Ireland | Not Applicable | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
Treasury Building, Lower Grand Canal Street, Dublin 2, Ireland | - | |
(Address of principal executive offices) | (Zip Code) |
• | Amortization of acquired intangible assets related to business combinations and asset acquisitions |
• | Acquisition and integration-related charges |
• | Restructuring charges related to completed business acquisition and for organizational improvements |
• | Litigation settlement |
• | Amortization of acquired intangible assets related to business combinations and asset acquisitions |
• | Acquisition and integration-related charges |
• | Restructuring charges related to completed business acquisition and for organizational improvements |
• | Equity method investment losses |
• | Investment distribution |
• | Amortization of acquired intangible assets related to business combinations and asset acquisitions |
• | Acquisition and integration-related charges |
• | Restructuring charges related to completed business acquisition and for organizational improvements |
• | Equity method investment losses |
• | Investment distribution |
Nominee | For | Against | Abstain | Broker Non-Votes | ||||||||
Laurie Brlas | 101,852,590 | 3,817,685 | 137,248 | 5,667,290 | ||||||||
Gary M. Cohen | 102,822,219 | 2,853,269 | 132,031 | 5,667,294 | ||||||||
Jacqualyn A. Fouse | 103,511,398 | 2,152,056 | 144,069 | 5,667,290 | ||||||||
David T. Gibbons | 73,987,086 | 31,710,192 | 110,245 | 5,667,290 | ||||||||
Ran Gottfried | 103,299,623 | 2,368,096 | 139,801 | 5,667,293 | ||||||||
Ellen R. Hoffing | 103,457,804 | 2,236,561 | 113,156 | 5,667,292 | ||||||||
Michael J. Jandernoa | 72,473,161 | 32,650,459 | 683,901 | 5,667,292 | ||||||||
Gary K. Kunkle, Jr. | 102,265,789 | 3,403,159 | 138,572 | 5,667,293 | ||||||||
Herman Morris, Jr. | 103,064,664 | 2,604,466 | 138,388 | 5,667,295 | ||||||||
Donal O’Connor | 104,194,386 | 1,476,054 | 137,080 | 5,667,293 | ||||||||
Joseph C. Papa | 93,163,125 | 11,661,580 | 973,268 | 5,676,840 |
For | Against | Abstain | Broker Non-Votes | |||||||
105,992,912 | 3,577,256 | 193,344 | 1,711,301 |
For | Against | Abstain | Broker Non-Votes | |||||||
92,148,504 | 13,054,694 | 607,958 | 5,663,657 |
For | Against | Abstain | Broker Non-Votes | |||||||
110,014,620 | 799,903 | 660,290 | — |
For | Against | Abstain | Broker Non-Votes | |||||||
104,419,082 | 748,505 | 643,569 | 5,663,657 |
For | Against | Abstain | Broker Non-Votes | |||||||
105,321,233 | 312,787 | 177,136 | 5,663,657 |
Audit Committee | Renumeration Committee | Nominating and Goverance Committee | ||
Laurie Brlas (Chair) | Ellen R. Hoffing (Chair) | Gary M. Cohen (Chair) | ||
Jacqualyn A. Fouse | Laurie Brlas | Gary K. Kunkle, Jr. | ||
Ellen R. Hoffing | Ran Gottfried | Herman Morris, Jr. | ||
Donal O’Connor | Gary K. Kunkle, Jr. |
(d) | Exhibits |
99.1 | Press release issued by Perrigo Company plc on November 6, 2014, furnished solely pursuant to Item 2.02 of Form 8-K. |
(Registrant) | ||||
PERRIGO COMPANY PLC | ||||
By: | /s/ Judy L. Brown | |||
Dated: | November 6, 2014 | Judy L. Brown | ||
Executive Vice President and | ||||
Chief Financial Officer | ||||
(Principal Accounting and Financial Officer) |
