Making Significant Progress on
Stabilizing, Streamlining and Strengthening Organization to Build
Long-Term Sustainable, Value Accretive Growth
Delivered Fiscal Year 2024 Adjusted EPS
of $2.57 the Mid-Point of the
Company's Communicated Guidance Range, on Reported Loss of
$(1.17) Per Share
Fourth Quarter 2024 Infant formula Net Sales
Grew 17% Compared to the Prior Year Quarter, Due Primarily to
Market Share Gains1 and Recovering Customer Inventory
Levels
DUBLIN, Feb. 27,
2025 /PRNewswire/ --
Fourth Quarter 2024 Highlights:
- Net sales of $1.14 billion
declined 1.6%, as organic growth of 0.7% was more than offset by
unfavorable impacts from divested businesses and exited product
lines and currency translation of 2.3%.
- Organic2 net sales increased 0.7%, as higher net
sales in the Nutrition, Skin Care and Women's Health Categories
more than offset previously disclosed lost distribution of lower
margin products in U.S. Store Brand of 1.2%, and lower net sales in
the Pain and Sleep-Aids and Upper Respiratory categories stemming
from a later start to the U.S. cough and cold season compared to
the prior year.
- Consumer Self-Care International ("CSCI") net sales of
$394 million declined 4.5%
compared to the prior year quarter, including an unfavorable impact
of 6.2% from divested businesses and exited product lines, and
currency translation. Organic net sales grew 1.8% due primarily to
higher net sales in the Upper Respiratory and Pain & Sleep-Aids
categories.
- Consumer Self-Care Americas ("CSCA") net sales of
$744 million were flat
compared to the prior year quarter, as growth in the Nutrition,
Skin Care and Women's Health categories was offset by the
previously disclosed lost distribution of lower margin products and
lower net sales in the Pain and Sleep-Aids and Upper Respiratory
categories stemming from a later start to the U.S. cough and cold
season.
- GAAP ("reported") operating income was $114 million compared to a loss of $(16) million in the prior year quarter. Adjusted
operating income of $194 million
increased $27 million, or 16.0%,
compared to the prior year period due primarily to benefits from
the Company's 'Project Energize' (see Project Energize section
below for details) and Supply Chain Reinvention programs.
- Reported operating margin was 10.0%, an increase of 1,130
basis points compared to the prior year quarter. Adjusted operating
margin expanded 260 basis points to 17.0% driven primarily by
benefits from Project Energize.
- Reported diluted loss per share was $(0.30), compared to reported diluted loss per
share of $(0.20) in the prior year
quarter.
- Adjusted diluted EPS $0.93,
compared to $0.86 in the prior year
quarter, an increase of $0.07, or
8.1%, per share. The prior year quarter included favorable
tax benefits of $0.08 per diluted
share. Adjusted EPS in the quarter was impacted by $0.01 due to an increase of adjusted diluted
weighted average shares outstanding of 1.3 million from 137.0
million to 138.3 million.
- Company provides update on previously issued U.S. Food and
Drug Administration (FDA) Warning Letter for Perrigo's Wisconsin infant formula facility: following
FDA's inspection of the facility in October and November 2024, the FDA did not issue written
observations via a Form FDA 483, and Perrigo Wisconsin was informed
the site's inspection status would be reclassified to "No Action
Indicated". This marks a substantial advancement from the
facility's "Voluntary Action Indicated" status existing prior to
this 2024 inspection.
Fiscal Year 2024 Highlights:
- Fiscal year 2024 net sales of $4.37
billion decreased 6.1% versus the prior year period,
including an unfavorable impact of 1.6% from divested businesses
and exited product lines, and currency translation. Organic net
sales decreased 4.5%, as growth from new products and e-commerce,
in addition to strategic pricing actions, were more than offset by
the impacts from 1) actions to augment and strengthen the infant
formula network, 2) lower cough and cold and allergy seasonal
demand compared to the prior year, and 3) SKU prioritization
actions to enhance margins and previously disclosed lost
distribution in U.S. Store Brand during the second half of
2024.
- CSCI net sales of $1.68
billion declined 0.8% compared to the prior year. Organic
net sales grew 2.9%, driven by share gains in key brands within the
Skin Care category, including Compeed® and
ACO®, and the Women's Health category, led by
ellaOne®.
- CSCA net sales of $2.69
billion decreased 9.1% compared to the prior year. Organic
net sales declined 8.6% primarily stemming from lower net sales in
the Nutrition category of 3.7% and 4.9% from lower volumes and lost
distribution in U.S. Store Brand during the second half of the year
and SKU prioritization actions.
- Fiscal year 2024 reported operating income was $113 million compared to $152 million in the prior year, a decline of 26%.
Adjusted operating income of $609
million increased 6.0% compared to the prior year period as
Project Energize and Supply Chain Reinvention benefits more than
offset unfavorable impacts from actions to augment and strengthen
infant formula and divested businesses and exited product
lines.
- Fiscal year 2024 reported loss per share was $(1.17), as compared to a loss per share of
$(0.03) in the prior year. The
reported loss per share in the current year was driven primarily by
income tax expense in the current year versus a tax benefit in the
prior year, increased operating expenses associated with unusual
litigation in the current year and a loss on debt extinguishment
compared to a gain in the prior year.
