News Release Detail
Mylan Reports Third Quarter 2016 Results
Third Quarter 2016 Financial Highlights
- Total revenues and adjusted total revenues of
$3.06 billion , each up 13% compared to the prior year period predominantly due to net sales from acquisitions and new product launches- Generics segment third party net sales of
$2.61 billion , up 17% (up 16% on an adjusted basis) compared to the prior year period - Specialty segment third party net sales of
$418.7 million , down 4% compared to the prior year period
- Generics segment third party net sales of
U.S. GAAP diluted loss per ordinary share of$0.23 , compared toU.S. GAAP diluted earnings per ordinary share ("U.S. GAAP EPS") of$0.83 in the prior year period primarily as a result of the Company agreeing to the terms of a$465 million settlement with theU.S. Department of Justice and other government agencies related to the classification of the EpiPen® Auto-Injector and EpiPen Jr® Auto-Injector (collectively, "EpiPen® Auto-Injector") for purposes of the Medicaid Drug Rebate Program (the "Medicaid Drug Rebate Program Settlement") and the recognition in the current quarter of$90 million of expense related to the Strides Settlement (as defined below) and the Agila acquisition. As a result of this settlement, the Company will have access to approximately$80 million of cash in the fourth quarter of 2016 which is currently contingently restricted.- Adjusted diluted earnings per ordinary share ("adjusted EPS") of
$1.38 , down 3% compared to the prior year period primarily driven by the significant contribution in the prior year period of new products
Nine Months Ended
- Total revenues and adjusted total revenues of
$7.81 billion , up 13% and 12%, respectively, compared to the prior year period- Generics segment third party net sales of
$6.68 billion , up 12% on aU.S. GAAP and adjusted basis when compared to the prior year period - Specialty segment third party net sales of
$1.07 billion , up 12% compared to the prior year period
- Generics segment third party net sales of
U.S. GAAP EPS of$0.12 , down from$1.32 in the prior year period primarily due to the Medicaid Drug Rebate Program Settlement, the Strides Settlement and certain transaction and financing costs related to our acquisition of Meda AB (publ.) ("Meda")- Adjusted EPS of
$3.31 , up 7% compared to the prior year period U.S. GAAP cash provided by operating activities of$1.70 billion , up 25% compared to the prior year period
Mylan CEO
"Looking ahead, with the underlying strength of our diverse, global business, as well as our ability to execute against our long-term growth drivers, we remain committed to our recently updated full year 2016 adjusted EPS guidance range of
Mylan President
Mylan CFO
Total Revenues
Three Months Ended |
Nine Months Ended | ||||||||||||||||||
|
| ||||||||||||||||||
(Unaudited; in millions) |
2016 |
2015 |
Percent |
2016 |
2015 |
Percent | |||||||||||||
Total Revenues* |
$ |
3,057.1 |
$ |
2,695.2 |
13% |
$ |
7,809.1 |
$ |
6,938.6 |
13% | |||||||||
Generics Third Party |
2,610.8 |
2,238.4 |
17% |
6,676.4 |
5,937.1 |
12% | |||||||||||||
|
1,098.8 |
1,090.6 |
1% |
3,028.6 |
2,894.1 |
5% | |||||||||||||
|
842.0 |
611.9 |
38% |
2,033.9 |
1,589.2 |
28% | |||||||||||||
Rest of World** |
670.0 |
535.9 |
25% |
1,613.9 |
1,453.8 |
11% | |||||||||||||
Specialty Third Party |
418.7 |
437.8 |
(4)% |
1,069.1 |
950.7 |
12% | |||||||||||||
Other Revenues |
27.6 |
19.0 |
45% |
63.6 |
50.8 |
25% |
* For the three months ended
** Beginning in the first quarter of 2016, the Company reclassified sales from its Brazilian operation from Rest of World to
Q4 2016 Change in Reporting Segments
Due to our acquisition of Meda on
Third Quarter 2016 Financial Results |
Total Revenue
Generics segment third party net sales were
- Third party net sales from
North America were$1.10 billion for the quarter, an increase of 1% when compared to the prior year period. This increase was principally due to net sales from the acquisitions of Meda and the non-sterile, topicals-focused business fromRenaissance Acquisition Holdings, LLC (the "Topicals Business"), and to a lesser extent, net sales from new products, partially offset by lower volumes and pricing on existing products. The prior year period included the significant contribution of new products. The impact of foreign currency translation was insignificant withinNorth America . - Third party net sales from
Europe were$842.0 million for the quarter on aU.S. GAAP basis, an increase of 38% 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. Pricing and volumes on existing products were essentially flat in the third quarter of 2016 as a result of our diversified product portfolio. The unfavorable impact of foreign currency translation on current period third party net sales was approximately$7.9 million , or 1% withinEurope . Adjusted third party net sales fromEurope increased 34% when compared to the prior year period. - Third party net sales from Rest of World were
$670.0 million for the quarter, an increase of 25% when compared to the prior year period. This increase was primarily due to net sales from the acquisition of Meda principally in emerging markets, 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. Sales within our ARV franchise progressively improved throughout the quarter as HIV tender volumes increased. The favorable impact of foreign currency translation on current period third party net sales was approximately$26.7 million , or 5% within Rest of World.
