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 assets related to business combinations and asset acquisitions |
• | Goodwill, intangible assets, and assets held-for sale impairment charges |
• | Restructuring charges related to organizational improvements |
• | Operating results attributable to held-for-sale businesses |
• | Acquisition and integration-related charges |
• | Contingent consideration fair value adjustment |
• | Loss on early debt extinguishment |
• | Non-GAAP tax adjustments |
• | Amortization of acquired assets related to business combinations and asset acquisitions |
• | Amortization of inventory fair value adjustments related to acquisitions |
• | Restructuring charges related to completed business acquisition and organizational improvements |
• | Losses on derivatives associated primarily with hedging an acquisition's foreign currency-denominated purchase price |
• | Acquisition and integration-related charges |
• | Legal and consulting fees related to hostile takeover defense |
• | Equity method investment losses |
• | Non-GAAP adjustment to tax expense associated with debt restructuring for the acquisition of Omega |
• | Non-GAAP tax adjustments |
• | Amortization of acquired assets related to business combinations and asset acquisitions |
• | Goodwill, intangible asset, held-for-sale and investment impairment charges |
• | Acquisition, integration and restructuring-related charges |
• | Operating results attributable to held-for-sale businesses |
• | Equity method investment losses |
• | Tax effect of pretax Non-GAAP adjustments |
• | Amortization of acquired assets related to business combinations and asset acquisitions |
• | Losses on derivatives associated with hedging an acquisition's foreign currency-denominated purchase price |
• | Amortization of inventory and fixed asset fair value adjustments related to acquisitions |
• | Goodwill, intangible asset, held-for-sale and investment impairment charges |
• | Legal and consulting fees related to hostile takeover defense |
• | Acquisition and integration-related charges |
• | Restructuring charges related to completed business acquisition and organizational improvements |
• | Financing fees |
• | Loss on early debt extinguishment |
• | Payment made in connection with a research and development arrangement |
• | Equity method investment losses |
• | Non-GAAP tax adjustment |
(d) | Exhibits |
99.1 | Press Release issued by Perrigo Company plc on November 10, 2016, furnished solely pursuant to Item 2.02 of Form 8-K. |
(Registrant) | ||||
PERRIGO COMPANY PLC | ||||
By: | /s/ Judy L. Brown | |||
Dated: | November 10, 2016 | Judy L. Brown | ||
Executive Vice President, Business Operations | ||||
and Chief Financial Officer | ||||
(Principal Accounting and Financial Officer) |
99.1 | Press Release issued by Perrigo Company plc on November 10, 2016, furnished solely pursuant to Item 2.02 of Form 8-K. |
• | Delivered third quarter GAAP ("reported") net sales of $1.4 billion and non-GAAP ("adjusted") net sales of $1.3 billion, excluding sales of $22 million from held-for-sale businesses* |
• | Delivered third quarter reported net loss of $1.3 billion and reported diluted loss per share of $8.76, driven by goodwill impairment charge of $804 million and brand intangible assets impairment charge of $866 million; delivered third quarter reported gross margin of 37.4%, and third quarter reported operating margin of (111.8)% |
