In the news release, Perrigo Reports Third Quarter 2024
Financial Results From Continuing Operations, issued 06-Nov-2024 by Perrigo Company plc over PR
Newswire, we are advised by the company that the CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS table has been updated. The
complete, corrected release follows:
Perrigo Reports Third Quarter 2024 Financial Results From
Continuing Operations
Company Delivered Solid Third Quarter
Financial Results, Including Meaningful Operating Income Growth and
Margin Expansion
Infant Formula Business Recovery Making
Significant Progress, Including Perrigo Produced and Store Brand
Infant Formula Market Share Gains1; Third Quarter 2024
Infant formula Net Sales Growth of +3% Compared to the Prior Year
Quarter, +58% Sequentially
Reaffirms Fiscal 2024 Adjusted EPS
Outlook
DUBLIN, Nov. 6, 2024
/PRNewswire/ --
Third Quarter 2024 Highlights:
- Net sales of $1.1 billion
declined 3.2% versus the prior year quarter. Organic2
net sales decreased 2.4%, due primarily to -2.8 percentage points
from previously disclosed lost distribution of lower margin
products in U.S. Store Brand. This expected impact was partially
offset by organic growth of +0.4 percentage points across the rest
of the business.
- Consumer Self-Care International ("CSCI") net sales declined
1.0% compared to the prior year quarter due primarily to exited
businesses and product lines of -3.2 percentage points. Organic net
sales grew +1.0%, led by greater demand for cough cold products
within the Upper Respiratory category.
- Consumer Self-Care Americas ("CSCA") net sales decreased
4.6% compared to the prior year quarter, due primarily to -4.4
percentage points from previously disclosed lost distribution of
lower margin products in U.S. Store Brand. Infant formula net sales
grew +3% compared to the prior year quarter and +58% growth
sequentially compared to the second quarter of 2024.
- GAAP ("reported") gross margin was 37.2%, an increase of 60
basis points compared to the prior year quarter. Non-GAAP
("adjusted") gross margin expanded 160 basis points to 41.0%
primarily driven by infant formula business recovery, benefits from
the Company's Supply Chain Reinvention program, and favorable mix
within global store brand and across the portfolio.
- GAAP operating income was $80
million compared to $62
million in the prior year quarter. Adjusted operating income
of $182 million increased
$32 million, or 21.3%, compared to
the prior year period due primarily to benefits from the Company's
'Project Energize' program (see Project Energize section below for
details).
- Reported operating margin was 7.4%, a 190 basis points
increase compared to the prior year quarter. Adjusted operating
margin expanded 340 basis points to 16.8% driven primarily by
adjusted gross margin flow-through and benefits from Project
Energize.
- Reported diluted loss per share was $(0.13), compared to reported diluted earnings
per share ("EPS") of $0.11 in the
prior year quarter.
- Adjusted diluted EPS was $0.81, compared to $0.64 in the prior year quarter, an increase of
$0.17, or 26.6%, per share.
- Cash and cash equivalents on the balance sheet as of
September 28, 2024, was
$1.5 billion, including proceeds
associated with the Company's senior notes offering closed on
September 17, 2024. After the quarter
ended, $700 million of such proceeds
were used to fully redeem the Company's 4.375% Senior Notes Due
2026. The refinancing resulted in lowering the Company's average
interest rate after executing derivatives, with no changes to the
Company's total long-term debt outstanding or credit
ratings.
Year-to-Date 2024 Highlights:
- Net sales of $3.2 billion
decreased 7.5% versus the prior year period. Organic net sales
decreased 6.3%, due primarily to 1) -3.7 percentage points from
lower net sales in the Nutrition category stemming from actions to
augment and strengthen the infant formula network, and 2) -4.7
percentage points from SKU prioritization actions, third quarter
lost distribution in U.S. Store Brands, and lower global seasonal
demand during the first half of the year. These factors more than
offset organic net sales growth of +2.2 percentage points across
the rest of the business.
- CSCI year-to-date net sales of $1.3
billion grew 0.4% compared to the prior year period. Organic
net sales grew 3.0%, including -2.3 percentage points from lower
net sales in the Upper Respiratory and Pain & Sleep Aids
categories due to lower seasonal demand and supply constraints.
- CSCA year-to-date net sales of $1.9
billion decreased 12.1% compared to the prior year period.
Organic net sales declined 11.5% stemming from -6.0 percentage
points from lower net sales in the Nutrition category and -6.0
percentage points from SKU prioritization actions and third quarter
lost distribution in U.S. Store Brand, in addition to lower
seasonal demand during the first half of the year. These factors
more than offset organic net sales growth of +0.5%.
- GAAP operating loss was $1
million, compared to operating income of $168 million in the prior year period. Adjusted
operating income of $415 million
increased 1.8%, or 2.6% on a constant currency basis2,
compared to the prior year period. Adjusted operating income growth
included an impact of -10.4 percentage points from actions to
augment and strengthen infant formula and -3.5 percentage points
from exited businesses and product lines.
- Reported EPS was a loss of $0.87, as compared to EPS of $0.17 in the prior year period.
- Adjusted diluted EPS was $1.63, as compared to $1.72 in the prior year period, due primarily to
discrete tax benefits in the prior year of $0.11 per share. Year-to-date 2024 adjusted
diluted EPS included a -$0.26
year-over-year impact from infant formula.
Fiscal Year 2024 Outlook:
- The Company now expects its fiscal 2024 organic net sales
and reported net sales outlooks towards the lower end of its
previously stated ranges of organic net sales growth versus the
prior year of -3% to -1% and reported net sales growth versus the
prior year of -5% to -3%. The Company continues to expect gross and
operating margin expansion compared to the prior year.
- The Company reaffirms its adjusted diluted EPS outlook of
$2.50 to $2.65.
|
|
(1)
|
Volume share gains
according to Circana Scanner panel latest 13-weeks ending 10/6/24
vs. prior period 13-weeks ending 6/30/24, total US Multi Outlet+,
non-WIC (Women, Infants, and Children program) powder formula,
excluding ready-to-feed and toddler formula.
|
(2)
|
See attached
Appendix for details. Change in net sales on an organic basis
excludes the effects of acquisitions, divestitures, exited product
lines and the impact of currency. Change in net sales on a constant
currency basis excludes the impact of currency in both comparable
periods.
|
(3)
|
All tables and data
may not add due to rounding. Percentages are based on
actuals.
|
Perrigo Company plc (NYSE: PRGO) ("Perrigo" or the "Company"), a
leading provider of Consumer Self-Care Products, today
announced financial results from continuing operations for the
third quarter ended September 28, 2024. All comparisons are
against the prior year fiscal third quarter, unless otherwise
noted.
President and CEO, Patrick
Lockwood-Taylor commented, "During the third quarter, we
made significant progress to advance our One Perrigo vision by stabilizing core
businesses, investing in World-Class CPG capabilities and
leadership, and executing with excellence against our accretive
initiatives."
Lockwood-Taylor continued, "We delivered strong third quarter
earnings results, despite previously discussed topline impacts from
lost distribution of lower margin products in U.S. Store Brand.
Margin expansion and operating income growth versus the prior year
were robust, driven by our accretive initiatives and favorable mix
within global store brand and across the portfolio. We are making
significant progress in our infant formula business recovery with
Perrigo-produced and total store brand infant formula achieving
non-WIC powder share gains of +40 basis points and +160 basis
points, respectively, according to the latest consumption
data1. These gains fueled third quarter infant formula
net sales growth of +3% compared to the prior year quarter and
sequential net sales growth of +58% compared to the second quarter
of 2024. As a result of these collective efforts, adjusted EPS grew
sizably."
Lockwood-Taylor concluded, "While we have made meaningful
progress on our fiscal 2024 operational priorities, there is still
work to be done. The Perrigo team remains intently focused on
de-levering the balance sheet, free cash flow generation,
furthering the recovery of the infant formula business, and
building a solid foundation for long-term sustainable growth."
Refer to Tables I through VII at the end of this press release
for a reconciliation of non-GAAP adjustments to the current year
and prior year periods and additional non-GAAP information. The
Company's reported results are included in the attached
Consolidated Statements of Operations, Balance Sheets and
Statements of Cash Flows.
Project Energize
Perrigo has successfully transformed into a pure-play consumer
self-care company and is embarking on the next stage of its
self-care journey – evolving to One
Perrigo. This evolution will create sustainable, value
accretive growth through a blended-branded business model that
better positions the Company to win in self-care.
As part of the Company's sustainable, value accretive growth
strategy, the Company launched Project Energize – a global
investment and efficiency program to drive the next evolution of
capabilities and organizational agility during the first quarter of
2024. This three-year program is expected to produce significant
benefits in the Company's long-term business performance by
enabling our One Perrigo growth
strategy, increasing organizational agility and mitigating impacts
from augmenting and strengthening infant formula.
Project Energize is expected to deliver annualized pre-tax
savings in the range of $140 million
to $170 million by 2026. The Company
expects $40 million to $60 million of these savings to be reinvested to
drive its blended-branded business model. Restructuring and related
charges associated with these actions are estimated to be in the
range of $140 million to $160 million, including $20 million to $40
million in investments to enhance capabilities, and are
expected to be substantially incurred by the end of 2026.
Year-to-date, Project Energize has achieved gross savings of
approximately $95 million while
reinvesting $16 million into building
critical capabilities. Restructuring charges incurred by the
Company over the same period in connection with Project Energize
were $91 million.
Perrigo Third Quarter 2024 Results from Continuing
Operations
Third Quarter 2024 Net Sales Change
Compared to Prior Year(3)
|
|
Reported
Net Sales
Growth
|
Foreign
Exchange
Impact
|
Constant
Currency Net
Sales
|
Exited
Businesses
and Product
Lines
|
Organic
Net Sales
Growth
|
CSCA
|
(4.6) %
|
— %
|
(4.6) %
|
(0.2) %
|
(4.4) %
|
CSCI
|
(1.0) %
|
1.3 %
|
(2.2) %
|
(3.2) %
|
1.0 %
|
Total
Perrigo
|
(3.2) %
|
0.5 %
|
(3.7) %
|
(1.3) %
|
(2.4) %
|
Third Quarter 2024 Change Compared to
Prior Year(3)
|
(in millions, except
earnings per share; see attached Tables I-IV for reconciliation to
GAAP)
|
|
Three Months
Ended
September 28, 2024
|
Three Months
Ended
September 30, 2023
|
Percentage
Change YoY
|
Net Sales
|
$1,088
|
$1,124
|
(3.2) %
|
|
|
|
|
Reported Gross
Profit
|
$404
|
$411
|
(1.7) %
|
Reported Gross
Margin
|
37.2 %
|
36.6 %
|
60 bps
|
Reported Operating
(Loss) Income
|
$80
|
$62
|
29.4 %
|
Reported Operating
Margin
|
7.4 %
|
5.5 %
|
190 bps
|
Reported Net (Loss)
Income
|
($18)
|
$15
|
(214.5) %
|
Reported Diluted (Loss)
Earnings Per Share
|
($0.13)
|
$0.11
|
(218.2) %
|
|
|
|
|
Adjusted Gross
Profit
|
$446
|
$444
|
0.6 %
|
Adjusted Gross
Margin
|
41.0 %
|
39.5 %
|
160 bps
|
Adjusted Operating
Income
|
$182
|
$150
|
21.3 %
|
Adjusted Operating
Margin
|
16.8 %
|
13.4 %
|
340 bps
|
Adjusted Net
Income
|
$112
|
$87
|
28.3 %
|
Adjusted Diluted
EPS
|
$0.81
|
$0.64
|
26.6 %
|
Net sales of $1.1 billion
decreased $36 million, or 3.2%, due
primarily to a decline in organic net sales of -2.4% and exited
businesses and product lines of -1.3%, partially offset by
favorable currency translation of +0.5%.