99.1 | Press release issued by Perrigo Company plc on November 6, 2014, furnished solely pursuant to Item 2.02 of Form 8-K. |
• | Fiscal first quarter net sales increased to a first quarter record of $952 million. |
• | Fiscal first quarter adjusted net income increased 30% to a first quarter record of $188 million, with reported GAAP net income of $96 million. Adjusted and GAAP diluted earnings per share were $1.40 and $0.72, respectively. |
• | Record fiscal first quarter adjusted gross margin of 44.4% (GAAP gross margin of 33.8%) and record fiscal first quarter adjusted operating margin of 26.0% (GAAP operating margin of 14.4%). |
• | Record first quarter operating cash flow of $195 million. |
• | Management continues to expect full-year fiscal 2015 adjusted earnings range of $7.20 to $7.50 per diluted share, an increase of 13% to 17% over fiscal 2014 adjusted earnings per share, and reported earnings of between $4.58 and $4.88 per diluted share. |
Fiscal 2015 | Fiscal 2014 | |||
First Quarter Ended | First Quarter Ended | YoY | ||
9/27/2014 | 9/28/2013 | % Change | ||
Net Sales | $951.5 | $933.4 | 2 | % |
Reported Net Income | $96.3 | $111.4 | -14 | % |
Adjusted Net Income | $187.5 | $143.9 | 30 | % |
Reported Diluted EPS | $0.72 | $1.18 | -39 | % |
Adjusted Diluted EPS | $1.40 | $1.52 | -8 | % |
Diluted Shares | 134.4 | 94.7 | 42 | % |
Fiscal 2015 | Fiscal 2014 | |||||
First Quarter Ended | First Quarter Ended | YoY | ||||
9/27/2014 | 9/28/2013 | % Change | ||||
Net Sales | $493.3 | $538.5 | -8 | % | ||
Reported Gross Profit | $152.8 | $176.9 | -14 | % | ||
Adjusted Gross Profit | $159.9 | $180.3 | -11 | % | ||
Reported Operating Income | $65.3 | $89.9 | -27 | % | ||
Adjusted Operating Income | $76.4 | $96.0 | -20 | % | ||
Reported Gross Margin | 31.0 | % | 32.9 | % | -190 bps | |
Adjusted Gross Margin | 32.4 | % | 33.5 | % | -110 bps | |
Reported Operating Margin | 13.2 | % | 16.7 | % | -350 bps | |
Adjusted Operating Margin | 15.5 | % | 17.8 | % | -230 bps |
Fiscal 2015 | Fiscal 2014 | |||||
First Quarter Ended | First Quarter Ended | YoY | ||||
9/27/2014 | 9/28/2013 | % Change | ||||
Net Sales | $125.3 | $129.0 | -3 | % | ||
Reported Gross Profit | $33.4 | $30.8 | +8 | % | ||
Adjusted Gross Profit | $36.5 | $33.9 | +8 | % | ||
Reported Operating Income | $8.6 | $7.7 | +12 | % | ||
Adjusted Operating Income | $15.9 | $15.1 | +5 | % | ||
Reported Gross Margin | 26.7 | % | 23.9 | % | +280 bps | |
Adjusted Gross Margin | 29.2 | % | 26.3 | % | +290 bps | |
Reported Operating Margin | 6.8 | % | 6.0 | % | +80 bps | |
Adjusted Operating Margin | 12.6 | % | 11.7 | % | +90 bps |
Fiscal 2015 | Fiscal 2014 | |||||
First Quarter Ended | First Quarter Ended | YoY | ||||
9/27/2014 | 9/28/2013 | % Change | ||||
Net Sales | $194.5 | $203.6 | -4 | % | ||
Reported Gross Profit | $96.4 | $112.5 | -14 | % | ||
Adjusted Gross Profit | $113.3 | $128.5 | -12 | % | ||
Reported Operating Income | $64.7 | $83.1 | -22 | % | ||
Adjusted Operating Income | $81.8 | $103.1 | -21 | % | ||
Reported Gross Margin | 49.6 | % | 55.2 | % | -560 bps | |
Adjusted Gross Margin | 58.3 | % | 63.1 | % | -480 bps | |
Reported Operating Margin | 33.3 | % | 40.8 | % | -750 bps | |
Adjusted Operating Margin | 42.1 | % | 50.6 | % | -850 bps |
Fiscal 2015 | Fiscal 2014 | |||||
