• | Consolidated second quarter net sales were $1.2 billion, an increase of 6.1% compared to the prior year quarter. Excluding the impact from divested businesses(2) and currency, net sales increased 10.0%. |
• | Worldwide Consumer second quarter net sales grew 4.3% compared to the prior year quarter. Excluding the impact from divested businesses and currency, Worldwide Consumer net sales were 9.2% higher year-over-year. |
• | Consumer Self-Care Americas (“CSCA”) achieved second quarter net sales of $628 million, up 7.8% versus the prior year quarter on a reported basis and 12.9% higher, excluding the impact from divested businesses and currency; Consumer Self-Care International (“CSCI”) second quarter net sales decreased 2.0% versus the prior year quarter and 2.9% higher, excluding the impact from divested businesses and currency. |
• | Reported diluted EPS for the second quarter of 2020 was $0.44 per diluted share as compared to EPS of $0.07 in the prior year quarter. |
• | Adjusted diluted EPS for the second quarter of 2020 increased 19.8% to $1.03 as compared to $0.86 per diluted share in the prior year quarter. |
• | Cash flow from operations as a percentage to adjusted net income was 206%. |
• | Provided assurance of liquidity by completing a $750 million bond offering to refinance bonds previously due in 2021. |
• | Consolidated first half net sales were $2.6 billion, up 10.2% compared to the prior year. Excluding the impact of currency and divested businesses, net sales increased 13.8%, with organic net sales growth of 6.8%. |
• | Worldwide Consumer net sales increased 10.3% compared to the prior year. Excluding the impact of currency and divested businesses, Worldwide Consumer net sales were 15.0% higher year-over-year. |
• | CSCA achieved first half net sales of $1.3 billion, a 14.1% increase versus the prior year, or 18.8% higher excluding the impact of currency and divested businesses, highlighted by 8.3% organic growth. |
• | CSCI first half net sales increased 3.8% versus the prior year, or 8.7% higher excluding divested businesses and the impact of currency, with organic growth of 2.6%. |
• | Cash flow from operations as a percentage to adjusted net income was 155%. |
Three Months Ended | Six Months Ended | ||||||||||||||
June 27, 2020 | June 29, 2019 | June 27, 2020 | June 29, 2019 | ||||||||||||
Net sales | $ | 1,219.1 | $ | 1,149.0 | $ | 2,560.1 | $ | 2,323.5 | |||||||
Cost of sales | 784.4 | 718.2 | 1,642.2 | 1,443.9 | |||||||||||
Gross profit | 434.7 | 430.8 | 917.9 | 879.6 | |||||||||||
Operating expenses | |||||||||||||||
Distribution | 23.6 | 23.7 | 47.8 | 47.1 | |||||||||||
Research and development | 47.1 | 43.9 | 89.0 | 84.0 | |||||||||||
Selling | 127.6 | 140.1 | 275.3 | 288.7 | |||||||||||
Administration | 118.8 | 127.2 | 241.4 | 252.3 | |||||||||||
Impairment charges | — | 27.8 | — | 31.9 | |||||||||||
Restructuring | 1.1 | 12.2 | 1.1 | 21.5 | |||||||||||
Other operating expense (income) | (0.9 | ) | 0.9 | 0.2 | (3.2 | ) | |||||||||
Total operating expenses | 317.3 | 375.8 | 654.8 | 722.3 | |||||||||||
Operating income | 117.4 | 55.0 | 263.1 | 157.3 | |||||||||||
Change in financial assets | (2.1 | ) | (5.5 | ) | (3.7 | ) | (15.9 | ) | |||||||
Interest expense, net | 33.4 | 31.2 | 63.6 | 59.8 | |||||||||||
Other (income) expense, net | 14.3 | 2.3 | 16.7 | 5.5 | |||||||||||
Income before income taxes | 71.8 | 27.0 | 186.5 | 107.9 | |||||||||||
Income tax expense | 11.2 | 18.0 | 19.5 | 35.0 | |||||||||||
Net income | $ | 60.6 | $ | 9.0 | $ | 167.0 | $ | 72.9 | |||||||
Earnings per share | |||||||||||||||
Basic | $ | 0.44 | $ | 0.07 | $ | 1.23 | $ | 0.54 | |||||||
