News Release Detail
Mylan Reports a 13% Increase in Second Quarter 2013 Adjusted Diluted EPS to $0.68
Financial Highlights
- Adjusted diluted EPS of
$0.68 for the three months endedJune 30, 2013 compared to$0.60 for the same prior year period, an increase of 13% - Total revenues of
$1.70 billion for the three months endedJune 30, 2013 compared to$1.69 billion for the same prior year period, an increase of 1%. On a constant currency basis and excluding the impact of Escitalopram in both periods, total revenues would have increased approximately 10% - On a GAAP basis, diluted EPS of
$0.46 for the three months endedJune 30, 2013 compared to$0.33 for the same prior year period, an increase of 39% - Adjusted diluted EPS of
$1.29 for the six months endedJune 30, 2013 compared to$1.12 for the same prior year period, an increase of 15% - Total revenues of
$3.33 billion for the six months endedJune 30, 2013 compared to$3.27 billion for the same prior year period, an increase of 2%. On a constant currency basis and excluding the impact of Escitalopram in both periods, total revenues would have increased approximately 12% - On a GAAP basis, diluted EPS of
$0.72 for the six months endedJune 30, 2013 compared to$0.62 for the same prior year period, an increase of 16%
Mylan CEO
"As we look to 2014, we are projecting revenue growth of 12% over 2013 and year-over-year growth in adjusted diluted EPS of 19% from the midpoint of our 2013 guidance range. Longer-term, we are targeting a compound annual growth rate (CAGR) in revenues of 13% through 2018 and a CAGR of 16% in adjusted diluted EPS over this period, culminating in a target adjusted diluted EPS of at least
Financial Results Summary
Three Months Ended June 30, 2013
For the three months ended
A tabular summary of Mylan's revenues for the three and six months ended June 30, 2013 and 2012 is included at the end of this release. Also included at the end of this release are the reconciliations of adjusted financial results to the most closely applicable GAAP financial result.
Third party net revenues from Mylan's Generics segment, which are derived from sales in
Third party net revenues from
Third party net revenues from EMEA were
Third party net revenues from
For the current quarter, Mylan's Specialty segment reported third party net sales of
Gross profit for the three months ended
Earnings from operations were
R&D increased primarily due to expenditures related to the development of Mylan's respiratory and biologics programs.
Interest expense for the three months ended
Other (expense) income, net, was expense of
Net earnings attributable to
EBITDA, which is defined as net income (excluding the non-controlling interest and income from equity method investees) plus income taxes, interest expense, depreciation and amortization, was
Six Months Ended June 30, 2013
For the six months ended
Third party net revenues from Mylan's Generics segment were
Third party net revenues from
Third party net revenues from EMEA were
Third party net revenues from
For the six months ended June 30, 2013, Mylan's Specialty segment reported third party net sales of
Gross profit for the six months ended June 30, 2013, was
Earnings from operations were
Interest expense for the six months ended June 30, 2013, totaled
Other (expense) income, net, was expense of
Net earnings attributable to
EBITDA, which is defined as net income (excluding the non-controlling interest and income from equity method investees) plus income taxes, interest expense, depreciation and amortization, was
Adjusted cash provided by operating activities was
2013 Guidance Metrics
The Company is providing the following updated financial guidance for 2013 on an adjusted basis and excluding the impact of any acquisitions. Updates to guidance metrics provided on
(in millions, except EPS and %'s) |
||
Total Revenue* |
| |
Gross Profit Margin |
49% - 51% | |
SG&A as % of Total Revenue |
18% - 20% | |
R&D as % of Total Revenue* |
6% - 7% | |
EBITDA |
| |
Net Income |
| |
Diluted EPS |
| |
Operating |
| |
Capital Expenditures |
| |
Tax Rate |
26% - 27% | |
Avg Diluted Shares Outstanding |
385 - 400 |
The Company expects 2013 total revenues to be at the low end of the above range (approximately
The Company expects its full year R&D spending to be at the high end of the above range. The Company expects adjusted diluted EPS in the range of
Non-GAAP Financial Measures
Mylan is disclosing non-GAAP financial measures when providing financial results. Primarily due to acquisitions, Mylan believes that an evaluation of its ongoing operations (and comparisons of its current operations with historical and future operations) would be difficult if the disclosure of its financial results were limited to financial measures prepared only in accordance with accounting principles generally accepted in the U.S. (GAAP). In addition to disclosing its financial results determined in accordance with GAAP, Mylan is disclosing certain non-GAAP results that exclude items such as amortization expense and other costs directly associated with the acquisitions as well as certain other expenses, other income and operating cash flow items in order to supplement investors' and other readers' understanding and assessment of the Company's financial performance, because the Company's management uses these measures internally for forecasting, budgeting and measuring its operating performance. In addition, the Company believes that including EBITDA and supplemental adjustments applied in presenting adjusted EBITDA pursuant to our credit agreement is appropriate to provide additional information to investors to demonstrate the Company's ability to comply with financial debt covenants (which are calculated using a measure similar to adjusted EBITDA) and assess the Company's ability to incur additional indebtedness. Whenever Mylan uses such a non-GAAP measure, it will provide a reconciliation of non-GAAP financial measures to the most closely applicable GAAP financial measure. Investors and other readers are encouraged to review the related GAAP financial measures and the reconciliation of non-GAAP measures to their most closely applicable GAAP measure set forth below and should consider non-GAAP measures only as a supplement to, not as a substitute for or as a superior measure to, measures of financial performance prepared in accordance with GAAP.
Below is a reconciliation of GAAP net earnings attributable to
Three Months Ended |
Six Months Ended | ||||||||||||||||||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||||||||||||||||||
GAAP net earnings attributable to |
$ |
177.7 |
$ |
0.46 |
$ |
138.6 |
$ |
0.33 |
$ |
284.6 |
$ |
0.72 |
$ |
267.6 |
$ |
0.62 |
|||||||||||||||
Purchase accounting related amortization (included in cost of sales) (a) |
85.5 |
86.8 |
177.6 |
174.3 |
|||||||||||||||||||||||||||
Litigation settlements, net |
6.9 |
(12.2) |
8.7 |
(10.0) |
|||||||||||||||||||||||||||
Interest expense, primarily amortization of convertible debt discount |
8.9 |
7.1 |
16.6 |
20.5 |
|||||||||||||||||||||||||||
Non-cash accretion and fair value adjustments of contingent consideration liability |
(2.0) |
15.8 |
3.8 |
24.0 |
|||||||||||||||||||||||||||
Clean energy investment pre-tax loss (b) |
3.5 |
3.5 |
7.9 |
7.7 |
|||||||||||||||||||||||||||
Financing related costs (included in other income (expense), net) |
8.7 |
— |
8.7 |
— |
|||||||||||||||||||||||||||
Acquisition related costs (primarily included in selling, general and administrative expense) |
5.2 |
— |
24.6 |
— |
|||||||||||||||||||||||||||
Restructuring and other special items included in: |
|||||||||||||||||||||||||||||||
Cost of sales |
6.3 |
29.9 |
17.6 |
32.1 |
|||||||||||||||||||||||||||
Research and development expense |
0.9 |
1.4 |
24.2 |
2.8 |
|||||||||||||||||||||||||||
Selling, general and administrative expense |
11.7 |
22.6 |
35.3 |
47.0 |
|||||||||||||||||||||||||||
Other income, net |
(2.9) |
(1.0) |
3.9 |
1.3 |
|||||||||||||||||||||||||||
Tax effect of the above items and other income tax related items |
(48.8) |
(38.5) |
(106.0) |
(88.8) |
|||||||||||||||||||||||||||
Adjusted net earnings attributable to |
$ |
261.6 |
$ |
0.68 |
$ |
254.0 |
$ |
0.60 |
$ |
507.5 |
$ |
1.29 |
$ |
478.5 |
$ |
1.12 |
|||||||||||||||
Weighted average diluted common shares outstanding |
387.1 |
424.4 |
393.0 |
428.4 |
|||||||||||||||||||||||||||
(a) Purchase accounting related amortization expense for the six months ended | |||||||||||||||||||||||||||||||
(b) Adjustment represents exclusion of the pre-tax loss related to Mylan's investments in clean energy partnerships, the activities of which qualify for income tax credits under section 45 of the Internal Revenue Code. Amount is included in other income (expense), net. Certain insignificant prior period amounts of other revenue, cost of sales, operating expenses and the related EBITDA and Adjusted EBITDA have been reclassified to other (expense) income, net to conform to the presentation for the current period. The reclassifications had no impact on the previously reported net earnings attributable to |
Below is a reconciliation of GAAP net earnings attributable to
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||
GAAP net earnings attributable to |
$ |
177.7 |
$ |
138.6 |
$ |
284.6 |
$ |
267.6 |
|||||||
Add adjustments: |
|||||||||||||||
Net contribution attributable to the noncontrolling interest and equity method investees |
4.5 |
4.1 |
10.0 |
8.6 |
|||||||||||
Income taxes |
41.0 |
50.8 |
72.7 |
79.7 |
|||||||||||
Interest expense |
81.8 |
75.7 |
159.8 |
158.1 |
|||||||||||
Depreciation and amortization |
118.1 |
122.9 |
247.0 |
246.6 |
|||||||||||
EBITDA |
$ |
423.1 |
$ |
392.1 |
$ |
774.1 |
$ |
760.6 |
|||||||
Add adjustments: |
|||||||||||||||
Stock-based compensation expense |
11.2 |
10.1 |
23.3 |
22.4 |
|||||||||||
Litigation settlements, net |
6.9 |
(12.2) |
8.7 |
(10.0) |
|||||||||||
Restructuring & other special items |
19.8 |
57.0 |
98.8 |
85.2 |
|||||||||||
Adjusted EBITDA |
$ |
461.0 |
$ |
447.0 |
$ |
904.9 |
$ |
858.2 |
Investor Meeting
Today, August 1, 2013, Mylan will host an investor meeting in
To access the live webcast and view the accompanying slide presentations, visit the Investor Relations section of Mylan's website, at investor.mylan.com, at least 15 minutes before the presentation is scheduled to begin; click on the webcast icon 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, U.S. callers can access the event, in listen-only mode, at 855.452.6801 or 804.325.4850 for international callers using conference ID 19222392.
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 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 1,100 generic pharmaceuticals and several brand medications. In addition, we offer a wide range of antiretroviral therapies, upon which approximately 40% of HIV/AIDS patients in developing countries depend. We also operate one of the largest active pharmaceutical ingredient manufacturers and currently market products in approximately 140 countries and territories. Our workforce of more than 20,000 people is dedicated to improving the customer experience and increasing pharmaceutical access to consumers around the world. But don't take our word for it. See for yourself. See inside. investor.mylan.com
Forward-Looking Statements
This press release includes statements that constitute "forward-looking statements", including with regard to the Company's future operations, its anticipated business levels, future earnings, planned activities, anticipated growth, and other expectations and targets for future periods. These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, and often may be identified by the use of words such as "may," "believe," "anticipate," "expect," "plan," "estimate," "target" and variations of these words or comparable words. Because such 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: challenges, risks and costs inherent
in business integrations and in achieving anticipated synergies; 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 economic and financial conditions of the Company's business; 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. These forward-looking statements should be considered in connection with any subsequent written or oral forward-looking statements that may be made by the Company or by persons acting on its behalf and in conjunction with its periodic
| |||||||||||||||
Condensed Consolidated Statements of Operations | |||||||||||||||
(Unaudited; in thousands, except per share amounts) | |||||||||||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||
Revenues: |
|||||||||||||||
Net revenues |
$ |
1,687,337 |
$ |
1,677,985 |
$ |
3,306,745 |
$ |
3,251,060 |
|||||||
Other revenues |
14,364 |
9,830 |
26,446 |
20,410 |
|||||||||||
Total revenues |
1,701,701 |
1,687,815 |
3,333,191 |
3,271,470 |
|||||||||||
Cost of sales |
959,317 |
985,178 |
1,897,317 |
1,898,604 |
|||||||||||
Gross profit |
742,384 |
702,637 |
1,435,874 |
1,372,866 |
|||||||||||
Operating expenses: |
|||||||||||||||
Research and development |
111,433 |
94,361 |
237,919 |
175,320 |
|||||||||||
Selling, general and administrative |
315,389 |
359,011 |
666,756 |
695,570 |
|||||||||||
Litigation settlements, net |
6,943 |
(12,206) |
8,733 |
(10,033) |
|||||||||||
Total operating expenses |
433,765 |
441,166 |
913,408 |
860,857 |
|||||||||||
Earnings from operations |
308,619 |
261,471 |
522,466 |
512,009 |
|||||||||||
Interest expense |
81,804 |
75,666 |
159,791 |
158,075 |
|||||||||||
Other (expense) income, net |
(7,192) |
4,210 |
(3,794) |
(5,605) |
|||||||||||
Earnings before income taxes and noncontrolling interest |
219,623 |
190,015 |
358,881 |
348,329 |
|||||||||||
Income tax provision |
41,007 |
50,843 |
72,721 |
79,687 |
|||||||||||
Net earnings |
178,616 |
139,172 |
286,160 |
268,642 |
|||||||||||
Net earnings attributable to the noncontrolling interest |
(927) |
(622) |
(1,589) |
(1,013) |
|||||||||||
Net earnings attributable to |
$ |
177,689 |
$ |
138,550 |
$ |
284,571 |
$ |
267,629 |
|||||||
Earnings per common share attributable to |
|||||||||||||||
Basic |
$ |
0.47 |
$ |
0.33 |
$ |
0.73 |
$ |
0.63 |
|||||||
Diluted |
$ |
0.46 |
$ |
0.33 |
$ |
0.72 |
$ |
0.62 |
|||||||
Weighted average common shares outstanding: |
|||||||||||||||
Basic |
381,194 |
420,281 |
387,179 |
423,766 |
|||||||||||
Diluted |
387,056 |
424,394 |
393,034 |
428,380 |
Note |
Certain insignificant prior period amounts of other revenue, cost of sales and operating expenses have been reclassified to other income (expense), net to conform to the presentation for the current period. The reclassifications had no impact on our previously reported net earnings attributable to
|
|
|||||||||||||||||
Condensed Consolidated Balance Sheets |
|||||||||||||||||
(Unaudited; in thousands) |
|||||||||||||||||
|
| ||||||||||||||||
ASSETS |
|||||||||||||||||
Assets |
|||||||||||||||||
Current assets |
|||||||||||||||||
Cash and cash equivalents |
$ |
277,379 |
$ |
349,969 |
|||||||||||||
Accounts receivable, net |
1,651,389 |
1,554,342 |
|||||||||||||||
Inventories |
1,637,373 |
1,525,242 |
|||||||||||||||
Other current assets |
646,158 |
473,164 |
|||||||||||||||
Total current assets |
4,212,299 |
3,902,717 |
|||||||||||||||
Intangible assets, net |
1,972,146 |
2,224,457 |
|||||||||||||||
Goodwill |
3,359,543 |
3,515,655 |
|||||||||||||||
Other non-current assets |
2,667,723 |
2,289,068 |
|||||||||||||||
Total assets |
$ |
12,211,711 |
$ |
11,931,897 |
|||||||||||||
LIABILITIES AND EQUITY |
|||||||||||||||||
Liabilities |
|||||||||||||||||
Current liabilities |
$ |
2,326,332 |
$ |
2,193,503 |
|||||||||||||
Long-term debt |
5,812,170 |
5,337,196 |
|||||||||||||||
Other non-current liabilities |
1,127,893 |
1,045,370 |
|||||||||||||||
Total liabilities |
9,266,395 |
8,576,069 |
|||||||||||||||
Noncontrolling interest |
16,735 |
15,110 |
|||||||||||||||
|
2,928,581 |
3,340,718 |
|||||||||||||||
Total liabilities and equity |
$ |
12,211,711 |
$ |
11,931,897 |
| |||||||||||||||||||||||||||
Summary of Revenues by Segment | |||||||||||||||||||||||||||
(Unaudited; in millions) | |||||||||||||||||||||||||||
Three Months Ended |
Six Months Ended |
Three Months Ended |
Six Months Ended | ||||||||||||||||||||||||
June 30, |
June 30, |
Percent Change |
Percent Change | ||||||||||||||||||||||||
2013 |
2012 |
2013 |
2012 |
Total |
Constant |
Total |
Constant | ||||||||||||||||||||
Generics: |
|||||||||||||||||||||||||||
Third party net sales |
|||||||||||||||||||||||||||
North America |
$ |
717.6 |
$ |
837.3 |
$ |
1,450.4 |
$ |
1,605.0 |
(14) |
% |
(14) |
% |
(10) |
% |
(10) |
% | |||||||||||
EMEA |
375.5 |
326.6 |
745.3 |
662.3 |
15 |
% |
13 |
% |
13 |
% |
12 |
% | |||||||||||||||
Asia Pacific |
357.4 |
307.5 |
662.5 |
606.1 |
16 |
% |
24 |
% |
9 |
% |
17 |
% | |||||||||||||||
Total third party net sales |
1,450.5 |
1,471.4 |
2,858.2 |
2,873.4 |
(1) |
% |
— |
% |
(1) |
% |
1 |
% | |||||||||||||||
Other third party revenues |
7.8 |
9.7 |
12.8 |
20.2 |
|||||||||||||||||||||||
Total third party revenues |
1,458.3 |
1,481.1 |
2,871.0 |
2,893.6 |
|||||||||||||||||||||||
Intersegment revenues |
1.8 |
0.4 |
2.5 |
0.7 |
|||||||||||||||||||||||
Generics total revenues |
1,460.1 |
1,481.5 |
2,873.5 |
2,894.3 |
|||||||||||||||||||||||
Specialty: |
|||||||||||||||||||||||||||
Third party net sales |
236.9 |
206.6 |
448.5 |
377.6 |
15 |
% |
15 |
% |
19 |
% |
19 |
% | |||||||||||||||
Other third party revenues |
6.6 |
0.1 |
13.7 |
0.2 |
|||||||||||||||||||||||
Total third party revenues |
243.5 |
206.7 |
462.2 |
377.8 |
|||||||||||||||||||||||
Intersegment revenues |
5.9 |
9.1 |
13.8 |
23.7 |
|||||||||||||||||||||||
Specialty total revenues |
249.4 |
215.8 |
476.0 |
401.5 |
|||||||||||||||||||||||
Elimination of intersegment |
(7.7) |
(9.5) |
(16.3) |
(24.4) |
|||||||||||||||||||||||
Consolidated total revenues |
$ |
1,701.8 |
$ |
1,687.8 |
$ |
3,333.2 |
$ |
3,271.4 |
1 |
% |
2 |
% |
2 |
% |
3 |
% | |||||||||||
(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. | |||||||||||||||||||||||||||
Note Beginning with the first quarter of 2013, the Company reorganized the components of its Generics and Specialty segments as a result of a change in the way the Chief Executive Officer, who is the chief operating decision maker, evaluates the performance of operations, develops strategy and allocates capital resources. As required by the applicable accounting standards, financial statements issued subsequent to this segment reporting change are required to reflect modifications to the reportable segment information resulting from the revision, including reclassifications of all comparative segment information. Accordingly, this earnings release reflects the change in segment reporting for all periods presented. There is no change to the Company's previously reported consolidated net operating results, financial position or cash flows. |
| |||||||||||||||
Reconciliation of Non-GAAP Financial Measures | |||||||||||||||
(Unaudited; in millions) | |||||||||||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||
GAAP cost of sales |
$ |
959.3 |
$ |
985.2 |
$ |
1,897.3 |
$ |
1,898.6 |
|||||||
Deduct: |
|||||||||||||||
Purchase accounting related amortization |
(85.5) |
(86.8) |
(177.6) |
(174.3) |
|||||||||||
Restructuring & other special items |
(6.3) |
(29.9) |
(17.6) |
(32.1) |
|||||||||||
Adjusted cost of sales |
$ |
867.5 |
$ |
868.5 |
$ |
1,702.1 |
$ |
1,692.2 |
|||||||
Adjusted gross profit (a) |
$ |
834.2 |
$ |
819.3 |
$ |
1,631.1 |
$ |
1,579.3 |
|||||||
Adjusted gross margin (a) |
49 |
% |
49 |
% |
49 |
% |
48 |
% | |||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||
GAAP total operating expenses |
$ |
433.8 |
$ |
441.2 |
$ |
913.4 |
$ |
860.9 |
|||||||
Deduct: |
|||||||||||||||
Litigation settlements, net |
(6.9) |
12.2 |
(8.7) |
10.0 |
|||||||||||
Acquisition related costs |
(3.6) |
— |
(22.4) |
— |
|||||||||||
Restructuring & other special items |
(3.0) |
(32.3) |
(48.1) |
(58.1) |
|||||||||||
Adjusted total operating expenses |
$ |
420.3 |
$ |
421.1 |
$ |
834.2 |
$ |
812.8 |
|||||||
Adjusted earnings from operations (b) |
$ |
413.9 |
$ |
398.2 |
$ |
796.9 |
$ |
766.5 |
|||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||
GAAP interest expense |
$ |
81.8 |
$ |
75.7 |
$ |
159.8 |
$ |
158.1 |
|||||||
Deduct: |
|||||||||||||||
Interest expense related to clean energy investment (c) |
(2.6) |
(1.3) |
(4.1) |
(3.1) |
|||||||||||
Non-cash accretion of contingent consideration liability |
(8.0) |
(7.5) |
(15.7) |
(15.7) |
|||||||||||
Non-cash interest, primarily amortization of convertible debt discount |
(6.3) |
(5.8) |
(12.5) |
(17.5) |
|||||||||||
Adjusted interest expense |
$ |
64.9 |
$ |
61.1 |
$ |
127.5 |
$ |
121.8 |
|||||||
Three Months Ended |
Six Months Ended | ||||||||||||||
|
| ||||||||||||||
2013 |
2012 |
2013 |
2012 | ||||||||||||
GAAP other income (expense) |
$ |
(7.2) |
$ |
4.2 |
$ |
(3.8) |
$ |
(5.6) |
|||||||
Add: |
|||||||||||||||
Clean energy investment operating results (c) |
3.5 |
3.5 |
7.9 |
7.7 |
|||||||||||
Acquisition related costs |
1.7 |
— |
2.2 |
— |
|||||||||||
Restructuring & other special items |
5.7 |
(1.0) |
12.5 |
1.3 |
|||||||||||
Adjusted other income (expense) |
$ |
3.7 |
$ |
6.7 |
$ |
18.8 |
$ |
3.4 |
Reconciliation of cash provided by operating activities
Six Months Ended | ||||||
2013 |
2012 | |||||
GAAP cash provided by (used in) operating activities |
$ |
274 |
$ |
196 | ||
Add: |
||||||
Payment of litigation settlements |
1 |
95 | ||||
Payment of interest rate swap settlement |
1 |
— | ||||
Adjustments for timing of cash receipts deducted in prior periods |
— |
75 | ||||
Acquisition related costs |
6 |
— | ||||
Increase in deferred revenue |
1 |
— | ||||
Income tax items |
— |
(14) | ||||
Adjusted cash provided by operating activities |
$ |
283 |
$ |
352 | ||
(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 investment in a clean energy partnership, the activities of which qualify for income tax credits under section 45 of the Internal Revenue Code. Certain prior period insignificant amounts of other revenue, cost of sales, operating expenses and the related EBITDA and Adjusted EBITDA amounts have been reclassified to other income (expense), net, as losses from equity affiliates. The reclassifications had no impact on the previously reported net earnings and diluted EPS attributable to |
Reconciliation of Forecasted Non-GAAP Metrics
The reconciliations below are based in part on management's estimate of adjusted net earnings and adjusted diluted EPS, adjusted EBITDA and adjusted cash provided by operating activities for the year ending
Reconciliation of forecasted net earnings and EPS to adjusted net earnings
Lower |
Upper | ||||||||||||||||
GAAP net earnings attributable to |
$ |
632 |
$ |
1.64 |
$ |
752 |
$ |
1.88 |
|||||||||
Purchase accounting related amortization |
352 |
362 |
|||||||||||||||
Financing related costs |
75 |
75 |
|||||||||||||||
Interest expense, primarily amortization of convertible debt discount |
30 |
32 |
|||||||||||||||
Non-cash accretion of contingent consideration liability |
32 |
34 |
|||||||||||||||
Pre-tax loss of clean energy investment |
18 |
20 |
|||||||||||||||
Restructuring & other special items |
115 |
130 |
|||||||||||||||
Tax effect of the above items and other income tax related items |
(194) |
(225) |
|||||||||||||||
Adjusted net earnings attributable to |
$ |
1,060 |
$ |
2.75 |
$ |
1,180 |
$ |
2.95 |
|||||||||
Weighted average diluted common shares outstanding |
385 |
400 |
Reconciliation of forecasted net earnings to adjusted EBITDA
Lower |
Upper | ||||||||
GAAP net earnings attributable to |
$ |
632 |
$ |
752 |
|||||
Add adjustments: |
|||||||||
Net contribution attributable to the noncontrolling interest and equity method investees |
18 |
20 |
|||||||
Income taxes |
180 |
193 |
|||||||
Interest expense |
310 |
330 |
|||||||
Depreciation and amortization |
520 |
540 |
|||||||
EBITDA |
$ |
1,660 |
$ |
1,835 |
|||||
Add adjustments: |
|||||||||
Stock-based compensation expense |
50 |
60 |
|||||||
Restructuring & other special items |
190 |
205 |
|||||||
Adjusted EBITDA |
$ |
1,900 |
$ |
2,100 |
Reconciliation of forecasted cash provided by operating activities
Lower |
Upper | ||||||||
GAAP cash provided by operating activities |
$ |
870 |
$ |
1,070 |
|||||
Add: |
|||||||||
Estimated payment of legal settlements |
90 |
90 |
|||||||
Estimated payment related to income tax benefits on indemnified litigation |
26 |
26 |
|||||||
Other items |
14 |
14 |
|||||||
Adjusted cash provided by operating activities |
$ |
1,000 |
1,200 |
SOURCE
News Provided by Acquire Media