• | GAAP ("reported") consolidated fourth quarter net sales were $1.3 billion, an increase of 10.7% compared to the prior year quarter. Adjusted net sales(1) increased 13.4% compared to the prior year quarter, excluding currency(2). |
• | Worldwide Consumer fourth quarter reported net sales increased 12.7% compared to the prior year quarter. Worldwide Consumer adjusted net sales increased 16.4% versus the fourth quarter of 2018, excluding currency. |
• | Consumer Self-Care Americas (“CSCA”) achieved record fourth quarter reported net sales of $711 million, or growth of 15.2% versus the prior year quarter; Consumer Self-Care International (“CSCI”) fourth quarter reported net sales grew 8.2% versus the prior year quarter or 11.0% excluding currency. |
• | Reported diluted loss per share for the fourth quarter of 2019 was $0.14 per diluted share as compared to diluted earnings per share ("EPS") of $0.60 in the prior year quarter. |
• | Adjusted diluted EPS for the fourth quarter 2019 increased 9.3% versus the fourth quarter of 2018 to $1.06 per diluted share, as compared to $0.97 per diluted share in the prior year quarter. |
• | Reported consolidated full year reported net sales were $4.8 billion, an increase of 2.2% compared to the prior year. Adjusted net sales increased 6.1% for the year, excluding currency. |
• | Worldwide Consumer reported net sales increased 1.5% for the full year. Adjusted net sales increased 6.3%, excluding currency. Worldwide Consumer adjusted organic net sales(3) were up 2.2% for the year. |
• | Reported diluted EPS for fiscal 2019 was $1.07 per diluted share compared to $0.95 per diluted share in fiscal 2018. |
• | Adjusted diluted EPS for fiscal 2019 was $4.03 per diluted share compared to $4.55 per diluted share in fiscal 2018. |
Year Ended | |||||||||||
December 31, 2019 | December 31, 2018 | December 31, 2017 | |||||||||
Net sales | $ | 4,837.4 | $ | 4,731.7 | $ | 4,946.2 | |||||
Cost of sales | 3,064.1 | 2,900.2 | 2,966.7 | ||||||||
Gross profit | 1,773.3 | 1,831.5 | 1,979.5 | ||||||||
Operating expenses | |||||||||||
Distribution | 96.1 | 94.2 | 87.0 | ||||||||
Research and development | 187.4 | 218.6 | 167.7 | ||||||||
Selling | 567.0 | 595.7 | 598.4 | ||||||||
Administration | 503.0 | 435.9 | 461.1 | ||||||||
Impairment charges | 184.5 | 224.4 | 47.5 | ||||||||
Restructuring | 26.3 | 21.0 | 61.0 | ||||||||
Other operating expense (income) | 4.2 | 5.2 | (41.4 | ) | |||||||
Total operating expenses | 1,568.5 | 1,595.0 | 1,381.3 | ||||||||
Operating income | 204.8 | 236.5 | 598.2 | ||||||||
Change in financial assets | (22.1 | ) | (188.7 | ) | 24.9 | ||||||
Interest expense, net | 121.7 | 128.0 | 168.1 | ||||||||
Other (income) expense, net | (66.0 | ) | 6.1 | (10.1 | ) | ||||||
Loss on extinguishment of debt | 0.2 | 0.5 | 135.2 | ||||||||
Income before income taxes | 171.0 | 290.6 | 280.1 | ||||||||
Income tax expense | 24.9 | 159.6 | 160.5 | ||||||||
Net income | $ | 146.1 | $ | 131.0 | $ | 119.6 | |||||
Earnings per share | |||||||||||
Basic | $ | 1.07 | $ | 0.95 | $ | 0.84 | |||||
Diluted | $ | 1.07 | $ | 0.95 | $ | 0.84 | |||||
Weighted-average shares outstanding | |||||||||||
Basic | 136.0 | 137.8 | 142.3 | ||||||||
Diluted | 136.5 | 138.3 | 142.6 |
December 31, 2019 | December 31, 2018 | ||||||
Assets | |||||||
Cash and cash equivalents | $ | 354.3 | $ | 551.1 | |||
Accounts receivable, net of allowance for doubtful accounts of $6.7 and $6.4, respectively | 1,243.2 | 1,073.1 | |||||
Inventories | 967.3 | 878.0 | |||||
Prepaid expenses and other current assets | 192.1 | 400.0 | |||||
Total current assets | 2,756.9 | 2,902.2 | |||||
Property, plant and equipment, net | 902.8 | 829.1 | |||||
Operating lease assets | 129.9 | — | |||||
Goodwill and indefinite-lived intangible assets | 4,185.5 | 4,029.1 | |||||
Definite-lived intangible assets, net | 2,921.2 | 2,858.9 | |||||
Deferred income taxes | 5.4 | 1.2 | |||||
Other non-current assets | 399.7 | 362.9 | |||||
Total non-current assets | 8,544.5 | 8,081.2 | |||||
Total assets | $ | 11,301.4 | $ | 10,983.4 | |||
Liabilities and Shareholders’ Equity | |||||||
Accounts payable | $ | 520.2 | $ | 474.9 | |||
Payroll and related taxes | 156.4 | 132.1 | |||||
Accrued customer programs | 394.4 | 442.4 | |||||
Other accrued liabilities | 229.2 | 201.3 | |||||
Accrued income taxes | 32.2 | 96.5 | |||||
Current indebtedness | 3.4 | 190.2 | |||||
Total current liabilities | 1,335.8 | 1,537.4 | |||||
Long-term debt, less current portion | 3,365.8 | 3,052.2 | |||||
Deferred income taxes | 280.6 | 282.3 | |||||
Other non-current liabilities | 515.1 | 443.4 | |||||
Total non-current liabilities | 4,161.5 | 3,777.9 | |||||
Total liabilities | 5,497.3 | 5,315.3 | |||||
Commitments and contingencies - Refer to Note 17 | |||||||
Shareholders’ equity | |||||||
Controlling interests: | |||||||
Preferred shares, $0.0001 par value per share, 10 shares authorized | — | — | |||||
Ordinary shares, €0.001 par value per share, 10,000 shares authorized | 7,359.9 | 7,421.7 | |||||
Accumulated other comprehensive income | 139.4 | 84.6 | |||||
Retained earnings (accumulated deficit) | (1,695.5 | ) | (1,838.3 | ) | |||
Total controlling interests | 5,803.8 | 5,668.0 | |||||
Noncontrolling interest | 0.3 | 0.1 | |||||
Total shareholders’ equity | 5,804.1 | 5,668.1 | |||||
Total liabilities and shareholders' equity | $ | 11,301.4 | $ | 10,983.4 | |||
Supplemental Disclosures of Balance Sheet Information | |||||||
Preferred shares, issued and outstanding | — | — | |||||
Ordinary shares, issued and outstanding | 136.1 | 135.9 |
Year Ended | |||||||||||
December 31, 2019 | December 31, 2018 | December 31, 2017 | |||||||||
Cash Flows From (For) Operating Activities | |||||||||||
