-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, P+7cyw7rAgOxtEqwvuNFJ5KhCX2s57hlSb5/40wBGBszKEYcmEuvyuSxxXllxcTE M06fOKNocwjBFavDu8dT3g== 0000950152-08-008374.txt : 20081030 0000950152-08-008374.hdr.sgml : 20081030 20081030074117 ACCESSION NUMBER: 0000950152-08-008374 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20081030 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20081030 DATE AS OF CHANGE: 20081030 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MYLAN INC. CENTRAL INDEX KEY: 0000069499 STANDARD INDUSTRIAL CLASSIFICATION: PHARMACEUTICAL PREPARATIONS [2834] IRS NUMBER: 251211621 STATE OF INCORPORATION: PA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-09114 FILM NUMBER: 081149176 BUSINESS ADDRESS: STREET 1: 1500 CORPORATE DRIVE STREET 2: SUITE 400 CITY: CANONSBURG STATE: PA ZIP: 15317 BUSINESS PHONE: 724-514-1800 MAIL ADDRESS: STREET 1: 1500 CORPORATE DRIVE STREET 2: SUITE 400 CITY: CANONSBURG STATE: PA ZIP: 15317 FORMER COMPANY: FORMER CONFORMED NAME: MYLAN LABORATORIES INC DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: FRM CORP DATE OF NAME CHANGE: 19711003 8-K 1 l34286ae8vk.htm FORM 8-K FORM 8-K
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 30, 2008
MYLAN INC.
(Exact Name of Registrant as Specified in Charter)
         
Pennsylvania   1-9114   25-1211621
(State or Other Jurisdiction
of Incorporation)
  (Commission
File Number)
  (I.R.S. Employer
Identification No.)
     
1500 Corporate Drive
Canonsburg, PA
  15317
(Address of Principal Executive Offices)   (Zip Code)
Registrant’s telephone number, including area code: (724) 514-1800
     Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
     o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
     o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
     o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2 (b))
     o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4 (c))
 
 

 


 

Item 2.02. Results of Operations and Financial Condition.
     On October 30, 2008, Mylan Inc., a Pennsylvania corporation, issued a press release reporting its financial results for the period ended September 30, 2008. A copy of the press release is attached hereto as Exhibit 99.1.
     The information in this report (including the exhibit) shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
     
Exhibit No.
  Description
 
   
99.1
  Press release of the registrant, dated October 30, 2008.
SIGNATURE
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
           
    MYLAN INC.
 
       
 
       
Date: October 30, 2008
  By:   /s/ Edward J. Borkowski
 
       
 
      Edward J. Borkowski
Executive Vice President and Chief Financial Officer

 


 

EXHIBIT INDEX
     
Exhibit No.
  Description
 
   
99.1
  Press release of the registrant, dated October 30, 2008.

 

EX-99.1 2 l34286aexv99w1.htm EX-99.1 EX-99.1
Exhibit 99.1
     
CONTACTS:   Michael Laffin (Media)
724-514-1968
Dan Crookshank (Investors)
724-514-1813
Mylan Reports Adjusted Diluted EPS of $0.23 for the Quarter Ended Sept. 30, 2008
Increases 2008 Adjusted EPS Guidance to $0.64 — $0.67 from Prior Range of $0.47 — $0.53
Reaffirms Adjusted EPS Guidance of $0.90 — $1.10 for 2009 and $1.50 — $1.70 for 2010
PITTSBURGH—Oct. 30, 2008—Mylan Inc. (NYSE: MYL) today announced its financial results for the three and nine months ended Sept. 30, 2008.
Financial Highlights
    Adjusted diluted EPS of $0.23 and $0.52 for the three and nine months ended Sept. 30, 2008, respectively, which excludes the impact of certain purchase accounting items as well as other non-recurring items as discussed in detail below;
 
    Total revenues of $1.66 billion for the three months ended Sept. 30, 2008, an increase of $1.18 billion over the same prior year period;
 
    Total revenues for the current quarter includes the recognition of approximately $455.0 million of previously deferred revenue related to the sale of the company’s rights to Bystolic™;
 
    On a GAAP basis the company reported earnings per diluted share of $0.45 for the three months ended Sept. 30, 2008, and a loss per diluted share of $0.92 for the nine months ended Sept. 30, 2008.
 
