Le Lézard
Classified in: Health, Business, Covid-19 virus
Subjects: ERN, ERP

Perrigo Reports First Quarter 2024 Financial Results From Continuing Operations


Delivered Adjusted Diluted Earnings Per Share Results Above Projection, Due Primarily to Timing of Infant Formula Shipments; Reaffirm 2024 Financial Outlook

Advanced Augmenting and Strengthening of Infant Formula Facilities, Recovery of Manufacturing Volumes Underway

Progressed Blueprint to Build One Perrigo; On Target to Deliver Project Energize Goals; Announced Today in a Separate Press Release the Executive Transition for the Consumer Self-Care International Business

Recently Announced Plan to Divest HRA Rare Diseases Business; Expects to Redeploy Proceeds for Debt Paydown

DUBLIN, May 7, 2024 /PRNewswire/ -- 

First Quarter 2024 Highlights:

Reaffirms Fiscal Year 2024 Outlook:

(1) 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.

(2) The Company has $7.0 million of restricted cash as of March 30, 2024 in Cash, cash equivalents and restricted cash on the Consolidated Balance Sheets. The Company entered into an agreement to extend a credit line to an existing customer in exchange for a cash security deposit. The agreement requires the cash to be held in a separate account and will be returned to the customer at the expiration of the agreement provided all credits have been paid as agreed.

(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 first quarter ended March 30, 2024. All comparisons are against the prior year fiscal first quarter, unless otherwise noted.

President and CEO, Patrick Lockwood-Taylor commented, "During the first quarter, we continued to progress our blueprint to build One Perrigo by implementing Project Energize, a growth and efficiency program, as we further align to create sustainable, value accretive growth."

Lockwood-Taylor continued, "We also delivered a good first quarter by advancing our operational priorities, including the successful launch of Opill®the first-ever over-the-counter oral contraceptive in the U.S., at more than 65,000 retail stores nationwide. Elsewhere, many of our key brands delivered healthy growth, leading to another quarter of strong topline growth in CSCI, while U.S. retailer de-stocking of store brand offerings across most categories impacted growth in CSCA. Quality improvement actions in infant formula are progressing well, and manufacturing volumes are expected to ramp in the second half of the year. The financial impact from infant formula in the quarter was expected and sizable, but I am proud that the team delivered meaningful year-over-year gross and operating margin expansion across the rest of the business. We remain focused on delivering on our operational priorities and outlook, while continuing to build One Perrigo." 

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. 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 stabilizing and strengthening infant formula. 

Project Energize was initiated during the first quarter of 2024 and is expected to deliver an annualized pre-tax savings in the range of $140 million to $170 million by 2026. The Company expects to reinvest $40 million to $60 million of these savings 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. Restructuring activities as part of Project Energize are expected to result in the net reduction of approximately 6% of total Perrigo roles. To date, Project Energize has achieved approximately $17 million in savings. 

Executive Transition for the CSCI Business

Perrigo today announced in a separate press release that Svend Andersen, Executive Vice President and President, CSCI, intends to retire from the Company in December of this year. Roberto Khoury, a strong leader with more than 20 years of experience cultivating successful branded consumer products and pan-European brands, will be appointed to lead the business. To ensure business continuity and a seamless transition, Mr. Andersen will continue to lead CSCI, working closely with Mr. Khoury, until August 1, 2024, at which point Mr. Khoury will assume the role of Executive Vice President and President of CSCI, and Mr. Andersen will step down to serve in an advisory role until his retirement.

Lockwood-Taylor commented, "On behalf of the Board of Directors, the management team and the more than 9,000 Perrigo colleagues worldwide, I want to express our gratitude to Svend for his invaluable contributions and dedication to the growth and success of the organization. His leadership and commitment have helped position CSCI and Perrigo as a global leader in self-care and I congratulate him on his well-earned retirement."

Lockwood-Taylor concluded, "We are delighted to welcome Roberto to Perrigo, and I am confident that his fresh perspectives and deep consumer insights will focus the CSCI business on scale brands, while delighting consumers with winning innovation. We are also thrilled to have him as part of the leadership team as we continue our journey to consumerize, simplify and scale One Perrigo."   