• | Realized adjusted net income of $236 million and adjusted diluted earnings per share of $1.65; achieved third quarter adjusted gross margin of 47.5% with third quarter adjusted operating margin of 25.8% |
• | Consumer-facing businesses achieved reported net sales of $973 million, or adjusted net sales of $952 million excluding sales from held-for-sale businesses, comprising in excess of 71% of reported and adjusted net sales in the quarter |
• | Board of Directors approved exploration of strategic alternatives for Tysabri® royalty stream and continues strategic review of the Company portfolio; anticipates completion of this review in the first quarter of 2017 |
• | Appointed two new independent Directors to Perrigo Board: Geoffrey M. Parker, former CFO of Anacor Pharmaceuticals on November 7, 2016; and Theodore R. Samuels, President of Capital Guardian Trust Company, effective January 4, 2017 |
Third Quarter Ended | Third Quarter Ended | YoY | Constant Currency | |||||||
10/1/2016 | 9/26/2015 | % Change | % Change | |||||||
Reported Net Sales | $1,355 | $1,345 | 1 | % | ||||||
Reported Net Income (Loss) | $(1,255) | $113 | NM | |||||||
Reported Diluted Earnings (Loss) per Share | $(8.76) | $0.77 | NM | |||||||
Reported Diluted Shares | 143.3 | 146.9 | (2 | )% | ||||||
Adjusted Net Sales(1) | $1,333 | $1,304 | 2 | % | 3 | % | ||||
Adjusted Net Income | $236 | $258 | (9 | )% | ||||||
Adjusted Diluted Earnings per Share | $1.65 | $1.76 | (6 | )% | ||||||
Adjusted Diluted Shares | 143.6 | 146.9 | (2 | )% |
(1) | Third quarter 2016 net sales exclude $22 million of net sales from held-for-sale businesses and divestitures (primarily U.S. VMS). For comparative purposes, third quarter 2015 net sales have been adjusted in this presentation to exclude $41 million of sales attributable to held-for-sale businesses. This 2015 net sales adjustment does not impact any other prior year amounts or metrics. |
Third Quarter Ended | Third Quarter Ended | YoY | Constant Currency | ||||||||
10/1/2016 | 9/26/2015 | % Change | % Change | ||||||||
Reported Net Sales | $669 | $675 | (1 | )% | |||||||
Reported Gross Profit | $217 | $231 | (6 | )% | |||||||
Reported Gross Margin | 32.4 | % | 34.2 | % | (180) bps | ||||||
Reported Operating Income | $100 | $117 | (15 | )% | |||||||
Reported Operating Margin | 15.0 | % | 17.4 | % | (240) bps | ||||||
Adjusted Net Sales(1) | $648 | $634 | 2% | 3 | % | ||||||
Adjusted Gross Profit | $227 | $245 | (7 | )% | |||||||
Adjusted Gross Margin(2) | 35.0 | % | 36.2 | % | (120) bps | ||||||
Adjusted Operating Income | $128 | $139 | (7 | )% | |||||||
Adjusted Operating Margin(2) | 19.8 | % | 20.5 | % | (70) bps |
(1) | Third quarter adjusted 2016 net sales exclude $21 million from the U.S. VMS business, which was sold in the third quarter 2016. For comparative purposes, third quarter 2015 net sales have been adjusted in this presentation to exclude $41 million of sales attributable to the U.S. VMS business. This 2015 net sales adjustment does not impact any other prior year amounts or metrics. |
Third Quarter Ended | Third Quarter Ended | YoY | Constant Currency | ||||||||
10/1/2016 | 9/26/2015 | % Change | % Change | ||||||||
Reported Net Sales | $304 | $302 | 1% | ||||||||
Reported Gross Profit | $132 | $164 | (20)% | ||||||||