    Included in the GAAP results for the year-to-date period is a non-cash goodwill impairment charge of $385.0 million recorded in the first quarter related to the Specialty Segment.
“As we have reached the one year anniversary of our acquisition of Merck KGaA’s generics business, I am extremely pleased with the progress that we continue to make in combining the strengths of three high quality businesses, Mylan, Matrix and the former Merck Generics, into one well-positioned and powerful global platform. Led by a robust operating performance, a strong management team and solid business fundamentals, our third quarter results have exceeded our expectations, allowing us to once again increase our full year 2008 earnings guidance while reaffirming our earnings guidance for the next two fiscal years,” said Mylan Vice Chairman and CEO Robert J. Coury.
Coury continued, “As a result of our decision to retain the Dey business, I’d like to point out that it has once again exceeded our expectations, a trend that we fully expect to continue. Our opportunistic approach to securing and strengthening our balance sheet has provided us with a balanced capital structure. This, combined with the vertical integration capabilities afforded us through our acquisitions, has us poised for growth and profitability in the current challenging economic environment. In summary, Mylan continues to be a very strong execution play, which we firmly believe will enable us to realize the full underlying earnings potential of our combined company.”
Ed Borkowski, Mylan’s Chief Financial Officer, said, “Our timely access to the capital markets has placed us in an advantageous position without the need to access them again in the foreseeable future. We have well over $1 billion of immediate liquidity available in existing cash and untapped committed credit facilities, which will be further augmented by cash generated though our robust business operations.”
Borkowski continued, “Regarding our debt covenants, we are well positioned even before considering the benefit of certain yet to be recognized integration synergies, which we estimate to be an additional $75 to $100 million at Dec. 31, 2008. When combined with our already strong forecasted adjusted EBITDA, the inclusion of this benefit further enhances our long-term confidence to the point that covenant compliance will not be an issue for the foreseeable future.”

1


 

Detailed Financial Summary
Mylan previously had two reportable segments, the Mylan Segment and the Matrix Segment. With the acquisition of the generics business of Merck KGaA on Oct. 2, 2007 (the “former Merck Generics business”), Mylan now has three reportable segments: Generics Segment (or “Generics”), Specialty Segment (or “Specialty”) and the Matrix Segment (or “Matrix”). The former Mylan Segment is included within Generics. Additionally, certain general and administrative and research and development (“R&D”) expenses not allocated to the segments, as well as litigation settlements, certain purchase accounting related items and non-operating income and expenses are reported in Corporate/Other.
Total revenues for the quarter ended Sept. 30, 2008, increased by $1.18 billion to $1.66 billion from $477.1 million in the same prior year period. Approximately $687.2 million represents amounts contributed through the acquisition of the former Merck Generics business. Also included in total revenues for the quarter is $455.0 million related to the recognition of previously deferred revenue related to the sale of our rights to Bystolic.
In February 2008, Mylan sold its rights to Bystolic to Forest Laboratories Holdings Ltd. (“Forest”), a wholly-owned subsidiary of Forest Laboratories Inc., for $370.0 million. This amount, along with $100.0 million received from Forest as part of an earlier commercialization, development and distribution agreement related to Bystolic, had been deferred by Mylan and was being amortized as Mylan had certain supply obligations to Forest. However, in September 2008, Mylan completed the transfer of all manufacturing responsibilities to Forest thereby eliminating Mylan’s supply obligations. As a result, the earnings process was deemed to be complete and the remaining deferred amounts were recognized in other revenues. Mylan does, however, retain its contractual royalty rights with respect to Bystolic through 2010.
Generics revenues were $1.44 billion and are derived from sales in North America, Europe, the Middle East & Africa (collectively, “EMEA”) and Asia Pacific.
Total revenues from North America, excluding Bystolic, were $455.8 million for the three months ended Sept. 30, 2008 compared to $397.0 million for the same prior year period, representing an increase of $58.8 million. Of this increase, approximately $30.7 million is the result of the newly acquired businesses.
The remaining increase in revenues is primarily the result of continued strong sales of Mylan’s Fentanyl Transdermal System (“fentanyl”) and new product launches, partially offset by unfavorable pricing as a result of additional generic competition on certain products in the company’s portfolio. Volumes for the quarter, excluding the impact of the acquisition, were consistent as compared to the prior year.
Fentanyl, Mylan’s AB-rated generic alternative to Duragesic®, continued to contribute significantly to the financial results. Despite the entrance into the market of additional generic competition in August 2007, sales of fentanyl have increased primarily due to Mylan’s ability to continue to supply the market while certain competitors have recalled their versions of the fentanyl patch. The company expects additional competition in the future that may impact pricing and market share. In the current quarter, new products launched in the United States contributed revenues of $67.9 million.
Total revenues from EMEA and Asia Pacific, as well as revenues from the Specialty Segment, were all the result of the acquisition. For EMEA, revenues for the quarter ended Sept. 30, 2008,