Perrigo First Quarter 2024 Results from Continuing Operations

First Quarter 2024 Net Sales Change Compared to Prior Year(3)


Reported

Net Sales
Growth

Constant
Currency Net
Sales

Product Line
Exits

Organic

Net Sales
Growth

CSCA

(15.7) %

(15.7) %

(1.1) %

(14.6) %

CSCI

4.7 %

5.5 %

(1.5) %

7.0 %

Total Perrigo

(8.4) %

(8.2) %

(1.2) %

(7.0) %

Reported net sales of $1.1 billion decreased $100 million, or 8.4%, driven by a decline in organic net sales of 7.0%, -1.2 percentage points from exited product lines and -0.3 percentage points from foreign currency translation.

Organic net sales were impacted primarily by 1) -4.3 percentage points from lower net sales in infant formula, driven by actions to augment and strengthen the infant formula network, and 2) -3.6 percentage points from purposeful SKU prioritization actions to enhance margins as part of the Company's Supply Chain Reinvention Program.

These two factors more than offset +0.9 percentage points organic net sales growth in the rest of the business, which comprised strategic pricing actions of +3.0 percentage points and volume/mix of -2.1 percentage points. This growth was led by branded product offerings in CSCI, e-commerce and new products, including the launch of Opill® in the U.S., which was partially offset by inventory de-stocking at U.S. retail customers, resulting in lower net sales of store brand offerings across most CSCA categories.

Reported gross profit of $358 million, decreased $56 million, or 13.5%. Adjusted gross profit of $396 million decreased $47 million, or 10.7%, driven by the decline in net sales, actions to augment and strengthen infant formula, and higher cost of goods sold inflation in Europe. These factors were partially offset by savings from the Company's Supply Chain Reinvention Program.

Reported gross margin was 33.1%, a 190 basis points decrease versus the prior year quarter. Adjusted gross margin declined 90 basis points to 36.5% driven by the same factors as adjusted gross profit, partially offset by benefits from purposeful SKU prioritization actions. Adjusted gross margin included an impact of -280 basis points from infant formula.

Reported operating loss of $(55) million, decreased $104 million compared to operating income of $49 million in the prior year period, due primarily to restructuring charges related to Project Energize and unusual litigation costs. Adjusted operating income declined $27 million to $93 million as the decrease in gross profit was partially offset by Project Energize cost savings and lower variable expenses.

Reported operating margin was (5.1)%, a 920 basis point decrease versus the prior year quarter. Adjusted operating margin was 8.6%, a decrease of 150 basis points versus the prior year quarter due primarily to infant formula.

Reported net income was $4 million, or $0.03 per diluted share, compared to a reported net loss of $(1) million, or ($0.01) per diluted share, in the prior year. First quarter 2024 adjusted net income was $40 million, or $0.29 per diluted share, compared to $61 million, or $0.45 per diluted share, in the prior year, due primarily to a -$0.30 impact from infant formula.

First Quarter 2024 Business Segment Results from Continuing Operations

Consumer Self-Care Americas Segment

First Quarter 2024 Net Sales Change Compared to Prior Year(3)


Reported

Net Sales
Growth

Constant
Currency Net
Sales

Product Line
Exits

Organic

Net Sales
Growth

CSCA

(15.7) %

(15.7) %

(1.1) %

(14.6) %

CSCA reported net sales of $644 million decreased $120 million, or 15.7%, driven primarily by a decline in organic net sales of 14.6% and -1.1 percentage points from exited product lines.

Organic net sales were impacted by 1) -6.7 percentage points impact from lower net sales in infant formula driven by actions to augment and strengthen the infant formula network, 2) -5.6 percentage points impact from purposeful SKU prioritization actions to enhance margins as part of the Company's Supply Chain Reinvention Program, and 3) -2.3 percentage points impact in all other product lines as growth in e-commerce and new products, including the launch of Opill®, was more than offset by inventory de-stocking at retail customers, resulting in lower net sales of store brand offerings across most categories, and lower distribution in Oral Care.

Reported gross profit of $154 million decreased $57 million, or 27.2%. Adjusted gross profit declined $52 million to $163 million driven by the decline in net sales and actions to augment and strengthen infant formula. These factors were partially offset by Supply Chain Reinvention savings.