Reported Gross Margin | 43.3 | % | 54.4 | % | (1,110) bps | ||||||
Reported Operating Income (Loss) | $(1,684) | $4 | NM | ||||||||
Reported Operating Margin | (554.1 | )% | 1.4 | % | NM | ||||||
Adjusted Net Sales(1) | $304 | $302 | 1% | 2 | % | ||||||
Adjusted Gross Profit | $144 | $169 | (15)% | ||||||||
Adjusted Gross Margin(2) | 47.5 | % | 56.0 | % | (850 | ) bps | |||||
Adjusted Operating Income | $30 | $44 | (31)% | ||||||||
Adjusted Operating Margin(2) | 10.0 | % | 14.6 | % | (460 | ) bps |
(1) | Third quarter 2016 net sales exclude sales from a European sports brand, which is currently held-for-sale. |
Third Quarter Ended | Third Quarter Ended | YoY | Constant Currency | ||||||||
10/1/2016 | 9/26/2015 | % Change | % Change | ||||||||
Reported Net Sales | $267 | $260 | 3% | 4 | % | ||||||
Reported Gross Profit | $128 | $130 | (2 | )% | |||||||
Reported Gross Margin | 47.9 | % | 50.1 | % | (220) bps | ||||||
Reported Operating Income | $78 | $91 | (14 | )% | |||||||
Reported Operating Margin | 29.1 | % | 34.9 | % | (580) bps | ||||||
Adjusted Gross Profit | $159 | $149 | 7% | ||||||||
Adjusted Gross Margin | 59.3 | % | 57.2 | % | 210 bps | ||||||
Adjusted Operating Income | $114 | $110 | 4% | ||||||||
Adjusted Operating Margin | 42.5 | % | 42.1 | % | 40 bps |
Third Quarter Ended | Third Quarter Ended | YoY | Constant Currency | ||||||||
10/1/2016 | 9/26/2015 | % Change | % Change | ||||||||
Net Sales | $93 | $85 | 10% | 11 | % | ||||||
Reported Gross Profit | $21 | $12 | 71% | ||||||||
Reported Gross Margin | 22.1 | % | 14.2 | % | 790 | bps | |||||
Reported Operating Income | $23 | $9 | 159% | ||||||||
Reported Operating Margin | 25.0 | % | 10.7 | % | 1,430 | bps | |||||
Adjusted Gross Profit | $93 | $85 | 10% | ||||||||
Adjusted Gross Margin | 100.0 | % | 100.0 | % | — | ||||||
Adjusted Operating Income | $96 | $82 | 17% | ||||||||
Adjusted Operating Margin | 103.0 | % | 96.9 | % | 610 | bps |
Three Months Ended | Nine Months Ended | ||||||||||||||
October 1, 2016 | September 26, 2015 | October 1, 2016 | September 26, 2015 | ||||||||||||
Net sales | $ | 1,354.9 | $ | 1,344.7 | $ | 4,219.1 | $ | 3,925.4 | |||||||
Cost of sales | 848.6 | 795.9 | 2,622.7 | 2,369.7 | |||||||||||
Gross profit | 506.3 | 548.8 | 1,596.4 | 1,555.7 | |||||||||||
Operating expenses | |||||||||||||||
Distribution | 21.6 | 24.9 | 65.9 | 63.3 | |||||||||||
Research and development | 50.2 | 41.6 | 142.5 | 139.7 | |||||||||||
Selling | 154.6 | 167.9 | 506.9 | 391.6 | |||||||||||
Administration | 108.6 | 123.6 | 316.8 | 343.3 | |||||||||||
Impairment charges | 1,679.9 | — | 2,127.1 | — | |||||||||||
Restructuring | 6.6 | 2.2 | 17.9 | 3.1 | |||||||||||
Total operating expenses | 2,021.5 | 360.2 | 3,177.1 | 941.0 | |||||||||||
Operating income (loss) | (1,515.2 | ) | 188.6 | (1,580.7 | ) | 614.7 | |||||||||
Interest expense, net | 54.6 | 43.4 | 163.2 | 132.7 | |||||||||||
Other expense, net | 1.0 | 13.0 | 34.1 | 294.2 | |||||||||||
Loss on extinguishment of debt | 0.7 | — | 1.1 | 0.9 | |||||||||||
Income (loss) before income taxes | (1,571.5 | ) | 132.2 | (1,779.1 | ) | 186.9 | |||||||||
Income tax expense (benefit) | (316.3 | ) | 19.6 | (383.7 | ) | 112.7 | |||||||||
Net income (loss) | $ | (1,255.2 | ) | $ | 112.6 | $ | (1,395.4 | ) | $ | 74.2 | |||||
Income (loss) per share | |||||||||||||||
Basic | $ | (8.76 | ) | $ | 0.77 | $ | (9.74 | ) | $ | 0.51 | |||||