Diluted | $ | 0.44 | $ | 0.07 | $ | 1.22 | $ | 0.54 | |||||||
Weighted-average shares outstanding | |||||||||||||||
Basic | 136.4 | 136.0 | 136.3 | 136.0 | |||||||||||
Diluted | 137.5 | 136.5 | 137.3 | 136.3 |
June 27, 2020 | December 31, 2019 | ||||||
Assets | |||||||
Cash and cash equivalents | $ | 1,456.3 | $ | 354.3 | |||
Accounts receivable, net of allowance for credit losses of $6.2 and $6.7, respectively | 1,001.2 | 1,243.2 | |||||
Inventories | 1,034.7 | 967.3 | |||||
Prepaid expenses and other current assets | 311.3 | 165.8 | |||||
Total current assets | 3,803.5 | 2,730.6 | |||||
Property, plant and equipment, net | 892.3 | 902.8 | |||||
Operating lease assets | 136.7 | 129.9 | |||||
Goodwill and indefinite-lived intangible assets | 4,046.5 | 4,185.5 | |||||
Definite-lived intangible assets, net | 2,879.8 | 2,921.2 | |||||
Deferred income taxes | 7.2 | 5.4 | |||||
Other non-current assets | 362.3 | 426.0 | |||||
Total non-current assets | 8,324.8 | 8,570.8 | |||||
Total assets | $ | 12,128.3 | $ | 11,301.4 | |||
Liabilities and Shareholders’ Equity | |||||||
Accounts payable | $ | 489.1 | $ | 520.2 | |||
Payroll and related taxes | 135.0 | 156.4 | |||||
Accrued customer programs | 364.5 | 394.4 | |||||
Other accrued liabilities | 240.6 | 229.2 | |||||
Accrued income taxes | 24.0 | 32.2 | |||||
Current indebtedness | 606.5 | 3.4 | |||||
Total current liabilities | 1,859.7 | 1,335.8 | |||||
Long-term debt, less current portion | 3,536.0 | 3,365.8 | |||||
Deferred income taxes | 291.6 | 280.6 | |||||
Other non-current liabilities | 530.1 | 515.1 | |||||
Total non-current liabilities | 4,357.7 | 4,161.5 | |||||
Total liabilities | 6,217.4 | 5,497.3 | |||||
Commitments and contingencies - Refer to Note 14 | |||||||
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 | 7,318.2 | 7,359.9 | |||||
Accumulated other comprehensive income | 120.7 | 139.4 | |||||
Retained earnings (accumulated deficit) | (1,528.5 | ) | (1,695.5 | ) | |||
Total controlling interests | 5,910.4 | 5,803.8 | |||||
Noncontrolling interest | 0.5 | 0.3 | |||||
Total shareholders’ equity | 5,910.9 | 5,804.1 | |||||
Total liabilities and shareholders' equity | $ | 12,128.3 | $ | 11,301.4 | |||
Supplemental Disclosures of Balance Sheet Information | |||||||
Preferred shares, issued and outstanding | — | — | |||||
Ordinary shares, issued and outstanding | 136.5 | 136.1 |
Six Months Ended | |||||||
June 27, 2020 | June 29, 2019 | ||||||
Cash Flows From (For) Operating Activities | |||||||
Net income | $ | 167.0 | $ | 72.9 | |||
Adjustments to derive cash flows: | |||||||
Depreciation and amortization | 187.8 | 191.5 | |||||
Loss on sale of business | 17.4 | — | |||||
Share-based compensation | 29.7 | 28.0 | |||||
Impairment charges | — | 31.9 | |||||
Change in financial assets | (3.7 | ) | (15.9 | ) | |||
Restructuring charges | 1.1 | 21.5 | |||||
Deferred income taxes | 11.7 | 9.2 | |||||
Amortization of debt premium | (1.3 | ) | (3.0 | ) | |||
Other non-cash adjustments, net | (11.5 | ) | 26.4 | ||||
Subtotal | 398.2 | 362.5 | |||||
Increase (decrease) in cash due to: | |||||||
Accounts receivable | 227.9 | (55.3 | ) | ||||
Inventories | (38.6 | ) | (78.3 | ) | |||
Prepaid expenses | (32.4 | ) | 2.4 | ||||
Accounts payable | (21.6 | ) | 41.2 | ||||
Payroll and related taxes | (20.4 | ) | (23.0 | ) | |||
Accrued customer programs | (31.9 | ) | (52.8 | ) | |||
Accrued liabilities | (7.9 | ) | (19.2 | ) | |||
Accrued income taxes | (12.8 | ) | (36.7 | ) | |||
Other, net | 2.2 | 17.5 | |||||
Subtotal | 64.5 | (204.2 | ) | ||||
Net cash from (for) operating activities | 462.7 | 158.3 | |||||