- Fiscal year 2024 adjusted diluted EPS was $2.57, compared to $2.58 in the prior year. Fiscal year 2024
adjusted diluted EPS included unfavorable year-over-year impacts of
$0.26 from infant formula and
$0.03 from currency translation. The
prior year included favorable tax benefits of $0.18 per diluted share. Adjusted EPS in the full
year was impacted by $0.01 due to an
increase of adjusted diluted weighted average shares outstanding of
1.3 million from 136.7 million to 138.3 million.
- Fiscal year 2024 operating cash flow was $363 million, reflecting a cash flow conversion
rate of 102%. During the fourth quarter, the Company fully repaid
its $400 million 3.9% Senior Notes
due December 2024. Cash and cash
equivalents on the balance sheet as of December 31, 2024, was $559 million.
- Company to hold a virtual Investor Day event tomorrow,
February 28, 2025, where management
will share its 2025-2027 strategic plan to Stabilize, Streamline
and Strengthen the Company, as well as provide fiscal 2025 guidance
(webcast details below).
(1) Share gains
according to Circana Scanner panel latest 13-weeks ending 12/29/24
vs. prior period 13-weeks ending 11/30/24, 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 on the change in net
sales.
|
(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
fourth quarter and fiscal year ended December 31, 2024. All
comparisons are against the prior year fiscal fourth quarter and
fiscal year, unless otherwise noted.
President and CEO, Patrick
Lockwood-Taylor commented, "Though 2024 was a challenging
year as we had to quickly overcome evolving regulatory dynamics
within our infant formula business, we made substantial progress to
rewire Perrigo through stabilizing our CSCA businesses,
streamlining our operations and strengthening the Company for the
long-term."
Lockwood-Taylor concluded, "I am pleased to report that the team
achieved full-year adjusted EPS at the midpoint of our guidance
range. Together, we achieved solid adjusted operating income growth
and margin expansion, thanks in part to our accretive initiatives
and new products. Perrigo store brand share of infant formula
exited 2024 at a high for the year and we remain steadfast in our
goal to continue recapturing market share. We look forward to
sharing our 2025-2027 operational and financial plans tomorrow at
our Investor Day, as we continue to make substantial progress 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 by providing consumer needed self-care solutions
at multiple price points.
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 resetting our
SG&A operating expense base.
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.
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. During 2024, Project Energize achieved gross annual
savings of approximately $139 million
while reinvesting $17 million.
Restructuring charges incurred by the Company over the same period
in connection with Project Energize were $95
million.
Perrigo Fourth Quarter 2024 Results from Continuing
Operations
Fourth Quarter 2024 Net Sales Change
Compared to Prior Year(3)
|
|
Reported
Net Sales
Growth
|
Foreign
Exchange
Impact
|
Constant
Currency Net
Sales
|
Divested
Businesses
and Product
Lines
|
Organic
Net Sales
Growth
|
CSCA
|
— %
|
— %
|
— %
|
(0.1) %
|
0.1 %
|
CSCI
|
(4.5) %
|
(0.3) %
|
(4.1) %
|
(5.9) %
|
1.8 %
|
Total
Perrigo
|
(1.6) %
|
(0.1) %
|
(1.5) %
|
(2.1) %
|
0.7 %
|
Fourth Quarter 2024 Change Compared to
Prior Year(3)
|
(in millions, except
earnings per share; see attached Tables I-VII for reconciliation to
GAAP)
|
|
Three Months
Ended
December 31,
2024
|
Three Months
Ended
December 31,
2023
|
Percentage
Change YoY
|
Net Sales
|
$1,138
|
$1,157
|
(1.6) %
|
|
|
|
|
Reported Gross
Profit
|
$386
|
$427
|
(9.7) %
|
Reported Gross
Margin
|
33.9 %
|
36.9 %
|
(300) bps
|
Reported Operating
(Loss) Income
|
$114
|
($16)
|
NM
|
Reported Operating
Margin
|
10.0 %
|
(1.3) %
|
1,130 bps
|
Reported Net (Loss)
Income
|
($41)
|
($28)
|
NM
|
Reported Diluted (Loss)
Earnings Per Share
|
($0.30)
|
($0.20)
|
NM
|
|
|
|
|
Adjusted Gross
Profit
|
$424
|
$460
|
(7.9) %
|
Adjusted Gross
Margin
|
37.2 %
|
39.8 %
|
(260) bps
|
Adjusted Operating
Income
|
$194
|
$167
|
16.0 %
|
Adjusted Operating
Margin
|
17.0 %
|
14.4 %
|
260 bps
|
Adjusted Net
Income
|
$129
|
$117
|
9.6 %
|
Adjusted Diluted
EPS
|
$0.93
|
$0.86
|
8.1 %
|
|
(3) All tables and data may not add due to rounding.
Percentages are based on actuals.
|
Net sales of $1.1 billion
decreased 1.6%, or $19
million, as organic net sales growth of 0.7% was more
than offset by the unfavorable impacts of 2.1% from businesses
and exited product lines and currency translation of 0.1%.