Reported gross margin was 23.8%, a 380 basis points decrease versus the prior year quarter. Adjusted gross margin declined 280 basis points to 25.3% driven by the same factors as adjusted gross profit, partially offset by benefits from SKU prioritization actions and higher margin new products, including Opill®. Adjusted gross margin included an impact of -520 basis points from infant formula.

Reported operating income was $16 million compared to $83 million in the prior year quarter. Adjusted operating income decreased $47 million, or 46.9%, to $53 million as the decrease in adjusted gross profit was partially offset by Project Energize cost savings.

Reported operating margin was 2.4%, a 850 basis points decrease versus the prior year quarter. Adjusted operating margin declined 480 basis points to 8.2% due primarily to infant formula.

Consumer Self-Care International Segment

First Quarter 2024 Net Sales Change Compared to Prior Year(3)


Reported

Net Sales
Growth

Constant
Currency Net
Sales

Product Line
Exits

Organic

Net Sales
Growth

CSCI

4.7 %

5.5 %

(1.5) %

7.0 %

CSCI reported net sales growth was 4.7%, including -0.7 percentage points from foreign currency translation and -1.5 percentage points stemming from exited products.

Organic net sales increased 7.0% driven by growth in the Skin Care and Women's Health categories, strategic pricing actions and new products. This growth was partially offset by lower net sales in the Upper Respiratory and Healthy Lifestyle categories, partially driven by supply constraints.        

Reported gross profit of $204 million increased $1 million, or 0.6%. Adjusted gross profit grew $4 million to $232 million as strategic pricing actions, new products and Supply Chain Reinvention savings were partially offset by lower volume/mix and higher cost of goods sold inflation.   

Reported gross margin was 46.6%, a decrease of 200 basis points compared to the prior year quarter. Adjusted gross margin decreased 150 basis points to 53.0% driven by less favorable product volume/mix. 

Reported operating income was $27 million compared to $21 million in the prior year quarter. Adjusted operating income increased $16 million, or 22.5%, to $86 million due primarily to higher adjusted gross profit, lower operating expenses driven by Project Energize cost savings, and the realization of synergies from the 2022 acquisition of HRA. 

Reported operating margin was 6.1%, a 100 basis points increase versus the prior year quarter. Adjusted operating margin increased 290 basis points to 19.7% due primarily to operating leverage.

Cash Flow and Balance Sheet

First quarter 2024 cash from operations was a loss of $(1) million compared to cash flow of $19 million last year. Capital expenditures were $25 million compared to $23 million in the prior year. The Company returned $38 million to shareholders through dividends during the quarter. Cash and cash equivalents2 on the balance sheet as of March 30, 2024 were $659 million. Total debt was $4.1 billion as of March 30, 2024, flat compared to the prior year.

Fiscal 2024 Outlook

The Company reaffirms its fiscal year 2024 outlook:

The Company cannot reconcile its expected organic net sales growth, adjusted diluted earnings per share to diluted earnings per share or adjusted tax rate 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 888-664-6383, International 416-764-8650, and reference ID # 910565. A taped replay of the call will be available beginning at approximately 12:00 P.M. (EST) Tuesday, May 7, until midnight Tuesday, May 15, 2024. To listen to the replay, dial 888-390-0541, International 416-764-8677, and use access code 910565#.

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; future impairment charges, 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 the coronavirus (COVID-19) pandemic and its variants, or other 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;  consummation and success of the proposed sale of the HRA Rare Diseases portfolio, including the risk that the parties fail to obtain the required regulatory approvals or to fulfill the other conditions to closing on the expected timeframe or at all, the occurrence of any other event, change or circumstance that could delay the transaction or result in the termination of the sale agreement or that the Company faces higher than anticipated costs in connection with the proposed sale; and the risk that potential costs or liabilities incurred or retained in connection with the sale of the Company's RX business transaction 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 Héra SAS ("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:

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 COMPANY PLC

CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except per share amounts)

(unaudited)