First Quarter Ended | First Quarter Ended | YoY | ||||
9/27/2014 | 9/28/2013 | % Change | ||||
Net Sales | $24.8 | $43.2 | -43 | % | ||
Reported Gross Profit | $13.0 | $29.8 | -56 | % | ||
Adjusted Gross Profit | $13.5 | $30.3 | -55 | % | ||
Reported Operating Income | $7.1 | $22.4 | -69 | % | ||
Adjusted Operating Income | $7.6 | $22.9 | -67 | % | ||
Reported Gross Margin | 52.3 | % | 69.1 | % | -1,680 bps | |
Adjusted Gross Margin | 54.4 | % | 70.3 | % | -1,590 bps | |
Reported Operating Margin | 28.3 | % | 52.0 | % | -2,370 bps | |
Adjusted Operating Margin | 30.5 | % | 53.1 | % | -2,260 bps |
Fiscal 2015 | ||
First Quarter Ended | ||
9/27/2014 | ||
Net Sales | $91.9 | |
Reported Gross Profit | $19.4 | |
Adjusted Gross Profit | $91.9 | |
Reported Operating Income | $14.9 | |
Adjusted Operating Income | $87.8 | |
Reported Gross Margin | 21.1 | % |
Adjusted Gross Margin | 100.0 | % |
Reported Operating Margin | 16.2 | % |
Adjusted Operating Margin | 95.6 | % |
Three Months Ended | |||||||
September 27, 2014 | September 28, 2013 | ||||||
Net sales | $ | 951.5 | $ | 933.4 | |||
Cost of sales | 629.7 | 577.1 | |||||
Gross profit | 321.8 | 356.3 | |||||
Operating expenses | |||||||
Distribution | 14.4 | 13.2 | |||||
Research and development | 36.6 | 32.3 | |||||
Selling | 50.4 | 50.2 | |||||
Administration | 81.5 | 78.8 | |||||
Restructuring | 1.7 | 2.1 | |||||
Total operating expenses | 184.6 | 176.6 | |||||
Operating income | 137.2 | 179.7 | |||||
Interest expense, net | 25.9 | 21.4 | |||||
Other expense (income), net | 2.7 | 1.0 | |||||
Income before income taxes | 108.6 | 157.3 | |||||
Income tax expense | 12.3 | 45.9 | |||||
Net income | $ | 96.3 | $ | 111.4 | |||
Earnings per share | |||||||
Basic earnings per share | $ | 0.72 | $ | 1.18 | |||
Diluted earnings per share | $ | 0.72 | $ | 1.18 | |||
Weighted average shares outstanding | |||||||
Basic | 133.9 | 94.2 | |||||
Diluted | 134.4 | 94.7 | |||||
Dividends declared per share | $ | 0.105 | $ | 0.09 |
Three Months Ended | |||||||
September 27, 2014 | September 28, 2013 | ||||||
Net income | $ | 96.3 | $ | 111.4 | |||
Other comprehensive income (loss): | |||||||
Foreign currency translation adjustments | (63.8 | ) | 36.6 | ||||
Change in fair value of derivative financial instruments, net of tax of ($1.1) million and ($4.6) million, respectively | (2.1 | ) | (9.2 | ) | |||
Change in fair value of investment securities, net of tax of $0.3 million and $0 million, respectively | 0.6 | — | |||||
Change in post-retirement and pension liability adjustments, net of tax of $0 million and $0 million, respectively | — | (0.1 | ) | ||||
Other comprehensive income (loss), net of tax | (65.3 | ) | 27.3 | ||||
Comprehensive income | $ | 31.0 | $ | 138.7 |
September 27, 2014 | June 28, 2014 | ||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 891.5 | $ | 799.5 | |||
Investment securities | 21.6 | 5.9 | |||||
Accounts receivable, net of allowance for doubtful accounts of $2.6 million and $2.7 million, respectively | 869.4 | 935.1 | |||||
Inventories | 656.8 | 631.6 | |||||
Current deferred income taxes | 64.6 | 62.8 | |||||
Prepaid expenses and other current assets | 130.1 | 116.0 | |||||
Total current assets | 2,634.0 | 2,550.9 | |||||
Non-current assets | |||||||
