dollar ($ / CAD) |
1.30 | |
Euro ($ / EUR) |
0.90 | |
Indian Rupee (INR / $) |
65.50 | |
Japanese Yen (JPY / $) |
110.00 |
Conference Call
As previously announced on
To access the live webcast and view the accompanying slide presentations, visit the Investor Relations section of Mylan's website, at http://investor.mylan.com, at least 15 minutes before the presentation is scheduled to begin to register and download or install any necessary software. If you are unable to view the live webcast, a replay will be available after the event's conclusion for a limited period of time. In addition to the webcast,
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 Earnings and Adjusted EPS
Below is a reconciliation of
Three Months Ended |
Year Ended | ||||||||||||||||||||||||||||||
(In millions, except per share amounts) |
2016 |
2015 |
2016 |
2015 | |||||||||||||||||||||||||||
|
$ |
417.5 |
$ |
0.78 |
$ |
194.6 |
$ |
0.38 |
$ |
480.0 |
$ |
0.92 |
$ |
847.6 |
$ |
1.70 |
|||||||||||||||
Purchase accounting related amortization (primarily included in cost of sales) (a) |
480.5 |
291.1 |
1,412.3 |
900.9 |
|||||||||||||||||||||||||||
Litigation settlements, net (b) |
172.1 |
(116.5) |
638.5 |
(97.4) |
|||||||||||||||||||||||||||
Interest expense (primarily related to clean energy investment financing) |
5.5 |
5.7 |
24.4 |
45.6 |
|||||||||||||||||||||||||||
Accretion of contingent consideration liability and other fair value adjustments (c) |
(45.3) |
9.9 |
75.4 |
38.4 |
|||||||||||||||||||||||||||
Clean energy investments pre-tax loss (d) |
22.9 |
24.9 |
92.3 |
93.2 |
|||||||||||||||||||||||||||
Financing related costs (included in other expense, net) |
— |
71.2 |
— |
112.0 |
|||||||||||||||||||||||||||
Acquisition related costs (primarily included in SG&A, other expense, net and interest expense) (e) |
5.5 |
178.6 |
335.3 |
419.8 |
|||||||||||||||||||||||||||
Acquisition related customer incentive (included in third party net sales) |
— |
— |
— |
17.1 |
|||||||||||||||||||||||||||
Restructuring related costs (f) |
110.1 |
15.7 |
149.7 |
18.7 |
|||||||||||||||||||||||||||
Other special items included in: |
|||||||||||||||||||||||||||||||
Cost of sales |
10.6 |
16.5 |
44.6 |
36.3 |
|||||||||||||||||||||||||||
Research and development expense (g) |
22.8 |
1.8 |
121.3 |
20.3 |
|||||||||||||||||||||||||||
Selling, general and administrative expense |
12.8 |
7.0 |
35.5 |
47.8 |
|||||||||||||||||||||||||||
Other (income) expense, net (h) |
(19.8) |
0.3 |
(18.5) |
7.2 |
|||||||||||||||||||||||||||
Tax effect of the above items and other income tax related items |
(353.0) |
(80.6) |
(843.5) |
(370.1) |
|||||||||||||||||||||||||||
Adjusted net earnings attributable to |
$ |
842.2 |
$ |
1.57 |
$ |
620.2 |
$ |
1.22 |
$ |
2,547.3 |
$ |
4.89 |
$ |
2,137.4 |
$ |
4.30 |
|||||||||||||||
Weighted average diluted ordinary shares outstanding |
536.5 |
509.8 |
520.5 |
497.4 |
Significant items for the year ended | ||||
(a) |
Includes amortization of the purchase accounting inventory fair value adjustments for Meda and the Topicals Business totaling approximately | |||
(b) |
Includes | |||
(c) |
Includes approximately | |||
(d) |
Adjustment represents exclusion of the pre-tax loss related to Mylan's clean energy investments and related financing, the activities of which qualify for income tax credits under Section 45 of the Internal Revenue Code (the "Code"). The amount is included in other expense, net in the Consolidated Statements of Operations. | |||
