Item 15. Exhibits
8K characters. Original on sec.gov · Markdown
Item 15. Exhibits
| --- | --- |
Exhibit Index
| 31.1 | Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
| 31.2 | Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
| 104 | Cover Page Interactive Data File—the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document (included in Exhibit 101). |
SIGNATURE
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| Date: April 29, 2022 | VIATRIS INC. | |||
| By: | /s/ Sanjeev Narula | |||
| Sanjeev Narula Chief Financial Officer (Principal Financial Officer) |
Appendix A
Reconciliations of
Non-GAAP
Financial Measures (Unaudited)
Adjusted EBITDA
Adjusted EBITDA for purposes of the 2021 annual compensation awards is derived from Viatris’ financial statements in the same manner as Viatris’ publicly reported adjusted EBITDA for 2021 (“As reported”), except that the calculation for the incentive program utilized budgeted foreign exchange rates (“Adjusted for Currency Impact”).
| December 31, 2021 | ||||||||
| (in millions) | As Reported | Adjusted for Currency Impact | ||||||
| U.S. GAAP net loss | $(1,269.1 | ) | $(1,271.0 | ) | ||||
| Add / (deduct) adjustments: | ||||||||
| Net contribution attributable to equity method investments | 61.9 | 61.9 | ||||||
| Income tax provision (benefit) | 604.7 | 603.2 | ||||||
| Interest expense (a) | 636.2 | 636.3 | ||||||
| Depreciation and amortization (b) | 4,506.5 | 4,502.7 | ||||||
| EBITDA | $4,540.2 | $4,533.1 | ||||||
| Add adjustments: | ||||||||
| Share-based compensation expense | 111.2 | 111.2 | ||||||
| Litigation settlements and other contingencies, net | 329.2 | 328.7 | ||||||
| Restructuring, acquisition related and other special items (c) | 1,445.5 | 1,456.3 | ||||||
| Adjusted EBITDA | $6,426.1 | $6,429.3 |
| (a) | Includes amortization of premiums and discounts on long-term debt. |
|---|
| (b) | Includes purchase accounting related amortization. |
|---|
| (c) | Includes restructuring related costs, acquisition related costs (primarily including selling, general and administrative expenses) and other special items, including cost of sales, research and development expense, selling, general and administrative expense, and other expense. |
|---|
Free Cash Flow
Free Cash Flow is derived from Viatris’ audited financial statements in the same manner as Viatris’ publicly reported free cash flow (U.S. GAAP net cash provided by operating activities, less capital expenditures) (“As reported”), except that the calculation for 2021 annual incentive compensation further adjusts the publicly reported measure for unplanned litigation gains or losses equal to or greater than $25 million in the aggregate, if any, and for proceeds from the sale of property, plant and equipment. For purposes of the 2021 three-year PRSUs, free cash flow is derived from Viatris’ audited financial statements in the same manner as Viatris’ publicly reported free cash flow, except that the calculation for the 2021 PRSUs further adjusts the publicly reported measure for unplanned litigation gains or losses equal to or greater than
A-1
$25 million in the aggregate, if any, for certain material asset sales, if any, and for proceeds from the sale of property, plant and equipment.
| Year Ended December 31, 2021 | ||||
| U.S. GAAP net cash provided by operating activities | $3,016.9 | |||
| Add / (deduct): | ||||
| Capital expenditures | (457.2 | ) | ||
| Free cash flow (As reported) | 2,559.7 | |||
| Proceeds from sale of certain property, plant and equipment | 18.3 | |||
| Free cash flow (for 2021 annual incentive compensation) | $2,578.0 |
Gross Leverage Ratio, leverage or leverage ratio
Gross Leverage Ratio, leverage or leverage ratio for purposes of the 2021 PRSUs is measured at the end of the three year performance period in 2023 by calculating the Gross Leverage Ratio, leverage or leverage ratio as of year-end 2023. Such ratio is based on the sum of (i) Viatris’ adjusted EBITDA for 2023 and (ii) certain adjustments permitted to be included in Credit Agreement Adjusted EBITDA for such period pursuant to the Amended and Restated Revolving Credit Agreement, dated as of July 1, 2021, as amended, restated or replaced from time to time, as compared to Viatris’ total debt at notional amounts at the end of 2023. An illustrative reconciliation of the gross leverage ratio for 2021 is set forth below.
| (In millions) | Twelve Months Ended December 31, 2021 | |||
| Viatris Adjusted EBITDA (As reported) | $6,426.1 | |||
| Add: other adjustments including estimated synergies | 20.6 | |||
| Credit Agreement Adjusted EBITDA | $6,446.7 | |||
| Reported debt balances: | ||||
| Long-term debt, including current portion | 21,577.4 | |||
| Short-term borrowings and other current obligations | 1,493.0 | |||
| Total | 23,070.4 | |||
| Add / (deduct): | ||||
| Net premiums on various debt issuances | (651.6 | ) | ||
| Deferred financing fees | 42.4 | |||
| Fair value adjustment for hedged debt | (16.3 | ) | ||
| Total debt at notional amounts | $22,444.9 | |||
| Notional debt to Credit Agreement Adjusted EBITDA Leverage Ratio | 3.5 |
A-2
2021 Free Cash Flow Guidance
Reconciliation of Estimated 2021 U.S. GAAP Net Cash Provided by Operating Activities to Free Cash Flow (from February 2021)
(
Unaudited, in millions
)
| Estimated GAAP Net Cash provided by Operating Activities | $2,650 - $2,800 | |||
| Less: Capital Expenditures | $(500) - $(650 | ) | ||
| Free Cash Flow | $2,000 - $2,300 |
Reconciliation of Estimated 2021 U.S. GAAP Net Cash Provided by Operating Activities to Free Cash Flow (from November 2021)
(
Unaudited, in millions
)
| Estimated GAAP Net Cash provided by Operating Activities | $2,900 - $3,100 | |||
| Less: Capital Expenditures | $(450) - $(550 | ) | ||
| Free Cash Flow | $2,400 - $2,600 |
2021 Adjusted EBITDA Guidance
The Company was not providing forward-looking guidance for U.S. GAAP net earnings (loss) or a quantitative reconciliation of its 2021 adjusted EBITDA guidance to the most directly comparable U.S. GAAP measure, U.S. GAAP net loss, because it was unable to predict with reasonable certainty the ultimate outcome of certain significant items, including integration and acquisition-related expenses, restructuring expenses, asset impairments, litigation settlements and other contingencies, such as changes to contingent consideration and certain other gains or losses, as well as related income tax accounting, because certain of these items had not occurred, were out of the Company’s control and/or could not be reasonably predicted without unreasonable effort. These items were uncertain, depended on various factors, and could have had a material impact on U.S. GAAP reported results for the guidance period.
A-3
Previous: Item 14. Principal Accounting Fees and Services