The change in organic net sales was primarily due to strategic
pricing actions of +1.7 percentage points and volume/mix of -4.1
percentage points, of which -2.8 percentage points of volume/mix
stemmed from previously disclosed lost distribution of lower margin
products in U.S. Store Brand (primarily impacting the Pain &
Sleep Aids, Upper Respiratory, Digestive Health and Oral
Care categories). These impacts more than offset organic
net sales growth of +0.4% across the rest of the business, led by
1) growth in branded OTC product offerings, including
Compeed®, Nasonex®, and
Bronchenolo®, and 2) new products, including
Opill® in the U.S.
The U.S. Nutrition category impacted organic net sales by
-0.2 percentage points compared to the prior year, as infant
formula net sales growth of +3% was more than offset by a decline
in lower margin oral electrolyte solutions.
Reported gross profit of $404
million, decreased $7 million,
or 1.7%. Adjusted gross profit of $446
million increased $3 million,
or 0.6%, due to net favorable productivity stemming from infant
formula efficiencies and net favorable pricing. These benefits more
than offset the impact from lower global OTC sales volumes,
partially due to previously disclosed lost distribution of lower
margin products in U.S. Store Brand, and $11
million from exited businesses and product lines.
Reported gross margin was 37.2%, an increase of 60 basis points
versus the prior year quarter. Adjusted gross margin expanded 160
basis points to 41.0%, driven by the same factors as adjusted gross
profit, in addition to favorable mix within global store brand and
across the portfolio. Exited businesses and product lines
unfavorably impacted gross margin by -40 basis points.
Reported operating income of $80
million increased $18 million
compared to $62 million in the prior
year period. Adjusted operating income increased $32 million, or 21.3%, to $182 million due primarily to adjusted gross
profit flow-through, benefits from Project Energize and lower
variable expenses. These factors were partially offset by
$7 million from exited businesses and
product lines.
Reported operating margin was 7.4%, an increase of 190 basis
points versus the prior year quarter, due primarily to the same
factors as reported operating income. Adjusted operating margin of
16.8%, increased 340 basis points versus the prior year quarter,
due primarily to gross margin flow-through in addition to the same
factors as adjusted operating income. Exited businesses and product
lines unfavorably impacted operating margin by -40 basis
points.
Reported net loss was $18 million, or ($0.13) per diluted share, compared to reported
net income of $15 million, or
$0.11 per diluted share, in the prior
year period. Third quarter 2024 adjusted net income was
$112 million, or $0.81 per diluted share, compared to
$87 million, or $0.64 per
diluted share, in the prior year period.
Third Quarter 2024 Business Segment Results from Continuing
Operations
Consumer Self-Care Americas Segment (CSCA)
Third Quarter 2024 Net Sales Change
Compared to Prior Year(3)
|
|
Reported
Net Sales
Growth
|
Foreign
Exchange
Impact
|
Constant
Currency Net
Sales
|
Exited
Businesses
and Product
Lines
|
Organic
Net Sales
Growth
|
CSCA
|
(4.6) %
|
— %
|
(4.6) %
|
(0.2) %
|
(4.4) %
|
Third Quarter 2024 Change Compared to
Prior Year(3)
|
|
(in millions, except
earnings per share; see attached Tables I-IV for reconciliation to
GAAP)
|
|
|
Three Months
Ended
September 28, 2024
|
Three Months
Ended
September 30, 2023
|
Percentage
Change YoY
|
|
CSCA Net
Sales
|
$671
|
$704
|
(4.6) %
|
|
|
|
|
|
|
Reported Gross
Profit
|
$221
|
$224
|
(1.4) %
|
|
Reported Gross
Margin
|
32.9 %
|
31.8 %
|
110 bps
|
|
Reported Operating
Income
|
$104
|
$91
|
13.8 %
|
|
Reported Operating
Margin
|
15.4 %
|
12.9 %
|
250 bps
|
|
|
|
|
|
|
Adjusted Gross
Profit
|
$235
|
$229
|
2.9 %
|
|
Adjusted Gross
Margin
|
35.0 %
|
32.5 %
|
250 bps
|
|
Adjusted Operating
Income
|
$132
|
$108
|
22.0 %
|
|
Adjusted Operating
Margin
|
19.7 %
|
15.4 %
|
430 bps
|
|
CSCA net sales of $671 million decreased $32 million,
or 4.6%, due primarily to a decline in organic net sales of -4.4%
and exited businesses and product lines of -0.2%.
Organic net sales were impacted by -4.4 percentage points from
previously disclosed lost distribution of lower margin products in
U.S. Store Brand (primarily impacting the Pain & Sleep Aids,
Upper Respiratory, Digestive Health and Oral Care
categories). The Nutrition category impacted organic net
sales by -0.4 percentage points compared to the prior year, as
infant formula net sales growth of +3% was more than offset by
lower margin oral electrolyte solutions. These factors more than
offset organic growth of +0.4 percentage points across the
remaining business driven by volume share gains, new products and
growth in the Healthy Lifestyle category.
Reported gross profit of $221 million decreased
$3 million, or 1.4%. Adjusted gross profit increased
$7 million, or 2.9%, to $235 million due primarily to
greater manufacturing efficiencies in infant formula, benefits from
the Company's Supply Chain Reinvention program and higher profit
new products. These factors were partially offset by lower OTC
sales volumes, partially due to previously disclosed lost
distribution of lower margin products.
Reported gross margin of 32.9% increased 110 basis points versus
the prior year quarter. Adjusted gross margin expanded 250 basis
points to 35.0%, driven by the same factors as adjusted gross
profit in addition to favorable mix within store brand and across
the segment.
Reported operating income was $104 million compared to
$91 million in the prior year quarter, an increase of 13.8%.
Adjusted operating income increased $24 million, or 22.0%, to
$132 million as gross profit
flow-through and benefits from Project Energize more than offset
higher brand advertising and promotional investments.
Reported operating margin of 15.4% increased 250 basis points
versus the prior year quarter. Adjusted operating margin expanded
430 basis points to 19.7% driven by the same factors as adjusted
operating income.
Consumer Self-Care International Segment (CSCI)
Third Quarter 2024 Net Sales Change
Compared to Prior Year(3)
|
|
Reported
Net Sales
Growth
|
Foreign
Exchange
Impact
|
Constant
Currency Net
Sales
|
Exited
Businesses
and Product
Lines
|
Organic
Net Sales
Growth
|
CSCI
|
(1.0) %
|
1.3 %
|
(2.2) %
|
(3.2) %
|
1.0 %
|
Third Quarter 2024 Change Compared to
Prior Year(3)
|
(in millions, except
earnings per share; see attached Tables I-IV for reconciliation to
GAAP)
|
|
Three Months
Ended
September 28, 2024
|
Three Months
Ended
September 30, 2023
|
Percentage
Change YoY
|
CSCI Net
Sales
|
$416
|
$420
|
(1.0) %
|
|
|
|
|
Reported Gross
Profit
|
$185
|
$187
|
(1.2) %
|
Reported Gross
Margin
|
44.4 %
|
44.5 %
|
(10) bps
|
Reported Operating
(Loss) Income
|
$49
|
$14
|
260.1 %
|
Reported Operating
Margin
|
11.7 %
|
3.2 %
|
850 bps
|
|
|
|
|
Adjusted Gross
Profit
|
$211
|
$215
|
(1.9) %
|
Adjusted Gross
Margin
|
50.7 %
|
51.2 %
|
(50) bps
|
Adjusted Operating
Income
|
$92
|
$80
|
15.3 %
|
Adjusted Operating
Margin
|
22.1 %
|
19.0 %
|
310 bps
|
CSCI net sales declined 1.0% as favorable currency translation
of +1.3% and organic net sales growth of +1.0% were more than
offset by -3.2% from exited businesses and product lines.
Organic net sales growth was driven by the Upper Respiratory,
Skin Care and Women's Health categories due primarily to
market share gains in key brands, strategic pricing actions and new
products. This growth was partially offset by lower net sales in
the Pain & Sleep Aids category, due primarily to supply
constraints on a key product, and in the Vitamins, Minerals and
Supplements (VMS) category stemming from weaker consumer demand
compared to the prior
year.
Reported gross profit of $185
million decreased $2 million,
or 1.2%. Adjusted gross profit of $211
million declined $4 million,
or 1.9%, due primarily to an unfavorable impact of $10 million from exited businesses and product
lines. Other favorable drivers of adjusted gross profit included
strategic pricing actions, new products and benefits from the
Company's Supply Chain Reinvention program, which were partially
offset by lower sales volumes.
Reported gross margin of 44.4% decreased 10 basis points
compared to the prior year. Adjusted gross margin declined 50 basis
points to 50.7% driven by an unfavorable impact of -80 basis points
from exited businesses and product lines, partially offset by
favorable brand mix.
Reported operating income of $49
million increased $35 million
compared to the prior year. Adjusted operating income increased
$12 million, or 15.3%, to
$92 million due primarily to benefits
from Project Energize and lower variable expenses, partially offset
by unfavorable gross profit flow-through. Exited businesses and
product lines had an unfavorable impact of $6 million.
Reported operating margin was 11.7%, a 850 basis
points increase versus the prior year. Adjusted operating
margin expanded 310 basis points to a CSCI quarterly record of
22.1%, due primarily to operating leverage. Exited businesses
and product lines unfavorably impacted adjusted operating margin by
-80 basis points.
Cash Flow and Balance Sheet
Third quarter 2024 cash from operations was $42 million compared to $125 million last year. Capital expenditures were
$27 million compared to $32 million in the prior year. The Company
returned $38 million to shareholders
through dividends during the quarter. Cash and cash equivalents on
the balance sheet as of September 28, 2024, were $1.5 billion. Total debt as of September 28,
2024, was $4.8 billion.
Actions to Enhance the Balance Sheet
- On September 17, 2024, the
Company closed its senior notes offering due in 2032, which
generated net proceeds of approximately $1.1
billion.
- During the third quarter of 2024, the Company used a portion of
these proceeds to prepay approximately $390
million of its Term Loan B due April
2029. This activity is reflected in the Company's cash and
cash equivalents and total debt as of September 28, 2024.
- During the fourth quarter of 2024, the Company used the
remaining proceeds from its senior notes offering to fully redeem
its $700 million, 4.375% Senior Notes
due in 2026. This action was not reflected in the Company's cash
and cash equivalents or total debt as of September 28, 2024.
- In aggregate, these activities resulted in lowering the
Company's average interest rate after executing derivatives, with
no changes to the Company's total long-term debt outstanding or
credit ratings.
- The Company remains committed to fully repaying its
$400 million, 3.900% Senior Notes
when due in December 2024.
Fiscal 2024 Outlook
The Company expects its fiscal 2024 organic net sales and total
net sales outlook to be towards the lower end of their previously
stated ranges of organic net sales growth outlook versus the prior
year of -3% to -1% and total net sales growth outlook versus the
prior year of -5% to -3%. The Company reaffirms its adjusted
diluted EPS outlook of $2.50 to
$2.65.
The Company also expects:
- Gross and operating margin expansion,
- Interest expense of approximately $180
million,
- Full year adjusted tax rate of 19% to 20%, and
- Operating cash flow conversion (operating cash flow as a
percentage of adjusted net income) of approximately 90% to
100%.