Cash Flows From (For) Investing Activities | |||||||
Proceeds from royalty rights | 2.4 | 1.7 | |||||
Purchase of equity method investment | (15.0 | ) | — | ||||
Acquisitions of businesses, net of cash acquired | (106.0 | ) | — | ||||
Proceeds from the Royalty Pharma contingent milestone | — | 250.0 | |||||
Asset acquisitions | (32.8 | ) | (35.0 | ) | |||
Additions to property, plant and equipment | (60.1 | ) | (54.7 | ) | |||
Net proceeds from sale of business | 187.8 | — | |||||
Other investing, net | 2.0 | — | |||||
Net cash from (for) investing activities | (21.7 | ) | 162.0 | ||||
Cash Flows From (For) Financing Activities | |||||||
Issuances of long-term debt | 743.8 | — | |||||
Payments on long-term debt | — | (158.9 | ) | ||||
Borrowings (repayments) of revolving credit agreements and other financing, net | 1.6 | 397.5 | |||||
Deferred financing fees | (5.0 | ) | — | ||||
Issuance of ordinary shares | — | 0.3 | |||||
Cash dividends | (61.9 | ) | (54.8 | ) | |||
Other financing, net | (11.7 | ) | (5.9 | ) | |||
Net cash from (for) financing activities | 666.8 | 178.2 | |||||
Effect of exchange rate changes on cash and cash equivalents | (5.8 | ) | 6.1 | ||||
Net increase (decrease) in cash and cash equivalents | 1,102.0 | 504.6 | |||||
Cash and cash equivalents, beginning of period | 354.3 | 551.1 | |||||
Cash and cash equivalents, end of period | $ | 1,456.3 | $ | 1,055.7 |
TABLE I | ||||||||||||||||||||||||||||||
PERRIGO COMPANY PLC | ||||||||||||||||||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||||||||||
SELECTED CONSOLIDATED INFORMATION | ||||||||||||||||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||
Three Months Ended June 27, 2020 | ||||||||||||||||||||||||||||||
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 | $ | 1,219.1 | $ | 434.7 | $ | 47.1 | $ | 270.0 | $ | 0.2 | $ | 117.4 | $ | 45.6 | $ | 11.2 | $ | 60.6 | $ | 0.44 | ||||||||||
As a % of reported net sales | 35.7 | % | 3.9 | % | 22.1 | % | — | % | 9.6 | % | 3.7 | % | 0.9 | % | 5.0 | % | ||||||||||||||
Effective tax rate | 15.6 | % | ||||||||||||||||||||||||||||
Pre-tax adjustments: | ||||||||||||||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | $ | — | $ | 43.1 | $ | (0.1 | ) | $ | (29.6 | ) | $ | — | $ | 72.8 | $ | — | $ | — | $ | 72.8 | $ | 0.53 | ||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | 1.5 | — | (3.3 | ) | 0.9 | 3.9 | — | — | 3.9 | 0.03 | |||||||||||||||||||
(Gain) loss on divestitures | — | — | — | (0.3 | ) | — | 0.3 | (17.4 | ) | — | 17.7 | 0.13 | ||||||||||||||||||
Unusual litigation | — | — | — | (4.5 | ) | — | 4.5 | — | — | 4.5 | 0.03 | |||||||||||||||||||
Restructuring charges and other termination benefits | — | — | — | (1.1 | ) | 1.1 | — | — | 1.1 | 0.01 | ||||||||||||||||||||
Change in financial assets | — | — | — | — | — | — | 2.1 | — | (2.1 | ) | (0.02 | ) | ||||||||||||||||||
(Gain) Loss on investment securities | — | — | — | — | — | — | 0.4 | — | (0.4 | ) | — | |||||||||||||||||||
Non-GAAP tax adjustments* | — | — | — | — | — | — | — | 17.1 | (17.1 | ) | (0.12 | ) | ||||||||||||||||||
Adjusted | $ | 1,219.1 | $ | 479.3 | $ | 47.0 | $ | 232.3 | $ | — | $ | 200.0 | $ | 30.7 | $ | 28.3 | $ | 141.0 | $ | 1.03 | ||||||||||
As a % of reported net sales | 39.3 | % | 3.9 | % | 19.1 | % | 16.4 | % | 2.5 | % | 2.3 | % | 11.6 | % | ||||||||||||||||
Adjusted effective tax rate | 16.7 | % | ||||||||||||||||||||||||||||
Diluted weighted average shares outstanding | ||||||||||||||||||||||||||||||
Reported | 137.5 | |||||||||||||||||||||||||||||
*The non-GAAP tax adjustments are primarily due to $17.1 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. | ||||||||||||||||||||||||||||||