Three Months Ended


March 30, 2024


April 1, 2023

Net sales

$             1,082.1


$             1,181.7

Cost of sales

724.4


767.9

Gross profit

357.7


413.8





Operating expenses




Distribution

24.9


28.6

Research and development

29.0


31.1

Selling

150.3


167.9

Administration

130.4


135.0

Restructuring

44.3


3.4

Other operating expense (income), net

34.0


(0.7)

Total operating expenses

412.9


365.3





Operating (loss) income

(55.2)


48.5





Interest expense, net

43.0


43.7

Other (income) expense, net

0.4


0.5

Income (loss) from continuing operations before income taxes

(98.6)


4.3

Income tax (benefit) expense

(102.7)


5.4

Income (loss) from continuing operations

4.1


(1.1)

Income (loss) from discontinued operations, net of tax

(2.1)


(1.9)

Net income (loss)

$                    2.0


$                   (3.0)





Earnings (loss) per share




Basic




Continuing operations

$                  0.03


$                (0.01)

Discontinued operations

(0.02)


(0.01)

Basic earnings (loss) per share

$                  0.01


$                (0.02)

Diluted




Continuing operations

$                  0.03


$                (0.01)

Discontinued operations

(0.02)


(0.01)

Diluted earnings (loss) per share

$                  0.01


$                (0.02)





Weighted-average shares outstanding




Basic

136.6


134.9

Diluted

137.6


134.9

 

PERRIGO COMPANY PLC

CONSOLIDATED BALANCE SHEETS

(in millions, except per share amounts)

(unaudited)



March 30, 2024


December 31, 2023

Assets




Cash, cash equivalents and restricted cash

$               658.5


$                751.3

Accounts receivable, net of allowance for credit losses of $8.1 and $7.8, respectively

780.0


739.6

Inventories

1,121.3


1,140.9

Prepaid expenses and other current assets

246.6


201.1

Total current assets

2,806.4


2,832.9

Property, plant and equipment, net

911.4


916.4

Operating lease assets

176.7


183.6

Goodwill and indefinite-lived intangible assets

3,498.1


3,534.4

Definite-lived intangible assets, net

2,870.3


2,980.8

Deferred income taxes

28.0


25.8

Other non-current assets

349.4


335.2

Total non-current assets

7,833.9


7,976.2

Total assets

$          10,640.3


$          10,809.1

Liabilities and Shareholders' Equity




Accounts payable

$               453.7


$                477.7

Payroll and related taxes

114.4


127.0

Accrued customer programs

179.1


163.5

Other accrued liabilities

359.0


335.4

Accrued income taxes

7.7


42.1

Current indebtedness

440.6


440.6

Total current liabilities

1,554.5


1,586.3

Long-term debt, less current portion

3,624.9


3,632.8

Deferred income taxes

247.7


262.3

Other non-current liabilities

526.2


559.8

Total non-current liabilities

4,398.8


4,454.9

Total liabilities

5,953.3


6,041.2

Contingencies - Refer to Note 15




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

6,803.0


6,837.5

Accumulated other comprehensive income

(37.7)


10.7

Retained earnings (accumulated deficit)

(2,078.3)


(2,080.3)

Total shareholders' equity

4,687.0


4,767.9

Total liabilities and shareholders' equity

$          10,640.3


$          10,809.1





Supplemental Disclosures of Balance Sheet Information




Preferred shares, issued and outstanding

?


?

Ordinary shares, issued and outstanding

136.3


135.5

 

PERRIGO COMPANY PLC

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)

(unaudited)



Three Months Ended


March 30, 2024


April 1, 2023

Cash Flows From (For) Operating Activities




Net income (loss)

$                     2.0


$                   (3.0)

Adjustments to derive cash flows:




Depreciation and amortization

81.4


88.7

Restructuring charges

44.3


3.4

Share-based compensation

15.6


24.9

Amortization of debt discount

0.4


0.7

Gain on sale of assets

?