The Company cannot reconcile its expected organic net sales
growth, adjusted diluted earnings per share to diluted earnings per
share, adjusted tax rate or operating cash flow conversion under
"Fiscal 2024 Outlook" without unreasonable effort because certain
items that impact net income and other reconciling metrics are out
of the Company's control and/or cannot be reasonably predicted at
this time. These items include, but are not limited to, uncertainty
of non-recurring infant formula related charges and timing and
amount of restructuring charges and the income tax effects of these
items or other income tax-related events.
About Perrigo
Perrigo Company plc (NYSE: PRGO) is a leading provider of
Consumer Self-Care Products and over-the-counter (OTC) health and
wellness solutions that enhance individual well-being by empowering
consumers to proactively prevent or treat conditions that can be
self-managed. Visit Perrigo online at www.perrigo.com.
Webcast and Conference Call Information
The earnings conference call will be available live via webcast
to interested parties in the investor relations section of the
Perrigo website at http://perrigo.investorroom.com/events-webcasts
or by phone at 800-836-8184, International 646-357-8785, and
reference ID # 96443. A taped replay of the call will be available
beginning at approximately 12:00 P.M. (EST)
Wednesday, November 6, until midnight Wednesday, November 13, 2024. To listen to the
replay, dial 888-660-6345, International at 646-517-4150, and use
access code 96443#.
Forward-Looking Statements
Certain statements in this press release are "forward-looking
statements." These statements relate to future events or the
Company's future financial performance and involve known and
unknown risks, uncertainties and other factors that may cause the
actual results, levels of activity, performance or achievements of
the Company or its industry to be materially different from those
expressed or implied by any forward-looking statements. In some
cases, forward-looking statements can be identified by terminology
such as "may," "will," "could," "would," "should," "expect,"
"forecast," "plan," "anticipate," "intend," "believe," "estimate,"
"predict," "potential" or the negative of those terms or other
comparable terminology. The Company has based these forward-looking
statements on its current expectations, assumptions, estimates and
projections. While the Company believes these expectations,
assumptions, estimates and projections are reasonable, such
forward-looking statements are only predictions and involve known
and unknown risks and uncertainties, many of which are beyond the
Company's control, including: supply chain impacts on the Company's
business, including those caused or exacerbated by armed conflict,
trade and other economic sanctions and/or disease; general
economic, credit, and market conditions; the impact of the war in
Ukraine and any escalation
thereof, including the effects of economic and political sanctions
imposed by the United States,
United Kingdom, European Union,
and other countries related thereto; the outbreak or escalation of
conflict in other regions where we do business, including the
Middle East; current and future
impairment charges, including those related to the sale of the Héra
SAS ("HRA Pharma") Rare Diseases Business, if we determine that the
carrying amount of specific assets may not be recoverable from the
expected future cash flows of such assets; customer acceptance of
new products; competition from other industry participants, some of
whom have greater marketing resources or larger market shares in
certain product categories than the Company does; pricing pressures
from customers and consumers; resolution of uncertain tax positions
and any litigation relating thereto, ongoing or future government
investigations and regulatory initiatives; uncertainty regarding
the Company's ability to obtain and maintain its regulatory
approvals; potential costs and reputational impact of product
recalls or sales halts; potential adverse changes to U.S. and
foreign tax, healthcare and other government policy; the effect of
epidemic or pandemic disease; the timing, amount and cost of any
share repurchases (or the absence thereof) and/or any refinancing
of outstanding debt at or prior to maturity; fluctuations in
currency exchange rates and interest rates; the Company's ability
to achieve benefits expected from its sale of the HRA Rare Diseases
Business, including potential earnout payments, and the sale of its
Hospital and Specialty Business and the risk that potential costs
or liabilities incurred or retained in connection with those
transactions may exceed the Company's estimates or adversely affect
the Company's business or operations; the risk that potential costs
or liabilities incurred or retained in connection with the sale of
the Company's Rx business may exceed the Company's estimates or
adversely affect the Company's business or operations; the
Company's ability to achieve the benefits expected from the
acquisitions of HRA Pharma and Nestlé's Gateway infant formula
plant along with the U.S. and Canadian rights to the GoodStart®
infant formula brand and other related formula brands ("Gateway")
and/or the risks that the Company's synergy estimates are
inaccurate or that the Company faces higher than anticipated
integration or other costs in connection with the acquisitions;
risks associated with the integration of HRA Pharma and Gateway,
including the risk that growth rates are adversely affected by any
delay in the integration of sales and distribution networks; the
consummation and success of other announced and unannounced
acquisitions or dispositions, and the Company's ability to realize
the desired benefits thereof; and the Company's ability to execute
and achieve the desired benefits of announced cost-reduction
efforts and other strategic initiatives and investments, including
the Company's ability to achieve the expected benefits from its
ongoing restructuring programs described herein. Adverse results
with respect to pending litigation could have a material adverse
impact on the Company's operating results, cash flows and
liquidity, and could ultimately require the use of corporate assets
to pay damages, reducing assets that would otherwise be available
for other corporate purposes. These and other important factors,
including those discussed under "Risk Factors" in the Company's
Form 10-K for the year ended December 31,
2023, as well as the Company's subsequent filings with the
United States Securities and Exchange Commission, may cause actual
results, performance or achievements to differ materially from
those expressed or implied by these forward-looking statements. The
forward-looking statements in this press release are made only as
of the date hereof, and unless otherwise required by applicable
securities laws, the Company disclaims any intention or obligation
to update or revise any forward-looking statements, whether as a
result of new information, future events, or otherwise.
Non-GAAP Measures
This press release contains certain non-GAAP measures. A
"non-GAAP financial measure" is defined as a numerical measure of a
company's financial performance that excludes or includes amounts
different from the most directly comparable measure calculated and
presented in accordance with U.S. Generally Accepted Accounting
Principles (GAAP) in the statements of operations, balance sheets
or statements of cash flows of the Company. Pursuant to the
requirements of the U.S. Securities and Exchange Commission, the
Company has provided reconciliations to the most directly
comparable U.S. GAAP measures for the following non-GAAP financial
measures referred to in this press release:
- net sales growth on an organic basis, which excludes
acquisitions, divested businesses, exited product lines, and the
impact of currency,
- adjusted gross profit,
- adjusted net income,
- adjusted operating income,
- adjusted operating income excluding infant formula,
- adjusted diluted earnings per share,
- constant currency net sales growth, adjusted operating income,
and adjusted gross profit,
- adjusted operating margin, and
- adjusted gross margin.
These non-GAAP financial measures should be considered as
supplements to the GAAP reported measures, should not be considered
replacements for, or superior to the GAAP measures and may not be
comparable to similarly named measures used by other companies. The
Company presents these non-GAAP financial measures in order to
provide transparency to our investors because they are measures
that management uses to assess both management performance and the
financial performance of our operations and to allocate resources.
In addition, management believes that these measures may assist
investors with understanding and evaluating our initiatives to
drive improved financial performance and enables investors to
supplementally compare our operating performance with the operating
performance of our competitors including with those of our
competitors having different capital structures. While we have
excluded certain of these items from historical non-GAAP financial
measures, there is no guarantee that the items excluded from
non-GAAP financial measures will not continue into future
periods. For instance, we expect to continue to experience and
report restructuring-related charges associated with continued
execution of our strategic initiatives.
The Company provides non-GAAP financial measures as additional
information that it believes is useful to investors and analysts in
evaluating the performance of the Company's ongoing operating
trends, facilitating comparability between periods and, where
applicable, with companies in similar industries and assessing the
Company's prospects for future performance. These non-GAAP
financial measures exclude items, such as impairment charges,
restructuring charges, and acquisition and integration-related
charges, that by their nature affect comparability of operational
performance or that we believe obscure underlying business
operational trends. The intangible asset amortization excluded from
these non-GAAP financial measure represents the entire amount
recorded within the Company's GAAP financial statements and is
excluded because the amortization, unlike the related revenue, is
not affected by operations of any particular period unless an
intangible asset becomes impaired or the estimated useful life of
an intangible asset is revised. The revenue generated by the
associated intangible assets has not been excluded from the related
non-GAAP financial measure. The non-GAAP measures the Company
provides are consistent with how management analyzes and assesses
the operating performance of the Company, and disclosing them
provides investor insight into management's view of the business.
Management uses these adjusted financial measures for planning and
forecasting in future periods, and evaluating segment and overall
operating performance. In addition, management uses certain of the
profit measures as factors in determining compensation.
Non-GAAP measures related to profit measurements, which include
adjusted gross profit, adjusted net income, adjusted operating
income, adjusted diluted EPS, adjusted gross margin and adjusted
operating margin are useful to investors as they provide them with
supplemental information to enhance their understanding of the
Company's underlying business performance and trends, and enhance
the ability of investors and analysts to compare the Company's
period-to-period financial results. Management believes that
adjusted gross margin and adjusted operating margin are useful to
investors, in addition to the reasons discussed above, by allowing
them to more easily compare and analyze trends in the Company's
peer business group and assisting them in comparing the Company's
overall performance to that of its competitors. The Company also
discloses net sales growth excluding the impact of currency on an
organic basis. The Company believes these supplemental financial
measures provide investors with consistency in financial reporting,
enabling meaningful comparisons of past and present underlying
operating results, and also facilitate analysis of the Company's
operating performance and acquisition and divestiture trends.
A copy of this press release, including the reconciliations, is
available on the Company's website at www.perrigo.com.