2


 

were $393.9 million, the majority of which are derived from the three largest markets; France, the United Kingdom and Germany. Total revenues from Asia Pacific were $137.6 million for the three months ended Sept. 30, 2008, and were derived from Mylan’s acquired operations in Australia, Japan and New Zealand.
Matrix reported third-party revenues of $90.3 million for the three months ended Sept. 30, 2008, compared to $80.0 million for the same prior year period, representing an increase of $10.3 million or 13%. This increase is primarily the result of Matrix’s finished dosage form (“FDF”) antiretroviral franchise, which was launched in late calendar year 2007.
For Specialty, total revenues for the three months ended Sept. 30, 2008, were $130.6 million of which $125.4 million represented sales to third parties. Specialty consists of the Dey business, which focuses on the development, manufacturing and marketing of specialty pharmaceuticals in the respiratory and severe allergy markets.
Gross profit for the three months ended Sept. 30, 2008, excluding the impact of Bystolic, was $456.1 million and gross margins were 38%. Gross margins were negatively impacted by certain purchase accounting items recorded during the current quarter of approximately $105.4 million, which consisted primarily of amortization related to purchased intangible assets and the amortization of the inventory step-up associated with the acquisition of the former Merck Generics business. Excluding such items, gross margins would have been 46.7% Gross margins in the same prior year period, also adjusted to exclude certain purchase accounting items, would have been 49.1%. The decrease on a year over year basis is due to the fact that, on average, the newly acquired entities, particularly in countries outside of the United States, contribute margins that are lower than those realized by Mylan’s domestic subsidiaries.
The company reported earnings from operations of $560.8 million for the three months ended Sept. 30, 2008. Excluding the purchase accounting items and Bystolic revenues as discussed above, earnings from operations would have been $211.2 million.
For the quarter ended Sept. 30, 2007, Mylan reported earnings from operations of $91.9 million. Excluding certain purchase accounting items in the prior year, earnings from operations would have been $104.3 million. This represents a current year increase of $106.9 million or 102%. Of this increase, $98.4 million is the result of acquisitions and the remainder is due to increased sales and gross profit, partially offset by higher R&D and selling, general and administrative (“SG&A”) expense.
Excluding the newly acquired entities, R&D expense increased by $8.8 million or 26% to $42.4 million primarily as a result of increased Abbreviated New Drug Application (ANDA) submissions and payments made under product development agreements. SG&A expense for the three months ended Sept. 30, 2008, also excluding newly acquired entities, increased by $25.6 million or 26% to $122.6 million. The majority of this increase was realized by Corporate and Other, and is the result of costs associated with the integration of the former Merck Generics business, as well as higher payroll and related costs principally attributable to the build-up of additional corporate infrastructure as a direct result of the acquisition.
Interest expense for the current quarter totaled $87.6 million compared to $23.1 million for the three months ended Sept. 30, 2007. The increase is due to the additional debt incurred to finance the acquisition of the former Merck Generics business.

3


 

Other income, net, was $5.8 million for the three months ended Sept. 30, 2008, compared to $166.8 million in the same prior year period. The comparable quarter for 2007 included a $142.5 million non-cash mark to market unrealized gain on a deal-contingent foreign currency option contract that was entered into for the then pending acquisition of the former Merck Generics business. Excluding this unrealized gain, the decrease in other income, net, in the current year is due primarily to lower interest and dividend income as a result of lower cash and available for sale securities.
EBITDA for the quarter ended Sept. 30, 2008, which is defined as net income (loss) (excluding minority interest and income from equity method investees) plus income taxes, interest expense, depreciation and amortization, was $697.6 million. After adjusting for certain non-recurring or non-cash items as further discussed below, adjusted EBITDA was $277.0 million. Comparable amounts for the nine months ended Sept. 30, 2008, are $698.1 million and $729.5 million, as adjusted.
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 United States (GAAP). In addition to disclosing its financial results determined in accordance with GAAP, Mylan is disclosing non-GAAP results that exclude items such as amortization expense and other costs directly associated with the acquisitions as well as certain other non-recurring and non-cash expenses 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 is appropriate to provide additional information to investors to demonstrate the company’s ability to comply with financial debt covenants 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 adjusted net earnings and adjusted diluted EPS to GAAP net earnings (loss) and diluted GAAP EPS for the three and nine months ended Sept. 30, 2008:

4


 

                                 
    Three months ended     Nine months ended  
(in millions except per share amounts)   September 30, 2008     September 30, 2008  
GAAP net earnings (loss) & diluted GAAP EPS (1)
  $ 206.8     $ 0.45     $ (280.3 )   $ (0.92 )
Purchase accounting related amortization (2)
    105.4               335.7          
Goodwill impairment charge
                  385.0          
Bystolic revenue
    (455.0 )             (468.1 )        
Non-cash interest expense
    1.0               1.0          
Integration and other non-recurring expenses (3)
    26.8               91.3          
Tax effect of the above items (4)
    220.4               95.0          
 
                           
Adjusted net earnings and adjusted diluted EPS
  $ 105.4     $ 0.23     $ 159.6     $ 0.52  
 
                       
 
                               
Weighted average diluted common shares (1)
    458.4               304.3          
 
                           
(1)   For the calculation of diluted EPS for the nine months, the GAAP net loss includes the preferred dividend and does not assume conversion of the preferred stock into common shares as to do so would be anti-dilutive. However, for the three months, the conversion of these shares is assumed in the weighted average diluted common shares, and as such, the preferred dividend is excluded from GAAP net earnings in the calculation of diluted EPS.
 
(2)   Includes amortization expense related to purchased intangible assets as well as amortization of the inventory step-up related to the acquisition of the former Merck Generics business.
 
(3)   Integration and other non-recurring expenses include charges principally related to the acquisition and integration of the former Merck Generics business (e.g., non-recurring professional and consulting fees, retention and other non-recurring expenses).
 
(4)   The tax effect is calculated assuming an annual effective tax rate for the resulting adjusted earnings. This tax effect adjustment results in an effective tax rate on adjusted earnings that approximates 38% before the impact of any tax synergies.
Below is a reconciliation of GAAP net earnings (loss) to adjusted EBITDA for the three and nine months ended Sept. 30, 2008:
                 
    Three months ended     Nine months ended  
($’s in millions)   September 30, 2008     September 30, 2008  
GAAP net earnings (loss)
  $ 206.8     $ (176.0 )
Add/(Deduct):
               
Minority interest
    (0.2 )     (2.3 )
Income from equity method investees
    (0.5 )     (3.2 )
Income taxes
    272.4       197.4  
Interest expense
    87.6       264.8  
Depreciation & amortization
    131.5       417.4  
 
           
EBITDA
    697.6       698.1  
Add/(Deduct) Adjustments:
               
Non-cash stock-based compensation expense
    7.6       23.2  
Bystolic revenues
    (455.0 )     (468.1 )
Integration and other non-recurring expenses
    26.8       91.3  
Goodwill impairment
          385.0  
 
           
Adjusted EBITDA
  $ 277.0     $ 729.5  
 
           
Conference Call

5


 

Mylan will host a conference call and live webcast today, Thursday, Oct. 30, 2008, at 10 a.m. ET, in conjunction with the release of its financial results. The dial-in number to access the call is 877-874-1568 or 719-325-4805 for international callers. A replay, available for approximately seven days, will be available at 888-203-1112 or 719-457-0820 for international callers, with access pass code 4292478. To access the live webcast and view the accompanying slides please go to Mylan’s Web site at www.mylan.com, and click on the webcast icon at least 15 minutes before the event is scheduled to begin to register and download or install any necessary software. The live webcast and replay, which will be available for approximately seven days, will be accessible at www.mylan.com.
About Mylan
Mylan Inc., which provides products to customers in more than 140 countries and territories, ranks among the leading diversified generic and specialty pharmaceutical companies in the world. The company maintains one of the industry’s broadest — and highest quality — product portfolios, supported by a robust product pipeline; owns a controlling interest in the world’s second largest active pharmaceutical ingredient manufacturer; and operates a specialty business focused on respiratory and allergy therapies. For more information, please visit www.mylan.com.
Forward Looking Statements
This press release includes statements that constitute “forward-looking statements”, including with regard to the company’s financial earnings guidance, its future growth and profitability expectations; its anticipated earnings; and its expected cash generation and synergies and earnings potential. These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. 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; general market perception of the acquisition of the former Merck Generics business; 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; 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. These cautionary 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 SEC filings. In addition, please refer to the cautionary statements and risk factors set forth in the company’s Form 10-Q for the period ended June 30, 2008, and in its other filings with the SEC. Further, uncertainties or other circumstances, or matters outside of the company’s control between the date of this release and the date that its Form 10-Q for the quarter ended Sept. 30, 2008 is filed with the SEC could potentially result in adjustments to reported earnings. The company undertakes no obligation to update statements herein for revisions or changes after the date of this release.