Diluted | $ | (8.76 | ) | $ | 0.77 | $ | (9.74 | ) | $ | 0.51 | |||||
Weighted-average shares outstanding | |||||||||||||||
Basic | 143.3 | 146.3 | 143.2 | 144.4 | |||||||||||
Diluted | 143.3 | 146.9 | 143.2 | 145.0 | |||||||||||
Dividends declared per share | $ | 0.145 | $ | 0.125 | $ | 0.435 | $ | 0.375 |
(Unaudited) | |||||||
October 1, 2016 | December 31, 2015 | ||||||
Assets | |||||||
Cash and cash equivalents | $ | 362.7 | $ | 417.8 | |||
Accounts receivable, net of allowance for doubtful accounts of $4.4 million and $3.0 million, respectively | 1,129.2 | 1,193.1 | |||||
Inventories | 884.6 | 844.4 | |||||
Prepaid expenses and other current assets | 250.6 | 289.1 | |||||
Total current assets | 2,627.1 | 2,744.4 | |||||
Property and equipment, net | 881.3 | 886.2 | |||||
Goodwill and other indefinite-lived intangible assets | 5,282.7 | 7,281.2 | |||||
Other intangible assets, net | 8,340.9 | 8,190.5 | |||||
Non-current deferred income taxes | 129.3 | 54.6 | |||||
Other non-current assets | 206.3 | 237.0 | |||||
Total non-current assets | 14,840.5 | 16,649.5 | |||||
Total assets | $ | 17,467.6 | $ | 19,393.9 | |||
Liabilities and Shareholders’ Equity | |||||||
Liabilities | |||||||
Accounts payable | $ | 507.9 | $ | 554.9 | |||
Payroll and related taxes | 106.8 | 125.3 | |||||
Accrued customer programs | 325.5 | 398.0 | |||||
Accrued liabilities | 258.7 | 308.4 | |||||
Accrued income taxes | 76.2 | 85.2 | |||||
Current indebtedness | 265.0 | 1,018.3 | |||||
Total current liabilities | 1,540.1 | 2,490.1 | |||||
Long-term debt, less current portion | 5,638.0 | 4,971.6 | |||||
Non-current deferred income taxes | 1,169.3 | 1,563.7 | |||||
Other non-current liabilities | 448.9 | 332.4 | |||||
Total non-current liabilities | 7,256.2 | 6,867.7 | |||||
Total liabilities | 8,796.3 | 9,357.8 | |||||
Commitments and contingencies | |||||||
Shareholders’ equity | |||||||
Preferred shares, $0.0001 par value, 10 million shares authorized | — | — | |||||
Ordinary shares, €0.001 par value, 10 billion shares authorized | 8,151.4 | 8,144.6 | |||||
Accumulated other comprehensive income | 71.5 | (15.5 | ) | ||||
Retained earnings | 449.0 | 1,907.6 | |||||
Total controlling interest | 8,671.9 | 10,036.7 | |||||
Noncontrolling interest | (0.6 | ) | (0.6 | ) | |||
Total shareholders’ equity | 8,671.3 | 10,036.1 | |||||
Total liabilities and shareholders' equity | $ | 17,467.6 | $ | 19,393.9 | |||
Supplemental Disclosures of Balance Sheet Information | |||||||
Preferred shares, issued and outstanding | — | — | |||||
Ordinary shares, issued and outstanding | 143.4 | 143.1 |
TABLE I | |||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||
SELECTED CONSOLIDATED INFORMATION | |||||||||||||||
(in millions, except per share amounts) | |||||||||||||||
(unaudited) | |||||||||||||||
Three Months Ended October 1, 2016 | |||||||||||||||
Consolidated | Net Sales | Gross Profit | Operating Income (Loss) | Net Income (Loss) | Diluted Earnings (Loss) per Share | ||||||||||
Reported | $ | 1,354.9 | $ | 506.3 | $ | (1,515.2 | ) | $ | (1,255.2 | ) | $ | (8.76 | ) | ||
Adjustments: | |||||||||||||||
Amortization expense related primarily to acquired intangible assets | — | 129.4 | 163.8 | 163.8 | 1.15 | ||||||||||
Impairment charges | — | — | 1,679.9 | 1,679.9 | 11.70 | ||||||||||
Restructuring charges | — | — | 6.6 | 6.6 | 0.05 | ||||||||||