Net income | $ | 146.1 | $ | 131.0 | $ | 119.6 | |||||
Adjustments to derive cash flows: | |||||||||||
Depreciation and amortization | 396.5 | 423.6 | 444.8 | ||||||||
Gain on sale of business | (71.7 | ) | — | — | |||||||
Share-based compensation | 52.2 | 37.7 | 43.8 | ||||||||
Impairment charges | 184.5 | 224.4 | 47.5 | ||||||||
Asset abandonments | 11.0 | — | — | ||||||||
Change in financial assets | (22.1 | ) | (188.7 | ) | 24.9 | ||||||
Loss on extinguishment of debt | 0.2 | 0.5 | 135.2 | ||||||||
Restructuring charges | 26.3 | 21.0 | 61.0 | ||||||||
Deferred income taxes | (43.9 | ) | (17.9 | ) | (48.9 | ) | |||||
Amortization of debt premium | (4.4 | ) | (8.1 | ) | (22.4 | ) | |||||
Other non-cash adjustments, net | 26.6 | (11.1 | ) | (2.7 | ) | ||||||
Subtotal | 701.3 | 612.4 | 802.8 | ||||||||
Increase (decrease) in cash due to: | |||||||||||
Accounts receivable | (140.7 | ) | 21.0 | 3.2 | |||||||
Inventories | (67.0 | ) | (98.6 | ) | (16.0 | ) | |||||
Accounts payable | 17.0 | 28.8 | (39.6 | ) | |||||||
Payroll and related taxes | (3.7 | ) | (34.5 | ) | (27.4 | ) | |||||
Accrued customer programs | (48.6 | ) | 25.5 | 34.6 | |||||||
Accrued liabilities | (23.2 | ) | (20.9 | ) | (47.8 | ) | |||||
Accrued income taxes | (74.5 | ) | 68.1 | (6.1 | ) | ||||||
Other, net | 27.2 | (8.8 | ) | (4.8 | ) | ||||||
Subtotal | (313.5 | ) | (19.4 | ) | (103.9 | ) | |||||
Net cash from operating activities | 387.8 | 593.0 | 698.9 | ||||||||
Cash Flows From (For) Investing Activities | |||||||||||
Proceeds from royalty rights | 2.9 | 13.7 | 87.3 | ||||||||
Acquisitions of businesses, net of cash acquired | (747.7 | ) | — | (0.4 | ) | ||||||
Asset acquisitions | (149.1 | ) | (35.6 | ) | — | ||||||
Purchase of investment securities | — | (7.5 | ) | — | |||||||
Proceeds from the Royalty Pharma contingent milestone | 250.0 | — | — | ||||||||
Additions to property, plant and equipment | (137.7 | ) | (102.6 | ) | (88.6 | ) | |||||
Net proceeds from sale of business | 182.5 | 5.2 | 154.6 | ||||||||
Proceeds from sale of the Tysabri® financial asset | — | — | 2,200.0 | ||||||||
Other investing, net | 3.0 | — | (14.8 | ) | |||||||
Net cash from (for) investing activities | (596.1 | ) | (126.8 | ) | 2,338.1 | ||||||
Cash Flows From (For) Financing Activities | |||||||||||
Borrowings (repayments) of revolving credit agreements and other financing, net | 0.5 | (4.4 | ) | 6.8 | |||||||
Issuances of long-term debt | 600.0 | 431.0 | — | ||||||||
Payments on long-term debt | (476.0 | ) | (482.5 | ) | (2,611.0 | ) | |||||
Premiums on early debt retirement | — | — | (116.1 | ) | |||||||
Deferred financing fees | (1.0 | ) | (2.4 | ) | (4.8 | ) | |||||
Issuance of ordinary shares | 0.9 | 1.3 | 0.7 | ||||||||
Repurchase of ordinary shares | — | (400.0 | ) | (191.5 | ) | ||||||
Cash dividends | (112.4 | ) | (104.9 | ) | (91.1 | ) | |||||
Other financing, net | (10.2 | ) | (10.0 | ) | 2.3 | ||||||
Net cash from (for) financing activities | 1.8 | (571.9 | ) | (3,004.7 | ) | ||||||
Effect of exchange rate changes on cash and cash equivalents | 9.7 | (21.9 | ) | 24.1 | |||||||
Net increase (decrease) in cash and cash equivalents | (196.8 | ) | (127.6 | ) | 56.4 | ||||||
Cash and cash equivalents, beginning of period | 551.1 | 678.7 | 622.3 | ||||||||
Cash and cash equivalents, end of period | $ | 354.3 | $ | 551.1 | $ | 678.7 |
TABLE I | ||||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | ||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||||||||||
SELECTED CONSOLIDATED INFORMATION | ||||||||||||||||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||
Three Months Ended December 31, 2019 | ||||||||||||||||||||||||||||||
Consolidated | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Restructuring, Impairment Charges, and Other Operating Income | Operating Income (Loss) | Interest, Other, and Change in Financial Assets | Income Tax Expense (Benefit) | Net Income (Loss)** | Diluted Earnings (Loss) per Share** | ||||||||||||||||||||
Reported | $ | 1,322.8 | $ | 480.9 | $ | 59.4 | $ | 288.6 | $ | 139.7 | $ | (6.8 | ) | $ | 27.4 | $ | (15.2 | ) | $ | (19.0 | ) | $ | (0.14 | ) | ||||||
As a % of reported net sales | 36.4 | % | 4.5 | % | 21.8 | % | 10.6 | % | (0.5 | )% | 2.1 | % | (1.2 | )% | (1.4 | )% | ||||||||||||||
Effective tax rate | 44.5 | % | ||||||||||||||||||||||||||||
Pre-tax adjustments: | ||||||||||||||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | $ | — | $ | 48.8 | $ | (0.1 | ) | $ | (30.9 | ) | $ | — | $ | 79.8 | $ | — | $ | — | $ | 79.8 | $ | 0.59 | ||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | 0.1 | — | (1.0 | ) | 0.5 | 0.6 | — | — | 0.6 | — | |||||||||||||||||||
Impairment charges | — | — | — | — | (141.6 | ) | 141.6 | — | — | 141.6 | 1.03 | |||||||||||||||||||
(Gain) loss on divestitures | — | — | — | 3.6 | 1.0 | (4.6 | ) | (0.7 | ) | — | (3.9 | ) | (0.03 | ) | ||||||||||||||||
Unusual litigation | — | — | — | (1.8 | ) | — | 1.8 | — | — | 1.8 | 0.01 | |||||||||||||||||||
Restructuring charges and other termination benefits | — | — | — | — | 0.4 | (0.4 | ) | — | — | (0.4 | ) | — | ||||||||||||||||||
Change in financial assets | — | — | — | — | — | — | 3.6 | — | (3.6 | ) | (0.03 | ) | ||||||||||||||||||
(Gain) Loss on investment securities | — | — | — | — | — | — | 4.0 | — | (4.0 | ) | (0.03 | ) | ||||||||||||||||||
Separation and reorganization expense | — | — | — | (2.2 | ) | — | 2.2 | — | — | 2.2 | 0.02 | |||||||||||||||||||
Non-GAAP tax adjustments* | — | — | — | — | — | — | — | 50.3 | (50.3 | ) | (0.36 | ) | ||||||||||||||||||
Adjusted | $ | 1,322.8 | $ | 529.8 | $ | 59.3 | $ | 256.3 | $ | — | $ | 214.2 | $ | 34.3 | $ | 35.1 | $ | 144.8 | $ | 1.06 | ||||||||||