Perrigo Contact
Bradley Joseph, Vice President,
Global Investor Relations & Corporate Communications;
(269) 686-3373 / bradley.joseph@perrigo.com
Nicholas Gallagher, Senior
Manager, Global Investor Relations & Corporate
Communications;
(269) 686-3238 / nicholas.gallagher@perrigo.com
PERRIGO COMPANY PLC CONSOLIDATED
STATEMENTS OF OPERATIONS (in millions, except per share
amounts)
(unaudited)
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
Net sales
|
$
1,087.5
|
|
$
1,123.8
|
|
$
3,235.1
|
|
$
3,498.7
|
Cost of
sales
|
683.1
|
|
712.6
|
|
2,078.3
|
|
2,245.6
|
Gross
profit
|
404.4
|
|
411.2
|
|
1,156.8
|
|
1,253.1
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
Distribution
|
25.2
|
|
27.8
|
|
74.7
|
|
85.0
|
Research and
development
|
26.0
|
|
29.6
|
|
84.4
|
|
92.9
|
Selling
|
129.4
|
|
150.2
|
|
429.8
|
|
489.2
|
Administration
|
116.9
|
|
126.0
|
|
373.3
|
|
393.6
|
Impairment
charges
|
16.2
|
|
—
|
|
50.3
|
|
—
|
Restructuring
|
16.8
|
|
15.5
|
|
98.1
|
|
25.7
|
Other operating
(income) expense, net
|
(6.5)
|
|
—
|
|
47.5
|
|
(0.8)
|
Total operating
expenses
|
324.0
|
|
349.1
|
|
1,158.1
|
|
1,085.6
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
80.4
|
|
62.1
|
|
(1.3)
|
|
167.5
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
57.6
|
|
43.5
|
|
144.7
|
|
131.1
|
Other (income) expense,
net
|
(4.1)
|
|
(0.6)
|
|
(0.5)
|
|
(9.6)
|
Loss on extinguishment
of debt
|
5.1
|
|
—
|
|
5.2
|
|
—
|
Income (loss) from
continuing operations before income taxes
|
21.8
|
|
19.2
|
|
(150.7)
|
|
46.0
|
Income tax (benefit)
expense
|
39.4
|
|
3.8
|
|
(31.5)
|
|
22.7
|
Income (loss) from
continuing operations
|
(17.6)
|
|
15.4
|
|
(119.2)
|
|
23.3
|
Loss from discontinued
operations, net of tax
|
(3.4)
|
|
(1.2)
|
|
(8.1)
|
|
(3.7)
|
Net income
(loss)
|
$
(21.0)
|
|
$
14.2
|
|
$
(127.3)
|
|
$
19.6
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
Continuing
operations
|
$
(0.13)
|
|
$
0.11
|
|
$
(0.87)
|
|
$
0.17
|
Discontinued
operations
|
(0.02)
|
|
(0.01)
|
|
(0.06)
|
|
(0.03)
|
Basic earnings (loss)
per share
|
$
(0.15)
|
|
$
0.10
|
|
$
(0.93)
|
|
$
0.14
|
Diluted
|
|
|
|
|
|
|
|
Continuing
operations
|
$
(0.13)
|
|
$
0.11
|
|
$
(0.87)
|
|
$
0.17
|
Discontinued
operations
|
(0.02)
|
|
(0.01)
|
|
(0.06)
|
|
(0.03)
|
Diluted earnings
(loss) per share
|
$
(0.15)
|
|
$
0.1
|
|
$
(0.93)
|
|
$
0.14
|
|
|
|
|
|
|
|
|
Weighted-average shares
outstanding
|
|
|
|
|
|
|
|
Basic
|
137.5
|
|
135.5
|
|
137.3
|
|
135.2
|
Diluted
|
137.5
|
|
136.9
|
|
137.3
|
|
136.6
|
PERRIGO COMPANY PLC CONSOLIDATED
BALANCE SHEETS (in millions, except per share amounts)
(unaudited)
|
|
|
September 28,
2024
|
|
December 31,
2023
|
Assets
|
|
|
|
Cash, cash equivalents
and restricted cash
|
$
1,463.5
|
|
$
751.3
|
Accounts receivable,
net of allowance for credit losses of $7.5 and $7.8,
respectively
|
785.9
|
|
739.6
|
Inventories
|
1,133.8
|
|
1,140.9
|
Prepaid expenses and
other current assets
|
311.6
|
|
201.1
|
Current assets held
for sale
|
13.0
|
|
—
|
Total current
assets
|
3,707.8
|
|
2,832.9
|
Property, plant and
equipment, net
|
909.1
|
|
916.4
|
Operating lease
assets
|
182.2
|
|
183.6
|
Goodwill and
indefinite-lived intangible assets
|
3,426.8
|
|
3,534.4
|
Definite-lived
intangible assets, net
|
2,655.4
|
|
2,980.8
|
Deferred income
taxes
|
22.4
|
|
25.8
|
Other non-current
assets
|
299.5
|
|
335.2
|
Total non-current
assets
|
7,495.4
|
|
7,976.2
|
Total
assets
|
$
11,203.2
|
|
$
10,809.1
|
Liabilities and
Shareholders' Equity
|
|
|
|
Liabilities
|
|
|
|
Accounts
payable
|
$
458.5
|
|
$
477.7
|
Payroll and related
taxes
|
137.8
|
|
127.0
|
Accrued customer
programs
|
168.3
|
|
163.5
|
Other accrued
liabilities
|
227.0
|
|
335.4
|
Accrued income
taxes
|
10.0
|
|
42.1
|
Current
indebtedness
|
440.7
|
|
440.6
|
Current liabilities
held for sale
|
8.2
|
|
—
|
Total current
liabilities
|
1,450.5
|
|
1,586.3
|
Non-current
liabilities
|
|
|
|
Long-term debt, less
current portion
|
4,312.6
|
|
3,632.8
|
Deferred income
taxes
|
213.8
|
|
262.3
|
Other non-current
liabilities
|
660.3
|
|
559.8
|
Total non-current
liabilities
|
5,186.7
|
|
4,454.9
|
Total
liabilities
|
6,637.2
|
|
6,041.2
|
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
|
6,763.9
|
|
6,837.5
|
Accumulated other
comprehensive income
|
9.8
|
|
10.7
|
Retained earnings
(accumulated deficit)
|
(2,207.7)
|
|
(2,080.3)
|
Total shareholders'
equity
|
4,566.0
|
|
4,767.9
|
Total liabilities and
shareholders' equity
|
$
11,203.2
|
|
$
10,809.1
|
|
|
|
|
Supplemental
Disclosures of Balance Sheet Information
|
|
|
|
Preferred shares,
issued and outstanding
|
—
|
|
—
|
Ordinary shares,
issued and outstanding
|
136.5
|
|
135.5
|
PERRIGO COMPANY PLC
CONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS
(in
millions)
(unaudited)
|
|
|
|
Nine Months Ended
|
|
September 28, 2024
|
|
September 30, 2023
|
Cash Flows From
Operating Activities
|
|
|
|
Net income
(loss)
|
$
(127.3)
|
|
$
19.6
|
Adjustments to derive
cash flows:
|
|
|
|
Depreciation and
amortization
|
245.6
|
|
273.6
|
Impairment
charges
|
50.3
|
|
—
|
Share-based
compensation
|
44.5
|
|
58.2
|
Restructuring
charges
|
43.1
|
|
25.7
|
Settlement of interest
rate derivatives
|
41.2
|
|
—
|
Dedesignation of
interest rate swap agreements
|
14.4
|
|
—
|
Amortization of debt
discount
|
1.1
|
|
1.8
|
Deferred income
taxes
|
(13.5)
|
|
12.3
|
Gain on sale of
assets
|
(26.0)
|
|
(4.0)
|
Gain on sale of
business
|
(5.8)
|
|
—
|
Other non-cash
adjustments, net
|
19.2
|
|
(2.7)
|
Subtotal
|
286.8
|
|
384.5
|
(Decrease) increase in
cash due to:
|
|
|
|
Accrued income
taxes
|
(134.6)
|
|
(54.4)
|
Payroll and related
taxes
|
(73.9)
|
|
(52.7)
|
Accounts
receivable
|
(69.3)
|
|
(70.6)
|
Inventories
|
(14.7)
|
|
(5.5)
|
Accounts
payable
|
(4.9)
|
|
(92.9)
|
Prepaid expenses and
other current assets
|
0.5
|
|
35.9
|
Accrued customer
programs
|
2.0
|
|
20.5
|
Other accrued
liabilities
|
22.4
|
|
13.2
|
Other operating,
net
|
36.0
|
|
18.8
|
Subtotal
|
(236.5)
|
|
(187.7)
|
Net cash from
operating activities
|
50.3
|
|
196.8
|
Cash Flows From (For)
Investing Activities
|
|
|
|
Net proceeds from sale
of businesses
|
205.5
|
|
—
|
Proceeds from sale of
assets
|
33.3
|
|
2.0
|
Proceeds from royalty
rights
|
3.5
|
|
18.3
|
Additions to property,
plant and equipment
|
(80.6)
|
|
(75.0)
|
Settlement of foreign
currency derivatives
|
(45.8)
|
|
—
|
Net cash from (for)
investing activities
|
115.9
|
|
(54.7)
|
Cash Flows From (For)
Financing Activities
|
|
|
|
Issuances of long-term
debt
|
1,092.7
|
|
—
|
Payments on long-term
debt
|
(420.4)
|
|
(24.0)
|
Cash
dividends
|
(112.9)
|
|
(112.1)
|
Other financing,
net
|
(16.3)
|
|
(6.5)
|
Net cash from (for)
financing activities
|
543.1
|
|
(142.6)
|
Effect of exchange rate
changes on cash and cash equivalents
|
2.9
|
|
(1.9)
|
Net increase
(decrease) in cash and cash equivalents
|
712.2
|
|
(2.4)
|
Cash, cash equivalents
and restricted cash of continuing operations, beginning of
period
|
751.3
|
|
600.7
|
Cash, cash equivalents
and restricted cash of continuing operations, end of
period
|
$
1,463.5
|
|
$
598.3
|
See accompanying Notes to the Condensed
Consolidated Financial Statements.
TABLE
I PERRIGO COMPANY PLC RECONCILIATION
OF NON-GAAP MEASURES SELECTED CONSOLIDATED
INFORMATION (in millions, except per share amounts)
(unaudited)
|
|
|
Three Months Ended
September 28, 2024
|
|
Three Months Ended
September 30, 2023
|
Consolidated
Continuing Operations
|
Gross
Profit
|
Operating
Income
|
Income (Loss)
from Continuing Operations(1)
|
Diluted
Earnings (Loss) per Share(1)
|
|
Gross
Profit
|
Operating
Income
|
Income from
Continuing Operations(1)
|
Diluted Earnings
per Share(1)
|
Reported
|
$
404.4
|
$
80.4
|
$
(17.6)
|
$
(0.13)
|
|
$
411.2
|
$
62.1
|
$
15.4
|
$
0.11
|
As a % of reported net
sales(2)
|
37.2 %
|
7.4 %
|
(1.6) %
|
|
|
36.6 %
|
5.5 %
|
1.4 %
|
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired intangible assets
|
35.0
|
57.7
|
58.3
|
0.42
|
|
32.5
|
68.3
|
68.3
|
0.50
|
Unusual
litigation
|
—
|
24.5
|
24.5
|
0.18
|
|
—
|
2.5
|
2.5
|
0.02
|
Restructuring charges
and other termination benefits
|
1.7
|
18.6
|
18.6
|
0.13
|
|
—
|
15.1
|
15.1
|
0.11
|
Impairment charges
(3)
|
—
|
16.2
|
16.2
|
0.12
|
|
—
|
—
|
—
|
—
|
Infant formula
remediation
|
4.9
|
7.3
|
7.3
|
0.05
|
|
—
|
—
|
—
|
—
|
Loss on early debt
extinguishment
|
—
|
—
|
5.1
|
0.04
|
|
—
|
—
|
—
|
—
|
Acquisition and
integration-related charges and contingent consideration
adjustments
|
—
|
—
|
—
|
—
|
|
—
|
0.7
|
0.7
|
0.01
|
Gain on divestitures
and brand sales
|
—
|
(25.1)
|
(30.9)
|
(0.22)
|
|
—
|
—
|
—
|
—
|
Other
(4)
|
—
|
2.7
|
18.5
|
0.13
|
|
|
1.7
|
1.8
|
0.01
|
Non-GAAP tax
adjustments(5)
|
—
|
—
|
11.6
|
0.08
|
|
—
|
—
|
(16.8)
|
(0.12)
|
Adjusted
|
$
446.1
|
$
182.4
|
$
111.6
|
$
0.81
|
|
$
443.6
|
$
150.3
|
$
87.0
|
$
0.64
|
As a % of reported net
sales(2)
|
41.0 %
|
16.8 %
|
10.3 %
|
|
|
39.5 %
|
13.4 %
|
7.7 %
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted
average shares outstanding (in millions)
|
|
|
|
|
|
|
|
|
|
Reported
|
137.5
|
|
|
|
|
136.9
|
|
|
Note:
|
amounts may not add or
recalculate due to rounding. Percentages are based on
actuals.
|
|
|
(1)
|
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.
|
(2)
|
Reported net sales for
the three months ended September 28, 2024 and September 30, 2023
were $1,087.5 million and $1,123.8 million,
respectively.
|
(3)
|
At September 28, 2024,
we determined the carrying value of the Hospital & Specialty
Business net assets held for sale exceeded their fair value less
costs to sell, resulting in a total impairment charge of $16.2
million, inclusive of a goodwill impairment charge of $5.4
million.