(e) |
Acquisition related costs primarily relate to acquisition and integration, including ongoing activities. Included in SG&A is approximately | |||
(f) |
Of the total amount, approximately | |||
(g) |
R&D expense includes a | |||
(h) |
Includes a |
Below is a reconciliation of
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
417.5 |
$ |
194.6 |
$ |
480.0 |
$ |
847.6 |
|||||||
Add/(deduct) adjustments: |
|||||||||||||||
Net contribution attributable to the noncontrolling interest and |
27.2 |
27.6 |
112.8 |
105.2 |
|||||||||||
Income tax (benefit) provision |
(192.6) |
23.7 |
(358.3) |
67.7 |
|||||||||||
Interest expense |
149.8 |
70.9 |
454.8 |
339.4 |
|||||||||||
Depreciation and amortization |
476.6 |
340.7 |
1,523.0 |
1,032.1 |
|||||||||||
EBITDA |
$ |
878.5 |
$ |
657.5 |
$ |
2,212.3 |
$ |
2,392.0 |
|||||||
Add/(deduct) adjustments: |
|||||||||||||||
Share-based compensation expense |
17.8 |
26.4 |
88.9 |
92.8 |
|||||||||||
Litigation settlements and other contingencies, net |
116.1 |
(116.5) |
672.5 |
(97.4) |
|||||||||||
Restructuring & other special items |
199.5 |
259.8 |
704.4 |
624.7 |
|||||||||||
Adjusted EBITDA |
$ |
1,211.9 |
$ |
827.2 |
$ |
3,678.1 |
$ |
3,012.1 |
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 growing portfolio of approximately 7,500 marketed products around the world, including antiretroviral therapies on which approximately 50% of people being treated for HIV/AIDS in the developing world 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 more than 35,000-strong workforce is dedicated to creating better health for a better world, one person at a time. Learn more at mylan.com.
FORWARD-LOOKING STATEMENTS
This 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, 2017 financial guidance and statements that Mylan looks forward in 2017 to delivering yet another strong year of performance and continues to advance toward its long-stated 2018 adjusted EPS target of
| |||||||||||||||
Consolidated Statements of Operations | |||||||||||||||
(Unaudited; in millions, except per share amounts) | |||||||||||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
Revenues: |
|||||||||||||||
Net sales |
$ |
3,221.6 |
$ |
2,474.8 |
$ |
10,967.1 |
$ |
9,362.6 |
|||||||
Other revenues |
46.2 |
15.9 |
109.8 |
66.7 |
|||||||||||
Total revenues |
3,267.8 |
2,490.7 |
11,076.9 |
9,429.3 |
|||||||||||
Cost of sales |
1,932.8 |
1,428.1 |
6,379.9 |
5,213.2 |
|||||||||||
Gross profit |
1,335.0 |
1,062.6 |
4,697.0 |
4,216.1 |
|||||||||||
Operating expenses: |
|||||||||||||||
Research and development |
194.6 |
159.0 |
826.8 |
671.9 |
|||||||||||
Selling, general and administrative |
708.5 |
596.2 |
2,496.1 |
2,180.7 |
|||||||||||
Litigation settlements and other contingencies, net |
116.1 |
(116.5) |
672.5 |
(97.4) |
|||||||||||
Total operating expenses |
1,019.2 |
638.7 |
3,995.4 |
2,755.2 |
|||||||||||
Earnings from operations |
315.8 |
423.9 |
701.6 |
1,460.9 |
|||||||||||
Interest expense |
149.8 |
70.9 |
454.8 |
339.4 |
|||||||||||
Other expense, net |
(58.9) |
134.7 |
125.1 |
206.1 |
|||||||||||
Earnings before income taxes and noncontrolling interest |
224.9 |
218.3 |
121.7 |
915.4 |
|||||||||||
Income tax (benefit) provision |
(192.6) |
23.7 |
(358.3) |
67.7 |