**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 June 29, 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 | $ | 1,149.0 | $ | 430.8 | $ | 43.9 | $ | 291.0 | $ | 40.9 | $ | 55.0 | $ | 28.0 | $ | 18.0 | $ | 9.0 | $ | 0.07 | ||||||||||
As a % of reported net sales | 37.5 | % | 3.8 | % | 25.3 | % | 3.6 | % | 4.8 | % | 2.4 | % | 1.6 | % | 0.8 | % | ||||||||||||||
Effective tax rate | 66.6 | % | ||||||||||||||||||||||||||||
Pre-tax adjustments: | ||||||||||||||||||||||||||||||
Amortization expense primarily related to acquired intangible assets | $ | — | $ | 45.9 | $ | (0.2 | ) | $ | (28.3 | ) | $ | — | $ | 74.4 | $ | — | $ | — | $ | 74.4 | $ | 0.56 | ||||||||
Restructuring charges and other termination benefits | — | — | — | — | (12.2 | ) | 12.2 | — | — | 12.2 | 0.09 | |||||||||||||||||||
Separation and reorganization expense | — | — | — | (7.5 | ) | — | 7.5 | — | — | 7.5 | 0.05 | |||||||||||||||||||
Impairment charges | — | — | — | — | (27.8 | ) | 27.8 | — | — | 27.8 | 0.20 | |||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | — | — | (2.2 | ) | (0.9 | ) | 3.1 | — | — | 3.1 | 0.02 | ||||||||||||||||||
Unusual litigation | — | — | — | (7.0 | ) | — | 7.0 | — | — | 7.0 | 0.05 | |||||||||||||||||||
Loss on investment securities | — | — | — | — | — | — | (1.8 | ) | — | 1.8 | 0.01 | |||||||||||||||||||
Operating results attributable to held-for-sale business* | (22.3 | ) | (11.2 | ) | (0.4 | ) | (7.3 | ) | — | (3.5 | ) | — | — | (3.5 | ) | (0.03 | ) | |||||||||||||
(Gain) loss on divestitures | — | — | — | — | — | — | (0.8 | ) | — | 0.8 | 0.01 | |||||||||||||||||||
Change in financial assets | — | — | — | — | — | — | 5.5 | — | (5.5 | ) | (0.04 | ) | ||||||||||||||||||
Non-GAAP tax adjustments** | — | — | — | — | — | — | — | 17.2 | (17.2 | ) | (0.13 | ) | ||||||||||||||||||
Adjusted | $ | 1,126.7 | $ | 465.5 | $ | 43.3 | $ | 238.7 | $ | — | $ | 183.5 | $ | 30.9 | $ | 35.2 | $ | 117.4 | $ | 0.86 | ||||||||||
As a % of adjusted net sales | 41.3 | % | 3.8 | % | 21.2 | % | 16.3 | % | 2.7 | % | 3.1 | % | 10.4 | % | ||||||||||||||||
Adjusted effective tax rate | 23.1 | % | ||||||||||||||||||||||||||||
Diluted weighted average shares outstanding | ||||||||||||||||||||||||||||||
Reported | 136.5 | |||||||||||||||||||||||||||||
*Held-for-sale business includes our now divested animal health business. | ||||||||||||||||||||||||||||||
**The non-GAAP tax adjustments are due to tax effects of pretax non-GAAP adjustments that are calculated based upon the specific rate of the applicable jurisdiction of the pretax items. | ||||||||||||||||||||||||||||||
***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) | Six Months Ended June 27, 2020 | |||||||||||||||||||||||||||||
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 | $ | 2,560.1 | $ | 917.9 | $ | 89.0 | $ | 564.5 | $ | 1.3 | $ | 263.1 | $ | 76.6 | $ | 19.5 | $ | 167.0 | $ | 1.22 | ||||||||||
As a % of reported net sales | 35.9 | % | 3.5 | % | 22.1 | % | 0.1 | % | 10.3 | % | 3.0 | % | 0.8 | % | 6.5 | % | ||||||||||||||
Effective tax rate | 10.5 | % | ||||||||||||||||||||||||||||
Pre-tax adjustments: | ||||||||||||||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | $ | — | $ | 85.1 | $ | (0.4 | ) | $ | (58.4 | ) | $ | — | $ | 143.9 | $ | — | $ | — | $ | 143.9 | $ | 1.05 | ||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | 1.6 | — | (5.3 | ) | (0.2 | ) | 7.1 | — | — | 7.1 | 0.05 | ||||||||||||||||||
Restructuring charges and other termination benefits | — | — | — | — | (1.1 | ) | 1.1 | — | — | 1.1 | 0.01 | |||||||||||||||||||