|
(4)
|
Other pre-tax
adjustments for the three months ended September 28, 2024 include
$14.4 million related to de-designation of interest rate swap
agreements and amounts related to professional consulting fees for
potential divestitures. Other pre-tax adjustments for the three
months ended September 30, 2023 include $1.0 million related to
professional consulting fees for potential divestitures and $0.8
million related to a foreign jurisdiction transfer tax
payment.
|
(5)
|
Non-GAAP tax
adjustments for the three months ended September 28, 2024 are
primarily due to $3.4 million of tax expense on pre-tax non-GAAP
adjustments, the interim tax accounting requirements in ASC 740 -
Income Taxes, which include the removal of (1) $13.6 million of tax
impact related to an inter-company sale of intellectual property,
(2) $2.7 million of tax expense related to termination of certain
derivatives, and (3) $1.5 million of tax benefit related to audit
settlements. Non-GAAP tax adjustments for the three months
ended September 30, 2023 are primarily due to $13.4 million of
tax expense related to pre-tax non-GAAP adjustments, the interim
tax accounting requirements in ASC 740 - Income Taxes, plus the
removal of (1) $2.8 million of tax benefit related to audit
settlements and (2) $1.0 million of benefit related to a valuation
allowance.
|
TABLE I
(Continued) PERRIGO COMPANY PLC RECONCILIATION
OF NON-GAAP MEASURES SELECTED CONSOLIDATED
INFORMATION (in millions, except per share amounts)
(unaudited)
|
|
|
Nine Months Ended
September 28, 2024
|
|
Nine Months Ended
September 30, 2023
|
Consolidated
Continuing Operations
|
Gross
Profit
|
Operating
Income (Loss)
|
Income (Loss)
from Continuing Operations(1)
|
Diluted
Earnings (Loss) per Share(1)
|
|
Gross
Profit
|
Operating
Income
|
Income from
Continuing Operations(1)
|
Diluted Earnings per
Share(1)
|
Reported
|
$
1,156.8
|
$
(1.3)
|
$
(119.2)
|
$
(0.87)
|
|
$
1,253.1
|
$
167.5
|
$
23.3
|
$
0.17
|
As a % of reported net
sales(2)
|
35.8 %
|
— %
|
(3.7) %
|
|
|
35.8 %
|
4.8 %
|
0.7 %
|
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired intangible assets
|
101.5
|
174.2
|
175.8
|
1.28
|
|
95.1
|
203.5
|
204.6
|
1.49
|
Restructuring charges
and other termination benefits
|
2.0
|
100.0
|
100.0
|
0.73
|
|
0.1
|
24.3
|
24.3
|
0.18
|
Unusual
litigation
|
—
|
88.1
|
88.1
|
0.64
|
|
—
|
7.7
|
7.7
|
0.06
|
Impairment
charges(3)
|
—
|
50.3
|
50.3
|
0.37
|
|
—
|
—
|
—
|
—
|
Infant formula
remediation
|
13.7
|
17.9
|
17.9
|
0.13
|
|
—
|
—
|
—
|
—
|
Acquisition and
integration-related charges and contingent consideration
adjustments
|
—
|
1.8
|
1.8
|
0.01
|
|
—
|
7.1
|
7.1
|
0.05
|
Loss on early debt
extinguishment
|
—
|
—
|
5.2
|
0.04
|
|
—
|
—
|
—
|
—
|
Gain on divestitures
and investment securities
|
—
|
(25.1)
|
(30.9)
|
(0.22)
|
|
—
|
(4.6)
|
(4.7)
|
(0.03)
|
Milestone payments
received related to royalty rights
|
—
|
—
|
—
|
—
|
|
—
|
—
|
(10.0)
|
(0.07)
|
Other(4)
|
—
|
8.7
|
24.5
|
0.18
|
|
(0.1)
|
1.7
|
1.8
|
0.01
|
Non-GAAP tax
adjustments(5)
|
—
|
—
|
(88.3)
|
(0.64)
|
|
—
|
—
|
(19.4)
|
(0.14)
|
Adjusted
|
$
1,274.0
|
$
414.6
|
$
225.3
|
$
1.63
|
|
$
1,348.2
|
$
407.2
|
$
234.6
|
$
1.72
|
As a % of reported net
sales(2)
|
39.4 %
|
12.8 %
|
7.0 %
|
|
|
38.5 %
|
11.6 %
|
6.7 %
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted
average shares outstanding (in millions)
|
|
|
|
|
|
|
|
|
|
Reported
|
137.3
|
|
|
|
|
136.6
|
Effect of dilution as
reported amount was a loss, while adjusted amount was
income(6)
|
0.6
|
|
|
|
|
—
|
|
|
|
Adjusted
|
137.8
|
|
|
|
|
136.6
|
|
|
Note:
|
amounts may not add or
recalculate due to rounding. Percentages are based on
actuals.
|
(1)
|
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.
|
(2)
|
Reported net sales for
the nine months ended September 28, 2024 and September 30, 2023
were $3,235.1 million and $3,498.7 million,
respectively.
|
(3)
|
During the nine months
ended September 28, 2024, we determined the carrying value of the
Rare Disease net assets exceeded their fair value less cost to
sell, resulting in a total impairment charge of $34.1 million,
inclusive of a goodwill impairment charge of $22.1 million. During
the three months ended September 28, 2024, we determined the
carrying value of the Hospital & Specialty Business net assets
held for sale exceeded their fair value less costs to sell,
resulting in a total impairment charge of $16.2 million, inclusive
of a goodwill impairment charge of $5.4 million.
|
(4)
|
Other pre-tax
adjustments for the nine months ended September 28, 2024 include
expenses of $14.4 million related to de-designation of interest
rate swap agreements, amounts related to professional consulting
fees for potential divestitures and amounts related to a foreign
jurisdiction transfer tax payment. Other pre-tax adjustments for
the nine months ended September 30, 2023 include $1.0 million
related to professional consulting fees for potential divestitures
and $0.8 million related to a foreign jurisdiction transfer tax
payment.
|
(5)
|
Non-GAAP tax
adjustments for the nine months ended September 28, 2024 are
primarily due to $43.7 million of tax expense on pre-tax non-GAAP
adjustments, the interim tax accounting requirements in ASC 740 –
Income Taxes, which include the removal of (1) $44.7 million tax
impact related to an inter-company sale of intellectual property,
(2) $5.9 million of tax expense related to the HRA Rare Diseases
Business held-for-sale, (3) $3.6 million of tax benefit related to
a partial valuation allowance release in Belgium and (4) $2.1
million of tax benefit related to audit adjustments. Non-GAAP
tax adjustments for the nine months ended September 30, 2023
are primarily due to $39.6 million of tax expense related to
pre-tax non-GAAP adjustments and the interim tax accounting
requirements in ASC740 - Income Taxes, plus the removal of (1)
$17.8 million of tax expense related to audit settlements and (2)
$2.1 million of tax expense related to a valuation
allowance.
|
(6)
|
In the period of a net
loss, reported diluted shares outstanding equal basic shares
outstanding.
|
TABLE
II PERRIGO COMPANY PLC RECONCILIATION
OF NON-GAAP MEASURES SELECTED CONSOLIDATED
INFORMATION (in millions, except per share amounts)
(unaudited)
|
|
|
Three Months
Ended
September 28, 2024
|
|
Three Months
Ended
September 30, 2023
|
Consolidated
Continuing Operations
|
R&D
Expense
|
DSG&A
Expense
|
Restructuring
and Other
|
|
R&D
Expense
|
DSG&A
Expense
|
Restructuring
and Other
|
Reported
|
$
26.0
|
$
265.0
|
$
33.0
|
|
$
29.6
|
$
304.0
|
$
15.5
|
As a % of reported net
sales(1)
|
2.4 %
|
24.4 %
|
3.0 %
|
|
2.6 %
|
27.0 %
|
1.4 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired intangible assets
|
(0.3)
|
(22.4)
|
|
|
(0.2)
|
(35.5)
|
—
|
Unusual
litigation
|
—
|
(24.5)
|
—
|
|
—
|
(2.5)
|
—
|
Restructuring charges
and other termination benefits
|
—
|
—
|
(16.8)
|
|
—
|
—
|
(15.0)
|
Impairment
charges(2)
|
—
|
—
|
(16.2)
|
|
—
|
—
|
—
|
Infant formula
remediation
|
—
|
(2.4)
|
—
|
|
—
|
—
|
—
|
Gain on divestitures
and brand sales
|
—
|
25.2
|
—
|
|
—
|
—
|
—
|
Acquisition and
integration-related charges and contingent consideration
adjustments
|
—
|
—
|
—
|
|
—
|
(0.7)
|
—
|
Other
(3)
|
—
|
(2.7)
|
—
|
|
—
|
(1.8)
|
—
|
Adjusted
|
$
25.6
|
$
238.1
|
$
—
|
|
$
29.3
|
$
263.4
|
$
0.5
|
As a % of reported net
sales (1)
|
2.4 %
|
21.9 %
|
— %
|
|
2.6 %
|
23.5 %
|
— %
|
|
|
Note:
|
amounts may not add or
recalculate due to rounding. Percentages are based on
actuals.
|
|
|
(1)
|
Reported net sales for
the three months ended September 28, 2024 and September 30, 2023
were $1,087.5 million and $1,123.8 million,
respectively.
|
(2)
|
At September 28, 2024,
we determined the carrying value of the Hospital & Specialty
Business net assets held for sale exceeded their fair value less
costs to sell, resulting in a total impairment charge of $16.2
million, inclusive of a goodwill impairment charge of $5.4
million.
|
(3)
|
Other pre-tax
adjustments three months ended September 30, 2023 are primarily
related to branded product sales during the quarter.
|
TABLE II
(Continued) PERRIGO COMPANY PLC RECONCILIATION
OF NON-GAAP MEASURES SELECTED CONSOLIDATED
INFORMATION (in millions, except per share amounts)
(unaudited)
|
|
|
Nine Months
Ended
September 28, 2024
|
|
Nine Months
Ended
September 30, 2023
|
Consolidated
Continuing Operations
|
R&D
Expense
|
DSG&A
Expense
|
Restructuring
and Other
|
|
R&D
Expense
|
DSG&A
Expense
|
Restructuring
and Other
|
Reported
|
$
84.4
|
$
925.3
|
$
148.4
|
|
$
92.9
|
$
967.8
|
$
24.9
|
As a % of reported net
sales (1)
|
2.6 %
|
28.6 %
|
4.6 %
|
|
2.7 %
|
27.6 %
|
0.7 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
Restructuring charges
and other termination benefits
|
—
|
(0.2)
|
(97.9)
|
|
—
|
(0.8)
|
(23.4)
|
Unusual
litigation
|
—
|
(88.1)
|
—
|
|
—
|
(7.7)
|
—
|
Amortization expense
related primarily to acquired intangible assets
|
(0.7)
|
(71.9)
|
—
|
|
(0.3)
|
(108.1)
|
—
|
Impairment
charges(2)
|
—
|
—
|
(50.3)
|
|
—
|
—
|
—
|
Infant formula
remediation
|
—
|
(4.2)
|
—
|
|
—
|
—
|
—
|
Acquisition and
integration-related charges and contingent consideration
adjustments
|
—
|
(1.8)
|
—
|
|
—
|
(7.1)
|
—
|
Gain on divestitures
and investment securities
|
—
|
25.2
|
|
|
—
|
4.6
|
—
|
Other(3)
|
—
|
(8.7)
|
—
|
|
—
|
(1.8)
|
—
|
Adjusted
|
$
83.5
|
$
775.7
|
$
0.2
|
|
$
92.6
|
$
846.9
|
$
1.5
|
As a % of reported net
sales (1)
|
2.6 %
|
24.0 %
|
— %
|
|
2.6 %
|
24.2 %
|
— %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
|
amounts may not add or
recalculate due to rounding. Percentages are based on
actuals.