|||||||||||
Net earnings |
417.5 |
194.6 |
480.0 |
847.7 |
|||||||||||
Net earnings attributable to the noncontrolling interest |
— |
— |
— |
(0.1) |
|||||||||||
Net earnings attributable to |
$ |
417.5 |
$ |
194.6 |
$ |
480.0 |
$ |
847.6 |
|||||||
Earnings per ordinary share attributable to |
|||||||||||||||
Basic |
$ |
0.78 |
$ |
0.40 |
$ |
0.94 |
$ |
1.80 |
|||||||
Diluted |
$ |
0.78 |
$ |
0.38 |
$ |
0.92 |
$ |
1.70 |
|||||||
Weighted average ordinary shares outstanding: |
|||||||||||||||
Basic |
534.1 |
490.2 |
513.0 |
472.2 |
|||||||||||
Diluted |
536.5 |
509.8 |
520.5 |
497.4 |
| |||||||
Condensed Consolidated Balance Sheets | |||||||
(Unaudited; in millions) | |||||||
|
| ||||||
ASSETS | |||||||
Assets |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
998.8 |
$ |
1,236.0 |
|||
Accounts receivable, net |
3,310.9 |
2,689.1 |
|||||
Inventories |
2,456.4 |
1,951.0 |
|||||
Prepaid expenses and other current assets |
756.4 |
596.6 |
|||||
Total current assets |
7,522.5 |
6,472.7 |
|||||
Intangible assets, net |
14,447.8 |
7,221.9 |
|||||
|
9,231.9 |
5,380.1 |
|||||
Other non-current assets |
3,524.0 |
3,193.0 |
|||||
Total assets |
$ |
34,726.2 |
$ |
22,267.7 |
|||
LIABILITIES AND EQUITY | |||||||
Liabilities |
|||||||
Current portion of long-term debt and other long-term obligations |
$ |
290.0 |
$ |
1,077.0 |
|||
Other current liabilities |
4,750.7 |
3,045.2 |
|||||
Long-term debt |
15,202.9 |
6,295.6 |
|||||
Other non-current liabilities |
3,365.0 |
2,084.1 |
|||||
Total liabilities |
23,608.6 |
12,501.9 |
|||||
Noncontrolling interest |
1.4 |
1.4 |
|||||
|
11,116.2 |
9,764.4 |
|||||
Total liabilities and equity |
$ |
34,726.2 |
$ |
22,267.7 |
| |||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures | |||||||||||||||||||||
(Unaudited; in millions) | |||||||||||||||||||||
Summary of Total Revenues by Segment | |||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||
| |||||||||||||||||||||
2016 |
2015 |
% Change |
2016 |
2016 |
Constant | ||||||||||||||||
Third party net sales |
|||||||||||||||||||||
|
$ |
1,565.0 |
$ |
1,287.9 |
22 |
% |
$ |
0.3 |
$ |
1,565.3 |
22 |
% | |||||||||
|
927.4 |
616.4 |
50 |
% |
19.5 |
946.9 |
54 |
% | |||||||||||||
Rest of World (3) |
729.2 |
570.5 |
28 |
% |
(17.2) |
712.0 |
25 |
% | |||||||||||||
Total third party net sales (3) |
3,221.6 |
2,474.8 |
17 |
% |
2.6 |
3,224.2 |
30 |
% | |||||||||||||
Other third party revenues |
46.2 |
15.9 |
191 |
% |
0.5 |
46.7 |
194 |
% | |||||||||||||
Consolidated total revenues |
$ |
3,267.8 |
$ |
2,490.7 |
31 |
% |
$ |
3.1 |
$ |
3,270.9 |
31 |
% | |||||||||
Year Ended | |||||||||||||||||||||
| |||||||||||||||||||||
2016 |
2015 |
% Change |
2016 |
2016 Constant Currency Revenues |
Constant Currency % Change (2) | ||||||||||||||||
Third party net sales |
|||||||||||||||||||||
|
$ |
5,629.5 |
$ |
5,100.4 |
10 |
% |
$ |
6.9 |
$ |
5,636.4 |
11 |
% | |||||||||
|
2,953.8 |
2,205.6 |
34 |
% |
30.1 |
2,983.9 |
35 |
% | |||||||||||||
Rest of World (3) |
2,383.8 |
2,056.6 |
16 |
% |
(21.3) |
2,362.5 |
15 |
% | |||||||||||||
Total third party net sales (3)(4) |
10,967.1 |
9,362.6 |
17 |
% |
15.7 |
10,982.8 |
17 |
% | |||||||||||||
Other third party revenues |
109.8 |
66.7 |
65 |
% |
0.8 |
110.6 |
66 |
% | |||||||||||||
Consolidated total revenues (4) |
$ |
11,076.9 |
$ |
9,429.3 |
18 |
% |
$ |
16.5 |
$ |
11,093.4 |
18 |
% | |||||||||