(3.9)

Deferred income taxes

(11.0)


(9.9)

Other non-cash adjustments, net

(7.4)


6.4

Subtotal

125.3


107.3

Increase (decrease) in cash due to:




Accrued income taxes

(81.6)


2.5

Accounts receivable

(51.9)


(39.8)

Payroll and related taxes

(51.6)


(34.3)

Accounts payable

(16.7)


(29.8)

Prepaid expenses and other current assets

(1.7)


17.1

Inventories

10.6


(28.6)

Accrued customer programs

18.2


6.8

Accrued liabilities

30.6


8.0

Other operating, net

17.4


10.2

Subtotal

(126.7)


(87.9)

Net cash (for) from operating activities

(1.4)


19.4

Cash Flows From (For) Investing Activities




Additions to property, plant and equipment

(25.1)


(23.2)

Proceeds from sale of assets

?


1.8

Proceeds from royalty rights

1.6


1.8

Net cash for investing activities

(23.5)


(19.6)

Cash Flows For Financing Activities




Cash dividends

(37.6)


(36.2)

Payments on long-term debt

(9.8)


(5.9)

Other financing, net

(13.0)


(8.6)

Net cash for financing activities

(60.4)


(50.7)

Effect of exchange rate changes on cash and cash equivalents

(7.5)


3.2

Net decrease in cash and cash equivalents

(92.8)


(47.7)

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

$                 658.5


$                 553.0

 

TABLE I

PERRIGO COMPANY PLC

RECONCILIATION OF NON-GAAP MEASURES

SELECTED CONSOLIDATED INFORMATION

(in millions, except per share amounts)

(unaudited)



Three Months Ended March 30, 2024


Three Months Ended April 1, 2023

Consolidated Continuing Operations

Gross

Profit

Operating
Income (Loss)

Income from
Continuing
Operations(1)

Diluted
Earnings per
Share(1)


Gross

Profit

Operating
Income

Income (Loss)
from Continuing
Operations(1)

Diluted
Earnings
(Loss) per
Share(1)

Reported

$            357.7

$            (55.2)

$                  4.1

$                 0.03


$            413.8

$              48.5

$                (1.1)

$               (0.01)

As a % of reported net sales(2)

33.1 %

(5.1) %

0.4 %



35.0 %

4.1 %

(0.1) %


Pre-tax adjustments:










Amortization expense related primarily to acquired
intangible assets

32.8

58.7

59.2

0.43


29.0

65.6

66.2

0.48

Restructuring charges and other termination benefits

0.2

44.3

44.3

0.32


?

3.4

3.4

0.03

Unusual litigation

?

37.2

37.2

0.27


?

3.1

3.1

0.02

Infant formula remediation

4.9

5.8

5.8

0.04


?

?

?

?

Acquisition and integration-related charges and
contingent consideration adjustments

?

0.4

0.4

?


?

3.5

3.5

0.03

(Gain) loss on divestitures and investment securities

?

?

?

?


?

(4.6)

(4.8)

(0.03)

Other (3)

?

1.8

1.9

0.01


?

?

?

?

Non-GAAP tax adjustments(4)

?

?

(112.7)

(0.82)


?

?

(9.4)

(0.07)

Adjusted

$            395.5

$              93.0

$                40.2

$                 0.29


$            442.8

$            119.6

$                61.0

$                 0.45

As a % of reported net sales(2)

36.5 %

8.6 %

3.7 %



37.5 %

10.1 %

5.2 %












Diluted weighted average shares outstanding (in millions)










Reported

137.6





134.9

Effect of dilution as reported amount was a loss, while adjusted amount was income(5)

?





1.6




Adjusted

137.6





136.5


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 March 30, 2024 and April 1, 2023 were $1,082.1 million and $1,181.7 million, respectively.

(3) Other pre-tax adjustments include $1.1 million related to professional consulting fees for potential divestitures and $0.8 million related to legal fees incurred during the Irish NOA settlement.

(4) Non-GAAP tax adjustments for the three months ended March 30, 2024 are primarily due to $28.4 million of tax expense on pre-tax non-GAAP adjustments, the interim tax accounting requirements in ASC 740 ? Income Taxes, which includes the removal of $84.1 million tax impact related to the planned inter-company sales of intellectual property. Non-GAAP tax adjustments for the three months ended April 1, 2023 are primarily due to $12.4 million of tax expense related to pre-tax non-GAAP adjustments and the interim tax accounting requirements in ASC 740 - Income Taxes, plus the removal of $3.0 million of tax expense related to a valuation allowance in France.