As a % of reported net sales | 40.1 | % | 4.5 | % | 19.4 | % | 16.2 | % | 2.6 | % | 2.7 | % | 10.9 | % | ||||||||||||||||
Effective tax rate | 19.5 | % | ||||||||||||||||||||||||||||
Diluted weighted average shares outstanding | ||||||||||||||||||||||||||||||
Reported | 137.0 | |||||||||||||||||||||||||||||
*The non-GAAP tax adjustments are primarily due to: (1) $4.9 million of tax effects of pretax non-GAAP adjustments that are calculated based upon the specific rate of the applicable jurisdiction of the pretax items and (2) $43.8 million of valuation allowance releases in the U.S. and Australia. | ||||||||||||||||||||||||||||||
**Individual pre-tax line item adjustments have not been tax effected, as tax expense on these items are aggregated in the "Non-GAAP tax adjustments" line item. |
TABLE I (CONTINUED) | ||||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | ||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||||||||||
SELECTED CONSOLIDATED INFORMATION | ||||||||||||||||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||
Three Months Ended December 31, 2018 | ||||||||||||||||||||||||||||||
Consolidated | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Restructuring, Impairment Charges, and Other Operating Income | Operating Income | Interest, Other, and Change in Financial Assets | Income Tax Expense | Net Income** | Diluted Earnings per Share** | ||||||||||||||||||||
Reported | $ | 1,195.2 | $ | 443.0 | $ | 44.6 | $ | 293.6 | $ | (2.7 | ) | $ | 107.5 | $ | (96.2 | ) | $ | 122.2 | $ | 81.5 | $ | 0.60 | ||||||||
As a % of reported net sales | 37.1 | % | 3.7 | % | 24.6 | % | (0.2 | )% | 9.0 | % | (8.0 | )% | 10.2 | % | 6.8 | % | ||||||||||||||
Effective tax rate | 60.0 | % | ||||||||||||||||||||||||||||
Pre-tax adjustments: | ||||||||||||||||||||||||||||||
Impairment charges | — | — | — | (0.9 | ) | 0.9 | — | — | $ | 0.9 | $ | 0.01 | ||||||||||||||||||
Amortization expense primarily related to acquired intangible assets | $ | 47.4 | $ | (0.2 | ) | $ | (30.4 | ) | $ | — | $ | 78.0 | $ | — | $ | — | 78.0 | 0.57 | ||||||||||||
Restructuring charges and other termination benefits | — | — | (3.4 | ) | 2.2 | 1.2 | — | — | 1.2 | 0.01 | ||||||||||||||||||||
Separation and reorganization expense | — | — | (7.3 | ) | — | 7.3 | — | 7.3 | 0.05 | |||||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | — | — | 1.2 | (1.2 | ) | — | — | (1.2 | ) | (0.01 | ) | ||||||||||||||||||
Milestone income related to royalty rights | — | — | — | — | — | 3.0 | — | (3.0 | ) | (0.02 | ) | |||||||||||||||||||
Unusual litigation | — | — | (1.8 | ) | — | 1.8 | — | 1.8 | 0.01 | |||||||||||||||||||||
Loss on investment securities | — | — | — | — | — | 2.2 | — | (2.2 | ) | (0.02 | ) | |||||||||||||||||||
(Gain) loss on divestitures | — | — | — | 0.2 | (0.2 | ) | (1.1 | ) | — | 0.9 | 0.01 | |||||||||||||||||||
Change in financial assets | — | — | — | — | — | 122.8 | — | (122.8 | ) | (0.90 | ) | |||||||||||||||||||
Non-GAAP tax adjustments* | — | — | — | — | — | — | (89.4 | ) | 89.4 | 0.66 | ||||||||||||||||||||
Adjusted | $ | 490.4 | $ | 44.4 | $ | 250.7 | $ | — | $ | 195.3 | $ | 30.7 | $ | 32.8 | $ | 131.8 | $ | 0.97 | ||||||||||||
As a % of reported net sales | 41.0 | % | 3.7 | % | 21.0 | % | 16.3 | % | 2.6 | % | 2.7 | % | 11.0 | % | ||||||||||||||||
Effective tax rate | 19.9 | % | ||||||||||||||||||||||||||||
Diluted weighted average shares outstanding | ||||||||||||||||||||||||||||||
Reported | 136.3 | |||||||||||||||||||||||||||||
*The non-GAAP tax adjustments include the following: (1) $(53.1) million of tax effects of pretax non-GAAP adjustments; (2) $(34.7) million net impact related to valuation allowances on deferred tax assets commensurate with non-GAAP pre-tax measures; and (3) $(1.6) million net impact related to regulatory changes. | ||||||||||||||||||||||||||||||
**Individual pre-tax line item adjustments have not been tax effected, as tax expense on these items are aggregated in the "Non-GAAP tax adjustments" line item. |
TABLE I (CONTINUED) | ||||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | ||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||||||||||
SELECTED CONSOLIDATED INFORMATION | ||||||||||||||||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||||||||||||||
(unaudited) | Twelve Months Ended December 31, 2019 | |||||||||||||||||||||||||||||
Consolidated | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Restructuring, Impairment Charges, and Other Operating Income | Operating Income | Interest, Other, and Change in Financial Assets | Income Tax Expense | Net Income**** | Diluted Earnings per Share**** | ||||||||||||||||||||
Reported | $ | 4,837.4 | $ | 1,773.3 | $ | 187.4 | $ | 1,166.1 | $ | 215.0 | $ | 204.8 | $ | 33.8 | $ | 24.9 | $ | 146.1 | $ | 1.07 | ||||||||||
As a % of reported net sales | 36.7 | % | 3.9 | % | 24.1 | % | 4.4 | % | 4.2 | % | 0.7 | % | 0.5 | % | 3.0 | % | ||||||||||||||
Effective tax rate | 14.6 | % | ||||||||||||||||||||||||||||
Pre-tax adjustments: | ||||||||||||||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | $ | — | $ | 191.9 | $ | (0.4 | ) | $ | (119.0 | ) | $ | — | $ | 311.3 | $ | — | $ | — | $ | 311.3 | $ | 2.29 | ||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | 5.7 | — | (14.6 | ) | 1.3 | 19.0 | — | — | 19.0 | 0.14 | |||||||||||||||||||
Restructuring charges and other termination benefits | — | — | — | — | (26.3 | ) | 26.3 | — | — | 26.3 | 0.19 | |||||||||||||||||||
(Gain) loss on divestitures | — | — | — | 3.5 | 1.6 | (5.1 | ) | 70.9 | — | (76.0 | ) | (0.56 | ) | |||||||||||||||||
Ranitidine market withdrawal* | 9.2 | 18.4 | — | — | — | 18.4 | — | — | 18.4 | 0.14 | ||||||||||||||||||||