Organic net sales growth was primarily due to net pricing
benefits of +0.9 percentage points and volume/mix of -0.2
percentage points. Volume/mix included an unfavorable impact of 1.7
percentage points from previously disclosed lost distribution of
lower margin products in U.S. Store Brand and lower net sales in
the Pain and Sleep-Aids and Upper Respiratory
categories stemming from a later start to the U.S. cough cold
season compared to the prior year. Category growth was led by
1) Nutrition, stemming from infant formula net sales growth
of 17%, 2) Skin Care, led by ACO®,
Mederma® and Compeed®, and 3) the
Women's Health category, led by
ellaOne® and Opill®.
Reported gross profit of $386
million, decreased $41
million, or 9.7%. Adjusted gross profit of $424 million decreased $36
million, or 7.9%, as net pricing benefits, new products,
Supply Chain Reinvention benefits and Project Energize savings were
more than offset by lower global OTC sales volumes and a
temporary equipment disruption in infant formula, which was
resolved and did not have any impact on shipments or service, in
addition to divestitures and exited product lines of $16 million.
Reported gross margin was 33.9%, a decrease of 300 basis points
versus the prior year quarter. Adjusted gross margin decreased 260
basis points to 37.2%, due primarily to the same factors as
adjusted gross profit. Divested businesses and exited product lines
unfavorably impacted gross margin by 60 basis points.
Reported operating income was $114
million as compared to a loss of $(16) million in the prior year period. Adjusted
operating income increased $27
million, or 16.0%, to $194
million driven by Project Energize savings and lower
variable expenses. These factors more than offset lower gross
profit flow-through and divested businesses and exited product
lines of $9 million.
Reported operating margin was 10.0%, an increase of 1,130 basis
points versus the prior year quarter. Adjusted operating margin of
17.0%, increased 260 basis points versus the prior year quarter due
primarily to the same factors as adjusted operating income and
included an unfavorable impact of 120 basis points from divested
businesses and exited product lines.
Reported net loss was $(41) million, or ($0.30) per diluted share, compared to
$(28) million, or ($0.20) per diluted share, in the prior year
period. Fourth quarter 2024 adjusted net income was $129 million, or $0.93 per diluted share, compared to
$117 million, or $0.86 per
diluted share, in the prior year period. Fourth quarter 2024
adjusted diluted EPS included a year-over-year unfavorable impact
of $0.08 from tax benefits realized
in the prior year quarter.
Fourth Quarter 2024 Business Segment Results from Continuing
Operations
Consumer Self-Care Americas Segment (CSCA)
Fourth Quarter 2024 Net Sales Change
Compared to Prior Year(3)
|
|
Reported
Net Sales
Growth
|
Foreign
Exchange
Impact
|
Constant
Currency Net
Sales
|
Divested
Businesses
and Product
Lines
|
Organic
Net Sales
Growth
|
CSCA
|
— %
|
— %
|
— %
|
(0.1) %
|
0.1 %
|
Fourth Quarter 2024 Change Compared to
Prior Year(3)
|
|
(in millions, except
earnings per share; see attached Tables I-VII for reconciliation to
GAAP)
|
|
|
Three Months
Ended
December 31,
2024
|
Three Months
Ended
December 31,
2023
|
Percentage
Change YoY
|
|
CSCA Net
Sales
|
$744
|
$744
|
— %
|
|
|
|
|
|
|
Reported Gross
Profit
|
$217
|
$249
|
(13.0) %
|
|
Reported Gross
Margin
|
29.1 %
|
33.5 %
|
(440) bps
|
|
Reported Operating
Income
|
$81
|
$118
|
(30.9) %
|
|
Reported Operating
Margin
|
10.9 %
|
15.8 %
|
(490) bps
|
|
|
|
|
|
|
Adjusted Gross
Profit
|
$229
|
$254
|
(9.8) %
|
|
Adjusted Gross
Margin
|
30.8 %
|
34.1 %
|
(330) bps
|
|
Adjusted Operating
Income
|
$146
|
$143
|
2.0 %
|
|
Adjusted Operating
Margin
|
19.6 %
|
19.2 %
|
40 bps
|
|
|
(3) All tables and data may not add due to rounding.
Percentages are based on actuals.
|
CSCA net sales of $744 million were flat compared to the
prior year.
Organic net sales were driven by 1) 2.6% from the
Nutrition category, led by infant formula net sales growth
of 17%, 2) 1.5% from the Skin Care category, led by
Mederma® and Minoxidil, and 3) 0.8% from
the Women's Health category, led by
Opill®. This growth was offset by 4.8% from
lower volumes, previously disclosed lost distribution of lower
margin products, and a later start to the cough and cold season
(all primarily impacting the Pain & Sleep Aids, Upper
Respiratory, and Digestive Health categories) compared to the
prior year.
Reported gross profit of $217 million decreased
$33 million, or 13.0%. Adjusted gross profit decreased
$25 million, or 9.8%, to $229 million as new products,
Supply Chain Reinvention benefits and Project Energize savings were
more than offset by lower OTC sales volumes and a temporary
equipment disruption in infant formula, which was resolved and did
not have any impact on shipments or service.