(5) 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 March 30, 2024


Three Months Ended April 1, 2023

Consolidated Continuing Operations

R&D Expense

DSG&A
Expense

Restructuring
and Other


R&D Expense

DSG&A
Expense

Restructuring
and Other

Reported

$              29.0

$            339.6

$              44.3


$              31.1

$            330.8

$                3.4

As a % of reported net sales(1)

2.7 %

31.4 %

4.1 %


2.6 %

28.0 %

0.3 %

Pre-tax adjustments:








Amortization expense related primarily to acquired
intangible assets

(0.2)

(25.7)

?


0.2

(36.9)

?

Restructuring charges and other termination benefits

?

?

(44.1)


?

?

(3.4)

Acquisition and integration-related charges and
contingent consideration adjustments

?

(0.4)

?


?

(3.5)

?

Unusual litigation

?

(37.2)

?


?

(3.1)

?

Infant formula remediation

?

(0.9)

?


?

?

?

Loss on investment securities

?

?

?


?

4.6

?

Other (2)

?

(1.9)

?


?

?

?

Adjusted

$              28.7

$            273.6

$                0.2


$              31.3

$            291.9

$                  ?

As a % of reported net sales (1)

2.7 %

25.3 %

? %


2.6 %

24.7 %

? %


Note: amounts may not add or recalculate due to rounding. Percentages are based on actuals.


(1) Reported net sales for the three months ended March 30, 2024 and April 1, 2023 were $1,082.1 million and $1,181.7 million, respectively.

(2) Other pre-tax adjustments include $1.1 million related to professional consulting fees for potential divestitures and $0.8 million related to legal fees incurred during the Irish NOA settlement.

 

TABLE III

PERRIGO COMPANY PLC

RECONCILIATION OF NON-GAAP MEASURES

SELECTED CONSOLIDATED INFORMATION

(in millions, except per share amounts)

(unaudited)



Three Months Ended March 30, 2024


Three Months Ended April 1, 2023

Consolidated Continuing Operations

Interest and Other

Income Tax Expense
(Benefit)


Interest and Other

Income Tax Expense
(Benefit)

Reported

$                          43.4

$                       (102.7)


$                        44.2

$                          5.4

As a % of reported net sales (1)

4.0 %

(9.5) %


3.7 %

0.5 %

Effective tax rate


104.2 %



123.8 %

Pre-tax adjustments:






Amortization expense related primarily to acquired intangible assets

(0.5)

?


(0.5)

?

(Gain) loss on investment securities

?

?


?

?

Non-GAAP tax adjustments(2)

?

112.7


?

9.4

Adjusted

$                          42.7

$                          10.0


$                        43.8

$                        14.8

As a % of reported net sales (1)

3.9 %

0.9 %


3.7 %

1.2 %

Adjusted effective tax rate


20.0 %



19.5 %


Note: amounts may not add or recalculate due to rounding. Percentages are based on actuals.


(1) Reported net sales for the three months ended March 30, 2024 and April 1, 2023 were $1,082.1 million and $1,181.7 million, respectively.

(2) Non-GAAP tax adjustments for the three months ended March 30, 2024 are primarily due to $28.4 million of tax expense on pre-tax non-GAAP adjustments, the interim tax accounting requirements in ASC 740 ? Income Taxes, which includes the removal of $84.1 million tax impact related to the planned inter-company sales of intellectual property. Non-GAAP tax adjustments for the three months ended April 1, 2023 are primarily due to $12.4 million of tax expense related to pre-tax non-GAAP adjustments and the interim tax accounting requirements in ASC 740 - Income Taxes, plus the removal of $3.0 million of tax expense related to a valuation allowance in France. 

 

TABLE IV

PERRIGO COMPANY PLC

RECONCILIATION OF NON-GAAP MEASURES

SELECTED SEGMENT INFORMATION

(in millions)

(unaudited)



Three Months Ended March 30, 2024


Three Months Ended April 1, 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

$   153.5

$     16.4

$   105.0

$     15.7


$   210.8

$     18.0

$   108.3

$     83.2

As a % of reported net sales(1)

23.8 %

2.5 %

16.3 %

2.4 %


27.6 %

2.4 %

14.2 %

10.9 %

Pre-tax adjustments:










Amortization expense related primarily to acquired intangible assets

4.6

?