Operating results attributable to held-for-sale business** | (24.1 | ) | (12.1 | ) | (0.5 | ) | (9.4 | ) | — | (2.2 | ) | — | — | (2.2 | ) | (0.02 | ) | |||||||||||||
Change in financial assets | — | — | — | — | — | — | 22.1 | — | (22.1 | ) | (0.16 | ) | ||||||||||||||||||
Asset abandonment | — | — | — | — | (7.1 | ) | 7.1 | — | — | 7.1 | 0.05 | |||||||||||||||||||
Unusual litigation | — | — | — | (27.2 | ) | — | 27.2 | — | — | 27.2 | 0.20 | |||||||||||||||||||
Separation and reorganization expense | — | — | — | (17.9 | ) | — | 17.9 | — | — | 17.9 | 0.13 | |||||||||||||||||||
Impairment charges | — | — | — | — | (184.5 | ) | 184.5 | — | — | 184.5 | 1.35 | |||||||||||||||||||
Loss on early debt extinguishment | — | — | — | — | — | — | (0.2 | ) | — | 0.2 | — | |||||||||||||||||||
(Gain) Loss on investment securities | — | — | — | — | — | — | (4.7 | ) | — | 4.7 | 0.04 | |||||||||||||||||||
Non-GAAP tax adjustments*** | — | — | — | — | — | — | — | 112.9 | (112.9 | ) | (0.83 | ) | ||||||||||||||||||
Adjusted | $ | 4,822.5 | $ | 1,977.2 | $ | 186.5 | $ | 981.5 | $ | — | $ | 809.2 | $ | 121.9 | $ | 137.8 | $ | 549.5 | $ | 4.03 | ||||||||||
As a % of adjusted net sales | 41.0 | % | 3.9 | % | 20.4 | % | 16.8 | % | 2.5 | % | 2.9 | % | 11.4 | % | ||||||||||||||||
Effective tax rate | 20.0 | % | ||||||||||||||||||||||||||||
Diluted weighted average shares outstanding | ||||||||||||||||||||||||||||||
Reported | 136.5 | |||||||||||||||||||||||||||||
*Ranitidine market withdrawal includes reversal of recorded returns and inventory write-downs. | ||||||||||||||||||||||||||||||
**Held-for-sale business includes our now divested animal health business. | ||||||||||||||||||||||||||||||
***The non-GAAP tax adjustments are primarily due to: (1) $67.5 million tax effects of pretax non-GAAP adjustments that are calculated based upon the specific rate of the applicable jurisdiction of the pretax items and (2) $43.8 million of valuation allowance releases in the U.S. and Australia. | ||||||||||||||||||||||||||||||
****Individual pre-tax line item adjustments have not been tax effected, as tax expense on these items are aggregated in the "Non-GAAP tax adjustments" line item. |
TABLE I (CONTINUED) | ||||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | ||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||||||||||
SELECTED CONSOLIDATED INFORMATION | ||||||||||||||||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||
Twelve Months Ended December 31, 2018 | ||||||||||||||||||||||||||||||
Consolidated | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Restructuring, Impairment Charges, and Other Operating Income | Operating Income | Interest, Other, and Change in Financial Assets | Income Tax Expense | Net Income** | Diluted Earnings per Share** | ||||||||||||||||||||
Reported | $ | 4,731.7 | $ | 1,831.5 | $ | 218.6 | $ | 1,125.8 | $ | 250.6 | $ | 236.5 | $ | (54.1 | ) | $ | 159.6 | $ | 131.0 | $ | 0.95 | |||||||||
As a % of reported net sales | 38.7 | % | 4.6 | % | 23.8 | % | 5.3 | % | 5.0 | % | (1.1 | )% | 3.4 | % | 2.8 | % | ||||||||||||||
Effective tax rate | 54.9 | % | ||||||||||||||||||||||||||||
Pre-tax adjustments: | ||||||||||||||||||||||||||||||
Amortization expense primarily related to acquired intangible assets | $ | 206.7 | $ | (1.0 | ) | $ | (130.9 | ) | $ | — | $ | 338.6 | $ | — | $ | — | $ | 338.6 | $ | 2.44 | ||||||||||
Restructuring charges and other termination benefits | — | — | (7.4 | ) | (21.0 | ) | 28.4 | — | — | 28.4 | 0.21 | |||||||||||||||||||
Impairment charges | — | — | — | (224.4 | ) | 224.4 | — | — | 224.4 | 1.62 | ||||||||||||||||||||
Change in financial assets | — | — | — | — | — | 188.7 | — | (188.7 | ) | (1.36 | ) | |||||||||||||||||||
Unusual litigation | — | — | (3.2 | ) | — | 3.2 | — | — | 3.2 | 0.02 | ||||||||||||||||||||
Separation and reorganization expense | — | — | (13.9 | ) | — | 13.9 | — | — | 13.9 | 0.10 | ||||||||||||||||||||
Milestone income related to royalty rights | — | — | — | — | — | 3.0 | — | (3.0 | ) | (0.02 | ) | |||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | (50.0 | ) | — | (6.6 | ) | 56.6 | — | — | 56.6 | 0.41 | |||||||||||||||||||
(Gain) loss on divestitures | — | — | 3.6 | 1.4 | (5.0 | ) | (2.7 | ) | — | (2.3 | ) | (0.02 | ) | |||||||||||||||||
Loss on investment securities | — | — | — | — | — | (9.3 | ) | — | 9.3 | 0.07 | ||||||||||||||||||||
Non-GAAP tax adjustments* | — | — | — | — | — | — | (17.5 | ) | 17.5 | 0.13 | ||||||||||||||||||||
Adjusted | $ | 2,038.2 | $ | 167.6 | $ | 974.0 | $ | — | $ | 896.6 | $ | 125.6 | $ | 142.1 | $ | 628.9 | $ | 4.55 | ||||||||||||
As a % of reported net sales | 43.1 | % | 3.5 | % | 20.6 | % | 18.9 | % | 2.7 | % | 3.0 | % | 13.3 | % | ||||||||||||||||
Effective tax rate | 18.4 | % | ||||||||||||||||||||||||||||
Diluted weighted average shares outstanding | ||||||||||||||||||||||||||||||
Reported | 138.3 | |||||||||||||||||||||||||||||
*The non-GAAP tax adjustments include the following: (1) $(42.5) million net impact related to valuation allowances on deferred tax assets commensurate with non-GAAP pre-tax measures and (2) $25.0 million of tax effects of pretax non-GAAP adjustments. | ||||||||||||||||||||||||||||||
**Individual pre-tax line item adjustments have not been tax effected, as tax expense on these items are aggregated in the "Non-GAAP tax adjustments" line item. |
TABLE II | |||||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||||
SELECTED SEGMENT INFORMATION | |||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||
December 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||||||||
Worldwide Consumer* | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | |||||||||||||||||||||
Reported | $ | 1,066.9 | $ | 392.5 | $ | 34.1 | $ | 264.0 | $ | 85.6 | $ | 946.3 | $ | 342.1 | $ | 27.1 | $ | 272.5 | $ | 43.8 | |||||||||||