Property and equipment, net | 761.7 | 779.9 | |||||
Goodwill and other indefinite-lived intangible assets | 3,503.0 | 3,543.8 | |||||
Other intangible assets, net | 6,671.8 | 6,787.0 | |||||
Non-current deferred income taxes | 28.5 | 23.6 | |||||
Other non-current assets | 182.0 | 195.0 | |||||
Total non-current assets | 11,147.0 | 11,329.3 | |||||
Total assets | $ | 13,781.0 | $ | 13,880.2 | |||
Liabilities and Shareholders’ Equity | |||||||
Current liabilities | |||||||
Accounts payable | $ | 309.0 | $ | 364.3 | |||
Short-term debt | — | 2.1 | |||||
Payroll and related taxes | 77.0 | 112.3 | |||||
Accrued customer programs | 274.5 | 256.5 | |||||
Accrued liabilities | 179.9 | 179.4 | |||||
Accrued income taxes | 31.7 | 17.4 | |||||
Current deferred income taxes | 4.3 | 1.1 | |||||
Current portion of long-term debt | 141.5 | 141.6 | |||||
Total current liabilities | 1,017.9 | 1,074.7 | |||||
Non-current liabilities | |||||||
Long-term debt, less current portion | 3,050.8 | 3,090.5 | |||||
Non-current deferred income taxes | 708.7 | 727.9 | |||||
Other non-current liabilities | 286.9 | 293.4 | |||||
Total non-current liabilities | 4,046.4 | 4,111.8 | |||||
Total liabilities | 5,064.3 | 5,186.5 | |||||
Commitments and contingencies | |||||||
Shareholders’ equity | |||||||
Controlling interest: | |||||||
Preferred shares, $0.0001 par value, 10 million shares authorized | — | — | |||||
Ordinary shares, €0.001 par value, 10 billion shares authorized | 6,685.2 | 6,678.2 | |||||
Accumulated other comprehensive income | 74.3 | 139.6 | |||||
Retained earnings | 1,957.2 | 1,875.1 | |||||
8,716.7 | 8,692.9 | ||||||
Noncontrolling interest | — | 0.8 | |||||
Total shareholders’ equity | 8,716.7 | 8,693.7 | |||||
Total liabilities and shareholders' equity | $ | 13,781.0 | $ | 13,880.2 | |||
Supplemental Disclosures of Balance Sheet Information | |||||||
Preferred shares, issued and outstanding | — | — | |||||
Ordinary shares, issued and outstanding | 133.9 | 133.8 |
Three Months Ended | |||||||
September 27, 2014 | September 28, 2013 | ||||||
Cash Flows From (For) Operating Activities | |||||||
Net income | $ | 96.3 | $ | 111.4 | |||
Adjustments to derive cash flows | |||||||
Depreciation and amortization | 126.6 | 47.7 | |||||
Share-based compensation | 8.8 | 5.9 | |||||
Unrealized loss on equity method investments | 3.1 | — | |||||
Non-cash restructuring charges | 1.7 | 1.9 | |||||
Income tax benefit from exercise of stock options | 1.5 | 1.8 | |||||
Excess tax benefit of stock transactions | (4.3 | ) | (7.2 | ) | |||
Deferred income taxes | (20.1 | ) | (14.6 | ) | |||
Subtotal | 213.6 | 146.9 | |||||
Changes in operating assets and liabilities, net of acquisitions | |||||||
Accounts receivable | 57.3 | (45.7 | ) | ||||
Inventories | (29.7 | ) | (12.0 | ) | |||
Accounts payable | (32.5 | ) | (67.6 | ) | |||
Payroll and related taxes | (34.9 | ) | (8.6 | ) | |||
Accrued customer programs | 18.1 | 27.5 | |||||
Accrued liabilities | 0.6 | 21.2 | |||||
Accrued income taxes | 14.6 | 34.6 | |||||
Other | (12.0 | ) | 2.4 | ||||
Subtotal | (18.5 | ) | (48.2 | ) | |||
Net cash from (for) operating activities | 195.1 | 98.7 | |||||
Cash Flows From (For) Investing Activities | |||||||
Additions to property and equipment | (31.7 | ) | (40.4 | ) | |||