Acquisition and integration-related charges | — | — | 0.5 | 0.5 | — | ||||||||||
Operating results attributable to held-for-sale businesses* | (21.8 | ) | (2.8 | ) | 3.6 | 4.0 | 0.03 | ||||||||
Contingent consideration fair value adjustment | — | — | 4.8 | 5.1 | 0.04 | ||||||||||
Loss on early debt extinguishment | — | — | — | (0.4 | ) | — | |||||||||
Non-GAAP tax adjustments*** | — | — | — | (368.0 | ) | (2.56 | ) | ||||||||
Adjusted | $ | 1,333.1 | $ | 632.9 | $ | 344.0 | $ | 236.3 | $ | 1.65 | |||||
As a % of adjusted net sales | 47.5 | % | 25.8 | % | |||||||||||
Diluted weighted average shares outstanding | 143.3 | ||||||||||||||
Reported | |||||||||||||||
Effect of dilution as reported amount was a loss, while adjusted amount was income**. | 0.3 | ||||||||||||||
Adjusted | 143.6 | ||||||||||||||
*Held-for-sale businesses include the U.S. VMS business, European sports brand, and India API business | |||||||||||||||
**In the period of a net loss, diluted shares outstanding equal basic shares outstanding. | |||||||||||||||
*** The non-GAAP tax adjustment includes the following: (1) $324.0 million of tax effects of pretax non-GAAP adjustments that are calculated based upon the specific rate of the applicable jurisdiction of the pretax item; (2) a $21.6 million effect on non-GAAP income taxes related to the interim tax accounting requirements within ASC 740, Income Taxes; and (3) $22.4 million of discrete income tax adjustments related to impairment calculations for BCH intangible assets, which includes revisions to the weighted average blended tax rates used to calculate opening balance sheet deferred tax liabilities, jurisdictional tax rate changes in Italy, UK & Germany and the related impact on valuation allowances associated with the intangible assets. The GAAP tax benefit recorded in the current quarter related to these items has been excluded from non-GAAP net income. |
TABLE I (CONTINUED) | ||||||
PERRIGO COMPANY PLC | ||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||
SELECTED CONSOLIDATED INFORMATION | ||||||
(in millions, except per share amounts) | ||||||
(unaudited) | ||||||
Three Months Ended September 26, 2015 | ||||||
Consolidated | Net Income | Diluted Earnings per Share | ||||
Reported | $ | 112.6 | $ | 0.77 | ||
Adjustments: | ||||||
Amortization expense related primarily to acquired intangible assets | 147.6 | 1.00 | ||||
Acquisition and integration-related charges | 3.9 | 0.03 | ||||
Amortization of inventory fair value adjustments related to acquisitions | 1.1 | 0.01 | ||||
Legal and consulting fees related to Mylan defense | 15.6 | 0.11 | ||||
Derivative losses | 4.8 | 0.03 | ||||
Losses from equity method investments | 4.2 | 0.03 | ||||
Restructuring charges | 2.2 | 0.01 | ||||
Non-GAAP tax adjustments** | (33.7 | ) | (0.23 | ) | ||
Adjusted | $ | 258.3 | $ | 1.76 | ||
Diluted weighted average shares outstanding | 146.9 | |||||
For Comparative Purposes* | Net Sales | |||||
Reported | $ | 1,344.7 | ||||
Operating results attributable to held-for-sale businesses | (40.9 | ) | ||||
Adjusted | $ | 1,303.8 | ||||
*2015 net sales adjustment made for 2016 adjusted net sales comparison purposes only and does not change any other prior year financial information or metrics as businesses were not held-for-sale in 2015. | ||||||