As a % of reported net sales | 36.8 | % | 3.2 | % | 24.7 | % | 8.0 | % | 36.1 | % | 2.9 | % | 28.8 | % | 4.6 | % | |||||||||||||||
Pre-tax adjustments: | |||||||||||||||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | $ | 26.7 | $ | (0.1 | ) | $ | (30.8 | ) | $ | 57.5 | $ | 26.4 | $ | (0.2 | ) | $ | (30.2 | ) | $ | 56.9 | |||||||||||
Unusual litigation | — | — | (1.8 | ) | 1.8 | — | — | (1.8 | ) | 1.8 | |||||||||||||||||||||
Impairment charges | — | — | — | 9.6 | — | — | — | 0.9 | |||||||||||||||||||||||
Separation and reorganization expense | — | — | (2.2 | ) | 2.2 | — | — | (7.3 | ) | 7.3 | |||||||||||||||||||||
Restructuring charges and other termination benefits | — | — | — | (0.5 | ) | — | — | (3.4 | ) | 1.2 | |||||||||||||||||||||
(Gain) loss on divestitures | — | — | 4.5 | (4.6 | ) | — | — | — | — | ||||||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | 0.1 | — | (1.0 | ) | 1.1 | — | — | — | — | ||||||||||||||||||||||
Adjusted | $ | 419.3 | $ | 34.0 | $ | 232.7 | $ | 152.7 | $ | 368.5 | $ | 26.9 | $ | 229.8 | $ | 111.9 | |||||||||||||||
As a % of reported net sales | 39.3 | % | 3.2 | % | 21.8 | % | 14.3 | % | 38.9 | % | 2.8 | % | 24.3 | % | 11.8% | ||||||||||||||||
*Worldwide Consumer includes the CSCA and CSCI segments in addition to Corporate. | |||||||||||||||||||||||||||||||
TABLE II (CONTINUED) | |||||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||||
SELECTED SEGMENT INFORMATION | |||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||
December 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||||||||
Worldwide Consumer* | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | |||||||||||||||||||||
Reported | $ | 3,869.9 | $ | 1,438.4 | $ | 118.7 | $ | 1,074.9 | $ | 202.2 | $ | 3,810.9 | $ | 1,457.6 | $ | 154.6 | $ | 1,037.3 | $ | 21.9 | |||||||||||
As a % of reported net sales | 37.2 | % | 3.1 | % | 27.8 | % | 5.2 | % | 38.2 | % | 4.1 | % | 27.2 | % | 0.6 | % | |||||||||||||||
Pre-tax adjustments: | |||||||||||||||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | — | 104.7 | (0.4 | ) | (118.5 | ) | 223.6 | 123.6 | (1.0 | ) | (130.4 | ) | 255.0 | ||||||||||||||||||
Separation and reorganization expense | — | — | — | (17.2 | ) | 17.2 | — | — | (13.9 | ) | 13.9 | ||||||||||||||||||||
Unusual litigation | — | — | — | (27.2 | ) | 27.2 | — | — | (3.2 | ) | 3.2 | ||||||||||||||||||||
Impairment charges | — | — | — | — | 13.8 | — | — | — | 224.4 | ||||||||||||||||||||||
Asset abandonment | — | — | — | — | 7.1 | — | — | — | — | ||||||||||||||||||||||
(Gain) loss on divestitures | — | — | — | 4.4 | (4.5 | ) | — | — | 3.6 | (3.6 | ) | ||||||||||||||||||||
Operating results attributable to held-for-sale business** | (24.1 | ) | (12.1 | ) | (0.5 | ) | (9.4 | ) | (2.2 | ) | — | — | — | — | |||||||||||||||||
Restructuring charges and other termination benefits | — | — | — | — | 26.0 | — | — | (7.4 | ) | 28.2 | |||||||||||||||||||||
Ranitidine market withdrawal*** | 9.2 | 18.4 | — | — | 18.4 | — | — | — | — | ||||||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | 5.7 | — | (14.6 | ) | 16.2 | — | (50.0 | ) | — | 48.6 | ||||||||||||||||||||
Adjusted | $ | 3,855.0 | $ | 1,555.1 | $ | 117.8 | $ | 892.4 | $ | 545.0 | $ | 1,581.2 | $ | 103.6 | $ | 886.0 | $ | 591.6 | |||||||||||||
As a % of adjusted net sales (2019) / As a % of reported net sales (2018) | 40.3 | % | 3.1 | % | 23.1 | % | 14.1 | % | 41.5 | % | 2.7 | % | 23.2 | % | 15.5 | % | |||||||||||||||
*Worldwide Consumer includes the CSCA and CSCI segments in addition to Corporate. | |||||||||||||||||||||||||||||||
**Held-for-sale business includes our now divested animal health business. | |||||||||||||||||||||||||||||||
***Ranitidine market withdrawal includes reversal of recorded returns and inventory write-downs. | |||||||||||||||||||||||||||||||
TABLE II (CONTINUED) | |||||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||||
SELECTED SEGMENT INFORMATION | |||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||
December 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||||||||
Consumer Self-Care Americas | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | |||||||||||||||||||||
Reported | $ | 710.5 | $ | 233.0 | $ | 22.9 | $ | 78.5 | $ | 130.7 | $ | 616.9 | $ | 191.1 | $ | 15.3 | $ | 65.4 | $ | 110.2 | |||||||||||
As a % of reported net sales | 32.8 | % | 3.2 | % | 11.1 | % | 18.4 | % | 31.0 | % | 2.5 | % | 10.6 | % | 17.9 | % | |||||||||||||||
Pre-tax adjustments: | |||||||||||||||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | $ | 6.7 | $ | (6.5 | ) | $ | 13.2 | $ | 5.5 | $ | (4.7 | ) | $ | 10.2 | |||||||||||||||||
Impairment charges | — | — | — | — | — | 0.3 | |||||||||||||||||||||||||
(Gain) loss on divestitures | — | — | (0.1 | ) | — | — | — | ||||||||||||||||||||||||
Separation and reorganization expense | — | 0.3 | (0.3 | ) | — | — | — | ||||||||||||||||||||||||
Restructuring charges and other termination benefits | — | — | 1.0 | — | — | — | |||||||||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | 0.1 | (0.1 | ) | 0.3 | — | — | — | ||||||||||||||||||||||||
Adjusted | $ | 239.8 | $ | 72.2 | $ | 144.8 | $ | 196.6 | $ | 60.7 | $ | 120.7 | |||||||||||||||||||
As a % of reported net sales | 33.8 | % | 10.2 | % | 20.4 | % | 31.9 | % | 9.8 | % | 19.6% | ||||||||||||||||||||
TABLE II (CONTINUED) | |||||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||||
SELECTED SEGMENT INFORMATION | |||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||
December 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||||||||
Consumer Self-Care International | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income (Loss) | |||||||||||||||||||||
Reported | $ | 356.4 | $ | 159.5 | $ | 11.2 | $ | 138.6 | $ | 1.3 | $ | 329.4 | $ | 151.0 | $ | 11.8 | $ | 145.0 | $ | (4.8 | ) | ||||||||||
As a % of reported net sales | 44.8 | % | 3.1 | % | 38.9 | % | 0.4 | % | 45.8 | % | 3.6 | % | 44.0 | % | (1.5 | )% | |||||||||||||||
Pre-tax adjustments: | |||||||||||||||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | $ | 20.0 | $ | (0.1 | ) | $ | (24.2 | ) | $ | 44.3 | $ | 20.9 | $ | (0.2 | ) | $ | (25.5 | ) | $ | 46.6 | |||||||||||
Impairment charges | — | — | — | 9.6 | — | — | — | 0.7 | |||||||||||||||||||||||
Unusual litigation | — | — | — | — | — | — | (1.8 | ) | 1.8 | ||||||||||||||||||||||
Restructuring charges and other termination benefits | — | — | — | (1.1 | ) | — | — | — | (1.7 | ) | |||||||||||||||||||||
(Gain) loss on divestitures | — | — | 4.5 | (4.5 | ) | — | — | — | — | ||||||||||||||||||||||
Adjusted | $ | 179.5 | $ | 11.1 | $ | 118.9 | $ | 49.6 | $ | 171.9 | $ | 11.6 | $ | 117.7 | $ | 42.6 | |||||||||||||||
As a % of reported net sales | 50.4 | % | 3.1 | % | 33.4 | % | 13.9 | % | 52.2 | % | 3.5 | % | 35.7 | % | 12.9 | % | |||||||||||||||
TABLE II (CONTINUED) | |||||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||||
SELECTED SEGMENT INFORMATION | |||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||
December 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||||||||
Prescription Pharmaceuticals | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income (Loss) | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | |||||||||||||||||||||
Reported | $ | 255.9 | $ | 88.4 | $ | 25.3 | $ | 24.6 | $ | (92.4 | ) | $ | 248.9 | $ | 100.9 | $ | 17.5 | $ | 21.1 | $ | 63.7 | ||||||||||
As a % of reported net sales | 34.5 | % | 9.9 | % | 9.6 | % | (36.1 | )% | 40.6 | % | 7.0 | % | 8.5 | % | 25.6 | % | |||||||||||||||
Pre-tax adjustments: | |||||||||||||||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | $ | 22.1 | $ | (0.1 | ) | $ | 22.3 | $ | 21.0 | $ | (0.2 | ) | $ | 21.1 | |||||||||||||||||
(Gain) loss on divestitures | — | (0.9 | ) | — | — | — | (0.2 | ) | |||||||||||||||||||||||
Restructuring charges and other termination benefits | — | — | 0.1 | — | — | — | |||||||||||||||||||||||||
Impairment charges | — | — | 132.0 | — | — | — | |||||||||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | — | (0.5 | ) | — | — | (1.2 | ) | |||||||||||||||||||||||
Adjusted | $ | 110.5 | $ | 23.6 | $ | 61.5 | $ | 121.9 | $ | 20.9 | $ | 83.4 | |||||||||||||||||||
As a % of reported net sales | 43.2 | % | 9.2 | % | 24.0 | % | 49.0 | % | 8.4 | % | 33.5 | % |
TABLE II (CONTINUED) | |||||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||||
SELECTED SEGMENT INFORMATION | |||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||
December 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||||||||
Consumer Self-Care Americas | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | |||||||||||||||||||||
Reported | $ | 2,487.7 | $ | 798.9 | $ | 76.3 | $ | 298.9 | $ | 414.0 | $ | 2,411.6 | $ | 789.0 | $ | 110.7 | $ | 282.3 | $ | 174.4 | |||||||||||
As a % of reported net sales | 32.1 | % | 3.1 | % | 12.0 | % | 16.6 | % | 32.7 | % | 4.6 | % | 11.7 | % | 7.2 | % | |||||||||||||||
Pre-tax adjustments: | |||||||||||||||||||||||||||||||
Amortization expense primarily related to acquired intangible assets | $ | — | $ | 23.8 | $ | — | $ | (22.4 | ) | $ | 46.2 | $ | 37.2 | $ | — | $ | (18.9 | ) | $ | 56.0 | |||||||||||
Separation and reorganization expense | — | — | — | (0.4 | ) | 0.4 | — | — | — | — | |||||||||||||||||||||
Unusual litigation | — | — | — | (1.3 | ) | 1.3 | — | — | — | — | |||||||||||||||||||||
Asset abandonment | — | — | — | — | 7.1 | — | — | — | — | ||||||||||||||||||||||
Impairment charges | — | — | — | — | 4.1 | — | — | — | 222.6 | ||||||||||||||||||||||
(Gain) loss on divestitures | — | — | — | — | (0.1 | ) | — | — | — | — | |||||||||||||||||||||
Operating results attributable to held-for-sale business** | (24.1 | ) | (12.1 | ) | (0.5 | ) | (9.4 | ) | (2.2 | ) | — | — | — | — | |||||||||||||||||
Restructuring charges and other termination benefits | — | — | — | — | 2.7 | — | — | — | 0.4 | ||||||||||||||||||||||
Ranitidine market withdrawal* | 7.4 | 15.5 | — | — | 15.5 | — | — | — | — | ||||||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | 3.6 | — | 1.0 | (1.5 | ) | — | (50.0 | ) | — | 48.6 | ||||||||||||||||||||
Adjusted | $ | 2,471.0 | $ | 829.7 | $ | 75.8 | $ | 266.4 | $ | 487.5 | $ | 826.2 | $ | 60.7 | $ | 263.4 | $ | 502.0 | |||||||||||||
As a % of adjusted net sales (2019) / As a % of reported net sales (2018) | 33.6 | % | 3.1 | % | 10.8 | % | 19.7 | % | 34.3 | % | 2.5 | % | 10.9 | % | 20.8 | % | |||||||||||||||
*Ranitidine market withdrawal includes reversal of recorded returns and inventory write-downs. | |||||||||||||||||||||||||||||||
**Held-for-sale business includes our now divested animal health business. |
TABLE II (CONTINUED) | |||||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||||
SELECTED SEGMENT INFORMATION | |||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||
December 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||||||||
Consumer Self-Care International | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | |||||||||||||||||||||
Reported | $ | 1,382.2 | $ | 639.5 | $ | 42.4 | $ | 558.1 | $ | 19.6 | $ | 1,399.3 | $ | 668.7 | $ | 43.9 | $ | 598.8 | $ | 6.8 | |||||||||||
As a % of reported net sales | 46.3 | % | 3.1 | % | 40.4 | % | 1.4 | % | 47.8 | % | 3.1 | % | 42.8 | % | 0.5 | % | |||||||||||||||
Pre-tax adjustments: | |||||||||||||||||||||||||||||||
Amortization expense primarily related to acquired intangible assets | $ | — | $ | 80.9 | $ | (0.4 | ) | $ | (96.2 | ) | $ | 177.5 | $ | 86.4 | $ | (1.0 | ) | $ | (111.5 | ) | $ | 198.9 | |||||||||