Reported gross margin of 29.1% decreased 440 basis points versus
the prior year quarter. Adjusted gross margin decreased 330 basis
points to 30.8%, driven by the same factors as adjusted gross
profit.
Reported operating income was $81 million compared to
$118 million in the prior year quarter, a decrease of 30.9%.
Adjusted operating income increased $3 million, or 2.0%, to
$146 million driven by benefits from
Project Energize savings and lower variable expenses, which more
than offset lower gross profit flow through.
Reported operating margin of 10.9% decreased 490 basis points
versus the prior year quarter. Adjusted operating margin expanded
40 basis points to 19.6% driven by the same factors as adjusted
operating income.
Consumer Self-Care International Segment (CSCI)
Fourth Quarter 2024 Net Sales Change
Compared to Prior Year(3)
|
|
Reported
Net Sales
Growth
|
Foreign
Exchange
Impact
|
Constant
Currency Net
Sales
|
Divested
Businesses
and Product
Lines
|
Organic
Net Sales
Growth
|
CSCI
|
(4.5) %
|
(0.3) %
|
(4.1) %
|
(5.9) %
|
1.8 %
|
Fourth Quarter 2024 Change Compared to
Prior Year(3)
|
(in millions, except
earnings per share; see attached Tables I-VII for reconciliation to
GAAP)
|
|
Three Months
Ended
December 31,
2024
|
Three Months
Ended
December 31,
2023
|
Percentage
Change YoY
|
CSCI Net
Sales
|
$394
|
$413
|
(4.5) %
|
|
|
|
|
Reported Gross
Profit
|
$169
|
$178
|
(5.0) %
|
Reported Gross
Margin
|
43.0 %
|
43.2 %
|
(20) bps
|
Reported Operating
(Loss) Income
|
$40
|
($79)
|
NM
|
Reported Operating
Margin
|
10.1 %
|
(19.1) %
|
2,920 bps
|
|
|
|
|
Adjusted Gross
Profit
|
$194
|
$206
|
(5.8) %
|
Adjusted Gross
Margin
|
49.3 %
|
50.0 %
|
(70) bps
|
Adjusted Operating
Income
|
$83
|
$65
|
28.1 %
|
Adjusted Operating
Margin
|
21.2 %
|
15.8 %
|
540 bps
|
|
(3) All tables and data may not add due to rounding.
Percentages are based on actuals.
|
CSCI net sales of $394 million
declined 4.5%, or $19
million, as organic net sales growth of 1.8% was more
than offset by unfavorable impacts from divested businesses and
exited product lines of 5.9%, and currency translation of
0.3%.
Organic net sales growth was driven by a relatively stronger
sell-in of cough and cold products ahead of the season and improved
supply of key products, both of which benefited the Upper
Respiratory and Pain & Sleep-Aids categories. This
growth was partially offset by lower net sales in the Vitamins,
Minerals and Supplements (VMS) category stemming from lower
consumer demand compared to the prior
year.
Reported gross profit of $169
million decreased $9 million,
or 5.0%. Adjusted gross profit of $194
million declined $12 million,
or 5.8%, as strategic pricing actions and Supply Chain Reinvention
benefits were more than offset by cost of goods sold inflation and
the impact of $17 million from
divested businesses and exited product lines.
Reported gross margin of 43.0% decreased 20 basis points
compared to the prior year. Adjusted gross margin declined 70 basis
points to 49.3% driven by the same factors as adjusted gross
profit, partially offset by favorable brand mix. Divested
businesses and exited product lines had an unfavorable impact of
120 basis points.
Reported operating income was $40
million. Adjusted operating income increased $18 million, or 28.1%, to $83 million due primarily to benefits from
Project Energize and lower variable expenses, partially offset by
divested businesses and exited product lines of $10 million.
Reported operating margin was 10.1%, a 2,920 basis
points increase versus the prior year. Adjusted operating
margin expanded 540 basis points to 21.2%, as operating
leverage more than offset an unfavorable impact from divested
businesses and exited product lines of 110 basis points.