(Gain) loss on divestitures | — | — | — | (0.3 | ) | — | 0.3 | (17.4 | ) | — | 17.7 | 0.13 | ||||||||||||||||||
Change in financial assets | — | — | — | — | — | — | 3.7 | — | (3.7 | ) | (0.03 | ) | ||||||||||||||||||
Unusual litigation | — | — | — | (9.0 | ) | — | 9.0 | — | — | 9.0 | 0.06 | |||||||||||||||||||
Separation and reorganization expense | — | — | — | (0.7 | ) | — | 0.7 | — | — | 0.7 | 0.01 | |||||||||||||||||||
(Gain) Loss on investment securities | — | — | — | — | — | — | (2.6 | ) | — | 2.6 | 0.02 | |||||||||||||||||||
Non-GAAP tax adjustments* | — | — | — | — | — | — | — | 47.6 | (47.6 | ) | (0.35 | ) | ||||||||||||||||||
Adjusted | $ | 2,560.1 | $ | 1,004.6 | $ | 88.6 | $ | 490.8 | $ | — | $ | 425.2 | $ | 60.3 | $ | 67.1 | $ | 297.8 | $ | 2.17 | ||||||||||
As a % of reported net sales | 39.2 | % | 3.5 | % | 19.2 | % | 16.6 | % | 2.4 | % | 2.6 | % | 11.6 | % | ||||||||||||||||
Adjusted effective tax rate | 18.4 | % | ||||||||||||||||||||||||||||
Diluted weighted average shares outstanding | ||||||||||||||||||||||||||||||
Reported | 137.3 | |||||||||||||||||||||||||||||
*The non-GAAP tax adjustments are primarily due to: (1) $31.4 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) $15.8 million of tax benefits from the U.S. CARES Act related to retroactive adjustments to the 2018 and 2019 tax years recorded in the first quarter of 2020. | ||||||||||||||||||||||||||||||
**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 | ||||||||||||||||||||||||||||||
June 27, 2020 | June 29, 2019 | ||||||||||||||||||||||||||||||
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 | $ | 948.7 | $ | 348.9 | $ | 30.4 | $ | 248.1 | $ | 69.6 | $ | 909.6 | $ | 352.2 | $ | 30.1 | $ | 269.6 | $ | 40.3 | |||||||||||
As a % of reported net sales | 36.8 | % | 3.2 | % | 26.2 | % | 7.3 | % | 38.7 | % | 3.3 | % | 29.6 | % | 4.4 | % | |||||||||||||||
Pre-tax adjustments: | |||||||||||||||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | $ | — | $ | 22.0 | $ | (0.1 | ) | $ | (29.5 | ) | $ | 51.6 | $ | — | $ | 24.7 | $ | (0.2 | ) | $ | (28.2 | ) | $ | 53.1 | |||||||
Unusual litigation | — | — | — | (4.5 | ) | 4.5 | — | — | — | (7.0 | ) | 7.0 | |||||||||||||||||||
Separation and reorganization expense | — | — | — | — | — | — | — | — | (6.7 | ) | 6.7 | ||||||||||||||||||||
Operating results attributable to held-for-sale business** | — | — | — | — | — | (22.3 | ) | (11.2 | ) | (0.4 | ) | (7.3 | ) | (3.5 | ) | ||||||||||||||||
Restructuring charges and other termination benefits | — | — | — | — | 0.7 | — | — | — | — | 12.2 | |||||||||||||||||||||
(Gain) loss on divestitures | — | — | — | (0.3 | ) | 0.3 | — | — | — | — | — | ||||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | 1.5 | — | (3.3 | ) | 4.9 | — | — | — | (2.2 | ) | 2.2 | |||||||||||||||||||
Adjusted | $ | 948.7 | $ | 372.4 | $ | 30.3 | $ | 210.5 | $ | 131.6 | $ | 887.3 | $ | 365.7 | $ | 29.5 | $ | 218.2 | $ | 118.0 | |||||||||||
As a % of reported net sales (2020) / As a % of adjusted net sales (2019) | 39.3 | % | 3.2 | % | 22.2 | % | 13.9 | % | 41.2 | % | 3.3 | % | 24.6 | % | 13.3% | ||||||||||||||||
*Worldwide Consumer includes the CSCA and CSCI segments in addition to Corporate. | |||||||||||||||||||||||||||||||
**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) | |||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||
June 27, 2020 | June 29, 2019 | ||||||||||||||||||||||||||||||
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 | $ | 627.6 | $ | 199.6 | $ | 16.7 | $ | 76.3 | $ | 106.3 | $ | 582.1 | $ | 196.8 | $ | 18.8 | $ | 70.2 | $ | 107.8 | |||||||||||