Specialty segment third party net sales were
Total Gross Profit
Gross profit was
Total Profitability
Earnings from operations decreased
At the acquisition date of Agila, the Company estimated and accrued approximately
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.
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
Nine Months Ended |
Total Revenue
Generics segment third party net sales were
- Third party net sales from
North America were$3.03 billion for the nine months endedSeptember 30, 2016 , 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, the two additional months of net sales from our established products ("incremental established products sales"), and to a lesser extent, net sales from new products as a result of our global platform. This increase was partially offset by lower pricing on existing products while volumes on existing products increased slightly. The impact of foreign currency translation on the current period third party net sales was insignificant withinNorth America . - Third party net sales from
Europe were$2.03 billion for the nine months endedSeptember 30, 2016 on aU.S. GAAP basis, an increase of 28% when compared to the prior year period. This increase was primarily the result of the acquisition of Meda, the incremental established products sales, and to a lesser extent, net sales from new products. In addition, there were higher volumes on existing products, while pricing was essentially flat as a result of our diversified product portfolio. The unfavorable impact of foreign currency translation on current year third party net sales was approximately$10.2 million , or 1% withinEurope . Adjusted third party net sales fromEurope increased 27% when compared to the prior year period. - Third party net sales from Rest of World were
$1.61 billion for the nine months endedSeptember 30, 2016 , an increase of 11% when compared to the prior year period. This increase was primarily driven by the acquisition of Meda, the incremental established products sales, and to a lesser extent, new products, as well as higher volumes inJapan ,India and emerging markets. These increases were partially offset by lower pricing in the region, including the ARV franchise. However, sales within our ARV franchise progressively grew throughout the first nine months of the year, and on a sequential basis third quarter sales increased over 30% from the second quarter of 2016. The favorable impact of foreign currency translation on current year third party net sales was approximately$9.1 million , or 1% within Rest of World.
Specialty segment third party net sales were
Total Gross Profit
Gross profit was
Total Profitability
Earnings from operations were
R&D expense for the nine months ended
EBITDA was
Cash Flow
Net cash provided by operating activities was
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
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 quarter ended
Mylan is not reaffirming or providing forward looking guidance for
Reconciliation of Adjusted Earnings and Adjusted EPS
Below is a reconciliation of
Three Months Ended |
Nine Months Ended | ||||||||||||||||||||||||||||||
(In millions, except per share amounts) |
2016 |
2015 |
2016 |
2015 | |||||||||||||||||||||||||||
|
$ |