(Purchase) return of investment | (0.1 | ) | — | ||||
Proceeds from sale of business | 1.1 | — | |||||
Proceeds from sale of land | — | 4.6 | |||||
Net cash from (for) investing activities | (30.7 | ) | (35.8 | ) | |||
Cash Flows From (For) Financing Activities | |||||||
Repayments of long-term debt | (39.5 | ) | — | ||||
Cash dividends | (14.1 | ) | (8.5 | ) | |||
Repurchase of common stock | (7.5 | ) | (7.3 | ) | |||
Settlements of contingent consideration | (5.0 | ) | — | ||||
Borrowings (repayments) of short-term debt, net | (2.1 | ) | 1.1 | ||||
Issuance of common stock | 2.6 | 3.5 | |||||
Excess tax benefit of stock transactions | 4.3 | 7.2 | |||||
Deferred financing fees | — | (24.8 | ) | ||||
Net cash from (for) financing activities | (61.3 | ) | (28.8 | ) | |||
Effect of exchange rate changes on cash | (11.1 | ) | 2.6 | ||||
Net increase (decrease) in cash and cash equivalents | 92.0 | 36.7 | |||||
Cash and cash equivalents, beginning of period | 799.5 | 779.9 | |||||
Cash and cash equivalents, end of period | $ | 891.5 | $ | 816.6 | |||
Supplemental Disclosures of Cash Flow Information | |||||||
Cash paid/received during the period for: | |||||||
Interest paid | $ | 5.2 | $ | 1.7 | |||
Interest received | $ | 0.2 | $ | 0.2 | |||
Income taxes paid | $ | 10.9 | $ | 22.1 | |||
Income taxes refunded | $ | 0.5 | $ | 0.8 |
Table I | |||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||
(in millions, except per share amounts) | |||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||
Consolidated | September 27, 2014 | September 28, 2013 | % Change | ||||||||||||||||||||||||||
GAAP | Non-GAAP Adjustments | As Adjusted | GAAP* | Non-GAAP Adjustments* | As Adjusted* | GAAP | As Adjusted | ||||||||||||||||||||||
Net sales | $ | 951.5 | $ | — | $ | 951.5 | $ | 933.4 | $ | — | $ | 933.4 | 2 | % | 2 | % | |||||||||||||
Cost of sales | 629.7 | 100.5 | (a) | 529.2 | 577.1 | 23.5 | (a) | 553.7 | 9 | % | -4 | % | |||||||||||||||||
Gross profit | 321.8 | 100.5 | 422.3 | 356.3 | 23.5 | 379.7 | -10 | % | 11 | % | |||||||||||||||||||
Operating expenses | |||||||||||||||||||||||||||||
Distribution | 14.4 | — | 14.4 | 13.2 | — | 13.2 | 9 | % | 9 | % | |||||||||||||||||||
Research and development | 36.6 | — | 36.6 | 32.3 | — | 32.3 | 13 | % | 13 | % | |||||||||||||||||||
Selling | 50.4 | 5.6 | (a) | 44.8 | 50.2 | 5.5 | (a) | 44.6 | — | % | — | % | |||||||||||||||||
Administration | 81.5 | 2.3 | (a,b) | 79.2 | 78.8 | 15.4 | (a,b,d) | 63.4 | 3 | % | 25 | % | |||||||||||||||||
Restructuring | 1.7 | 1.7 | (c) | — | 2.1 | 2.1 | (c) | — | -18 | % | NM | ||||||||||||||||||
Total operating expenses | 184.6 | 9.6 | 175.0 | 176.6 | 23.1 | 153.5 | 5 | % | 14 | % | |||||||||||||||||||
Operating income | 137.2 | 110.1 | 247.3 | 179.7 | 46.5 | 226.2 | -24 | % | 9 | % | |||||||||||||||||||
Interest expense, net | 25.9 | — | 25.9 | 21.4 | 2.8 | (b) | 18.7 | 20 | % | 26 | % | ||||||||||||||||||
Other expense (income), net | 2.7 | 1.9 | (e) | 0.8 | 1.0 | — | 1.0 | NM | NM | ||||||||||||||||||||
Income before income taxes | 108.6 | 112.0 | 220.6 | 157.3 | 49.3 | 206.5 | -31 | % | 7 | % | |||||||||||||||||||
Income tax expense | 12.3 | 20.8 | (f) | 33.1 | 45.9 | 16.8 | (f) | 62.7 | -73 | % | -47 | % | |||||||||||||||||