** The non-GAAP tax adjustment includes the following: (1) $31.8 million of tax effects of pretax non-GAAP adjustments that are calculated based upon the specific rate of the applicable jurisdiction of the pretax item; and (2) a $1.9 million effect on non-GAAP income taxes related to the interim tax accounting requirements within ASC 740, Income Taxes. The GAAP tax benefit recorded in the current quarter related to these items has been excluded from non-GAAP net income. |
TABLE II | ||||||||||||||||||||
PERRIGO COMPANY PLC | ||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||
SELECTED SEGMENT INFORMATION | ||||||||||||||||||||
(in millions) | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||
Three Months Ended | Three Months Ended | |||||||||||||||||||
October 1, 2016 | September 26, 2015 | |||||||||||||||||||
Consumer Healthcare (CHC) | Net Sales | Gross Profit | Operating Income | Net Sales | Gross Profit | Operating Income | ||||||||||||||
Reported | $ | 669.1 | $ | 216.8 | $ | 100.1 | $ | 675.2 | $ | 231.0 | $ | 117.3 | ||||||||
Adjustments: | ||||||||||||||||||||
Amortization expense related to acquired intangible assets | — | 13.2 | 19.2 | 13.2 | 19.3 | |||||||||||||||
Amortization of inventory fair value adjustments related to acquisitions | — | — | — | 0.6 | 0.6 | |||||||||||||||
Impairment charges | — | — | 3.7 | — | — | |||||||||||||||
Operating results attributable to held-for-sale business | (21.0 | ) | (3.4 | ) | (0.1 | ) | — | — | ||||||||||||
Restructuring charges | — | — | 5.1 | — | 2.0 | |||||||||||||||
Contingent consideration fair value adjustment | — | — | 0.2 | — | — | |||||||||||||||
Acquisition and integration-related charges | — | — | 0.1 | — | (0.5 | ) | ||||||||||||||
Adjusted | $ | 648.1 | $ | 226.6 | $ | 128.3 | $ | 244.8 | $ | 138.7 | ||||||||||
As a % of adjusted net sales (2016) / As a % of reported net sales (2015) | 35.0 | % | 19.8 | % | 36.2 | % | 20.5 | % | ||||||||||||
For Comparative Purposes* | ||||||||||||||||||||
Reported | $ | 675.2 | ||||||||||||||||||
Operating results attributable to held-for-sale businesses* | (40.9 | ) | ||||||||||||||||||
Adjusted | $ | 634.3 | ||||||||||||||||||
*Q3 2015 net sales adjustment made for Q3 2016 adjusted net sales comparison purposes only and does not change any other prior year financial information or metrics since the U.S. VMS business was not held-for-sale in 2015. Q3 2015 gross margin and operating margin use reported net sales as the denominator. | ||||||||||||||||||||
TABLE II (CONTINUED) | |||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||
SELECTED SEGMENT INFORMATION | |||||||||||||||||||
(in millions) | |||||||||||||||||||
(unaudited) | |||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||
October 1, 2016 | September 26, 2015 | ||||||||||||||||||
Branded Consumer Healthcare (BCH) | Net Sales | Gross Profit | Operating Income (Loss) | Net Sales | Gross Profit | Operating Income | |||||||||||||
Reported | $ | 304.0 | $ | 131.6 | $ | (1,684.3 | ) | $ | 302.2 | $ | 164.3 | $ | 4.4 | ||||||
Adjustments: | |||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | — | 12.5 | 40.6 | 4.5 | 36.3 | ||||||||||||||
Impairment charges | — | — | 1,670.0 | — | — | ||||||||||||||
Amortization of inventory fair value adjustments related to acquisitions | — | — | — | 0.5 | 0.5 | ||||||||||||||
Operating results attributable to held-for-sale business | (0.1 | ) | 0.2 | 3.0 | — | — | |||||||||||||
Restructuring charges | — | — | 1.3 | — | 0.2 | ||||||||||||||
Contingent consideration fair value adjustment | — | — | (0.4 | ) | — | — | |||||||||||||
Acquisition and integration-related charges | — | — | 0.1 | — | 2.8 | ||||||||||||||
Adjusted | $ | 303.9 | $ | 144.3 | $ | 30.3 | $ | 169.3 | $ | 44.2 | |||||||||
As a % of adjusted net sales (2016) / As a % of reported net sales (2015) | 47.5 | % | 10.0 | % | 56.0 | % | 14.6 | % | |||||||||||
CHC and BCH Net Sales | Consolidated Net Sales | Consumer-Facing as a % of Net Sales | |||||||||||||||||
Reported | $ | 973.1 | $ | 1,354.9 | 72 | % | |||||||||||||
Operating results attributable to held-for-sale businesses* | (21.1 | ) | (21.8 | ) | |||||||||||||||
Adjusted | $ | 952.0 | $ | 1,333.1 | 71 | % | |||||||||||||
*Held-for-sale businesses include the U.S. VMS business, European sports brand, and India API business | |||||||||||||||||||
TABLE II (CONTINUED) | |||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||
SELECTED SEGMENT INFORMATION | |||||||||||||||||||
(in millions) | |||||||||||||||||||
(unaudited) | |||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||
October 1, 2016 | September 26, 2015 | ||||||||||||||||||
Prescription Pharmaceuticals (Rx) | Net Sales | Gross Profit | Operating Income | Net Sales | Gross Profit | Operating Income | |||||||||||||
Reported | $ | 267.4 | $ | 128.1 | $ | 77.9 | $ | 260.3 | $ | 130.4 | $ | 91.0 | |||||||
Adjustments: | |||||||||||||||||||
Amortization expense related to acquired intangible assets | 30.4 | 30.7 | 18.4 | 18.6 | |||||||||||||||
Contingent consideration fair value adjustment | — | 5.0 | — | — | |||||||||||||||
Adjusted | $ | 158.5 | $ | 113.6 | $ | 148.8 | $ | 109.6 | |||||||||||
As a % of reported net sales | 59.3 | % | 42.5 | % | 57.2 | % | 42.1 | % | |||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||
October 1, 2016 | September 26, 2015 | ||||||||||||||||||
Specialty Sciences | Net Sales | Gross Profit | Operating Income | Net Sales | Gross Profit | Operating Income | |||||||||||||
Reported | $ | 93.4 | $ | 20.6 | $ | 23.3 | $ | 84.5 | $ | 12.0 | $ | 9.0 | |||||||
Adjustment: | |||||||||||||||||||
Amortization expense related to acquired intangible assets | 72.8 | 72.8 | 72.5 | 72.8 | |||||||||||||||
Adjusted | $ | 93.4 | $ | 96.1 | $ | 84.5 | $ | 81.8 | |||||||||||
As a % of reported net sales | 100.0 | % | 103.0 | % | 100.0 | % | 96.9 | % | |||||||||||
TABLE III | |||||||||||||
PERRIGO COMPANY PLC | |||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||
CONSTANT CURRENCY | |||||||||||||
(in millions) | |||||||||||||
(unaudited) | |||||||||||||
Three Months Ended | |||||||||||||
October 1, 2016 | September 26, 2015 | Total Change | FX Change | Constant Currency Change | |||||||||
Net sales | |||||||||||||
Consolidated* | $ | 1,333.1 | $ | 1,303.8 | 2% | 1% | 3% | ||||||
CHC* | 648.1 | 634.3 | 2% | 1% | 3% | ||||||||
BCH* | 303.9 | 302.2 | 1% | 1% | 2% | ||||||||
Rx | 267.4 | 260.3 | 3% | 1% | 4% | ||||||||
Specialty Sciences | 93.4 | 84.5 | 10% | 1% | 11% | ||||||||
*2016 and 2015 net sales are adjusted to exclude sales attributable to held-for-sale businesses. See Tables I and II for non-GAAP reconciliations. |
TABLE IV | ||||
PERRIGO COMPANY PLC | ||||
RECONCILIATION OF NON-GAAP MEASURES | ||||
CURRENT 2016 GUIDANCE | ||||
(in millions, except per share amounts) | ||||
(unaudited) | ||||
Full Year | ||||
2016 EPS Guidance | ||||