As a % of reported net sales | 31.8 | % | 2.7 | % | 12.2 | % | 16.9 | % | 33.8 | % | 3.2 | % | 12.1 | % | 18.5 | % | |||||||||||||||
Pre-tax adjustments: | |||||||||||||||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | $ | — | $ | 5.4 | $ | — | $ | (7.2 | ) | $ | 12.5 | $ | — | $ | 4.7 | $ | — | $ | (4.5 | ) | $ | 9.2 | |||||||||
Unusual litigation | — | — | — | — | — | — | — | — | (0.2 | ) | 0.2 | ||||||||||||||||||||
Operating results attributable to held-for-sale business* | — | — | — | — | — | (22.3 | ) | (11.2 | ) | (0.4 | ) | (7.3 | ) | (3.5 | ) | ||||||||||||||||
Restructuring charges and other termination benefits | — | — | — | — | 0.3 | — | — | — | — | — | |||||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | 1.5 | — | (3.4 | ) | 5.0 | — | — | — | — | — | ||||||||||||||||||||
Adjusted | $ | 627.6 | $ | 206.5 | $ | 16.7 | $ | 65.7 | $ | 124.1 | $ | 559.8 | $ | 190.3 | $ | 18.4 | $ | 58.2 | $ | 113.7 | |||||||||||
As a % of reported net sales (2020) / As a % of adjusted net sales (2019) | 32.9 | % | 2.7 | % | 10.5 | % | 19.8 | % | 34.0 | % | 3.3 | % | 10.4 | % | 20.3% | ||||||||||||||||
*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) | |||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||
June 27, 2020 | June 29, 2019 | ||||||||||||||||||||||||||||||
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 | $ | 321.1 | $ | 149.3 | $ | 13.7 | $ | 124.7 | $ | 10.5 | $ | 327.5 | $ | 155.4 | $ | 11.2 | $ | 138.0 | $ | (2.9 | ) | ||||||||||
As a % of reported net sales | 46.5 | % | 4.3 | % | 38.8 | % | 3.3 | % | 47.4 | % | 3.4 | % | 42.1 | % | (0.9 | )% | |||||||||||||||
Pre-tax adjustments: | |||||||||||||||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | $ | — | $ | 16.6 | $ | (0.2 | ) | $ | (22.3 | ) | $ | 39.1 | $ | — | $ | 19.9 | $ | (0.1 | ) | $ | (23.8 | ) | $ | 43.8 | |||||||
Restructuring charges and other termination benefits | — | — | — | — | 0.4 | — | — | — | — | 9.1 | |||||||||||||||||||||
(Gain) loss on divestitures | — | — | — | (0.3 | ) | 0.3 | — | — | — | — | — | ||||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | — | — | 0.1 | (0.1 | ) | — | — | — | — | — | ||||||||||||||||||||
Adjusted | $ | 321.1 | $ | 165.9 | $ | 13.5 | $ | 102.2 | $ | 50.2 | $ | 327.5 | $ | 175.3 | $ | 11.1 | $ | 114.2 | $ | 50.0 | |||||||||||
As a % of reported net sales | 51.7 | % | 4.2 | % | 31.8 | % | 15.6 | % | 53.5 | % | 3.4 | % | 34.9 | % | 15.3 | % | |||||||||||||||
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||
June 27, 2020 | June 29, 2019 | ||||||||||||||||||||||||||||||
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 | $ | 270.4 | $ | 85.8 | $ | 16.7 | $ | 21.9 | $ | 47.8 | $ | 239.4 | $ | 78.6 | $ | 13.8 | $ | 21.4 | $ | 14.7 | |||||||||||
As a % of reported net sales | 31.7 | % | 6.2 | % | 8.1 | % | 17.6 | % | 32.8 | % | 5.8 | % | 8.9 | % | 6.1 | % | |||||||||||||||
Pre-tax adjustments: | |||||||||||||||||||||||||||||||
Amortization expense related primarily to acquired intangible assets | — | $ | 21.1 | $ | — | $ | (0.1 | ) | $ | 21.2 | — | $ | 21.2 | $ | — | $ | (0.1 | ) | $ | 21.3 | |||||||||||
Separation and reorganization expense | — | — | — | — | — | — | — | — | (0.8 | ) | 0.8 | ||||||||||||||||||||
Restructuring charges and other termination benefits | — | — | — | — | 0.4 | — | — | — | — | — | |||||||||||||||||||||
Impairment charges | — | — | — | — | — | — | — | — | — | 27.8 | |||||||||||||||||||||
Acquisition and integration-related charges and contingent consideration adjustments | — | — | — | — | (1.0 | ) | — | — | — | — | 0.9 | ||||||||||||||||||||
Adjusted | $ | 270.4 | $ | 106.9 | $ | 16.7 | $ | 21.8 | $ | 68.4 | $ | 239.4 | $ | 99.8 | $ | 13.8 | $ | 20.5 | $ | 65.5 | |||||||||||
