News Release Detail
Mylan Reports First Quarter 2017 Results
Financial Highlights
- Total revenues of
$2.72 billion , up 24% compared to the prior year period North America segment third party net sales of$1.21 billion , up 5%; and up approximately 20% excluding the impact of EpiPen® Auto-Injector, which was anticipatedEurope segment third party net sales of$892.0 million , up 53%- Rest of World segment third party net sales of
$580.5 million , up 34% U.S. GAAP diluted earnings per ordinary share ("U.S. GAAP EPS") of$0.12 , up 300% compared toU.S. GAAP EPS of$0.03 in the prior year period- Adjusted diluted earnings per ordinary share ("adjusted EPS") of
$0.93 , up 22% compared to$0.76 in the prior year period U.S. GAAP cash provided by operating activities of$452.9 million , up 463% compared to$80.5 million in the prior year period- Mylan is not providing forward looking guidance for
U.S. GAAP reported financial measures or a quantitative reconciliation of forward-looking non-GAAP financial measures. Please see "Non-GAAP Financial Measures" for additional information.
Mylan CEO
Mylan President
Mylan CFO
Total Revenues
Three Months Ended | |||||||||
| |||||||||
(Unaudited; in millions) |
2017 |
2016 |
Percent | ||||||
Total Revenues |
$ |
2,719.5 |
$ |
2,191.3 |
24% | ||||
|
1,214.9 |
1,157.5 |
5% | ||||||
|
892.0 |
584.3 |
53% | ||||||
Rest of World (1) |
580.5 |
434.3 |
34% | ||||||
Other Revenues |
32.1 |
15.2 |
111% |
(1) |
As previously reported, effective |
First Quarter 2017 Financial Results
Total Revenues
Total revenues were
- Third party net sales from
North America were$1.21 billion for the quarter, an increase of 5% when compared to the prior year period. This increase was principally due to net sales from the acquisitions of Meda and the Topicals Business which totaled approximately$182.1 million . Partially offsetting this increase was a net decrease in net sales from new products and lower volume and pricing on existing products. In addition, sales of the EpiPen® Auto-Injector declined in the current quarter as a result of increased competition and the impact of the launch of the authorized generic. The impact of foreign currency translation was less than 1% withinNorth America .
- Third party net sales from
Europe were$892.0 million for the quarter, an increase of 53% when compared to the prior year period. This increase was primarily the result of net sales from the acquisition of Meda which totaled approximately$337.8 million . This increase was partially offset by a net decrease in net sales from new products and lower volume and pricing on existing products. The unfavorable impact of foreign currency translation on current period third party net sales was approximately$24 million , or 4% withinEurope .
- Third party net sales from Rest of World were
$580.5 million for the quarter, an increase of 34% when compared to the prior year period. This increase was primarily due to net sales from the acquisition of Meda which totaled approximately$86.7 million . In addition, net sales from existing products increased principally as a result of higher sales from our anti-retroviral franchise. Throughout the segment, sales from new products and higher volumes on existing products more than offset lower pricing. The favorable impact of foreign currency translation on current period third party net sales was approximately$13 million , or 3% within Rest of World.
Total Gross Profit
Gross profit was
Total Profitability
Earnings from operations increased
R&D expense decreased from the comparable prior year period due to lower expenditures principally related to the Company's respiratory and biologics programs due to the timing of clinical activities when compared to the prior year period. Partially offsetting these decreases was the additional R&D expense due to the impact of acquisitions. SG&A expense increased from the comparable prior year period primarily due to the additional expense related to the acquired businesses, partially offset by lower acquisition related costs, including consulting and legal costs.
EBITDA, which is defined as net earnings (excluding the losses from equity method investees) plus income taxes, interest expense, depreciation and amortization, was
Cash Flow
Net cash provided by operating activities was
Conference Call
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 Quarterly Report on Form 10-Q for the three months ended
Mylan is not providing forward looking guidance for
Reconciliation of Adjusted Net Earnings and Adjusted EPS
Below is a reconciliation of
Three Months Ended | ||||||||||||||||
(In millions, except per share amounts) |
2017 |
2016 | ||||||||||||||
|
$ |
66.4 |
$ |
0.12 |
$ |
13.9 |
$ |
0.03 |
||||||||
Purchase accounting related amortization (primarily included in cost of sales) |
349.2 |
249.3 |
||||||||||||||
Litigation settlements, net |
(0.9) |
(1.5) |
||||||||||||||
Interest expense (primarily related to clean energy investment financing) |
7.3 |
5.7 |
||||||||||||||
Accretion of contingent consideration liability and other fair value adjustments |
17.7 |
10.0 |
||||||||||||||
Clean energy investments pre-tax loss (a) |
22.3 |
25.5 |
||||||||||||||
Acquisition related costs (primarily included in SG&A and cost of sales) (b) |
31.3 |
53.2 |
||||||||||||||
Restructuring related costs (c) |
23.1 |
9.8 |
||||||||||||||
Other special items included in: |
||||||||||||||||
Cost of sales |
7.1 |
13.8 |
||||||||||||||
Research and development expense (d) |
65.1 |
66.1 |
||||||||||||||
Selling, general and administrative expense |
5.9 |
6.8 |
||||||||||||||
Other expense, net |
6.1 |
2.2 |
||||||||||||||
Tax effect of the above items and other income tax related items |
(100.8) |
(68.5) |
||||||||||||||
Adjusted net earnings and adjusted EPS |
$ |
499.8 |
$ |
0.93 |
$ |
386.3 |
$ |
0.76 |
||||||||
Weighted average diluted ordinary shares outstanding |
536.9 |
509.6 |
||||||||||||||
Significant items for the three months ended | |||||||||||
(a) |
Adjustment represents exclusion of the pre-tax loss related to Mylan's clean energy investments and related | ||||||||||
(b) |
Acquisition related costs primarily relate to acquisition and integration activities, including ongoing activities. | ||||||||||
(c) |
Of the total amount, approximately | ||||||||||
(d) |
R&D expense includes an upfront expense of approximately |
Below is a reconciliation of
Three Months Ended | |||||||
| |||||||
2017 |
2016 | ||||||
|
$ |
66.4 |
$ |
13.9 |
|||
Add adjustments: |
|||||||
Net contribution attributable to equity method investments |
33.2 |
30.9 |
|||||
Income tax provision |
5.2 |
5.1 |
|||||
Interest expense |
138.2 |
70.3 |
|||||
Depreciation and amortization |
415.5 |
297.1 |
|||||
EBITDA |
$ |
658.5 |
$ |
417.3 |
|||
Add/(deduct) adjustments: |
|||||||
Share-based compensation expense |
23.1 |
26.5 |
|||||
Litigation settlements and other contingencies, net |
9.0 |
(1.5) |
|||||
Restructuring & other special items |
122.1 |
141.4 |
|||||
Adjusted EBITDA |
$ |
812.7 |
$ |
583.7 |
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 market a growing portfolio of more than 7,500 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, that Mylan's results during the first quarter marked a great start to what it believes will be another year of strong financial performance; Mylan remains confident in its guidance and business outlook for the full year 2017, including its adjusted EPS guidance range; Mylan's overall expectations for the global pricing environment are unchanged and Mylan still predicts mid-single digit price-erosion globally for the year; Mylan remains committed to deleveraging in 2017; and with its financial flexibility Mylan continues to execute on its business plan, including business development activities, while maintaining its commitment to an investment grade
credit rating. 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 Mylan's acquisition (the "EPD Transaction") of
| |||||||
Condensed Consolidated Statements of Operations | |||||||
(Unaudited; in millions, except per share amounts) | |||||||
Three Months Ended | |||||||