Impairment charges | — | — | — | — | 9.7 | — | — | — | 1.8 | ||||||||||||||||||||||
Restructuring charges and other termination benefits | — | — | — | — | 9.7 | — | — | — | 17.4 | ||||||||||||||||||||||
Unusual litigation | — | — | — | (0.3 | ) | 0.3 | — | — | (3.2 | ) | 3.2 | ||||||||||||||||||||
Ranitidine market withdrawal* | 1.8 | 2.9 | — | — | 2.9 | — | — | — | — | ||||||||||||||||||||||
(Gain) loss on divestitures | — | — | 4.4 | (4.4 | ) | — | — | — | — | ||||||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | 2.1 | — | — | 2.1 | — | — | — | — | ||||||||||||||||||||||
Adjusted | $ | 1,384.0 | $ | 725.4 | $ | 42.0 | $ | 466.0 | $ | 217.4 | $ | 755.1 | $ | 42.9 | $ | 484.1 | $ | 228.1 | |||||||||||||
As a % of adjusted net sales (2019) / As a % of reported net sales (2018) | 52.4 | % | 3.0 | % | 33.7 | % | 15.7 | % | 54.0 | % | 3.1 | % | 34.6 | % | 16.3 | % | |||||||||||||||
*Ranitidine market withdrawal includes reversal of recorded returns and inventory write-downs. |
TABLE II (CONTINUED) | |||||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||||||||||||||||||
SELECTED SEGMENT INFORMATION | |||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||
Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||
December 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||||||||
Prescription Pharmaceuticals | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | Net Sales | Gross Profit | R&D Expense | DSG&A Expense | Operating Income | |||||||||||||||||||||
Reported | $ | 967.5 | $ | 334.9 | $ | 68.7 | $ | 91.2 | $ | 2.6 | $ | 920.8 | $ | 373.9 | $ | 64.0 | $ | 88.5 | $ | 214.6 | |||||||||||
As a % of reported net sales | 34.6 | % | 7.1 | % | 9.4 | % | 0.3 | % | 40.6 | % | 6.9 | % | 9.6 | % | 23.3 | % | |||||||||||||||
Pre-tax adjustments: | |||||||||||||||||||||||||||||||
Amortization expense primarily related to acquired intangible assets | $ | 87.2 | $ | (0.5 | ) | $ | 87.7 | $ | 83.1 | $ | (0.5 | ) | $ | 83.6 | |||||||||||||||||
Separation and reorganization expense | — | (0.7 | ) | 0.7 | — | — | — | ||||||||||||||||||||||||
(Gain) loss on divestitures | — | (0.9 | ) | (0.6 | ) | — | — | (1.4 | ) | ||||||||||||||||||||||
Restructuring charges and other termination benefits | — | — | 0.3 | — | — | 0.2 | |||||||||||||||||||||||||
Impairment charges | — | — | 170.7 | — | — | — | |||||||||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | — | 2.8 | — | — | 8.0 | |||||||||||||||||||||||||
Adjusted | $ | 422.1 | $ | 89.1 | $ | 264.2 | $ | 457.0 | $ | 88.0 | $ | 305.0 | |||||||||||||||||||
As a % of reported net sales | 43.6 | % | 9.2 | % | 27.3 | % | 49.6 | % | 9.6 | % | 33.1 | % | |||||||||||||||||||
TABLE III | |||||||||||||
PERRIGO COMPANY PLC | |||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||
ADJUSTED NET SALES GROWTH - SELECTED SEGMENTS | |||||||||||||
(in millions) | |||||||||||||
(unaudited) | |||||||||||||
Three Months Ended | |||||||||||||
December 31, 2019 | December 31, 2018 | Total Change | FX Change | Constant Currency Change | |||||||||
Net sales | |||||||||||||
Consolidated | $ | 1,322.8 | $ | 1,195.2 | 10.7% | 0.6% | 11.3% | ||||||
CSCA | $ | 710.5 | $ | 616.9 | 15.2% | (0.1)% | 15.1% | ||||||
CSCI | $ | 356.4 | $ | 329.4 | 8.2% | 2.8% | 11.0% | ||||||
RX | $ | 255.9 | $ | 248.9 | 2.8% | (0.6)% | 2.2% | ||||||
Consolidated | $ | 1,322.8 | $ | 1,195.2 | |||||||||
Less: animal health | — | (15.3 | ) | ||||||||||
Less: infant foods | — | (7.0 | ) | ||||||||||
Consolidated net sales as so adjusted | $ | 1,322.8 | $ | 1,172.9 | 12.8% | 0.6% | 13.4% | ||||||
Less: Ranir | (74.4 | ) | — | ||||||||||
Organic Consolidated net sales as so adjusted | $ | 1,248.4 | $ | 1,172.9 | 6.4% | 0.6% | 7.0% | ||||||
Worldwide Consumer | |||||||||||||
CSCA | $ | 710.5 | $ | 616.9 | |||||||||
CSCI | 356.4 | 329.4 | |||||||||||
Total Worldwide Consumer | $ | 1,066.9 | $ | 946.3 | 12.7% | 1.0% | 13.7% | ||||||
Less: animal health | — | (15.3 | ) | ||||||||||
Less: infant foods | — | (7.0 | ) | ||||||||||
Worldwide Consumer net sales as so adjusted | $ | 1,066.9 | $ | 924.0 | 15.5% | 0.9% | 16.4% | ||||||
Less: Ranir | (74.4 | ) | — | ||||||||||
Organic Worldwide Consumer net sales as so adjusted | $ | 992.5 | $ | 924.0 | 7.4% | 0.9% | 8.3% | ||||||
CSCA | $ | 710.5 | $ | 616.9 | |||||||||
Less: animal health | — | (15.3 | ) | ||||||||||
Less: infant foods | — | (7.0 | ) | ||||||||||
CSCA net sales as so adjusted | $ | 710.5 | $ | 594.6 | 19.5% | (0.1)% | 19.4% | ||||||
Less: Ranir | (52.2 | ) | — | ||||||||||
Organic CSCA net sales as so adjusted | $ | 658.3 | $ | 594.6 | 10.7% | (0.1)% | 10.6% | ||||||
CSCI | $ | 356.4 | $ | 329.4 | 8.2% | 2.8% | 11.0% | ||||||
Less: Ranir | (22.2 | ) | — | ||||||||||
Organic CSCI net sales as so adjusted | $ | 334.2 | $ | 329.4 | 1.5% | 2.8% | 4.3% | ||||||
TABLE III (CONTINUED) | |||||||||||||
PERRIGO COMPANY PLC | |||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||
ADJUSTED NET SALES GROWTH - SELECTED SEGMENTS | |||||||||||||
(in millions) | |||||||||||||
(unaudited) | |||||||||||||
Twelve Months Ended | |||||||||||||
December 31, 2019 | December 31, 2018 | Total Change | FX Change | Constant Currency Change | |||||||||
Net sales | |||||||||||||
Consolidated | $ | 4,837.4 | $ | 4,731.7 | 2.2% | 1.5% | 3.7% | ||||||
CSCA | $ | 2,487.7 | $ | 2,411.6 | 3.2% | (0.7)% | 2.5% | ||||||
CSCI | $ | 1,382.2 | $ | 1,399.3 | (1.2)% | 6.3% | 5.1% | ||||||
RX | $ | 967.5 | $ | 920.8 | 5.1% | (0.1)% | 5.0% | ||||||
Consolidated | $ | 4,837.4 | $ | 4,731.7 | |||||||||
Plus: Ranitidine market withdrawal* | 9.2 | — | |||||||||||
Less: animal health | (43.7 | ) | (93.9 | ) | |||||||||
Less: infant foods | (6.1 | ) | (34.1 | ) | |||||||||