As a % of reported net sales | 39.5 | % | 6.2 | % | 8.0 | % | 25.3 | % | 41.7 | % | 5.8 | % | 8.6 | % | 27.4 | % |
TABLE III | |||||||||||||
PERRIGO COMPANY PLC | |||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||
ADJUSTED NET SALES GROWTH - SELECTED SEGMENTS | |||||||||||||
(in millions) | |||||||||||||
(unaudited) | |||||||||||||
Three Months Ended | |||||||||||||
June 27, 2020 | June 29, 2019 | Total Change | FX Change | Constant Currency Change | |||||||||
Net sales | |||||||||||||
Consolidated | $ | 1,219.1 | $ | 1,149.0 | 6.1% | 1.4% | 7.5% | ||||||
CSCA | $ | 627.6 | $ | 582.1 | 7.8% | 0.8% | 8.6% | ||||||
CSCI | $ | 321.1 | $ | 327.5 | (2.0)% | 3.8% | 1.8% | ||||||
RX | $ | 270.4 | $ | 239.4 | 12.9% | (0.2)% | 12.7% | ||||||
Consolidated | $ | 1,219.1 | $ | 1,149.0 | |||||||||
Less: Animal health | — | (22.3 | ) | ||||||||||
Less: Canoderm prescription product | — | (3.3 | ) | ||||||||||
Consolidated net sales as so adjusted | $ | 1,219.1 | $ | 1,123.4 | 8.5% | 1.5% | 10.0% | ||||||
Less: Ranir | (62.0 | ) | — | ||||||||||
Less: Dr. Fresh* | (19.8 | ) | — | ||||||||||
Organic Consolidated net sales as so adjusted | $ | 1,137.3 | $ | 1,123.4 | 1.2% | 1.4% | 2.6% | ||||||
Worldwide Consumer | |||||||||||||
CSCA | $ | 627.6 | $ | 582.1 | |||||||||
CSCI | 321.1 | 327.5 | |||||||||||
Total Worldwide Consumer | $ | 948.7 | $ | 909.6 | 4.3% | 1.8% | 6.1% | ||||||
Less: Animal health | — | (22.3 | ) | ||||||||||
Less: Canoderm prescription product | — | (3.3 | ) | ||||||||||
Worldwide Consumer net sales as so adjusted | $ | 948.7 | $ | 884.0 | 7.3% | 1.9% | 9.2% | ||||||
Less: Ranir | (62.0 | ) | — | ||||||||||
Less: Dr. Fresh* | (19.8 | ) | — | ||||||||||
Organic Worldwide Consumer net sales as so adjusted | $ | 866.9 | $ | 884.0 | (1.9)% | 1.8% | (0.1)% | ||||||
CSCA | $ | 627.6 | $ | 582.1 | |||||||||
Less: Animal health | — | (22.3 | ) | ||||||||||
CSCA net sales as so adjusted | $ | 627.6 | $ | 559.8 | 12.1% | 0.8% | 12.9% | ||||||
Less: Ranir | (44.7 | ) | — | ||||||||||
Less: Dr. Fresh* | (18.5 | ) | — | ||||||||||
Organic CSCA net sales as so adjusted | $ | 564.4 | $ | 559.8 | 0.8% | 0.8% | 1.6% | ||||||
*Dr. Fresh acquisition comprises all oral self-care assets purchased from High Ridge Brands, including the brands Dr. Fresh®, REACH® and Firefly®. |
TABLE III (CONTINUED) | |||||||||||||
PERRIGO COMPANY PLC | |||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||
ADJUSTED NET SALES GROWTH - SELECTED SEGMENTS | |||||||||||||
(in millions) | |||||||||||||
(unaudited) | |||||||||||||
Three Months Ended | |||||||||||||
June 27, 2020 | June 29, 2019 | Total Change | FX Change | Constant Currency Change | |||||||||
Net sales | |||||||||||||
CSCI | $ | 321.1 | $ | 327.5 | |||||||||
Less: Canoderm prescription product | — | (3.3 | ) | ||||||||||
CSCI net sales as so adjusted | $ | 321.1 | $ | 324.2 | (1.0)% | 3.9% | 2.9% | ||||||
Less: Ranir | (17.3 | ) | — | ||||||||||
Less: Dr. Fresh* | (1.3 | ) | — | ||||||||||
Organic CSCI net sales as so adjusted | $ | 302.5 | $ | 324.2 | (6.7)% | 3.7% | (3.0)% |
Six Months Ended | |||||||||||||
June 27, 2020 | June 29, 2019 | Total Change | FX Change | Constant Currency Change | |||||||||
Net sales | |||||||||||||
Consolidated | $ | 2,560.1 | $ | 2,323.5 | 10.2% | 1.2% | 11.4% | ||||||
CSCA | $ | 1,328.2 | $ | 1,163.9 | 14.1% | 0.5% | 14.6% | ||||||
CSCI | $ | 703.8 | $ | 678.3 | 3.8% | 3.7% | 7.5% | ||||||
RX | $ | 528.1 | $ | 481.3 | 9.7% | (0.3)% | 9.4% | ||||||
Consolidated | $ | 2,560.1 | $ | 2,323.5 | |||||||||
Less: Animal health | — | (41.9 | ) | ||||||||||