6


 

Mylan Inc. and Subsidiaries
Condensed Consolidated Statements of Operations

(unaudited; in thousands, except per share amounts)
 
                                 
    Three Months Ended     Nine Months Ended  
    September 30, 2008     September 30, 2007     September 30, 2008     September 30, 2007  
Net revenues
  $ 1,191,010     $ 472,400     $ 3,440,680     $ 1,498,809  
Other revenues
    465,838       4,691       493,750       11,865  
 
                       
Total revenues
    1,656,848       477,091       3,934,430       1,510,674  
 
                               
Cost of sales
    745,711       255,450       2,258,863       757,478  
 
                       
Gross profit
    911,137       221,641       1,675,567       753,196  
 
                       
 
                               
Operating expenses:
                               
Research and development
    74,721       33,577       239,320       102,145  
Acquired in-process research and development
                      147,000  
Impairment loss on goodwill
                385,000        
Selling, general and administrative
    275,584       97,016       787,953       236,684  
Litigation settlements, net
          (848 )           (4,810 )
 
                       
Total operating expenses
    350,305       129,745       1,412,273       481,019  
 
                       
Earnings from operations
    560,832       91,896       263,294       272,177  
 
                               
Interest expense
    87,553       23,107       264,789       67,010  
Other income, net
    5,766       166,832       20,583       140,923  
 
                       
Earnings (loss) before income taxes and minority interest
    479,045       235,621       19,088       346,090  
Income tax provision
    272,438       88,498       197,378       190,455  
 
                       
Earnings (loss) before minority interest
    206,607       147,123       (178,290 )     155,635  
Minority interest income
    (151 )     (2,704 )     (2,266 )     (2,630 )
 
                       
Net earnings (loss) before preferred dividends
    206,758       149,827       (176,024 )     158,265  
Preferred dividends
    34,759             104,236        
 
                       
Net earnings (loss) available to common shareholders
  $ 171,999     $ 149,827     $ (280,260 )   $ 158,265  
 
                       
 
                               
Earnings (loss) per common share:
                               
Basic
  $ 0.56     $ 0.60     $ (0.92 )   $ 0.66  
 
                       
Diluted
  $ 0.45     $ 0.60     $ (0.92 )   $ 0.65  
 
                       
 
                               
Weighted average common shares outstanding:
                               
Basic
    304,449       248,660       304,305       241,432  
 
                       
Diluted
    458,350       250,500       304,305       244,252  
 
                       

7


 

Mylan Inc. and Subsidiaries
Condensed Consolidated Balance Sheets

(unaudited; in thousands)
 
                 
    September 30, 2008     December 31, 2007  
Assets:
               
Current assets:
               
Cash and cash equivalents
  $ 655,666     $ 484,202  
Restricted cash
    44,828        
Available for sale securities
    48,010       91,361  
Accounts receivable, net
    1,250,894       1,132,121  
Inventories
    1,119,946       1,063,840  
Other current assets
    298,615       287,777  
 
           
Total current assets
    3,417,959       3,059,301  
Intangible assets
    2,677,615       2,978,706  
Goodwill
    3,282,990       3,855,971  
Other non-current assets
    1,645,755       1,459,198  
 
           
Total assets
  $ 11,024,319     $ 11,353,176  
 
           
 
               
Liabilities:
               
Current liabilities
  $ 1,822,096     $ 2,002,351  
Long-term debt
    5,210,807       4,706,716  
Other non-current liabilities
    982,817       1,206,358  
 
           
Total liabilities
    8,015,720       7,915,425  
Minority interest
    29,644       34,325  
Total shareholders’ equity
    2,978,955       3,403,426  
 
           
Total liabilities and shareholders’ equity
  $ 11,024,319     $ 11,353,176  
 
           

8

-----END PRIVACY-ENHANCED MESSAGE-----