|
|
|
(1)
|
Reported net sales for
the nine months ended September 28, 2024 and September 30, 2023
were $3,235.1 million and $3,498.7 million,
respectively.
|
(2)
|
During the nine months
ended September 28, 2024, we determined the carrying value of the
Rare Disease net assets exceeded their fair value less cost to
sell, resulting in a total impairment charge of $34.1 million,
inclusive of a goodwill impairment charge of $22.1 million. During
the three months ended September 28, 2024, we determined the
carrying value of the Hospital & Specialty Business net assets
held for sale exceeded their fair value less costs to sell,
resulting in a total impairment charge of $16.2 million, inclusive
of a goodwill impairment charge of $5.4 million.
|
(3)
|
Other pre-tax
adjustments for the nine months ended September 30, 2023 are
primarily related to $5.2 million related to professional
consulting fees for potential divestitures, $3.5 million associated
with asset sales and $0.8 million related to a foreign jurisdiction
transfer tax payment.
|
TABLE
III PERRIGO COMPANY PLC RECONCILIATION
OF NON-GAAP MEASURES SELECTED CONSOLIDATED
INFORMATION (in millions, except per share amounts)
(unaudited)
|
|
|
Three Months
Ended
September 28, 2024
|
|
Three Months
Ended
September 30, 2023
|
Consolidated
Continuing Operations
|
Interest
and Other
|
Income Tax
Expense
|
|
Interest
and Other
|
Income Tax
Expense
|
Reported
|
$
58.6
|
$
39.4
|
|
$
42.9
|
$
3.8
|
As a % of reported net
sales (1)
|
5.4 %
|
3.6 %
|
|
3.8 %
|
0.3 %
|
Effective tax
rate
|
|
180.9 %
|
|
|
19.7 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
Gain on divestitures
and brand sales
|
5.8
|
—
|
|
—
|
—
|
Loss on early debt
extinguishment
|
(5.1)
|
—
|
|
—
|
—
|
Amortization expense
related primarily to acquired intangible assets
|
(0.5)
|
—
|
|
—
|
—
|
Other(2)
|
(15.8)
|
—
|
|
(0.1)
|
—
|
Non-GAAP tax
adjustments(3)
|
—
|
(11.6)
|
|
—
|
16.8
|
Adjusted
|
$
42.9
|
$
27.9
|
|
$
42.8
|
$
20.6
|
As a % of reported net
sales (1)
|
3.9 %
|
2.6 %
|
|
3.8 %
|
1.8 %
|
Adjusted effective tax
rate
|
|
20.0 %
|
|
|
19.2 %
|
|
|
Note:
|
amounts may not add or
recalculate due to rounding. Percentages are based on
actuals.
|
|
|
(1)
|
Reported net sales for
the three months ended September 28, 2024 and September 30, 2023
were $1,087.5 million and $1,123.8 million,
respectively.
|
(2)
|
Other pre-tax
adjustments for the three months ended September 28, 2024 are
primarily due to expenses of $14.4 million related to
de-designation of interest rate swap agreements.
|
(3)
|
Non-GAAP tax
adjustments for the three months ended September 28, 2024 are
primarily due to $3.4 million of tax expense on pre-tax non-GAAP
adjustments, the interim tax accounting requirements in ASC 740 -
Income Taxes, which include the removal of (1) $13.6 million of tax
impact related to an inter-company sale of intellectual property,
(2) $2.7 million of tax expense related to termination of certain
derivatives, and (3) $1.5 million of tax benefit related to audit
settlements. Non-GAAP tax adjustments for the three months
ended September 30, 2023 are primarily due to $13.4 million of
tax expense related to pre-tax non-GAAP adjustments, the interim
tax accounting requirements in ASC 740 - Income Taxes, plus the
removal of (1) $2.8 million of tax benefit related to audit
settlements and (2) $1.0 million of benefit related to a valuation
allowance.
|
TABLE III
(Continued) PERRIGO COMPANY PLC RECONCILIATION
OF NON-GAAP MEASURES SELECTED CONSOLIDATED
INFORMATION (in millions, except per share amounts)
(unaudited)
|
|
|
Nine Months
Ended
September 28, 2024
|
|
Nine Months
Ended
September 30, 2023
|
Consolidated
Continuing Operations
|
Interest
and Other
|
Income Tax
(Benefit) Expense
|
|
Interest
and Other
|
Income Tax
Expense (Benefit)
|
Reported
|
$
149.4
|
$
(31.5)
|
|
$
121.5
|
$
22.7
|
As a % of reported net
sales (1)
|
4.6 %
|
(1.0) %
|
|
3.5 %
|
0.6 %
|
Effective tax
rate
|
|
20.9 %
|
|
|
49.5 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
Amortization expense
primarily related to acquired intangible assets
|
(1.6)
|
—
|
|
(1.1)
|
—
|
Loss on early debt
extinguishment
|
(5.2)
|
—
|
|
—
|
—
|
(Gain) loss on
divestitures and investment securities
|
5.8
|
—
|
|
0.1
|
—
|
Milestone payments
received related to royalty rights
|
—
|
—
|
|
10.0
|
—
|
Other(2)
|
(15.8)
|
—
|
|
(0.1)
|
—
|
Non-GAAP tax
adjustments(3)
|
—
|
88.3
|
|
—
|
19.4
|
Adjusted
|
$
132.6
|
$
56.7
|
|
$
130.4
|
$
42.2
|
As a % of reported net
sales (1)
|
4.1 %
|
1.8 %
|
|
3.7 %
|
1.2 %
|
Adjusted effective tax
rate
|
|
20.1 %
|
|
|
15.2 %
|
|
|
|
|
|
|
|
|
Note:
|
amounts may not add or
recalculate due to rounding. Percentages are based on
actuals.
|
|
|
(1)
|
Reported net sales for
the nine months ended September 28, 2024 and September 30, 2023
were $3,235.1 million and $3,498.7 million,
respectively.
|
(2)
|
Other pre-tax
adjustments for the nine months ended September 28, 2024 are
primarily due to expenses of $14.4 million related to
de-designation of interest rate swap agreements and $0.8 million
related to asset sales during the quarter.
|
(3)
|
Non-GAAP tax
adjustments for the nine months ended September 28, 2024 are
primarily due to $43.7 million of tax expense on pre-tax non-GAAP
adjustments, the interim tax accounting requirements in ASC 740 –
Income Taxes, which include the removal of (1) $44.7 million tax
impact related to an inter-company sale of intellectual property,
(2) $5.9 million of tax expense related to the HRA Rare Diseases
Business held-for-sale, (3) $3.6 million of tax benefit related to
a partial valuation allowance release in Belgium and (4) $2.1
million of tax benefit related to audit adjustments. Non-GAAP
tax adjustments for the nine months ended September 30, 2023
are primarily due to $39.6 million of tax expense related to
pre-tax non-GAAP adjustments and the interim tax accounting
requirements in ASC740 - Income Taxes, plus the removal of (1)
$17.8 million of tax expense related to audit settlements and (2)
$2.1 million of tax expense related to a valuation
allowance.
|
TABLE
IV PERRIGO COMPANY PLC RECONCILIATION
OF NON-GAAP MEASURES SELECTED SEGMENT
INFORMATION (in millions)
(unaudited)
|
|
|
Three Months
Ended
September 28, 2024
|
|
Three Months
Ended
September 30, 2023
|
Consumer Self-Care
Americas
|
Gross
Profit
|
R&D
Expense
|
DSG&A
Expense
|
Operating
Income
|
|
Gross
Profit
|
R&D
Expense
|
DSG&A
Expense
|
Operating
Income
|
Reported
|
$
220.8
|
$ 14.3
|
$ 97.5
|
$
103.6
|
|
$
224.0
|
$ 19.6
|
$
111.1
|
$ 91.1
|
As a % of reported net
sales(1)
|
32.9 %
|
2.1 %
|
14.5 %
|
15.4 %
|
|
31.8 %
|
2.8 %
|
15.8 %
|
12.9 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired intangible assets
|
8.9
|
—
|
(6.3)
|
15.2
|
|
4.5
|
—
|
(10.1)
|
14.5
|
Infant formula
remediation
|
4.9
|
—
|
(2.4)
|
7.3
|
|
—
|
—
|
—
|
—
|
Restructuring charges
and other termination benefits
|
0.4
|
—
|
—
|
5.8
|
|
—
|
—
|
—
|
2.1
|
Acquisition and
integration-related charges and contingent consideration
adjustments
|
—
|
—
|
—
|
—
|
|
—
|
—
|
(0.5)
|
0.5
|
Adjusted
|
$
235.1
|
$ 14.3
|
$ 88.8
|
$
131.9
|
|
$
228.5
|
$ 19.6
|
$
100.5
|
$
108.1
|
As a % of reported net
sales(1)
|
35.0 %
|
2.1 %
|
13.2 %
|
19.7 %
|
|
32.5 %
|
2.8 %
|
14.3 %
|
15.4 %
|
|
|
Three Months
Ended
September 28, 2024
|
|
Three Months
Ended
September 30, 2023
|
Consumer Self-Care
International
|
Gross
Profit
|
R&D
Expense
|
DSG&A
Expense
|
Operating
Income
|
|
Gross
Profit
|
R&D
Expense
|
DSG&A
Expense
|
Operating
Income
|
Reported
|
$
185.0
|
$ 11.6
|
$ 99.1
|
$ 48.9
|
|
$
187.2
|
$ 10.0
|
$
151.2
|
$ 13.6
|
As a % of reported net
sales(1)
|
44.4 %
|
2.8 %
|
23.8 %
|
11.7 %
|
|
44.5 %
|
2.4 %
|
36.0 %
|
3.2 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired intangible assets
|
26.1
|
(0.3)
|
(16.2)
|
42.6
|
|
28.0
|
(0.2)
|
(25.5)
|
53.7
|
Impairment charges
(2)
|
—
|
—
|
—
|
16.2
|
|
—
|
—
|
—
|
—
|
Restructuring charges
and other termination benefits
|
|
—
|
0.2
|
9.1
|
|
—
|
—
|
—
|
12.5
|
(Gain) loss on
divestitures
|
—
|
(0.1)
|
25.2
|
(25.1)
|
|
—
|
—
|
—
|
—
|
Adjusted
|
$
211.1
|
$ 11.2
|
$
108.2
|
$ 91.9
|
|
$
215.1
|
$ 9.7
|
$
125.7
|
$ 79.7
|
As a % of reported net
sales(1)
|
50.7 %
|
2.7 %
|
26.0 %
|
22.1 %
|
|
51.2 %
|
2.3 %
|
29.9 %
|
19.0 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
|
amounts may not add or
recalculate due to rounding. Percentages are based on
actuals.
|
|
|
(1)
|
CSCA reported net sales
for the three months ended September 28, 2024 and
September 30, 2023 were $671.3 million and $703.5 million,
respectively. CSCI reported net sales for the three months ended
September 28, 2024 and September 30, 2023 were $416.3
million and $420.3 million, respectively.