Less: Canoderm prescription product | — | (7.0 | ) | ||||||||||
Consolidated net sales as so adjusted | $ | 2,560.1 | $ | 2,274.6 | 12.6% | 1.2% | 13.8% | ||||||
Less: Ranir | (138.2 | ) | — | ||||||||||
Less: Dr. Fresh* | (19.9 | ) | — | ||||||||||
Organic Consolidated net sales as so adjusted | $ | 2,402.0 | $ | 2,274.6 | 5.6% | 1.2% | 6.8% | ||||||
Worldwide Consumer | |||||||||||||
CSCA | $ | 1,328.2 | $ | 1,163.9 | |||||||||
CSCI | 703.8 | 678.3 | |||||||||||
Total Worldwide Consumer | $ | 2,032.0 | $ | 1,842.2 | 10.3% | 1.7% | 12.0% | ||||||
Less: Animal health | — | (41.9 | ) | ||||||||||
Less: Canoderm prescription product | — | (7.0 | ) | ||||||||||
Worldwide Consumer net sales as so adjusted | $ | 2,032.0 | $ | 1,793.3 | 13.3% | 1.7% | 15.0% | ||||||
*Dr. Fresh acquisition comprises all oral self-care assets purchased from High Ridge Brands, including the brands Dr. Fresh®, REACH® and Firefly®. |
TABLE III (CONTINUED) | |||||||||||||
PERRIGO COMPANY PLC | |||||||||||||
RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||
ADJUSTED NET SALES GROWTH - SELECTED SEGMENTS | |||||||||||||
(in millions) | |||||||||||||
(unaudited) | |||||||||||||
Six Months Ended | |||||||||||||
June 27, 2020 | June 29, 2019 | Total Change | FX Change | Constant Currency Change | |||||||||
Net sales | |||||||||||||
CSCA | $ | 1,328.2 | $ | 1,163.9 | |||||||||
Less: Animal health | — | (41.9 | ) | ||||||||||
CSCA net sales as so adjusted | $ | 1,328.2 | $ | 1,122.0 | 18.4% | 0.4% | 18.8% | ||||||
Less: Ranir | (100.0 | ) | — | ||||||||||
Less: Dr. Fresh* | (18.5 | ) | — | ||||||||||
Organic CSCA net sales as so adjusted | $ | 1,209.7 | $ | 1,122.0 | 7.8% | 0.5% | 8.3% | ||||||
CSCI | $ | 703.8 | $ | 678.3 | |||||||||
Less: Canoderm prescription product | — | (7.0 | ) | ||||||||||
CSCI net sales as so adjusted | $ | 703.8 | $ | 671.3 | 4.8% | 3.9% | 8.7% | ||||||
Less: Ranir | (38.2 | ) | — | ||||||||||
Less: Dr. Fresh* | (1.4 | ) | — | ||||||||||
Organic CSCI net sales as so adjusted | $ | 664.2 | $ | 671.3 | (1.1)% | 3.7% | 2.6% | ||||||
*Dr. Fresh acquisition comprises all oral self-care assets purchased from High Ridge Brands, including the brands Dr. Fresh®, REACH® and Firefly®. |
TABLE IV | ||||||||||
PERRIGO COMPANY PLC | ||||||||||
RECONCILIATION OF NON-GAAP MEASURES | ||||||||||
SELECTED CONSOLIDATED AND SEGMENT INFORMATION | ||||||||||
(unaudited) | ||||||||||
Three Months Ended | ||||||||||
June 27, 2020 | June 29, 2019 | Total Change | ||||||||
Consolidated adjusted EPS | $ | 1.03 | $ | 0.86 | 19.8% | |||||
Consolidated adjusted effective tax rate | 16.7 | % | 23.1 | % | (640) bps | |||||
Adjusted gross margin | ||||||||||
Worldwide Consumer | 39.3 | % | 41.2 | % | (190) bps | |||||
CSCA | 32.9 | % | 34.0 | % | (110) bps | |||||
CSCI | 51.7 | % | 53.5 | % | (180) bps | |||||
RX | 39.5 | % | 41.7 | % | (220) bps | |||||
Adjusted operating margin | ||||||||||
Worldwide Consumer | 13.9 | % | 13.3 | % | 60 bps | |||||
CSCA | 19.8 | % | 20.3 | % | (50) bps | |||||
CSCI | 15.6 | % | 15.3 | % | 30 bps | |||||
RX | 25.3 | % | 27.4 | % | (210) bps | |||||
Three Months Ended | Six Months Ended | ||||||||
June 27, 2020 | June 27, 2020 | ||||||||
Operating cash flow | $ | 290.9 | $ | 462.7 | |||||
Adjusted net income | $ | 141.0 | $ | 297.8 | |||||
Cash conversion ratio | 206 | % | 155 | % |
Six Months Ended December 31, 2019 | |||
Rosemont Pharmaceuticals business | Diluted Earnings per Share | ||
Reported | $ | 0.02 | |
Amortization expense related primarily to acquired intangible assets | 0.05 | ||
Tax effect of non-GAAP adjustments | (0.01 | ) | |
Adjusted | $ | 0.06 |