Consolidated net sales as so adjusted | $ | 4,796.8 | $ | 4,603.7 | 4.2% | 1.9% | 6.1% | ||||||
Less: Ranir | (151.4 | ) | — | ||||||||||
Organic Consolidated net sales as so adjusted | $ | 4,645.4 | $ | 4,603.7 | 0.9% | 1.9% | 2.8% | ||||||
Worldwide Consumer | |||||||||||||
CSCA | $ | 2,487.7 | $ | 2,411.6 | |||||||||
CSCI | 1,382.2 | 1,399.3 | |||||||||||
Total Worldwide Consumer | $ | 3,869.9 | $ | 3,810.9 | 1.5% | 1.9% | 3.4% | ||||||
Plus: Ranitidine market withdrawal* | 9.2 | — | |||||||||||
Less: animal health | (43.7 | ) | (93.9 | ) | |||||||||
Less: infant foods | (6.1 | ) | (34.1 | ) | |||||||||
Worldwide Consumer net sales as so adjusted | $ | 3,829.3 | $ | 3,682.9 | 4.0% | 2.3% | 6.3% | ||||||
Less: Ranir | (151.4 | ) | — | ||||||||||
Organic Worldwide Consumer net sales as so adjusted | $ | 3,677.9 | $ | 3,682.9 | (0.1)% | 2.3% | 2.2% | ||||||
CSCA | $ | 2,487.7 | $ | 2,411.6 | |||||||||
Plus: Ranitidine market withdrawal* | 7.4 | — | |||||||||||
Less: animal health | (43.7 | ) | (93.9 | ) | |||||||||
Less: infant foods | (6.1 | ) | (34.1 | ) | |||||||||
CSCA net sales as so adjusted | $ | 2,445.3 | $ | 2,283.6 | 7.1% | —% | 7.1% | ||||||
Less: Ranir | (106.4 | ) | — | ||||||||||
Organic CSCA net sales as so adjusted | $ | 2,338.9 | $ | 2,283.6 | 2.4% | —% | 2.4% | ||||||
*Ranitidine market withdrawal includes reversal of recorded returns and inventory write-downs. |
TABLE III (CONTINUED) | |||||||||||||
PERRIGO COMPANY PLC | |||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||
ADJUSTED NET SALES GROWTH - SELECTED SEGMENTS | |||||||||||||
(in millions) | |||||||||||||
(unaudited) | |||||||||||||
Twelve Months Ended | |||||||||||||
December 31, 2019 | December 31, 2018 | Total Change | FX Change | Constant Currency Change | |||||||||
CSCI | $ | 1,382.2 | $ | 1,399.3 | |||||||||
Plus: Ranitidine market withdrawal* | 1.8 | — | |||||||||||
CSCI net sales as so adjusted | $ | 1,384.0 | $ | 1,399.3 | (1.1)% | 6.2% | 5.1% | ||||||
Less: Ranir | (45.0 | ) | — | ||||||||||
Organic CSCI net sales as so adjusted | $ | 1,339.0 | $ | 1,399.3 | (4.3)% | 6.2% | 1.9% | ||||||
*Ranitidine market withdrawal includes reversal of recorded returns and inventory write-downs. |
TABLE IV | ||||||||||
PERRIGO COMPANY PLC | ||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||
SELECTED CONSOLIDATED AND SEGMENT INFORMATION | ||||||||||
(in millions) | ||||||||||
(unaudited) | ||||||||||
Three Months Ended | ||||||||||
December 31, 2019 | December 31, 2018 | Total Change | ||||||||
Consolidated adjusted EPS | $ | 1.06 | $ | 0.97 | 9.3% | |||||
Adjusted gross margin | ||||||||||
Worldwide Consumer | 39.3 | % | 38.9 | % | 40 bps | |||||
CSCA | 33.8 | % | 31.9 | % | 190 bps | |||||
CSCI | 50.4 | % | 52.2 | % | (180) bps | |||||
RX | 43.2 | % | 49.0 | % | (580) bps | |||||
Adjusted operating margin | ||||||||||
Worldwide Consumer | 14.3 | % | 11.8 | % | 250 bps | |||||
CSCA | 20.4 | % | 19.6 | % | 80 bps | |||||
CSCI | 13.9 | % | 12.9 | % | 100 bps | |||||
Twelve Months Ended | ||||||||||
December 31, 2019 | December 31, 2018 | Total Change | ||||||||
Adjusted gross margin | ||||||||||
Worldwide Consumer | 40.3 | % | 41.5 | % | (120) bps | |||||
CSCA | 33.6 | % | 34.3 | % | (70) bps | |||||
CSCI | 52.4 | % | 54.0 | % | (160) bps | |||||
RX | 43.6 | % | 49.6 | % | (600) bps | |||||
Adjusted operating margin | ||||||||||
Worldwide Consumer | 14.1 | % | 15.5 | % | (140) bps | |||||
CSCA | 19.7 | % | 20.8 | % | (110) bps | |||||
CSCI | 15.7 | % | 16.3 | % | (60) bps | |||||
RX | 27.3 | % | 33.1 | % | (580) bps | |||||
TABLE V | |||||||||||||||
PERRIGO COMPANY PLC | |||||||||||||||
DISAGGREGATION OF REVENUE BY QUARTER | |||||||||||||||
YEAR ENDED DECEMBER 31, 2019 | |||||||||||||||
(in millions) | |||||||||||||||
(unaudited) | |||||||||||||||
Three Months Ended | |||||||||||||||
March 30, 2019 | June 29, 2019 | September 28, 2019 | December 31, 2019 | ||||||||||||
CSCA(1) | |||||||||||||||
Upper respiratory | $ | 132.8 | $ | 121.2 | $ | 123.4 | $ | 137.8 | |||||||
Digestive health | 102.3 | 106.3 | 85.0 | 120.3 | |||||||||||
Nutrition | 99.6 | 85.9 | 97.1 | 111.8 | |||||||||||
Pain and sleep-aids | 91.3 | 91.3 | 89.4 | 111.6 | |||||||||||
Healthy lifestyle | 76.0 | 86.1 | 87.9 | 102.4 | |||||||||||
Skincare and personal hygiene | 45.5 | 45.8 | 45.4 | 46.2 | |||||||||||
Oral self-care | — | — | 54.2 | 52.2 | |||||||||||
Animal health | 19.6 | 22.3 | 1.8 | — | |||||||||||
Vitamins, minerals, and supplements | 6.3 | 6.2 | 6.2 | 9.9 | |||||||||||
Other CSCA(2) | 8.4 | 17.0 | 22.9 | 18.3 | |||||||||||
Total CSCA | $ | 581.8 | $ | 582.1 | $ | 613.3 | $ | 710.5 | |||||||
CSCI | |||||||||||||||
Skincare and personal hygiene | $ | 101.9 | $ | 105.7 | $ | 88.9 | $ | 75.1 | |||||||
Upper respiratory | 71.9 | 49.9 | 72.1 | 82.9 | |||||||||||
Vitamins, minerals, and supplements | 45.8 | 41.1 | 46.2 | 47.1 | |||||||||||
Healthy lifestyle | 47.3 | 48.7 | 38.2 | 39.6 | |||||||||||
Pain and sleep-aids | 40.4 | 39.4 | 40.5 | 47.6 | |||||||||||
Oral self-care | 1.6 | 1.8 | 24.3 | 23.5 | |||||||||||
Digestive health | 7.2 | 6.8 | 5.3 | 7.8 | |||||||||||
Other CSCI(3) | 34.7 | 34.1 | 32.0 | 32.8 | |||||||||||
Total CSCI | $ | 350.8 | $ | 327.5 | $ | 347.5 | $ | 356.4 | |||||||
(1) Includes net sales from our OTC contract manufacturing business. | |||||||||||||||
(2) Consists primarily of diagnostic products and other miscellaneous or otherwise uncategorized product lines and markets, none of which is greater than 10% of the segment net sales. | |||||||||||||||
(3) Consists primarily of liquid licensed products, our distribution business and other miscellaneous or otherwise uncategorized product lines and markets, none of which is greater than 10% of the segment net sales. |