|
(2)
|
At September 28, 2024,
we determined the carrying value of the Hospital & Specialty
Business net assets held for sale exceeded their fair value less
costs to sell, resulting in a total impairment charge of $16.2
million, inclusive of a goodwill impairment charge of $5.4
million.
|
TABLE IV
(CONTINUED) PERRIGO COMPANY PLC RECONCILIATION
OF NON-GAAP MEASURES SELECTED SEGMENT
INFORMATION (in millions)
(unaudited)
|
|
|
Nine Months
Ended
September 28, 2024
|
|
Nine Months
Ended
September 30, 2023
|
Consumer Self-Care
Americas
|
Gross
Profit
|
R&D
Expense
|
DSG&A
Expense
|
Operating
Income
|
|
Gross
Profit
|
R&D
Expense
|
DSG&A
Expense
|
Operating
Income
|
Reported
|
$
564.1
|
$ 45.7
|
$
305.9
|
$
188.6
|
|
$
659.3
|
$ 54.5
|
$
328.1
|
$
272.0
|
As a % of reported net
sales (1)
|
28.9 %
|
2.3 %
|
15.7 %
|
9.7 %
|
|
29.7 %
|
2.5 %
|
14.8 %
|
12.3 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired intangible assets
|
21.1
|
—
|
(23.8)
|
44.9
|
|
12.8
|
—
|
(30.4)
|
43.1
|
Restructuring charges
and other termination benefits
|
0.7
|
—
|
—
|
24.5
|
|
0.1
|
—
|
—
|
4.4
|
Infant formula
remediation
|
13.7
|
—
|
(4.2)
|
17.9
|
|
—
|
—
|
—
|
—
|
Acquisition and
integration-related charges and contingent consideration
adjustments
|
—
|
—
|
(0.2)
|
0.2
|
|
—
|
—
|
(1.8)
|
1.8
|
Adjusted
|
$
599.5
|
$ 45.7
|
$
277.7
|
$
276.1
|
|
$
672.2
|
$ 54.5
|
$
296.0
|
$
321.4
|
As a % of reported net
sales (1)
|
30.8 %
|
2.3 %
|
14.2 %
|
14.2 %
|
|
30.3 %
|
2.5 %
|
13.4 %
|
14.5 %
|
|
|
Nine Months
Ended
September 28, 2024
|
|
Nine Months
Ended
September 30, 2023
|
Consumer Self-Care
International
|
Gross
Profit
|
R&D
Expense
|
DSG&A
Expense
|
Operating
Income
|
|
Gross
Profit
|
R&D
Expense
|
DSG&A
Expense
|
Operating
Income
|
Reported
|
$
594.2
|
$ 38.7
|
$
391.2
|
$ 65.1
|
|
$
593.8
|
$ 38.3
|
$
493.5
|
$ 43.6
|
As a % of reported net
sales (1)
|
46.2 %
|
3.0 %
|
30.4 %
|
5.1 %
|
|
46.4 %
|
3.0 %
|
38.5 %
|
3.4 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired
intangible
assets
|
80.5
|
(0.7)
|
(48.1)
|
129.3
|
|
82.4
|
(0.3)
|
(77.7)
|
160.3
|
Restructuring charges
and other termination benefits
|
—
|
—
|
—
|
48.8
|
|
—
|
—
|
(0.8)
|
19.2
|
Impairment charges
(2)
|
—
|
—
|
—
|
50.3
|
|
—
|
—
|
—
|
—
|
Acquisition and
integration-related charges and contingent
consideration
adjustments
|
—
|
—
|
—
|
—
|
|
—
|
—
|
(1.5)
|
1.5
|
(Gain) loss on
divestitures
|
—
|
—
|
25.2
|
(25.1)
|
|
—
|
—
|
4.6
|
(4.6)
|
Adjusted
|
$
674.7
|
$ 37.8
|
$
368.1
|
$
268.7
|
|
$
676.1
|
$ 38.1
|
$
418.1
|
$
220.0
|
As a % of reported net
sales (1)
|
52.5 %
|
2.9 %
|
28.6 %
|
20.9 %
|
|
52.8 %
|
3.0 %
|
32.6 %
|
17.2 %
|
|
|
Note:
|
amounts may not add or
recalculate due to rounding. Percentages are based on
actuals.
|
|
|
(1)
|
CSCA reported net sales
for the nine months ended September 28, 2024 and
September 30, 2023 were $1,949.5 million and $2,217.9 million,
respectively. CSCI reported net sales for the nine months ended
September 28, 2024 and September 30, 2023 were $1,285.5
million and $1,280.7 million, respectively.
|
(2)
|
During the nine months
ended September 28, 2024, we determined the carrying value of the
Rare Disease net assets exceeded their fair value less cost to
sell, resulting in a total impairment charge of $34.1 million,
inclusive of a goodwill impairment charge of $22.1 million. During
the three months ended September 28, 2024, we determined the
carrying value of the Hospital & Specialty Business net assets
held for sale exceeded their fair value less costs to sell,
resulting in a total impairment charge of $16.2 million, inclusive
of a goodwill impairment charge of $5.4 million.
|
TABLE V PERRIGO COMPANY PLC RECONCILIATION
OF NON-GAAP MEASURES CONSOLIDATED AND SELECTED SEGMENT
INFORMATION (in millions, except per share amounts)
(unaudited)
|
|
|
Three Months
Ended
|
|
|
|
Nine Months
Ended
|
|
|
Consolidated
Continuing Operations
|
September 28,
2024
|
|
September 30,
2023
|
|
%
Change
|
|
September 28,
2024
|
|
September 30,
2023
|
|
%
Change
|
Net Sales
|
$
1,087.5
|
|
$
1,123.8
|
|
(3.2) %
|
|
$
3,235.1
|
|
$
3,498.7
|
|
(7.5) %
|
Less: Currency
impact(1)
|
5.1
|
|
—
|
|
0.5 %
|
|
(8.9)
|
|
—
|
|
(0.2) %
|
Constant currency net
sales
|
$
1,082.5
|
|
$
1,123.8
|
|
(3.7) %
|
|
$
3,244.0
|
|
$
3,498.7
|
|
(7.3) %
|
Less:
Divestitures(2)
|
1.7
|
|
14.9
|
|
(1.2) %
|
|
12.6
|
|
36.5
|
|
(0.6) %
|
Less: Exited product
lines(3)
|
(0.5)
|
|
0.9
|
|
(0.1) %
|
|
(0.3)
|
|
14.1
|
|
(0.4) %
|
Organic net
sales
|
$
1,081.3
|
|
$
1,108.0
|
|
(2.4) %
|
|
$
3,231.7
|
|
$
3,448.1
|
|
(6.3) %
|
|
|
Three Months
Ended
|
|
|
|
Nine Months
Ended
|
|
|
Consumer Self-Care
Americas
|
September 28,
2024
|
|
September 30,
2023
|
|
%
Change
|
|
September 28,
2024
|
|
September 30,
2023
|
|
%
Change
|
Net Sales
|
$
671.3
|
|
$
703.5
|
|
(4.6) %
|
|
$
1,949.5
|
|
$
2,217.9
|
|
(12.1) %
|
Less: Currency
impact(1)
|
(0.2)
|
|
—
|
|
— %
|
|
(0.4)
|
|
—
|
|
— %
|
Constant currency net
sales
|
$
671.5
|
|
$
703.5
|
|
(4.6) %
|
|
$
1,949.9
|
|
$
2,217.9
|
|
(12.1) %
|
Less: Exited product
lines(3)
|
(0.5)
|
|
0.9
|
|
(0.2) %
|
|
(0.3)
|
|
14.1
|
|
(0.6) %
|
Organic net
sales
|
$
672.0
|
|
$
702.6
|
|
(4.4) %
|
|
$
1,950.2
|
|
$
2,203.8
|
|
(11.5) %
|
|
|
Three Months
Ended
|
|
|
|
Nine Months
Ended
|
|
|
Consumer Self-Care
International
|
September 28,
2024
|
|
September 30,
2023
|
|
%
Change
|
|
September 28,
2024
|
|
September 30,
2023
|
|
%
Change
|
Net Sales
|
$
416.3
|
|
$
420.3
|
|
(1.0) %
|
|
$
1,285.5
|
|
$
1,280.7
|
|
0.4 %
|
Less: Currency
impact(1)
|
5.3
|
|
—
|
|
1.3 %
|
|
(8.5)
|
|
—
|
|
(0.6) %
|
Constant currency net
sales
|
$
411.0
|
|
$
420.3
|
|
(2.2) %
|
|
$
1,294.1
|
|
$
1,280.7
|
|
1.0 %
|
Less:
Divestitures(2)
|
1.7
|
|
14.9
|
|
(3.2) %
|
|
12.6
|
|
36.5
|
|
(1.9) %
|
Organic net
sales
|
$
409.3
|
|
$
405.4
|
|
1.0 %
|
|
$
1,281.5
|
|
$
1,244.2
|
|
3.0 %
|
|
|
Note:
|
amounts may not add or
recalculate due to rounding. Percentages are based on
actuals.
|
|
|
(1)
|
Currency impact is
calculated using the exchange rates used to translate our financial
statements in the comparable prior year period to show what current
period US dollar results would have been if such currency exchange
rates had not changed.
|
(2)
|
Represents divestiture
of the Rare Diseases Business and branded asset sales in CSCI
during the three months ended September 28, 2024.
|
(3)
|
Exited product lines
represents strategic actions taken across multiple product
categories, primarily driven by exited products within the Upper
Respiratory, Skincare and Nutrition categories in CSCA.
|
TABLE
VI PERRIGO COMPANY PLC RECONCILIATION
OF NON-GAAP MEASURES SELECTED SEGMENT
INFORMATION (in millions, except per share amounts)
(unaudited)
|
|
|
Three Months
Ended
|
|
|
|
|
|
Nine Months
Ended
|
|
|
|
|
|
CSCA Net
Sales(1)
|
September 28,
2024
|
|
September 30,
2023
|
|
Change
|
|
September 28,
2024
|
|
September 30,
2023
|
|
Change
|
|
Nutrition
|
$
127.1
|
|
$
129.7
|
|
$
(2.6)
|
|
(2.0) %
|
|
$
303.8
|
|
$
436.3
|
|
$ (132.5)
|
|
(30.4) %
|
|
Upper
Respiratory
|
120.9
|
|
131.2
|
|
(10.3)
|
|
(7.8) %
|
|
370.0
|
|
422.2
|
|
(52.2)
|
|
(12.4) %
|
|
Digestive
Health
|
113.5
|
|
118.1
|
|
(4.6)
|
|
(3.9) %
|
|
361.7
|
|
368.2
|
|
(6.5)
|
|
(1.7) %
|
|
Pain and
Sleep-Aids
|
87.7
|
|
94.5
|
|
(6.8)
|
|
(7.2) %
|
|
251.9
|
|
294.6
|
|
(42.7)
|
|
(14.5) %
|
|
Healthy
Lifestyle
|
80.9
|
|
79.4
|
|
1.5
|
|
1.9 %
|
|
221.3
|
|
219.3
|
|
2.0
|
|
0.9 %
|
|
Oral Care
|
66.9
|
|
76.7
|
|
(9.8)
|
|
(12.7) %
|
|
204.8
|
|
235.5
|
|
(30.7)
|
|
(13.0) %
|
|
Skin Care
|
51.9
|
|
58.2
|
|
(6.3)
|
|
(10.7) %
|
|
158.6
|
|
189.8
|
|
(31.2)
|
|
(16.4) %
|
|
Women's
Health
|
18.0
|
|
10.5
|
|
7.5
|
|
70.9 %
|
|
62.0
|
|
35.6
|
|
26.4
|
|
74.2 %
|
|
VMS and Other
CSCA
|
4.4
|
|
5.2
|
|
(0.8)
|
|
(20.0) %
|
|
15.4
|
|
16.4
|
|
(1.0)
|
|
(6.1) %
|
|
Total CSCA Net
Sales
|
$
671.3
|
|
$
703.5
|
|
$ (32.2)
|
|
(4.6) %
|
|
$
1,949.5
|
|
$
2,217.9
|
|
$ (268.4)
|
|
(12.1) %
|
|
|
|
Note:
|
amounts may not add or
recalculate due to rounding. Percentages are based on
actuals.
|
|
|
(1)
|
We updated our global
reporting product categories as a result of legacy sales being
moved out of Other CSCA and into respective categories. These
product categories have been adjusted retroactively to reflect the
changes and have no impact on historical financial position,
results of operations, or cash flows.
|
CSCA Third Quarter Primary Category Drivers:
- Nutrition: Net sales of $127
million decreased 2.0% due primarily to lower net sales of
oral electrolyte solutions (OES), which were partially offset by a
3% increase in net sales of infant formula products as the Company
continues to refill store brand and contract customer inventories
and regain market share.