Perrigo Fiscal Year 2024 Results from Continuing
Operations
Fiscal Year 2024 Net
Sales Change Compared to Prior Year(3)
|
|
Reported
Net Sales
Growth
|
Foreign
Exchange
Impact
|
Constant
Currency Net
Sales
|
Divested
Businesses
and Product
Lines
|
Organic
Net Sales
Growth
|
CSCA
|
(9.1) %
|
— %
|
(9.1) %
|
(0.5) %
|
(8.6) %
|
CSCI
|
(0.8) %
|
(0.6) %
|
(0.2) %
|
(3.1) %
|
2.9 %
|
Total
Perrigo
|
(6.1) %
|
(0.2) %
|
(5.8) %
|
(1.3) %
|
(4.5) %
|
Fiscal Year 2024
Change Compared to Prior Year(3)
|
(in millions, except
earnings per share; see attached Tables I-VII for reconciliation to
GAAP)
|
|
Twelve Months
Ended
December 31,
2024
|
Twelve Months
Ended
December 31,
2023
|
Percentage
Change YoY
|
Net Sales
|
$4,373
|
$4,656
|
(6.1) %
|
|
|
|
|
Reported Gross
Profit
|
$1,543
|
$1,680
|
(8.2) %
|
Reported Gross
Margin
|
35.3 %
|
36.1 %
|
(80) bps
|
Reported Operating
Income
|
$113
|
$152
|
(25.7) %
|
Reported Operating
Margin
|
2.6 %
|
3.3 %
|
(70) bps
|
Reported Net
Loss
|
($161)
|
($4)
|
NM
|
Reported Diluted Loss
Per Share
|
($1.17)
|
($0.03)
|
NM
|
|
|
|
|
Adjusted Gross
Profit
|
$1,698
|
$1,809
|
(6.1) %
|
Adjusted Gross
Margin
|
38.8 %
|
38.8 %
|
0 bps
|
Adjusted Operating
Income
|
$609
|
$574
|
6.0 %
|
Adjusted Operating
Margin
|
13.9 %
|
12.3 %
|
160 bps
|
Adjusted Net
Income
|
$354
|
$352
|
0.6 %
|
Adjusted Diluted
EPS
|
$2.57
|
$2.58
|
(0.4) %
|
|
(3) All tables and
data may not add due to rounding. Percentages are based on
actuals.
|
Net sales of $4.37 billion
decreased 6.1%, or $282 million, due
primarily to a decline in organic net sales of 4.5%, and
unfavorable impacts from divested businesses and exited product
lines of 1.3% and currency translation of 0.2%.
The 4.5% decline in organic net sales was due primarily to 1)
2.4% from lower net sales in the Nutrition category stemming from
actions to augment and strengthen the infant formula network, and
2) 3.8% lower volumes, previously disclosed lost distribution
of lower margin products, and a later start to the cough and cold
season (all primarily impacting the Pain & Sleep Aids, Upper
Respiratory, Digestive Health, and Oral Care categories)
compared to the prior year. These factors more than offset organic
net sales growth of 1.6% primarily from growth in Women's
Health and Skin Care. Organic net sales comprised net
pricing benefits of +2.7 percentage points and volume/mix of -7.1
percentage points.
Reported gross profit of $1.54
billion, decreased $138
million, or 8.2%. Adjusted gross profit of $1.70 billion decreased $111 million, or 6.1%, as net pricing benefits,
new products, Supply Chain Reinvention benefits and Project
Energize savings were more than offset by lower global OTC sales
volumes, lower sales volumes and manufacturing productivity in
infant formula, and divested businesses and exited product lines of
$66 million.
Reported gross margin was 35.3%, a decrease of 80 basis points
versus the prior year. Adjusted gross margin was flat to the prior
year due primarily to the same factors as adjusted gross profit,
including an unfavorable impact from divested businesses and exited
product lines of 20 basis points.
Reported operating income of $113
million decreased $39 million
compared to $152 million in the prior
year period. Adjusted operating income increased $34 million, or 6.0%, to $609 million as Project Energize savings and
lower variable expenses more than offset unfavorable gross profit
flow-through and divested businesses and exited product lines of
$24 million.
Reported operating margin was 2.6%, a decrease of 70 basis
points versus the prior year. Adjusted operating margin of 13.9%,
expanded 160 basis points versus the prior year due primarily to
the same factors as adjusted operating income, including an
unfavorable impact from divested businesses and exited product
lines of 110 basis points.
Reported net loss was $(161)
million, or ($1.17) per
diluted share, compared to reported net loss of $(4) million, or ($0.03) per diluted share, in the prior year.
Fiscal year 2024 adjusted net income was $354 million, or $2.57 per diluted share, compared to $352 million, or $2.58 per diluted share, in the prior year.
Fiscal year 2024 adjusted diluted EPS included unfavorable
year-over-year impacts of $0.26 from
infant formula and $0.03 from
currency translation.
Fiscal Year 2024 Business Segment Results from Continuing
Operations
Consumer Self-Care Americas Segment
Fiscal Year 2024 Net
Sales Change Compared to Prior Year(3)
|
|
Reported
Net Sales
Growth
|
Foreign
Exchange
Impact
|
Constant
Currency Net
Sales
|
Divested
Businesses
and Product
Lines
|
Organic
Net Sales
Growth
|
CSCA
|
(9.1) %
|
— %
|
(9.1) %
|
(0.5) %
|
(8.6) %
|
Fiscal Year 2024
Change Compared to Prior Year(3)
|
|
(in millions, except
earnings per share; see attached Tables I-VII for reconciliation to
GAAP)
|
|
|
Twelve Months
Ended
December 31,
2024
|
Twelve Months
Ended
December 31,
2023
|
Percentage
Change YoY
|
|
CSCA Net
Sales
|
$2,694
|
$2,962
|
(9.1) %
|
|
|
|
|
|
|
Reported Gross
Profit
|
$779
|
$908
|
(14.2) %
|
|
Reported Gross
Margin
|
28.9 %
|
30.7 %
|
(180) bps
|
|
Reported Operating
Income
|
$270
|
$390
|
(30.7) %
|
|
Reported Operating
Margin
|
10.0 %
|
13.2 %
|
(320) bps
|
|
|
|
|
|
|
Adjusted Gross
Profit
|
$829
|
$926
|
(10.5) %
|
|
Adjusted Gross
Margin
|
30.8 %
|
31.3 %
|
(50) bps
|
|
Adjusted Operating
Income
|
$422
|
$464
|
(9.2) %
|
|
Adjusted Operating
Margin
|
15.7 %
|
15.7 %
|
0 bps
|
|
|
(3) All tables and
data may not add due to rounding. Percentages are based on
actuals.
|
CSCA net sales of $2.69 billion
decreased 9.1%, or $269 million.