Net income | $ | 96.3 | $ | 91.2 | $ | 187.5 | $ | 111.4 | $ | 32.5 | $ | 143.9 | -14 | % | 30 | % | |||||||||||||
Diluted earnings per share | $ | 0.72 | $ | 1.40 | $ | 1.18 | $ | 1.52 | -39 | % | -8 | % | |||||||||||||||||
Diluted weighted average shares outstanding | 134.4 | 134.4 | 94.7 | 94.7 | 42 | % | 42 | % | |||||||||||||||||||||
Selected ratios as a percentage of net sales** | |||||||||||||||||||||||||||||
Gross profit | 33.8 | % | 44.4 | % | 38.2 | % | 40.7 | % | |||||||||||||||||||||
Operating expenses | 19.4 | % | 18.4 | % | 18.9 | % | 16.4 | % | |||||||||||||||||||||
Operating income | 14.4 | % | 26.0 | % | 19.3 | % | 24.2 | % |
* Amounts may not sum or cross-foot due to rounding | |||||||||||||||
**Ratios as a % to net sales may not calculate due to rounding | |||||||||||||||
NM - Calculations are not meaningful | |||||||||||||||
(a) Acquisition-related amortization | |||||||||||||||
(b) Acquisition and integration-related charges | |||||||||||||||
(c) Restructuring and other integration-related charges | |||||||||||||||
(d) Litigation settlement of $2.5 million | |||||||||||||||
(e) Equity method investment losses totaling $3.1 million and a $1.2 million investment distribution | |||||||||||||||
(f) Total tax effect for non-GAAP pre-tax adjustments | |||||||||||||||
Table II | |||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||||||||||||
REPORTABLE SEGMENTS | |||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||
Consumer Healthcare | September 27, 2014 | September 28, 2013 | % Change | ||||||||||||||||||||||||||
GAAP | Non-GAAP Adjustments | As Adjusted | GAAP* | Non-GAAP Adjustments* | As Adjusted* | GAAP | As Adjusted | ||||||||||||||||||||||
Net sales | $ | 493.3 | $ | — | $ | 493.3 | $ | 538.5 | $ | — | $ | 538.5 | -8 | % | -8 | % | |||||||||||||
Cost of sales | 340.5 | 7.1 | (a) | 333.4 | 361.5 | 3.4 | (a) | 358.1 | -6 | % | -7 | % | |||||||||||||||||
Gross profit | 152.8 | 7.1 | 159.9 | 176.9 | 3.4 | 180.3 | -14 | % | -11 | % | |||||||||||||||||||
Operating expenses | 87.5 | 4.0 | (a,c) | 83.5 | 87.0 | 2.7 | (a,c) | 84.3 | 1 | % | -1 | % | |||||||||||||||||
Operating income | $ | 65.3 | $ | 11.1 | $ | 76.4 | $ | 89.9 | $ | 6.1 | $ | 96.0 | -27 | % | -20 | % | |||||||||||||
Selected ratios as a percentage of net sales** | |||||||||||||||||||||||||||||
Gross profit | 31.0 | % | 32.4 | % | 32.9 | % | 33.5 | % | |||||||||||||||||||||
Operating expenses | 17.7 | % | 16.9 | % | 16.2 | % | 15.7 | % | |||||||||||||||||||||
Operating income | 13.2 | % | 15.5 | % | 16.7 | % | 17.8 | % | |||||||||||||||||||||
Nutritionals | September 27, 2014 | September 28, 2013 | % Change | ||||||||||||||||||||||||||
GAAP | Non-GAAP Adjustments | As Adjusted | GAAP* | Non-GAAP Adjustments* | As Adjusted* | GAAP | As Adjusted | ||||||||||||||||||||||
Net sales | $ | 125.3 | $ | — | $ | 125.3 | $ | 129.0 | $ | — | $ | 129.0 | -3 | % | -3 | % | |||||||||||||
Cost of sales | 91.8 | 3.1 | (a) | 88.7 | 98.2 | 3.1 | (a) | 95.1 | -7 | % | -7 | % | |||||||||||||||||
Gross profit | 33.4 | 3.1 | 36.5 | 30.8 | 3.1 | 33.9 | 8 | % | 8 | % | |||||||||||||||||||
Operating expenses | 24.9 | 4.2 | (a) | 20.7 | 23.1 | 4.3 | (a) | 18.8 | 7 | % | 10 | % | |||||||||||||||||