- Upper Respiratory: Net sales of $121 million decreased 7.8% due primarily to
previously disclosed lost distribution of lower margin products in
U.S. Store Brand and lower volume consumption in the cough cold
category versus the prior year period. These impacts more than
offset strong growth of Nasonex® and
Triamcinolone Acetonide in the allergy category.
- Digestive Health: Net sales of $114 million decreased 3.9% due primarily to
previously disclosed lost distribution of lower margin products in
U.S. Store Brand and lower net sales of products in the
Omeprazole family. These impacts more than offset higher net
sales of Polyethylene Glycol, products within the
Esomeprazole family, and Prevacid®, in
addition to new business awards.
- Pain & Sleep-Aids: Net sales of $88 million decreased 7.2% due primarily to
previously disclosed lost distribution of lower margin products in
U.S. Store Brand, partially offset by new business awards.
- Healthy Lifestyle: Net sales of $81 million increased 1.9% due primarily to
higher net sales of nicotine gums which benefited from new
distribution at specific retail customers and market share
gains.
- Oral Care: Net sales of $67
million decreased 12.7% due to lower total category
consumption versus the prior year period, lower distribution at
specific retail customers, and lower net sales of
Plackers® dental flossers.
- Skin Care: Net sales of $52
million decreased 10.7% due primarily to lower contract
manufacturing sales from one customer that is insourcing
production, as expected. This dynamic more than offset growth
within the Minoxidil franchise.
- Women's Health: Net sales of $18
million increased 70.9% due primarily to
Opill® and higher net sales of feminine hygiene
products.
- Vitamins, Minerals, and Supplements ("VMS") and Other:
Net sales of $4 million decreased
20.0%.
TABLE VI
(Continued) PERRIGO COMPANY PLC RECONCILIATION
OF NON-GAAP MEASURES SELECTED SEGMENT
INFORMATION (in millions, except per share amounts)
(unaudited)
|
|
|
Three Months
Ended
|
|
|
|
|
|
Constant Currency
Change (1)
|
|
Nine Months
Ended
|
|
|
|
|
|
Constant Currency
Change (1)
|
CSCI Net
Sales
|
September 28,
2024
|
|
September 30,
2023
|
|
%
Change
|
|
Currency Impact
(1)
|
|
|
September 28,
2024
|
|
September 30,
2023
|
|
%
Change
|
|
Currency Impact
(1)
|
|
Skin Care
|
$
91.0
|
|
$
86.7
|
|
5.0 %
|
|
(0.4) %
|
|
4.6 %
|
|
$
333.5
|
|
$
293.1
|
|
13.8 %
|
|
2.9 %
|
|
16.7 %
|
Upper
Respiratory
|
86.1
|
|
78.2
|
|
10.2 %
|
|
(2.2) %
|
|
8.0 %
|
|
206.0
|
|
227.9
|
|
(9.6) %
|
|
(1.3) %
|
|
(10.9) %
|
Pain and
Sleep-Aids
|
56.9
|
|
61.1
|
|
(6.8) %
|
|
(2.6) %
|
|
(9.4) %
|
|
158.6
|
|
163.8
|
|
(3.2) %
|
|
(2.1) %
|
|
(5.3) %
|
Healthy
Lifestyle
|
53.2
|
|
52.4
|
|
1.4 %
|
|
(1.5) %
|
|
(0.2) %
|
|
175.2
|
|
179.4
|
|
(2.3) %
|
|
4.0 %
|
|
1.6 %
|
VMS
|
43.0
|
|
46.1
|
|
(6.8) %
|
|
(1.1) %
|
|
(7.9) %
|
|
127.4
|
|
135.4
|
|
(5.9) %
|
|
(0.4) %
|
|
(6.3) %
|
Women's
Health
|
32.2
|
|
28.5
|
|
13.0 %
|
|
(1.3) %
|
|
11.7 %
|
|
101.2
|
|
89.5
|
|
13.1 %
|
|
— %
|
|
13.0 %
|
Oral Care
|
23.3
|
|
24.8
|
|
(5.9) %
|
|
(1.8) %
|
|
(7.7) %
|
|
75.0
|
|
75.5
|
|
(0.7) %
|
|
(1.3) %
|
|
(1.9) %
|
Digestive Health and
Other CSCI
|
30.6
|
|
42.5
|
|
(28.3) %
|
|
1.1 %
|
|
(27.2) %
|
|
108.5
|
|
116.1
|
|
(6.5) %
|
|
0.7 %
|
|
(5.8) %
|
Total CSCI Net
Sales
|
$
416.3
|
|
$
420.3
|
|
(1.0) %
|
|
(1.3) %
|
|
(2.2) %
|
|
$
1,285.4
|
|
$
1,280.7
|
|
0.4 %
|
|
0.7 %
|
|
1.0 %
|
|
|
Note:
|
amounts may not add or
recalculate due to rounding. Percentages are based on
actuals.
|
|
|
(1)
|
Currency impact is
calculated using the exchange rates used to translate our financial
statements in the comparable prior year period to show what current
period US dollar results would have been if such currency exchange
rates had not changed.
|
CSCI Third Quarter Primary Category Drivers:
- Skin Care: Net sales of $91
million increased 5.0%, or an increase of 4.6% excluding the
impact of currency, due to strong growth in
Compeed®, driven by market share gains, in
addition to higher net sales within the ACO® and
Sebamed® brand portfolios. The category also
benefited from the absence of prior year distribution
transitions.
- Upper Respiratory: Net sales of $86 million increased 10.2%, or an increase of
8.0% excluding the impact of currency, due primarily higher net
sales of Bronchenolo®,
Bronchostop® and Coldrex®,
which benefited from category growth and market share gains.
- Pain & Sleep-Aids: Net sales of $57 million decreased 6.8%, or a decrease of 9.4%
excluding the impact of currency, due primarily to lower net sales
of Solpadeine®, due primarily to supply
constraints, and lower net sales of store brand products.
- Healthy Lifestyle: Net sales of $53 million increased 1.4%, or a decrease of 0.2%
excluding the impact of currency, as higher consumption for
anti-parasite products including Paranix®, were
more than offset by lower category consumption in weight loss,
impacting XLS Medical®.
- VMS: Net sales of $43
million decreased 6.8%, or a decrease of 7.9% excluding the
impact of currency, due primarily to promotional phasing of
Davitamon® and Abtei® and overall
lower category consumption.
- Women's Health: Net sales of $32
million increased 13.0%, or an increase of 11.7% excluding
the impact of currency, due primarily to higher net sales of
contraceptive products including EllaOne®, driven
by market share gains and the absence of prior year distribution
transitions.
- Oral Care: Net sales of $23
million decreased 5.9%, or a decrease of 7.7% excluding the
impact of currency, due primarily to lower net sales of store brand
products and Plackers®.
- Digestive Health and Other: Net sales of $31 million decreased 28.3%, or a decrease of
27.2% excluding the impact of currency, primarily due to the
divestiture of the HRA Pharma Rare Diseases Business, which was
partially offset by higher net sales of store brand products.
TABLE
VII PERRIGO COMPANY PLC RECONCILIATION
OF NON-GAAP MEASURES CONSOLIDATED AND SELECTED SEGMENT
INFORMATION (in millions, except per share amounts)
(unaudited)
|
|
|
|
Three Months
Ended
|
|
|
|
|
|
Nine Months
Ended
|
|
|
|
|
Consolidated
Continuing Operations
|
|
September 28,
2024
|
|
September 30,
2023
|
|
Total
Change
|
|
September 28,
2024
|
|
September 30,
2023
|
|
Total
Change
|
Adjusted gross
profit
|
|
$ 446.1
|
|
$ 443.6
|
|
$
2.5
|
|
0.6 %
|
|
|
|
|
|
|
|
|
Adjusted gross
margin
|
|
41.0 %
|
|
39.5 %
|
|
|
|
160 bps
|
|
|
|
|
|
|
|
|
Adjusted operating
income
|
|
$ 182.4
|
|
$ 150.3
|
|
$ 32.0
|
|
21.3 %
|
|
$ 414.6
|
|
$ 407.2
|
|
|
|
1.8 %
|
Less: Currency
impact(1)
|
|
|
|
|
|
|
|
|
|
(3.3)
|
|
—
|
|
|
|
|
Constant currency
adjusted operating income
|
|
|
|
|
|
|
|
|
|
$ 417.9
|
|
$ 407.2
|
|
$ 10.7
|
|
2.6 %
|
Adjusted operating
margin
|
|
16.8 %
|
|
13.4 %
|
|
|
|
340 bps
|
|
|
|
|
|
|
|
|
Adjusted EPS
|
|
$ 0.81
|
|
$ 0.64
|
|
$ 0.17
|
|
26.6 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Self-Care
Americas
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross
profit
|
|
$ 235.1
|
|
$ 228.5
|
|
$
6.6
|
|
2.9 %
|
|
|
|
|
|
|
|
|
Adjusted gross
margin
|
|
35.0 %
|
|
32.5 %
|
|
|
|
250 bps
|
|
|
|
|
|
|
|
|
Adjusted operating
income
|
|
$ 131.9
|
|
$ 108.1
|
|
$ 23.8
|
|
22.0 %
|
|
|
|
|
|
|
|
|
Adjusted operating
margin
|
|
19.7 %
|
|
15.4 %
|
|
|
|
430 bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Self-Care
International
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross
profit
|
|
$ 211.1
|
|
$ 215.1
|
|
$
(4.0)
|
|
(1.9) %
|
|
|
|
|
|
|
|
|
Adjusted gross
margin
|
|
50.7 %
|
|
51.2 %
|
|
|
|
(50) bps
|
|
|
|
|
|
|
|
|
Adjusted operating
income
|
|
$ 91.9
|
|
$ 79.7
|
|
$ 12.2
|
|
15.3 %
|
|
|
|
|
|
|
|
|
Adjusted operating
margin
|
|
22.1 %
|
|
19.0 %
|
|
|
|
310 bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
|
amounts may not add or
recalculate due to rounding. Percentages are based
on actuals.
|
|
|
(1)
|
Currency impact is
calculated using the exchange rates used to translate our financial
statements in the comparable prior year period to show what current
period US dollar results would have been if such currency exchange
rates had not changed.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/perrigo-reports-third-quarter-2024-financial-results-from-continuing-operations-302297423.html
SOURCE Perrigo Company plc