(119.8) |
$ |
(0.23) |
$ |
428.6 |
$ |
0.83 |
$ |
62.5 |
$ |
0.12 |
$ |
653.0 |
$ |
1.32 |
|||||||||||||||
Purchase accounting related amortization (primarily included in cost of sales) (a) |
427.1 |
219.2 |
931.8 |
609.8 |
|||||||||||||||||||||||||||
Litigation settlements, net (b) |
468.0 |
2.3 |
466.4 |
19.1 |
|||||||||||||||||||||||||||
Interest expense (primarily related to clean energy investment financing) |
5.5 |
11.5 |
18.9 |
39.9 |
|||||||||||||||||||||||||||
Accretion of contingent consideration liability and other fair value adjustments (c) |
100.4 |
9.7 |
120.7 |
28.5 |
|||||||||||||||||||||||||||
Clean energy investments pre-tax loss (d) |
23.8 |
24.1 |
69.4 |
68.3 |
|||||||||||||||||||||||||||
Financing related costs (included in other expense, net) |
— |
40.8 |
— |
40.8 |
|||||||||||||||||||||||||||
Acquisition related costs (primarily included in SG&A, other expense, net and interest expense) (e) |
110.5 |
92.3 |
346.7 |
243.7 |
|||||||||||||||||||||||||||
Acquisition related customer incentive (included in third party net sales) |
— |
17.1 |
— |
17.1 |
|||||||||||||||||||||||||||
Restructuring and other special items included in: |
|||||||||||||||||||||||||||||||
Cost of sales |
21.7 |
5.1 |
47.9 |
19.8 |
|||||||||||||||||||||||||||
Research and development expense (f) |
22.2 |
0.6 |
98.7 |
18.5 |
|||||||||||||||||||||||||||
Selling, general and administrative expense |
12.3 |
8.6 |
31.3 |
41.3 |
|||||||||||||||||||||||||||
Other expense, net |
(1.4) |
(1.2) |
1.3 |
6.9 |
|||||||||||||||||||||||||||
Tax effect of the above items and other income tax related items |
(343.9) |
(124.9) |
(490.5) |
(289.5) |
|||||||||||||||||||||||||||
Adjusted net earnings attributable to |
$ |
726.4 |
$ |
1.38 |
$ |
733.8 |
$ |
1.43 |
$ |
1,705.1 |
$ |
3.31 |
$ |
1,517.2 |
$ |
3.08 |
|||||||||||||||
Weighted average diluted ordinary shares outstanding |
526.3 |
514.0 |
515.2 |
493.2 |
(a) |
Includes amortization of the purchase accounting inventory fair value step-up for Meda, the | ||||
(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 Code. The amount is included in other expense, net in the Condensed Consolidated Statements of Operations. | ||||
(e) |
Acquisition related costs primarily relate to ongoing acquisition and integration activities. Such costs included in other expense, net is approximately | ||||
(f) |
R&D expense includes a |
Below is a reconciliation of
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
(119.8) |
$ |
428.6 |
$ |
62.5 |
$ |
653.0 |
|||||||
Add adjustments: |
|||||||||||||||
Net contribution attributable to the noncontrolling interest and equity method investments |
29.7 |
27.8 |
85.5 |
77.7 |
|||||||||||
Income tax (benefit) provision |
(205.5) |
26.5 |
(165.7) |
44.0 |
|||||||||||
Interest expense |
144.4 |
95.1 |
305.0 |
268.5 |
|||||||||||
Depreciation and amortization |
445.9 |
257.7 |
1,046.4 |
691.4 |
|||||||||||
EBITDA |
$ |
294.7 |
$ |
835.7 |
$ |
1,333.7 |
$ |
1,734.6 |
|||||||
Add adjustments: |
|||||||||||||||
Share-based compensation expense |
19.2 |
16.1 |
71.1 |
66.4 |
|||||||||||
Litigation settlements and other contingencies, net |
558.0 |
2.3 |
556.4 |
19.1 |
|||||||||||
Restructuring & other special items |
189.0 |
132.8 |
504.8 |
364.9 |
|||||||||||