Organic net sales declined 8.6% due primarily to 1) 3.7% from
lower net sales in the Nutrition category stemming from
actions to augment and strengthen the infant formula network, and
2) 6.0% lower volumes, previously disclosed lost distribution
of lower margin products and a later start to the cough and cold
season (all primarily impacting the Pain & Sleep Aids, Upper
Respiratory, Digestive Health, and Oral Care categories)
compared to the prior year. These factors more than offset
organic net sales growth of 1.1% in the Women's Health
category driven primarily by Opill® new product
sales.
Reported gross profit of $779
million, decreased $129
million, or 14.2%. Adjusted gross profit of $829 million decreased $98
million, or 10.5%, as new products, Supply Chain Reinvention
benefits and Project Energize savings were more than offset by
lower OTC sales volumes, and lower sales volumes and manufacturing
efficiencies in infant formula due to actions to augment and
strengthen the business.
Reported gross margin was 28.9%, a decrease of 180 basis points
versus the prior year. Adjusted gross margin decreased 50 basis
points to 30.8% due primarily to the same factors as adjusted gross
profit, partially offset by benefits from SKU prioritization
actions and previously disclosed lost distribution in U.S. store
brand.
Reported operating income of $270
million decreased $120 million
compared to $390 million in the prior
year. Adjusted operating income decreased $43 million, or 9.2%, to $422 million as Project Energize savings and
lower variable expenses were more than offset by unfavorable gross
profit flow-through and higher investments in advertising and
promotion, primarily for Opill®.
Reported operating margin was 10.0%, a decrease of 320 basis
points versus the prior year. Adjusted operating margin of 15.7%
was flat versus the prior year due primarily to the same factors as
adjusted operating income.
Consumer Self-Care International Segment
Fiscal Year 2024 Net
Sales Change Compared to Prior Year(3)
|
|
Reported
Net Sales
Growth
|
Foreign
Exchange
Impact
|
Constant
Currency Net
Sales
|
Divested
Businesses
and Product
Lines
|
Organic
Net Sales
Growth
|
CSCI
|
(0.8) %
|
(0.6) %
|
(0.2) %
|
(3.1) %
|
2.9 %
|
Fiscal Year 2024
Change Compared to Prior Year(3)
|
(in millions, except
earnings per share; see attached Tables I-VII for reconciliation to
GAAP)
|
|
Twelve Months
Ended
December 31,
2024
|
Twelve Months
Ended
December 31,
2023
|
Percentage
Change YoY
|
CSCI Net
Sales
|
$1,680
|
$1,693
|
(0.8) %
|
|
|
|
|
Reported Gross
Profit
|
$764
|
$772
|
(1.1) %
|
Reported Gross
Margin
|
45.5 %
|
45.6 %
|
(10) bps
|
Reported Operating
(Loss) Income
|
$105
|
($35)
|
NM
|
Reported Operating
Margin
|
6.3 %
|
(2.1) %
|
840 bps
|
|
|
|
|
Adjusted Gross
Profit
|
$869
|
$883
|
(1.5) %
|
Adjusted Gross
Margin
|
51.7 %
|
52.1 %
|
(40) bps
|
Adjusted Operating
Income
|
$352
|
$285
|
23.5 %
|
Adjusted Operating
Margin
|
21.0 %
|
16.8 %
|
410 bps
|
|
(3) All tables and data may not add due to rounding.
Percentages are based on actuals.
|
CSCI net sales of $1.68 billion
decreased 0.8%, or $14 million, as
organic net sales growth of 2.9% was more than offset by
unfavorable impacts from divested businesses and exited product
lines of 3.1% and currency translation of 0.6%.
Organic net sales growth was led by 1) share gains in brands
within the Skin Care category, including
Compeed®, ACO® and
Sebamed®, and 2) increasing consumption in the
Women's Health category, led by ellaOne®.
This growth was partially offset by 1) lower net sales in the
Upper Respiratory category due primarily to lower cough and
cold and allergy seasonal demand during the first half of the year,
and 2) lower net sales in the Vitamins, Minerals and Supplements
(VMS) category stemming from lower consumer demand compared to
the prior year.
Reported gross profit of $764
million, decreased $9 million,
or 1.1% compared to the prior year. Adjusted gross profit of
$869 million decreased $13 million, a decline of 1.5%, or flat on a
constant currency basis, as pricing benefits, new products and
Supply Chain Reinvention benefits were more than offset by lower
sales volumes, cost of goods sold inflation, and divested
businesses and exited product lines of $34
million.