Reported 2016 Guidance Diluted EPS Range | $(9.34) - $(9.04) | |||
Amortization expense related primarily to acquired intangible assets | 4.58 | |||
Goodwill, intangible asset, investment and held-for-sale impairment charges | 14.99 | |||
Acquisition, integration and restructuring-related charges | 0.27 | |||
Other (1) | 0.09 | |||
Tax effect of non-GAAP adjustments (2) | (3.74) | |||
Adjusted 2016 Guidance Diluted EPS Range | $6.85 - $7.15 | |||
(1) | Equity method investment losses and results of operations from held-for-sale businesses | |||
(2) | Includes tax effect of pretax non-GAAP adjustments calculated based upon the specific rate of the applicable jurisdiction of the pretax item and certain adjustments for discrete tax items in the first nine months of the year. | |||
TABLE V | ||||
PERRIGO COMPANY PLC | ||||
RECONCILIATION OF NON-GAAP MEASURES | ||||
PRIOR YEAR 2015 GUIDANCE | ||||
(in millions, except per share amounts) | ||||
(unaudited) | ||||
Twelve Months Ended December 31, 2015 | ||||
Diluted Earnings (Loss) per Share | ||||
Reported | $ | (0.23 | ) | |
Adjustments: | ||||
Amortization expense related to acquired intangible assets | 3.65 | |||
Losses from derivatives associated primarily with the Omega acquisition | 1.87 | |||
Goodwill, intangible asset, held-for-sale and investment impairment charges | 1.64 | |||
Legal and consulting fees related to Mylan defense | 0.70 | |||
Acquisition and integration-related charges | 0.25 | |||
Restructuring charges | 0.19 | |||
Omega financing fees and loss on early debt extinguishment | 0.14 | |||
Amortization of inventory and fixed asset fair value adjustments related to acquisitions | 0.13 | |||
Initial payment made in connection with an R&D arrangement | 0.13 | |||
Losses from equity method investments | 0.08 | |||
Tax effect of non-GAAP adjustments (1) | (0.95 | ) | ||
Adjusted | $ | 7.59 | ||
(1) | Includes tax effect of pretax non-GAAP adjustments calculated based upon the specific rate of the applicable jurisdiction of the pretax item and certain adjustments for discrete tax items. | |||
TABLE VI | ||||||||||
PERRIGO COMPANY PLC | ||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||
SELECTED CONSOLIDATED INFORMATION | ||||||||||
(in millions) | ||||||||||
(unaudited) | ||||||||||
Three Months Ended | ||||||||||
October 1, 2016 | September 26, 2015 | Growth | ||||||||
Reported Net Sales | ||||||||||
US CHC | $ | 584.6 | $ | 584.4 | — | % | ||||
OUS CHC | 84.5 | 90.8 | (7 | )% | ||||||
Total reported net sales | $ | 669.1 | $ | 675.2 | (1 | )% | ||||
Reported US CHC sales | $ | 584.6 | $ | 584.4 | — | % | ||||
Operating results attributable to held-for-sale business | (21.0 | ) | (40.9 | ) | (49 | )% | ||||
Adjusted US CHC sales | $ | 563.6 | $ | 543.5 | 4 | % | ||||
Three Months Ended | ||||||||||
October 1, 2016 | September 26, 2015 | Total Change | ||||||||
Adjusted operating income | ||||||||||
Consolidated | $ | 344.0 | $ | 359.2 | (4 | )% | ||||
CHC | 128.3 | 138.7 | (7 | )% | ||||||
BCH | 30.3 | 44.2 | (31 | )% | ||||||
Rx | 113.6 | 109.6 | 4 | % | ||||||
Specialty Sciences | 96.1 | 81.8 | 17 | % | ||||||
Adjusted gross profit | ||||||||||
Consolidated | $ | 632.9 | $ | 659.0 | (4 | )% | ||||
CHC | 226.6 | 244.8 | (7 | )% | ||||||
BCH | 144.3 | 169.3 | (15 | )% | ||||||
Rx | 158.5 | 148.8 | 7 | % | ||||||
Specialty Sciences | 93.4 | 84.5 | 10 | % | ||||||