| |||||||
2017 |
2016 | ||||||
Revenues: |
|||||||
Net sales |
$ |
2,687.4 |
$ |
2,176.1 |
|||
Other revenues |
32.1 |
15.2 |
|||||
Total revenues |
2,719.5 |
2,191.3 |
|||||
Cost of sales |
1,634.5 |
1,284.3 |
|||||
Gross profit |
1,085.0 |
907.0 |
|||||
Operating expenses: |
|||||||
Research and development |
217.5 |
253.6 |
|||||
Selling, general and administrative |
631.3 |
549.3 |
|||||
Litigation settlements and other contingencies, net |
9.0 |
(1.5) |
|||||
Total operating expenses |
857.8 |
801.4 |
|||||
Earnings from operations |
227.2 |
105.6 |
|||||
Interest expense |
138.2 |
70.3 |
|||||
Other expense, net |
17.4 |
16.3 |
|||||
Earnings before income taxes |
71.6 |
19.0 |
|||||
Income tax provision |
5.2 |
5.1 |
|||||
Net earnings |
$ |
66.4 |
$ |
13.9 |
|||
Earnings per ordinary share: |
|||||||
Basic |
$ |
0.12 |
$ |
0.03 |
|||
Diluted |
$ |
0.12 |
$ |
0.03 |
|||
Weighted average ordinary shares outstanding: |
|||||||
Basic |
534.5 |
489.8 |
|||||
Diluted |
536.9 |
509.6 |
| |||||||
Condensed Consolidated Balance Sheets | |||||||
(Unaudited; in millions) | |||||||
|
| ||||||
ASSETS | |||||||
Assets |
|||||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
723.8 |
$ |
998.8 |
|||
Accounts receivable, net |
2,872.0 |
3,310.9 |
|||||
Inventories |
2,547.8 |
2,456.4 |
|||||
Prepaid expenses and other current assets |
921.9 |
756.4 |
|||||
Total current assets |
7,065.5 |
7,522.5 |
|||||
Intangible assets, net |
14,370.0 |
14,447.8 |
|||||
|
9,394.1 |
9,231.9 |
|||||
Other non-current assets |
3,443.0 |
3,524.0 |
|||||
Total assets |
$ |
34,272.6 |
$ |
34,726.2 |
|||
LIABILITIES AND EQUITY | |||||||
Liabilities |
|||||||
Current portion of long-term debt and other long-term obligations |
$ |
294.4 |
$ |
290.0 |
|||
Other current liabilities |
4,229.8 |
4,750.7 |
|||||
Long-term debt |
14,700.8 |
15,202.9 |
|||||
Other non-current liabilities |
3,391.6 |
3,365.0 |
|||||
Total liabilities |
22,616.6 |
23,608.6 |
|||||
Noncontrolling interest |
— |
1.4 |
|||||
|
11,656.0 |
11,116.2 |
|||||
Total liabilities and equity |
$ |
34,272.6 |
$ |
34,726.2 |
| ||||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||||||||
(Unaudited; in millions) | ||||||||||||||||||||||
Summary of Total Revenues by Segment | ||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||
| ||||||||||||||||||||||
2017 |
2016 |
% Change |
2017 |
2017 |
Constant | |||||||||||||||||
Third party net sales |
||||||||||||||||||||||
North America (3) |
$ |
1,214.9 |
$ |
1,157.5 |
5 |
% |
$ |
(2.2) |
$ |
1,212.7 |
5 |
% | ||||||||||
Europe (3) |
892.0 |
584.3 |
53 |
% |
24.3 |
916.3 |
57 |
% | ||||||||||||||
Rest of World (3) |
580.5 |
434.3 |
34 |
% |
(12.7) |
567.8 |
31 |
% | ||||||||||||||
Total third party net sales (3) |
2,687.4 |
2,176.1 |
23 |
% |
9.4 |
2,696.8 |
24 |
% | ||||||||||||||
Other third party revenues |
32.1 |
15.2 |
111 |
% |
0.2 |
32.3 |
113 |
% | ||||||||||||||
Consolidated total revenues |
$ |
2,719.5 |
$ |
2,191.3 |
24 |
% |
$ |
9.6 |
$ |
2,729.1 |
25 |
% | ||||||||||
(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 |
(3) |
Effective |
Three Months Ended | |||||||
| |||||||
2017 |
2016 | ||||||
|
$ |
1,634.5 |
$ |
1,284.3 |
|||
Deduct: |
|||||||
Purchase accounting amortization and other related items |
(343.3) |
(243.6) |
|||||
Acquisition related costs |
(5.9) |
(18.5) |
|||||
Restructuring related costs |
(12.9) |
(1.4) |
|||||
Other special items |
(7.1) |
(13.8) |
|||||
Adjusted cost of sales |
$ |
1,265.3 |
$ |
1,007.0 |
|||
Adjusted gross profit (a) |
$ |
1,454.2 |
$ |
1,184.3 |
|||
Adjusted gross margin (a) |
53 |
% |
54 |
% | |||
Three Months Ended | |||||||
| |||||||
2017 |
2016 | ||||||
|
$ |
217.5 |
$ |
253.6 |
|||
Deduct: |
|||||||
Acquisition related costs |
(0.3) |
(0.1) |
|||||
Restructuring related costs |
(1.3) |
— |
|||||
Other special items |
(65.1) |
(66.1) |
|||||
Adjusted R&D |
$ |
150.8 |
$ |
187.4 |
|||
Adjusted R&D as % of total revenues |
6 |
% |
9 |
% | |||
Three Months Ended | |||||||
| |||||||
2017 |
2016 | ||||||
|
$ |
631.3 |