(10.0)

14.6


3.8

?

(10.1)

13.9

Infant formula remediation

4.9

?

(0.9)

5.8


?

?

?

?

Restructuring charges and other termination benefits

0.2

?

?

16.6


?

?

?

1.2

Acquisition and integration-related charges and contingent consideration adjustments

?

?

?

?


?

?

(0.8)

0.8

Adjusted

$   163.2

$     16.4

$     94.0

$     52.7


$   214.7

$     18.0

$     97.4

$     99.2

As a % of reported net sales

25.3 %

2.5 %

14.6 %

8.2 %


28.1 %

2.4 %

12.8 %

13.0 %

 


Three Months Ended March 30, 2024


Three Months Ended April 1, 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

$   204.2

$     12.6

$   149.5

$     26.5


$   203.0

$     13.1

$   167.9

$     21.3

As a % of reported net sales(1)

46.6 %

2.9 %

34.1 %

6.1 %


48.6 %

3.1 %

40.2 %

5.1 %

Pre-tax adjustments:










Amortization expense related primarily to acquired intangible assets

28.1

(0.2)

(15.7)

44.0


25.2

0.2

(26.8)

51.7

Restructuring charges and other termination benefits

?

?

?

15.5


?

?

?

0.9

(Gain) loss on divestitures

?

?

?

?


?

?

4.6

(4.6)

Acquisition and integration-related charges and contingent consideration adjustments

?

?

?

?


?

?

(1.1)

1.1

Adjusted

$   232.3

$     12.4

$   133.8

$     86.1


$   228.2

$     13.3

$   144.6

$     70.3

As a % of reported net sales

53.0 %

2.8 %

30.6 %

19.7 %


54.6 %

3.2 %

34.6 %

16.8 %











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 March 30, 2024 and April 1, 2023 were $644.1 million and $763.7 million, respectively. CSCI reported net sales for the three months ended March 30, 2024 and April 1, 2023 were $437.9 million and $418.1 million, respectively.

 

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



Consolidated Continuing Operations

March 30, 2024


April 1, 2023


% Change

Net Sales

$               1,082.1


$           1,181.7


(8.4) %

Less: Currency impact(1)

(3.0)


?


(0.3) %

Constant currency net sales

$               1,085.0


$           1,181.7


(8.2) %

Less: Exited product lines(2)

5.9


21.2


(1.2) %

Organic net sales

$               1,079.1


$           1,160.5


(7.0) %



Three Months Ended



Consumer Self-Care Americas

March 30, 2024


April 1, 2023


% Change

Net Sales

$                  644.1


$              763.7


(15.7) %

Less: Currency impact(1)

?


?


? %

Constant currency net sales

$                  644.1


$              763.7


(15.7) %

Less: Exited product lines(2)

0.2


9.6


(1.1) %

Organic net sales

$                  643.9


$              754.1


(14.6) %



Three Months Ended



Consumer Self-Care International

March 30, 2024


April 1, 2023


% Change

Net Sales

$                  437.9


$              418.1


4.7 %

Less: Currency impact(1)

(3.0)


?


(0.7) %

Constant currency net sales

$                  440.9


$              418.1


5.5 %

Less: Exited product lines(2)

5.7


11.6


(1.5) %

Organic net sales

$                  435.2


$              406.5


7.0 %


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) Exited product lines represents strategic actions taken across multiple product categories as part of our Supply Chain Reinvention Program, primarily driven by exited products within the Skincare category in CSCA and CSCI, the Nutrition category in CSCA and Upper Respiratory in CSCI.

 

TABLE VI

PERRIGO COMPANY PLC

RECONCILIATION OF NON-GAAP MEASURES

SELECTED SEGMENT INFORMATION

(in millions, except per share amounts)

(unaudited)



Three Months Ended



CSCA Net Sales(1)

March 30, 2024


April 1, 2023


% Change

Upper Respiratory

130.3


153.7


(15.2) %

Digestive Health

122.2


124.0


(1.4) %

Nutrition

$                    90.6


$                     138.5


(34.5) %

Pain and Sleep-Aids

82.6


103.4


(20.2) %

Healthy Lifestyle

71.3


73.4


(2.8) %

Oral Care

64.7


83.3


(22.3) %

Skin Care

49.6


69.8


(28.9) %

Women's Health

27.2


12.3


121.5 %

VMS and Other CSCA

5.6


5.3


3.0 %

Total CSCA Net Sales

$                  644.1


$                     763.7


(15.7) %


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 Rx 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.