Adjusted EBITDA |
$ |
1,060.9 |
$ |
986.9 |
$ |
2,466.0 |
$ |
2,185.0 |
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 more than 2,700 generic and branded pharmaceuticals, 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. Our global R&D and manufacturing platform includes more than 50 facilities, and we are one of the world's largest producers of active pharmaceutical ingredients. Every member of our more than 40,000-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, statements that, looking ahead, Mylan remains confident in the underlying strength of its diverse, global business, as well as its ability to execute against its long-term growth drivers; Mylan also remains committed to its recently updated full year 2016 adjusted EPS guidance range of
Condensed Consolidated Statements of Operations (Unaudited; in millions, except per share amounts) | |||||||||||||||
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
Revenues: |
|||||||||||||||
Net sales |
$ |
3,029.5 |
$ |
2,676.2 |
$ |
7,745.5 |
$ |
6,887.8 |
|||||||
Other revenues |
27.6 |
19.0 |
63.6 |
50.8 |
|||||||||||
Total revenues |
3,057.1 |
2,695.2 |
7,809.1 |
6,938.6 |
|||||||||||
Cost of sales |
1,773.8 |
1,379.9 |
4,447.1 |
3,785.1 |
|||||||||||
Gross profit |
1,283.3 |
1,315.3 |
3,362.0 |
3,153.5 |
|||||||||||
Operating expenses: |
|||||||||||||||
Research and development |
199.1 |
174.8 |
632.2 |
512.9 |
|||||||||||
Selling, general and administrative |
656.9 |
537.1 |
1,787.6 |
1,584.5 |
|||||||||||
Litigation settlements and other contingencies, net |
558.0 |
2.3 |
556.4 |
19.1 |
|||||||||||
Total operating expenses |
1,414.0 |
714.2 |
2,976.2 |
2,116.5 |
|||||||||||
(Loss) earnings from operations |
(130.7) |
601.1 |
385.8 |
1,037.0 |
|||||||||||
Interest expense |
144.4 |
95.1 |
305.0 |
268.5 |
|||||||||||
Other expense, net |
50.2 |
50.9 |
184.0 |
71.4 |
|||||||||||
(Loss) earnings before income taxes and noncontrolling interest |
(325.3) |
455.1 |
(103.2) |
697.1 |
|||||||||||
Income tax (benefit) provision |
(205.5) |
26.5 |
(165.7) |
44.0 |
|||||||||||
Net (loss) earnings |
(119.8) |
428.6 |
62.5 |
653.1 |
|||||||||||
Net earnings attributable to the noncontrolling interest |
— |
— |
— |
(0.1) |
|||||||||||
Net (loss) earnings attributable to |
$ |
(119.8) |
$ |
428.6 |
$ |
62.5 |
$ |
653.0 |
|||||||
(Loss) earnings per ordinary share attributable to |
|||||||||||||||
Basic |
$ |
(0.23) |
$ |
0.87 |
$ |
0.12 |
$ |
1.40 |
|||||||
Diluted |
$ |
(0.23) |
$ |
0.83 |
$ |
0.12 |
$ |
1.32 |
|||||||
Weighted average ordinary shares outstanding: |
|||||||||||||||
Basic |
523.6 |
490.5 |
505.9 |
466.2 |
|||||||||||
Diluted |
523.6 |
514.0 |
515.2 |
493.2 |
Condensed Consolidated Balance Sheets (Unaudited; in millions) | ||||||||
|
| |||||||
ASSETS |
||||||||
Assets |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ |
1,256.6 |
$ |
1,236.0 |
||||
Accounts receivable, net |
3,098.9 |
2,689.1 |
||||||
Inventories |
2,687.5 |
1,951.0 |
||||||
Prepaid expenses and other current assets |
922.1 |
596.6 |
||||||
Total current assets |
7,965.1 |
6,472.7 |
||||||
Intangible assets, net |
15,613.4 |
7,221.9 |
||||||
|
9,633.1 |
5,380.1 |
||||||
Other non-current assets |
3,326.9 |
3,193.0 |
||||||
Total assets |
$ |
36,538.5 |
$ |