Reported gross margin was 45.5%, a decrease of 10 basis points
versus the prior year. Adjusted gross margin of 51.7% decreased 40
basis points due primarily to the same factors as adjusted gross
profit, including an unfavorable impact from divested businesses
and exited product lines of 40 basis points.
Reported operating income of $105
million increased $140 million
compared to an operating loss of $(35)
million in the prior year. Adjusted operating income
increased $67 million, or 23.5%, to
$352 million as Project Energize
savings and lower variable expenses more than offset unfavorable
gross profit flow through and a $22
million impact from divested businesses and exited product
lines.
Reported operating margin was 6.3%, an increase of 840 basis
points versus the prior year. Adjusted operating margin of 21.0%,
expanded 410 basis points due primarily to the same factors as
adjusted operating income, including an unfavorable impact from
divested businesses and exited product lines of 70 basis
points.
Cash Flow and Balance Sheet
Fourth quarter 2024 cash from operations was $313 million compared to $209 million in the prior year quarter. Fiscal
year 2024 cash from operations was $363
million compared to $406
million last year, resulting in cash conversion as a
percentage of adjusted net income of approximately 102%.
Fourth quarter capital expenditures were $38 million and fiscal year 2024 capital
expenditures were $118 million. The
Company returned $40 million to
shareholders through dividends during the fourth quarter and
$153 million in 2024.
Cash and cash equivalents on the balance sheet as of
December 31, 2024, were $559
million. During the fourth quarter, the Company fully repaid
its $400 million, 3.900% Senior Notes
leading to total debt on the balance sheet of $3.62 billion as of December 31,
2024.
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.
February 28, 2025 Virtual
Investor Day Event
The Company will hold its virtual Investor Day tomorrow,
February 28, 2025, where management
will share the Company's 2025-2027 strategic plan to Stabilize,
Streamline and Strengthen the Company, as well as provide fiscal
2025 guidance (webcast details below).
The event will begin at 8:00 a.m.
EST. An audio webcast of the Investor Day, including the
Q&A session and the accompanying presentation, will be
available at Perrigo-Investor-Day-2025.open-exchange.net/welcome. A
replay will also be available.
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
Orion Laboratories Hospital & Specialty Business (the "Hospital
& 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 in the Form 10-K (as
defined below). 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, 2024 ("Form 10-K"), 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 diluted earnings per share,
- constant currency net sales growth,
- 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 amortization expense,
unusual litigation, 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 measures
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 may
include adjusted gross profit, adjusted net income, adjusted
operating income, adjusted diluted earnings per share, adjusted
gross margin, constant currency net sales, 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; E-mail: bradley.joseph@perrigo.com
Nicholas Gallagher, Senior
Manager, Global Investor Relations & Corporate Communications;
(269) 686-3238, E-mail: nicholas.gallagher@perrigo.com
PERRIGO COMPANY
PLC
CONSOLIDATED
STATEMENTS OF OPERATIONS
(in millions, except
per share amounts)
(unaudited)
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
December 31,
2024
|
|
December 31,
2023
|
|
December 31,
2024
|
|
December 31,
2023
|
Net sales
|
$
1,138.3
|
|
$
1,156.9
|
|
$
4,373.4
|
|
$
4,655.6
|
Cost of
sales
|
752.4
|
|
729.6
|
|
2,830.7
|
|
2,975.2
|
Gross
profit
|
385.9
|
|
427.3
|
|
1,542.7
|
|
1,680.4
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
Distribution
|
23.3
|
|
25.5
|
|
98.0
|
|
110.5
|
Research and
development
|
27.9
|
|
29.7
|
|
112.2
|
|
122.5
|
Selling
|
116.8
|
|
152.5
|
|
546.6
|
|
641.8
|
Administration
|
94.6
|
|
128.6
|
|
468.0
|
|
522.3
|
Impairment
charges
|
38.6
|
|
90.0
|
|
88.9
|
|
90.0