Summary of Adjusted Total Revenues by Segment | |||||||||||||||||||||
Year Ended | |||||||||||||||||||||
| |||||||||||||||||||||
2016 |
2015 |
% Change |
2016 |
2016 Constant Currency Revenues |
Constant Currency % Change (2) | ||||||||||||||||
Third party net sales |
|||||||||||||||||||||
|
$ |
5,629.5 |
$ |
5,100.4 |
10 |
% |
$ |
6.9 |
$ |
5,636.4 |
11 |
% | |||||||||
|
2,953.8 |
2,222.7 |
33 |
% |
30.1 |
2,983.9 |
34 |
% | |||||||||||||
Rest of World (3) |
2,383.8 |
2,056.6 |
16 |
% |
(21.3) |
2,362.5 |
15 |
% | |||||||||||||
Total third party net sales (3)(4) |
10,967.1 |
9,379.7 |
17 |
% |
15.7 |
10,982.8 |
17 |
% | |||||||||||||
Other third party revenues |
109.8 |
66.7 |
65 |
% |
0.8 |
110.6 |
66 |
% | |||||||||||||
Consolidated total revenues (4) |
$ |
11,076.9 |
$ |
9,446.4 |
17 |
% |
$ |
16.5 |
$ |
11,093.4 |
17 |
% |
(1) |
Currency impact is shown as unfavorable (favorable). | |||
(2) |
The constant currency percentage change is derived by translating third party net sales or revenues for the current period at prior year comparative period exchange rates, and in doing so shows the percentage change from 2016 constant currency third party net sales or revenues to the corresponding amount in the prior year. | |||
(3) |
Effective | |||
(4) |
For the year ended |
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
927.4 |
$ |
616.4 |
$ |
2,953.8 |
$ |
2,205.6 |
|||||||
Add: |
|||||||||||||||
Acquisition related customer incentive |
— |
— |
— |
17.1 |
|||||||||||
Adjusted third party net sales from |
$ |
927.4 |
$ |
616.4 |
$ |
2,953.8 |
$ |
2,222.7 |
|||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
3,221.6 |
$ |
2,474.8 |
$ |
10,967.1 |
$ |
9,362.6 |
|||||||
Add: |
|||||||||||||||
Acquisition related customer incentive |
— |
— |
— |
17.1 |
|||||||||||
Adjusted third party net sales |
$ |
3,221.6 |
$ |
2,474.8 |
$ |
10,967.1 |
$ |
9,379.7 |
|||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
3,267.8 |
$ |
2,490.7 |
$ |
11,076.9 |
$ |
9,429.3 |
|||||||
Add: |
|||||||||||||||
Acquisition related customer incentive |
— |
— |
— |
17.1 |
|||||||||||
Adjusted total revenues |
$ |
3,267.8 |
$ |
2,490.7 |
$ |
11,076.9 |
$ |
9,446.4 |
|||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
1,932.8 |
$ |
1,428.1 |
$ |
6,379.9 |
$ |
5,213.2 |
|||||||
Deduct: |
|||||||||||||||
Purchase accounting amortization and other related items |
(474.5) |
(287.2) |
(1,389.3) |
(885.5) |
|||||||||||
Acquisition related costs |
(12.9) |
(34.8) |
(52.7) |
(98.3) |
|||||||||||
Restructuring related items |
(15.1) |
— |
(28.9) |
(0.2) |
|||||||||||
Other special items |
(10.6) |
(16.5) |
(44.6) |
(36.3) |
|||||||||||
Adjusted cost of sales |
$ |
1,419.7 |
$ |
1,089.6 |
$ |
4,864.4 |
$ |
4,192.9 |
|||||||
Adjusted gross profit (a) |
$ |
1,848.1 |
$ |
1,401.1 |
$ |
6,212.5 |
$ |
5,253.5 |
|||||||
Adjusted gross margin (a) |
57 |
% |
56 |
% |
56 |
% |
56 |
% | |||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
194.6 |
$ |
159.0 |
$ |
826.8 |
$ |
671.9 |
|||||||
Deduct: |
|||||||||||||||
Acquisition related costs |
(1.4) |
(0.9) |
(1.8) |
(2.1) |
|||||||||||
Restructuring related items |
(7.4) |
— |
(7.7) |
— |
|||||||||||
Other special items |
(22.8) |
(1.8) |
(121.3) |
(20.3) |
|||||||||||
Adjusted R&D |
$ |
163.0 |
$ |
156.3 |
$ |
696.0 |
$ |
649.5 |
|||||||
Adjusted R&D as % of adjusted total revenues |