22,267.7 |
||||
LIABILITIES AND EQUITY |
||||||||
Liabilities |
||||||||
Current portion of long-term debt and other long-term obligations |
$ |
4,434.6 |
$ |
1,077.0 |
||||
Other current liabilities |
5,119.4 |
3,045.2 |
||||||
Long-term debt |
11,328.6 |
6,295.6 |
||||||
Other non-current liabilities |
3,827.1 |
2,084.1 |
||||||
Total liabilities |
24,709.7 |
12,501.9 |
||||||
Noncontrolling interest |
1.5 |
1.4 |
||||||
|
11,827.3 |
9,764.4 |
||||||
Total liabilities and equity |
$ |
36,538.5 |
$ |
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 % Change | ||||||||||||||||
Generics: |
|||||||||||||||||||||
Third party net sales |
|||||||||||||||||||||
|
$ |
1,098.8 |
$ |
1,090.6 |
1 |
% |
$ |
(1.0) |
$ |
1,097.8 |
1 |
% | |||||||||
|
842.0 |
611.9 |
38 |
% |
7.9 |
849.9 |
39 |
% | |||||||||||||
Rest of World (3) |
670.0 |
535.9 |
25 |
% |
(26.7) |
643.3 |
20 |
% | |||||||||||||
Total third party net sales (4) |
2,610.8 |
2,238.4 |
17 |
% |
(19.8) |
2,591.0 |
16 |
% | |||||||||||||
Other third party revenues |
14.2 |
11.5 |
23 |
% |
— |
14.2 |
23 |
% | |||||||||||||
Total third party revenues |
2,625.0 |
2,249.9 |
17 |
% |
(19.8) |
2,605.2 |
16 |
% | |||||||||||||
Intersegment sales (5) |
27.4 |
1.4 |
NM |
— |
27.4 |
NM |
|||||||||||||||
Generics total revenues |
2,652.4 |
2,251.3 |
18 |
% |
(19.8) |
2,632.6 |
17 |
% | |||||||||||||
Specialty: |
|||||||||||||||||||||
Third party net sales |
418.7 |
437.8 |
(4)% |
— |
418.7 |
(4)% |
|||||||||||||||
Other third party revenues |
13.4 |
7.5 |
79 |
% |
— |
13.4 |
79 |
% | |||||||||||||
Total third party revenues |
432.1 |
445.3 |
(3)% |
— |
432.1 |
(3)% |
|||||||||||||||
Intersegment sales (5) |
7.2 |
1.2 |
NM |
— |
7.2 |
NM |
|||||||||||||||
Specialty total revenues |
439.3 |
446.5 |
(2)% |
— |
439.3 |
(2)% |
|||||||||||||||
Elimination of intersegment sales (5) |
(34.6) |
(2.6) |
NM |
— |
(34.6) |
NM |
|||||||||||||||
Consolidated total revenues (4) |
$ |
3,057.1 |
$ |
2,695.2 |
13 |
% |
$ |
(19.8) |
$ |
3,037.3 |
13 |
% |
Nine Months Ended | |||||||||||||||||||||
| |||||||||||||||||||||
2016 |
2015 |
% Change |
2016 |
2016 |
Constant | ||||||||||||||||
Generics: |
|||||||||||||||||||||
Third party net sales |
|||||||||||||||||||||
|
$ |
3,028.6 |
$ |
2,894.1 |
5 |
% |
$ |
10.9 |
$ |
3,039.5 |
5 |
% | |||||||||
|
2,033.9 |
1,589.2 |
28 |
% |
10.2 |
2,044.1 |
29 |
% | |||||||||||||
Rest of World (3) |
1,613.9 |
1,453.8 |
11 |
% |
(9.1) |
1,604.8 |
10 |
% | |||||||||||||
Total third party net sales (4) |
6,676.4 |
5,937.1 |
12 |
% |
12.0 |
6,688.4 |
13 |
% | |||||||||||||
Other third party revenues |
33.0 |
31.7 |
4 |
% |
0.3 |
33.3 |
5 |
% | |||||||||||||
Total third party revenues |
6,709.4 |
5,968.8 |
12 |
% |
12.3 |
6,721.7 |
13 |
% | |||||||||||||
Intersegment sales (5) |
29.5 |
5.2 |
NM |
0.3 |
29.8 |
NM |
|||||||||||||||
Generics total revenues |
6,738.9 |
5,974.0 |
13 |
% |
12.6 |
6,751.5 |
13 |
% | |||||||||||||
Specialty: |
|||||||||||||||||||||
Third party net sales |
1,069.1 |
950.7 |
12 |
% |
— |
1,069.1 |
12 |
% | |||||||||||||
Other third party revenues |
30.6 |
19.1 |
60 |
% |
— |
30.6 |
60 |
% | |||||||||||||
Total third party revenues |
1,099.7 |
969.8 |
13 |
% |
— |
1,099.7 |
13 |
% | |||||||||||||
Intersegment sales (5) |
13.7 |
5.8 |
NM |
— |
13.7 |
NM |
|||||||||||||||
Specialty total revenues |
1,113.4 |
975.6 |
14 |
% |
— |
1,113.4 |
14 |
% | |||||||||||||
Elimination of intersegment sales (5) |
(43.2) |
(11.0) |
NM |
(0.3) |
(43.5) |
NM |
|||||||||||||||
Consolidated total revenues (4) |
$ |
7,809.1 |
$ |
6,938.6 |
13 |
% |
$ |
12.3 |
$ |
7,821.4 |
13 |
% |
Summary of Adjusted Total Revenues by Segment | |||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||
| |||||||||||||||||||||
2016 |
2015 |
% Change |
2016 |
2016 |
Constant | ||||||||||||||||
Generics (adjusted): |
|||||||||||||||||||||
Third party net sales |
|||||||||||||||||||||
|
$ |
1,098.8 |
$ |
1,090.6 |
1 |
% |
$ |
(1.0) |
$ |
1,097.8 |
1 |
% | |||||||||
|
842.0 |
629.0 |
34 |
% |
7.9 |
849.9 |
35 |
% | |||||||||||||
Rest of World (3) |
670.0 |
535.9 |
25 |
% |
(26.7) |
643.3 |
20 |
% | |||||||||||||
Adjusted total third party net sales |
2,610.8 |
2,255.5 |
16 |
% |
(19.8) |
2,591.0 |
15 |
% | |||||||||||||
Other third party revenues |
14.2 |
11.5 |
23 |
% |
— |
14.2 |
23 |
% | |||||||||||||
Adjusted total third party revenues |
2,625.0 |
2,267.0 |
16 |
% |
(19.8) |
2,605.2 |
15 |
% | |||||||||||||
Intersegment sales (5) |
27.4 |
1.4 |
NM |
— |
27.4 |
NM |
|||||||||||||||
Adjusted Generics total revenues |
2,652.4 |
2,268.4 |
17 |
% |
(19.8) |
2,632.6 |
16 |
% | |||||||||||||
Specialty: |
|||||||||||||||||||||
Third party net sales |
418.7 |
437.8 |
(4)% |
— |
418.7 |
(4)% |
|||||||||||||||
Other third party revenues |
13.4 |
7.5 |
79 |
% |
— |
13.4 |
79 |
% | |||||||||||||
Total third party revenues |
432.1 |
445.3 |
(3)% |
— |
432.1 |
(3)% |
|||||||||||||||
Intersegment sales (5) |
7.2 |
1.2 |
NM |
— |
7.2 |
NM |
|||||||||||||||
Specialty total revenues |
439.3 |
446.5 |
(2)% |
— |
439.3 |
(2)% |
|||||||||||||||
Elimination of intersegment sales (5) |
(34.6) |
(2.6) |
NM |
— |
(34.6) |
NM |
|||||||||||||||
Adjusted consolidated total revenues |
$ |
3,057.1 |
$ |
2,712.3 |
13 |
% |
$ |
(19.8) |
$ |
3,037.3 |
12 |
% |
Nine Months Ended | |||||||||||||||||||||
| |||||||||||||||||||||
2016 |
2015 |
% Change |
2016 |
2016 |
Constant | ||||||||||||||||
Generics (adjusted): |
|||||||||||||||||||||
Third party net sales |
|||||||||||||||||||||
|
$ |
3,028.6 |
$ |
2,894.1 |
5 |
% |
$ |
10.9 |
$ |
3,039.5 |
5 |
% | |||||||||
|
2,033.9 |
1,606.3 |
27 |
% |
10.2 |
2,044.1 |
27 |
% | |||||||||||||
Rest of World (3) |
1,613.9 |
1,453.8 |
11 |
% |
(9.1) |
1,604.8 |
10 |
% | |||||||||||||
Adjusted total third party net sales |
6,676.4 |
5,954.2 |
12 |
% |
12.0 |
6,688.4 |
12 |
% | |||||||||||||
Other third party revenues |
33.0 |
31.7 |
4 |
% |
0.3 |
33.3 |
5 |
% | |||||||||||||
Adjusted total third party revenues |
6,709.4 |
5,985.9 |
12 |
% |
12.3 |
6,721.7 |
12 |
% | |||||||||||||
Intersegment sales (5) |
29.5 |
5.2 |
NM |
0.3 |
29.8 |
NM |
|||||||||||||||
Adjusted Generics total revenues |
6,738.9 |
5,991.1 |
12 |
% |
12.6 |
6,751.5 |
13 |
% | |||||||||||||
Specialty: |
|||||||||||||||||||||
Third party net sales |
1,069.1 |
950.7 |
12 |
% |
— |
1,069.1 |
12 |
% | |||||||||||||
Other third party revenues |
30.6 |
19.1 |
60 |
% |
— |
30.6 |
60 |
% | |||||||||||||
Total third party revenues |
1,099.7 |
969.8 |
13 |
% |
— |
1,099.7 |
13 |
% | |||||||||||||
Intersegment sales (5) |
13.7 |
5.8 |
NM |
— |
13.7 |
NM |
|||||||||||||||
Specialty total revenues |
1,113.4 |
975.6 |
14 |
% |
— |
1,113.4 |
14 |
% | |||||||||||||
Elimination of intersegment sales (5) |
(43.2) |
(11.0) |
NM |
(0.3) |
(43.5) |
NM |
|||||||||||||||
Adjusted consolidated total revenues |
$ |
7,809.1 |
$ |
6,955.7 |
12 |
% |
$ |
12.3 |
$ |
7,821.4 |
12 |
% |
(1) |
Currency impact is shown as unfavorable (favorable). | |||
(2) |
The constant currency revenue change is derived by translating third party net sales for the current period at prior year comparative period exchange rates. | |||
(3) |
Beginning in the first quarter of 2016, the Company reclassified sales from its Brazilian operation from Rest of World to | |||
(4) |
For the three months ended | |||
(5) |
The percentage changes in intersegment sales are considered not meaningful (or, "NM") in terms of the Company's total revenue as intersegment sales eliminate in consolidation. |
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
842.0 |
$ |
611.9 |
$ |
2,033.9 |
$ |
1,589.2 |
|||||||
Add: |
|||||||||||||||
Acquisition related customer incentive |
— |
17.1 |
— |
17.1 |
|||||||||||
Adjusted third party net sales from |
$ |
842.0 |
$ |
629.0 |
$ |
2,033.9 |
$ |
1,606.3 |
|||||||
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
2,610.8 |
$ |
2,238.4 |
$ |
6,676.4 |
$ |
5,937.1 |
|||||||
Add: |
|||||||||||||||
Acquisition related customer incentive |
— |
17.1 |
— |
17.1 |
|||||||||||
Adjusted Generics segment third party net sales |
$ |
2,610.8 |
$ |
2,255.5 |
$ |
6,676.4 |
$ |
5,954.2 |
|||||||
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
3,029.5 |
$ |
2,676.2 |
$ |
7,745.5 |
$ |
6,887.8 |
|||||||
Add: |
|||||||||||||||
Acquisition related customer incentive |
— |
17.1 |
— |
17.1 |
|||||||||||
Adjusted third party net sales |
$ |
3,029.5 |
$ |
2,693.3 |
$ |
7,745.5 |
$ |
6,904.9 |
|||||||
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
3,057.1 |
$ |
2,695.2 |
$ |
7,809.1 |
$ |
6,938.6 |
|||||||
Add: |
|||||||||||||||
Acquisition related customer incentive |
— |
17.1 |
— |
17.1 |
|||||||||||
Adjusted total revenues |
$ |
3,057.1 |
$ |
2,712.3 |
$ |
7,809.1 |
$ |
6,955.7 |
|||||||
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
1,773.8 |
$ |
1,379.9 |
$ |
4,447.1 |
$ |
3,785.1 |
|||||||
Deduct: |
|||||||||||||||
Purchase accounting related amortization |
(421.5) |
(215.4) |
(914.8) |
(598.3) |
|||||||||||
Acquisition related costs |
(8.5) |
(24.9) |
(39.8) |
(63.7) |
|||||||||||
Restructuring and other special items |
(21.7) |
(5.1) |
(47.9) |
(19.8) |
|||||||||||
Adjusted cost of sales |
$ |
1,322.1 |
$ |
1,134.5 |
$ |
3,444.6 |
$ |
3,103.3 |
|||||||
Adjusted gross profit (a) |
$ |
1,735.0 |
$ |
1,577.8 |
$ |
4,364.5 |
$ |
3,852.4 |
|||||||
Adjusted gross margin (a) |
57 |
% |
58 |
% |
56 |
% |
55 |
% | |||||||
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
199.1 |
$ |
174.8 |
$ |
632.2 |
$ |
512.9 |
|||||||
Deduct: |
|||||||||||||||
Acquisition related costs |
(0.2) |
(0.7) |
(0.4) |
(1.2) |
|||||||||||
Restructuring & other special items |
(22.2) |
(0.6) |
(98.7) |
(18.5) |
|||||||||||
Adjusted R&D |
$ |
176.7 |
$ |
173.5 |
$ |
533.1 |
$ |
493.2 |
|||||||
Adjusted R&D as % of adjusted total revenues |
6 |
% |
6 |
% |