$ |
549.3 |
|||
Deduct: |
|||||||
Acquisition related costs |
(24.1) |
(35.7) |
|||||
Restructuring related costs |
(8.9) |
— |
|||||
Purchase accounting amortization and other related items |
(0.2) |
— |
|||||
Other special items |
(5.9) |
(6.8) |
|||||
Adjusted SG&A |
$ |
592.2 |
$ |
506.8 |
|||
Adjusted SG&A as % of total revenues |
22 |
% |
23 |
% | |||
Three Months Ended | |||||||
| |||||||
2017 |
2016 | ||||||
|
$ |
857.8 |
$ |
801.4 |
|||
(Deduct) / Add: |
|||||||
Litigation settlements and other contingencies, net |
(9.0) |
1.5 |
|||||
R&D adjustments |
(66.7) |
(66.2) |
|||||
SG&A adjustments |
(39.1) |
(42.5) |
|||||
Adjusted total operating expenses |
$ |
743.0 |
$ |
694.2 |
|||
Adjusted earnings from operations (b) |
$ |
711.2 |
$ |
490.1 |
|||
Three Months Ended | |||||||
| |||||||
2017 |
2016 | ||||||
|
$ |
138.2 |
$ |
70.3 |
|||
Deduct: |
|||||||
Interest expense related to clean energy investments (c) |
(3.3) |
(3.8) |
|||||
Accretion of contingent consideration liability |
(7.8) |
(10.0) |
|||||
Acquisition related costs |
(0.2) |
(4.3) |
|||||
Other special items |
(2.0) |
(1.9) |
|||||
Adjusted interest expense |
$ |
124.9 |
$ |
50.3 |
|||
Three Months Ended | |||||||
| |||||||
2017 |
2016 | ||||||
|
$ |
17.4 |
$ |
16.3 |
|||
Add: |
|||||||
Clean energy investments pre-tax loss |
(22.3) |
(25.5) |
|||||
Purchase accounting related amortization |
(5.7) |
(5.7) |
|||||
Net loss on Sagent Agila joint venture termination |
(5.7) |
— |
|||||
Acquisition related costs |
(0.8) |
(3.0) |
|||||
Other items |
(2.3) |
(2.2) |
|||||
Adjusted other income |
$ |
(19.4) |
$ |
(20.1) |
|||
Three Months Ended | |||||||
| |||||||
2017 |
2016 | ||||||
|
$ |
71.6 |
$ |
19.0 |
|||
Total pre tax non-GAAP adjustments |
534.3 |
441.0 |
|||||
Adjusted earnings before income taxes |
$ |
605.9 |
$ |
460.0 |
|||
|
$ |
5.2 |
$ |
5.1 |
|||
Adjusted tax expense |
100.8 |
68.5 |
|||||
Adjusted income tax provision |
$ |
106.0 |
$ |
73.6 |
|||
Adjusted effective tax rate |
17.5 |
% |
16.0 |
% | |||
Three Months Ended | |||||||
| |||||||
2017 |
2016 | ||||||
|
$ |
452.9 |
$ |
80.5 |
|||
Add: |
|||||||
Restructuring related costs |
55.2 |
— |
|||||
Acquisition related costs |
22.9 |
61.5 |
|||||
R&D expense |
5.0 |
60.0 |
|||||
Adjusted cash provided by operating activities |
$ |
536.0 |
$ |
202.0 |
|||
Deduct: |
|||||||
Capital expenditures |
(58.4) |
(51.8) |
|||||
Adjusted free cash flow |
$ |
477.6 |
$ |
150.2 |
|||
(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. |
Combined Twelve Months Ended
The stated historical non-GAAP financial measure, combined for the twelve months ended
Three Months Ended |
Twelve | ||||||||||||||||||
|
|
|
|
| |||||||||||||||
|
$ |
821.4 |
$ |
1,060.9 |
$ |
1,211.9 |
$ |
812.7 |
$ |
3,906.9 |
|||||||||
Pro-forma adjusted EBITDA from acquisitions |
207.8 |
||||||||||||||||||
Total adjusted EBITDA |
$ |
4,114.7 |
|||||||||||||||||
Notional debt |
$ |
15,018.0 |
|||||||||||||||||
Short-term borrowings and capital leases |
42.3 |
||||||||||||||||||
Total debt |
$ |
15,060.3 |
|||||||||||||||||
Less: cash and cash equivalents |
(723.8) |
||||||||||||||||||
Total net debt |
$ |
14,336.5 |
|||||||||||||||||
Debt-to-adjusted EBITDA leverage ratio |
3.7 |
||||||||||||||||||
Net debt-to-adjusted EBITDA leverage ratio |
3.5 |
||||||||||||||||||
Long-term average debt-to-adjusted EBITDA leverage target of ~3.0x
The stated forward-looking non-GAAP financial measure, targeted long term average leverage of ~3.0x net debt-to-adjusted EBITDA, is based on the ratio of (i) targeted long-term average debt, and (ii) targeted long-term adjusted EBITDA. However, the Company has not quantified future amounts to develop the target but has stated its goal to manage long-term average debt and adjusted earnings and EBITDA over time in order to generally maintain the target. This target does not reflect Company guidance.
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/mylan-reports-first-quarter-2017-results-300454888.html
SOURCE
News Provided by Acquire Media