5 |
% |
6 |
% |
6 |
% |
7 |
% | |||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
708.5 |
$ |
596.2 |
$ |
2,496.1 |
$ |
2,180.7 |
|||||||
Deduct: |
|||||||||||||||
Acquisition related costs |
(20.7) |
(75.3) |
(106.1) |
(209.4) |
|||||||||||
Restructuring related items |
(87.5) |
(15.7) |
(113.1) |
(18.5) |
|||||||||||
Purchase accounting amortization and other related items |
(0.3) |
— |
(0.3) |
— |
|||||||||||
Other special items |
(12.8) |
(7.0) |
(35.5) |
(47.8) |
|||||||||||
Adjusted SG&A |
$ |
587.2 |
$ |
498.2 |
$ |
2,241.1 |
$ |
1,905.0 |
|||||||
Adjusted SG&A as % of adjusted total revenues |
18 |
% |
20 |
% |
20 |
% |
20 |
% | |||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
1,019.2 |
$ |
638.7 |
$ |
3,995.4 |
$ |
2,755.2 |
|||||||
(Deduct) / Add: |
|||||||||||||||
Litigation settlements and other contingencies, net |
(116.2) |
116.5 |
(672.6) |
97.4 |
|||||||||||
R&D adjustments |
(31.6) |
(2.7) |
(130.8) |
(22.4) |
|||||||||||
SG&A adjustments |
(121.3) |
(98.0) |
(255.0) |
(275.7) |
|||||||||||
Adjusted total operating expenses |
$ |
750.1 |
$ |
654.5 |
$ |
2,937.0 |
$ |
2,554.5 |
|||||||
Adjusted earnings from operations (b) |
$ |
1,098.0 |
$ |
746.6 |
$ |
3,275.5 |
$ |
2,699.0 |
|||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
149.8 |
$ |
70.9 |
$ |
454.8 |
$ |
339.4 |
|||||||
Deduct: |
|||||||||||||||
Interest expense related to clean energy investments (c) |
(3.4) |
(3.9) |
(14.4) |
(16.4) |
|||||||||||
Accretion of contingent consideration liability |
(10.6) |
(9.9) |
(41.3) |
(38.4) |
|||||||||||
Acquisition related costs |
(0.5) |
(1.8) |
(46.1) |
(29.2) |
|||||||||||
Other special items |
(2.0) |
(14.6) |
(10.0) |
(56.9) |
|||||||||||
Adjusted interest expense |
$ |
133.3 |
$ |
40.7 |
$ |
343.0 |
$ |
198.5 |
|||||||
Three Months Ended |
Year Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
(58.9) |
$ |
134.7 |
$ |
125.1 |
$ |
206.1 |
|||||||
(Add) / Deduct: |
|||||||||||||||
Clean energy investments pre-tax loss |
(22.9) |
(24.9) |
(92.3) |
(93.2) |
|||||||||||
Purchase accounting related amortization |
(5.7) |
(3.9) |
(22.6) |
(15.4) |
|||||||||||
Acquisition related costs |
30.0 |
(53.2) |
(128.6) |
(53.2) |
|||||||||||
Financing related costs |
— |
(71.2) |
— |
(112.0) |
|||||||||||
Other items |
19.8 |
(0.3) |
18.5 |
(7.2) |
|||||||||||
Adjusted other income |
$ |
(37.7) |
$ |
(18.8) |
$ |
(99.9) |
$ |
(74.9) |
|||||||
Year ended | |||||||||||||||
| |||||||||||||||
2016 |
2015 | ||||||||||||||
|
$ |
2,047.2 |
$ |
2,008.5 |
|||||||||||
Add / (Deduct): |
|||||||||||||||
Payment / (receipt) of litigation settlements |
68.5 |
(113.0) |
|||||||||||||
Financing related expenses |
66.9 |
137.4 |
|||||||||||||
Acquisition related costs |
244.4 |
190.5 |
|||||||||||||
R&D expense |
123.2 |
12.0 |
|||||||||||||
Income tax items |
(25.8) |
(22.0) |
|||||||||||||
Other |
— |
3.9 |
|||||||||||||
Adjusted cash provided by operating activities |
$ |
2,524.4 |
$ |
2,217.3 |
|||||||||||
Deduct: |
|||||||||||||||
Capital expenditures |
(390.4) |
(362.9) |
|||||||||||||
Adjusted free cash flow |
$ |
2,134.0 |
$ |
1,854.4 |
(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 Code. |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/mylan-reports-fourth-quarter-and-full-year-2016-results-and-provides-2017-guidance-300415611.html
SOURCE
News Provided by Acquire Media