7 |
% |
7 |
% | |||||||
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
656.9 |
$ |
537.1 |
$ |
1,787.6 |
$ |
1,584.5 |
|||||||
Deduct: |
|||||||||||||||
Acquisition related costs |
(39.7) |
(36.1) |
(102.4) |
(136.4) |
|||||||||||
Restructuring and other special items |
(12.3) |
(8.6) |
(31.3) |
(41.3) |
|||||||||||
Adjusted SG&A |
$ |
604.9 |
$ |
492.4 |
$ |
1,653.9 |
$ |
1,406.8 |
|||||||
Adjusted SG&A as % of adjusted total revenues |
20 |
% |
18 |
% |
22 |
% |
20 |
% | |||||||
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
1,414.0 |
$ |
714.2 |
$ |
2,976.2 |
$ |
2,116.5 |
|||||||
Deduct: |
|||||||||||||||
Litigation settlements and other contingencies, net |
(558.0) |
(2.3) |
(556.4) |
(19.1) |
|||||||||||
R&D adjustments |
(22.4) |
(1.3) |
(99.1) |
(19.7) |
|||||||||||
SG&A adjustments |
(52.0) |
(44.7) |
(133.7) |
(177.7) |
|||||||||||
Adjusted total operating expenses |
$ |
781.6 |
$ |
665.9 |
$ |
2,187.0 |
$ |
1,900.0 |
|||||||
Adjusted earnings from operations (b) |
$ |
953.4 |
$ |
911.9 |
$ |
2,177.5 |
$ |
1,952.4 |
|||||||
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
144.4 |
$ |
95.1 |
$ |
305.0 |
$ |
268.5 |
|||||||
Deduct: |
|||||||||||||||
Interest expense related to clean energy investments (c) |
(3.6) |
(4.1) |
(11.0) |
(12.5) |
|||||||||||
Accretion of contingent consideration liability |
(10.4) |
(9.7) |
(30.7) |
(28.5) |
|||||||||||
Acquisition related costs |
(19.7) |
(7.5) |
(45.6) |
(27.4) |
|||||||||||
Other special items |
(2.1) |
(30.4) |
(8.0) |
(42.3) |
|||||||||||
Adjusted interest expense |
$ |
108.6 |
$ |
43.4 |
$ |
209.7 |
$ |
157.8 |
|||||||
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
50.2 |
$ |
50.9 |
$ |
184.0 |
$ |
71.4 |
|||||||
(Add) / Deduct: |
|||||||||||||||
Clean energy investments pre-tax loss |
(23.8) |
(24.1) |
(69.4) |
(68.3) |
|||||||||||
Purchase accounting related amortization |
(5.7) |
(3.8) |
(17.0) |
(11.5) |
|||||||||||
Acquisition related costs |
(42.3) |
— |
(158.5) |
— |
|||||||||||
Financing related costs |
— |
(40.8) |
— |
(40.8) |
|||||||||||
Other items |
1.4 |
1.2 |
(1.3) |
(6.9) |
|||||||||||
Adjusted other income |
$ |
(20.2) |
$ |
(16.6) |
$ |
(62.2) |
$ |
(56.1) |
|||||||
Three Months Ended |
Nine months ended | ||||||||||||||
|
| ||||||||||||||
2016 |
2015 |
2016 |
2015 | ||||||||||||
|
$ |
1,200.6 |
$ |
974.8 |
$ |
1,697.7 |
$ |
1,356.5 |
|||||||
Add / (Deduct): |
|||||||||||||||
Financing related expenses |
— |
127.5 |
66.9 |
137.4 |
|||||||||||
Acquisition related costs |
36.7 |
36.9 |
125.0 |
121.2 |
|||||||||||
R&D expense |
3.2 |
— |
63.2 |
12.0 |
|||||||||||
Income tax items |
— |
(15.0) |
(25.8) |
(15.0) |
|||||||||||
Other |
— |
0.7 |
— |
2.7 |
|||||||||||
Adjusted cash provided by operating activities |
$ |
1,240.5 |
$ |
1,124.9 |
$ |
1,927.0 |
$ |
1,614.8 |
|||||||
Deduct: |
|||||||||||||||
Capital expenditures |
(118.5) |
(85.3) |
(239.5) |
(207.3) |
|||||||||||
Adjusted free cash flow |
$ |
1,122.0 |
$ |
1,039.6 |
$ |
1,687.5 |
$ |
1,407.5 |
(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. |
Logo - http://photos.prnewswire.com/prnh/20140423/77793
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/mylan-reports-third-quarter-2016-results-300360078.html
SOURCE
News Provided by Acquire Media