Operating income | $ | 8.6 | $ | 7.3 | $ | 15.9 | $ | 7.7 | $ | 7.4 | $ | 15.1 | 12 | % | 5 | % | |||||||||||||
Selected ratios as a percentage of net sales** | |||||||||||||||||||||||||||||
Gross profit | 26.7 | % | 29.2 | % | 23.9 | % | 26.3 | % | |||||||||||||||||||||
Operating expenses | 19.9 | % | 16.5 | % | 17.9 | % | 14.6 | % | |||||||||||||||||||||
Operating income | 6.8 | % | 12.6 | % | 6.0 | % | 11.7 | % |
Table II continued | |||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||||||||||||
REPORTABLE SEGMENTS | |||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||
Rx Pharmaceuticals | September 27, 2014 | September 28, 2013 | % Change | ||||||||||||||||||||||||||
GAAP | Non-GAAP Adjustments | As Adjusted | GAAP* | Non-GAAP Adjustments* | As Adjusted* | GAAP | As Adjusted | ||||||||||||||||||||||
Net sales | $ | 194.5 | $ | — | $ | 194.5 | $ | 203.6 | $ | — | $ | 203.6 | -4 | % | -4 | % | |||||||||||||
Cost of sales | 98.1 | 16.9 | (a) | 81.2 | 91.1 | 16.0 | (a) | 75.1 | 8 | % | 8 | % | |||||||||||||||||
Gross profit | 96.4 | 16.9 | 113.3 | 112.5 | 16.0 | 128.5 | -14 | % | -12 | % | |||||||||||||||||||
Operating expenses | 31.7 | 0.2 | (a) | 31.5 | 29.4 | 4.0 | (a,c,d) | 25.4 | 8 | % | 24 | % | |||||||||||||||||
Operating income | $ | 64.7 | $ | 17.1 | $ | 81.8 | $ | 83.1 | $ | 20.0 | $ | 103.1 | -22 | % | -21 | % | |||||||||||||
Selected ratios as a percentage of net sales** | |||||||||||||||||||||||||||||
Gross profit | 49.6 | % | 58.3 | % | 55.2 | % | 63.1 | % | |||||||||||||||||||||
Operating expenses | 16.3 | % | 16.2 | % | 14.4 | % | 12.5 | % | |||||||||||||||||||||
Operating income | 33.3 | % | 42.1 | % | 40.8 | % | 50.6 | % | |||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||
API | September 27, 2014 | September 28, 2013 | % Change | ||||||||||||||||||||||||||
GAAP | Non-GAAP Adjustments | As Adjusted | GAAP* | Non-GAAP Adjustments* | As Adjusted* | GAAP | As Adjusted | ||||||||||||||||||||||
Net sales | $ | 24.8 | $ | — | $ | 24.8 | $ | 43.2 | $ | — | $ | 43.2 | -43 | % | -43 | % | |||||||||||||
Cost of sales | 11.8 | 0.5 | (a) | 11.3 | 13.3 | 0.5 | (a) | 12.8 | -11 | % | -12 | % | |||||||||||||||||
Gross profit | 13.0 | 0.5 | 13.5 | 29.8 | 0.5 | 30.3 | -56 | % | -55 | % | |||||||||||||||||||
Operating expenses | 5.9 | — | 5.9 | 7.4 | — | 7.4 | -20 | % | -20 | % | |||||||||||||||||||
Operating income | $ | 7.1 | $ | 0.5 | $ | 7.6 | $ | 22.4 | $ | 0.5 | $ | 22.9 | -69 | % | -67 | % | |||||||||||||
Selected ratios as a percentage of net sales** | |||||||||||||||||||||||||||||
Gross profit | 52.3 | % | 54.4 | % | 69.1 | % | 70.3 | % | |||||||||||||||||||||
Operating expenses | 24.0 | % | 24.0 | % | 17.1 | % | 17.1 | % | |||||||||||||||||||||
Operating income | 28.3 | % | 30.5 | % | 52.0 | % | 53.1 | % |
Table II continued | |||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||||||||||||
REPORTABLE SEGMENTS | |||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||
Specialty Sciences | September 27, 2014 | ||||||||||||||||||||||||||||
GAAP | Non-GAAP Adjustments | As Adjusted | |||||||||||||||||||||||||||
Net sales | $ | 91.9 | $ | — | $ | 91.9 | |||||||||||||||||||||||
Cost of sales | 72.5 | 72.5 | (a) | — | |||||||||||||||||||||||||
Gross profit | 19.4 | 72.5 | 91.9 | ||||||||||||||||||||||||||