Primary CSCA First Quarter Category Drivers:

 

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)

CSCI Net Sales

March 30, 2024


April 1, 2023


% Change


Currency
Impact (1)


Skin Care

$              114.7


$                83.4


37.5 %


3.4 %


41.0 %

Upper Respiratory

69.1


84.8


(18.5) %


(1.7) %


(20.2) %

Healthy Lifestyle

64.6


66.4


(2.7) %


7.4 %


4.7 %

Pain and Sleep-Aids

51.4


49.9


3.0 %


(3.8) %


(0.9) %

VMS

44.6


47.8


(6.7) %


(1.0) %


(7.8) %

Women's Health

32.0


29.1


10.1 %


(0.3) %


9.9 %

Oral Care

28.7


29.1


(1.5) %


(2.0) %


(3.5) %

Digestive Health and Other CSCI

32.8


27.6


18.9 %


(1.0) %


17.9 %

Total CSCI Net Sales

$              437.9


$              418.1


4.7 %


0.7 %


5.5 %


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.

Primary CSCI First Quarter Category Drivers:

 

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





Consolidated Continuing Operations


March 30, 2024


April 1, 2023


Total Change

Adjusted gross profit


$     395.5


$     442.8


$         (47.4)


(10.7) %

Adjusted gross margin


36.5 %


37.5 %




(90) bps

Adjusted operating income


$       93.0


$     119.6


$         (26.6)



Adjusted operating margin


8.6 %


10.1 %




(150) bps










Consumer Self-Care International









Adjusted gross profit


$     232.3


$     228.2


$             4.1



Adjusted gross margin


53.0 %


54.6 %




(150) bps

Adjusted operating income


$       86.1


$       70.3


$           15.8


22.5 %

Adjusted operating margin


19.7 %


16.8 %




290 bps










Consumer Self-Care Americas









Adjusted gross profit


$     163.2


$     214.7


$         (51.5)



Adjusted gross margin


25.3 %


28.1 %




(280) bps

Adjusted operating income


$       52.7


$       99.2


$         (46.5)


(46.9) %

Adjusted operating margin


8.2 %


13.0 %




(480) bps


Note: amounts may not add or recalculate due to rounding. Percentages are based on actuals.

 

SOURCE Perrigo Company plc


These press releases may also interest you

at 11:00
Every child deserves the best start in life. But for young families, including Millennial and Gen Z parents in Kanata and across the country, the costs of child care can add up to a second rent or mortgage payment. This makes it harder to start and...

at 06:13
eWTP Arabia Capital Technology Fund I ("Techology Fund I"), managed by eWTP Arabia Capital ("eWTPA"), one of the leading private equity firms in the Middle East, was listed in the Preqin League Tables as the the fifth top-performing VC funds in the...

18 mai 2024
Agway of Cape Cod and Seaside Cannabis Company announce their partnership for the inaugural Clone Fest, set to take place on Sunday, May 19th. The event will be held at both locations, conveniently situated next to each other at 14 and 20 Lots Hollow...

18 mai 2024
Annick Timmer embodies the spirit of a vibrant entrepreneur and serves as the co-founder of The EBH Group, a distinguished firm specializing in ultra-luxury real estate and interior design. Within The EBH Group, Annick assumes a...

18 mai 2024
The Prime Minister, Justin Trudeau, today issued the following statement on Tamil Genocide Remembrance Day: "Fifteen years ago, the quarter-century-long armed conflict in Sri Lanka came to an end. Tens of thousands of Tamils tragically lost their...

18 mai 2024
WHY: Rosen Law Firm, a global investor rights law firm, announces the filing of a class action lawsuit on behalf of purchasers of common stock of UnitedHealth Group Inc. between March 14, 2022 and February 27, 2024, both dates inclusive (the "Class...



News published on and distributed by: