Reconciliation of U.S. GAAP Net Earnings to EBITDA and Adjusted EBITDA
Below is a reconciliation of U.S. GAAP net earnings (loss) to EBITDA and adjusted EBITDA for the three months ended March 31, 2020 compared to the prior
year period:
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended March 31,
|
|
(In millions)
|
|
2020
|
|
|
2019
|
|
U.S. GAAP net earnings (loss)
|
|
$
|
20.8
|
|
|
$
|
(25.0
|
)
|
Add / (deduct) adjustments:
|
|
|
|
|
|
|
|
|
Clean energy investments pre-tax loss
|
|
|
17.3
|
|
|
|
17.0
|
|
Income tax provision (benefit)
|
|
|
9.9
|
|
|
|
(89.5
|
)
|
Interest expense (a)
|
|
|
119.9
|
|
|
|
131.2
|
|
Depreciation and amortization (b)
|
|
|
415.0
|
|
|
|
500.5
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
$
|
582.9
|
|
|
$
|
534.2
|
|
Add / (deduct) adjustments:
|
|
|
|
|
|
|
|
|
Share-based compensation expense
|
|
|
19.4
|
|
|
|
18.0
|
|
Litigation settlements and other contingencies, net
|
|
|
1.8
|
|
|
|
0.7
|
|
Restructuring, acquisition related and other special items (c)
|
|
|
146.6
|
|
|
|
157.3
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
750.7
|
|
|
$
|
710.2
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Includes clean energy investment financing and accretion of contingent consideration.
|
(b)
|
Includes purchase accounting related amortization.
|
(c)
|
See items detailed in the Reconciliation of U.S. GAAP Net Earnings to Adjusted Net Earnings.
|
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 whats right, not whats easy; and impact the future through passionate global leadership. We offer a portfolio of more than 7,500 marketed products around the world, including antiretroviral therapies on which approximately
40% of people being treated for HIV/AIDS globally depend. We market our products in more than 165 countries and territories. We are one of the worlds largest producers of active pharmaceutical ingredients. Every member of our approximately 35,000-strong workforce is dedicated to creating better health for a better world, one person at a time. Learn more at Mylan.com. We routinely post information that may be important to investors on our website at
investor.mylan.com.
Forward-Looking Statements
This
release contains forward-looking statements. Such forward-looking statements may include, without limitation, reaffirming our 2020 financial guidance; reaffirming revenue guidance to be in the range of $11.5 billion and $12.5 billion,
absorbing approximately $200 million of foreign exchange headwinds versus our previous expectations, and adjusted EBITDA to be in the range of $3.2 billion to $3.9 billion, absorbing approximately $50 million of foreign exchange headwinds versus our
previous expectations; that these ranges account for COVID-19 impacts forecasted through the second quarter; looking ahead, we remain on track to close the pending combination with Pfizers Upjohn Business (as defined below) in the second half
of the year and continue to have great confidence that Viatris will be well positioned to deliver value for all of our stakeholders as a true partner of choice; that as a result of the Mylan teams efforts, our broad and diverse manufacturing
footprint of more than 40 manufacturing facilities, which is spread across 12 countries, has maintained supply continuity; the strategic locations of our plants have enabled Mylan to avoid disruptions due to logistical challenges in any one part of
the world; we have further mitigated risk by having multiple API and finished dose sources where possible, and we are continuously monitoring the inventory levels of our raw materials and the finished dosage form of our products; at this time, we do
not foresee any supply disruptions, which we believe is a result of our geographic spread and supplier diversity; as evidenced by our strong first quarter cash flow, we are pleased in our liquidity position despite the COVID-19 pandemic and
anticipate full year adjusted free cash flow generation to be consistent with 2019 levels; we continue to target approximately $1 billion of debt repayment during 2020 and remain fully committed to our investment grade credit rating; statements
regarding the impact of the coronavirus pandemic on our business and results of operations; that while Mylans business operations are currently considered essential based on government guidelines throughout the world due to the important role
pharmaceutical manufacturers play within the global healthcare system, many Mylan administrative offices are currently operating under work from home protocols; that Mylan has activated worldwide business continuity plans to seek to ensure that our
global supply chain platform continues to operate without significant disruption; we currently are not experiencing any significant disruptions to our supply chain, including the availability of active pharmaceutical ingredients, that would delay
our ability to provide service to customers and patients; all of our manufacturing facilities, and those of our key global partners, are currently operational and, at this time, we have sufficient safety stock to address current needs; Mylan
continues to engage with regulatory authorities around the world who are committed to maintaining ongoing regulatory processes while also continuing to make available our global R&D, regulatory and manufacturing expertise and capacity to
partners who may be in need of additional resources; we currently are not experiencing any significant negative impact on overall global demand trends; we will continue to monitor trends closely as we work to ensure patients have access to needed
medicine; while currently we do not see any negative liquidity trends related to the COVID-19 pandemic, we continue to closely monitor developments and the potential negative impact on our operating performance and our ability to access the capital
markets; due to the Companys ability to generate significant cash flows from operations, as well as our revolving credit agreement, other short-term borrowing facilities and access to capital markets, we believe that we currently have, and
will maintain, the ability to meet foreseeable liquidity needs; the extent to which the COVID-19 pandemic will impact our business, operations and financial results in future periods will depend on numerous evolving factors that are beyond our
control and that we may not be able to accurately predict; our 2020 guidance ranges account for COVID-19 impacts forecasted through the second quarter, and assume healthcare systems around the world will begin to resume their normal functions in the
second half of 2020; statements about our 2020 restructuring program; and statements about the proposed combination of Upjohn Inc. (Upjohn) and Mylan, which will immediately follow the proposed separation of the Upjohn business (the
Upjohn Business) from Pfizer Inc. (Pfizer) (the Combination), the expected timetable for completing the Combination, the benefits and synergies of the Combination, future opportunities for the combined company and
products and any other statements regarding Mylans, the Upjohn Businesss or the combined companys future operations, financial or operating results, capital allocation, dividend policy, debt ratio, anticipated business levels,
future earnings, planned activities, anticipated growth, market opportunities, strategies, competitions, and other expectations and targets for future periods. 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,
pipeline, intend, continue, target, seek, 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: with respect to the Combination, the parties ability
to meet expectations regarding the timing, completion and accounting and tax treatments of the Combination, changes in relevant tax and other laws, the parties ability to consummate the Combination, the conditions to the completion of the
Combination, including receipt of approval of Mylans shareholders, not being satisfied or waived on the anticipated timeframe or at all, the regulatory approvals required for the Combination not being obtained on the terms expected or on the
anticipated schedule or at all, the
9