Operating expenses | 4.5 | 0.4 | (a) | 4.1 | |||||||||||||||||||||||||
Operating income | $ | 14.9 | $ | 72.9 | $ | 87.8 | |||||||||||||||||||||||
Selected ratios as a percentage of net sales** | |||||||||||||||||||||||||||||
Gross profit | 21.1 | % | 100.0 | % | |||||||||||||||||||||||||
Operating expenses | 4.9 | % | 4.4 | % | |||||||||||||||||||||||||
Operating income | 16.2 | % | 95.6 | % | |||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||
Other | September 27, 2014 | September 28, 2013 | % Change | ||||||||||||||||||||||||||
GAAP | Non-GAAP Adjustments | As Adjusted | GAAP* | Non-GAAP Adjustments* | As Adjusted* | GAAP | As Adjusted | ||||||||||||||||||||||
Net sales | $ | 21.7 | $ | — | $ | 21.7 | $ | 19.1 | $ | — | $ | 19.1 | 14 | % | 14 | % | |||||||||||||
Cost of sales | 15.0 | 0.4 | (a) | 14.6 | 12.9 | 0.4 | (a) | 12.5 | 16 | % | 17 | % | |||||||||||||||||
Gross profit | 6.7 | 0.4 | 7.1 | 6.3 | 0.4 | 6.7 | 6 | % | 6 | % | |||||||||||||||||||
Operating expenses | 5.8 | — | 5.8 | 5.0 | — | 5.0 | 16 | % | 16 | % | |||||||||||||||||||
Operating income | $ | 0.9 | $ | 0.4 | $ | 1.3 | $ | 1.2 | $ | 0.4 | $ | 1.6 | -25 | % | -19 | % | |||||||||||||
Selected ratios as a percentage of net sales** | |||||||||||||||||||||||||||||
Gross profit | 30.9 | % | 32.9 | % | 32.4 | % | 34.7 | % | |||||||||||||||||||||
Operating expenses | 26.9 | % | 26.9 | % | 26.2 | % | 26.2 | % | |||||||||||||||||||||
Operating income | 4.0 | % | 5.9 | % | 6.2 | % | 8.5 | % |
* Amounts may not sum or cross-foot due to rounding | |||||||||||||||
**Ratios as a % to net sales may not calculate due to rounding | |||||||||||||||
NM - Calculations are not meaningful | |||||||||||||||
(a) Acquisition-related amortization | |||||||||||||||
(b) Acquisition and integration-related charges | |||||||||||||||
(c) Restructuring and other integration-related charges | |||||||||||||||
(d) Litigation settlement of $2.5 million | |||||||||||||||
(e) Equity method investment losses totaling $3.1 million and a $1.2 million investment distribution | |||||||||||||||
(f) Total tax effect for non-GAAP pre-tax adjustments |
Table III | ||
PERRIGO COMPANY PLC | ||
FY 2015 GUIDANCE AND FY 2014 EPS | ||
RECONCILIATION OF NON-GAAP MEASURES | ||
(unaudited) | ||
Fiscal 2015 Guidance | ||
FY15 reported diluted EPS range | $4.58 - $4.88 | |
Acquisition-related amortization (1) | 2.59 | |
Restructuring and impairments | 0.01 | |
Acquisition-related costs | 0.01 | |
Losses on Elan equity method investments | 0.02 | |
Distributions from investments | (0.01) | |
FY15 adjusted diluted EPS range | $7.20 - $7.50 | |
Fiscal 2014 | ||
FY14 reported diluted EPS | $1.77 | |
Acquisition-related costs | 2.06 | |
Acquisition-related amortization (1) | 1.93 | |
Restructuring and impairments | 0.34 | |
Charges associated with litigation settlements | 0.11 | |
Losses on sales of investments | 0.09 | |
Losses on Elan equity method investments | 0.06 | |
Charges associated with write-offs of in-process R&D | 0.03 | |
Earnings associated with escrow settlement | (0.01) | |
Charge associated with contingent consideration adjustment | 0.01 | |
FY14 adjusted diluted EPS | $6.39 | |
(1) Amortization of acquired intangible assets related to business combinations and asset acquisitions. |