|
Restructuring
|
12.0
|
|
16.5
|
|
110.1
|
|
42.2
|
Other operating
(income) expense, net
|
(41.5)
|
|
—
|
|
6.0
|
|
(0.8)
|
Total operating
expenses
|
271.7
|
|
442.8
|
|
1,429.8
|
|
1,528.5
|
|
|
|
|
|
|
|
|
Operating
income
|
114.2
|
|
(15.5)
|
|
112.9
|
|
151.9
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
43.1
|
|
42.6
|
|
187.8
|
|
173.8
|
Other (income) expense,
net
|
(0.6)
|
|
(0.6)
|
|
(0.9)
|
|
(10.4)
|
(Gain) loss on
extinguishment of debt
|
1.5
|
|
(3.1)
|
|
6.7
|
|
(3.2)
|
Income (loss) from
continuing operations before
income taxes
|
70.2
|
|
(54.4)
|
|
(80.7)
|
|
(8.3)
|
Income tax (benefit)
expense
|
111.6
|
|
(26.7)
|
|
80.0
|
|
(3.9)
|
Income (loss) from
continuing operations
|
(41.4)
|
|
(27.7)
|
|
(160.7)
|
|
(4.4)
|
Loss from discontinued
operations, net of tax
|
(3.1)
|
|
(4.6)
|
|
(11.1)
|
|
(8.3)
|
Net income
(loss)
|
$
(44.5)
|
|
$
(32.3)
|
|
$
(171.8)
|
|
$
(12.7)
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
Continuing
operations
|
$
(0.30)
|
|
$
(0.20)
|
|
$
(1.17)
|
|
$
(0.03)
|
Discontinued
operations
|
(0.02)
|
|
(0.04)
|
|
(0.08)
|
|
(0.06)
|
Basic earnings (loss)
per share
|
$
(0.32)
|
|
$
(0.24)
|
|
$
(1.25)
|
|
$
(0.09)
|
Diluted
|
|
|
|
|
|
|
|
Continuing
operations
|
$
(0.30)
|
|
$
(0.20)
|
|
$
(1.17)
|
|
$
(0.03)
|
Discontinued
operations
|
(0.02)
|
|
(0.04)
|
|
(0.08)
|
|
(0.06)
|
Diluted earnings
(loss) per share
|
$
(0.32)
|
|
$
(0.24)
|
|
$
(1.25)
|
|
$
(0.09)
|
|
|
|
|
|
|
|
|
Weighted-average shares
outstanding
|
|
|
|
|
|
|
|
Basic
|
137.6
|
|
135.5
|
|
137.4
|
|
135.3
|
Diluted
|
137.6
|
|
135.5
|
|
137.4
|
|
135.3
|
PERRIGO COMPANY
PLC
CONSOLIDATED BALANCE
SHEETS
(in millions, except
per share amounts)
(unaudited)
|
|
|
December 31,
2024
|
|
December 31,
2023
|
Assets
|
|
|
|
Cash, cash equivalents
and restricted cash
|
$
558.8
|
|
$
751.3
|
Accounts receivable,
net of allowance for credit losses of $7.4 and $7.8,
respectively
|
642.3
|
|
739.6
|
Inventories
|
1,081.8
|
|
1,140.9
|
Prepaid expenses and
other current assets
|
199.0
|
|
201.1
|
Total current
assets
|
2,481.9
|
|
2,832.9
|
Property, plant and
equipment, net
|
917.8
|
|
916.4
|
Operating lease
assets
|
175.2
|
|
183.6
|
Goodwill and
indefinite-lived intangible assets
|
3,325.4
|
|
3,534.4
|
Definite-lived
intangible assets, net
|
2,423.7
|
|
2,980.8
|
Deferred income
taxes
|
5.1
|
|
25.8
|
Other non-current
assets
|
318.6
|
|
335.2
|
Total non-current
assets
|
7,165.8
|
|
7,976.2
|
Total
assets
|
$
9,647.7
|
|
$
10,809.1
|
Liabilities and
Shareholders' Equity
|
|
|
|
Accounts
payable
|
$
495.2
|
|
$
477.7
|
Payroll and related
taxes
|
123.2
|
|
127.0
|
Accrued customer
programs
|
133.3
|
|
163.5
|
Other accrued
liabilities
|
238.7
|
|
335.4
|
Accrued income
taxes
|
17.4
|
|
42.1
|
Current
indebtedness
|
36.4
|
|
440.6
|
Total current
liabilities
|
1,044.2
|
|
1,586.3
|
Long-term debt, less
current portion
|
3,581.7
|
|
3,632.8
|
Deferred income
taxes
|
203.2
|
|
262.3
|
Other non-current
liabilities
|
499.2
|
|
559.8
|
Total non-current
liabilities
|
4,284.1
|
|
4,454.9
|
Total
liabilities
|
5,328.3
|
|
6,041.2
|
Contingencies -
Refer to Note 19
|
|
|
|
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
|
6,733.9
|
|
6,837.5
|
Accumulated other
comprehensive income
|
(162.4)
|
|
10.7
|
Retained earnings
(accumulated deficit)
|
(2,252.1)
|
|
(2,080.3)
|
Total shareholders'
equity
|
4,319.4
|
|
4,767.9
|
Total liabilities and
shareholders' equity
|
$
9,647.7
|
|
$
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)
|
|
|
Year
Ended
|
|
December 31,
2024
|
|
December 31,
2023
|
|
December 31,
2022
|
Cash Flows From
Operating Activities
|
|
|
|
|
|
Net income
(loss)
|
$
(171.8)
|
|
$
(12.7)
|
|
$
(140.6)
|
Adjustments to derive
cash flows:
|
|
|
|
|
|
Depreciation and
amortization
|
325.9
|
|
359.5
|
|
338.6
|
Impairment
charges
|
88.9
|
|
90.0
|
|
—
|
Share-based
compensation
|
64.4
|
|
68.8
|
|
54.9
|
Restructuring
charges
|
99.9
|
|
41.1
|
|
42.5
|
Settlement of interest
rate derivatives
|
41.2
|
|
—
|
|
—
|
Amortization of debt
discount
|
8.9
|
|
2.3
|
|
(0.7)
|
Gain on sale of
business
|
(6.4)
|
|
—
|
|
1.4
|
Foreign currency
remeasurement loss
|
—
|
|
—
|
|
39.4
|
Gain on sale of
assets
|
(28.1)
|
|
(4.1)
|
|
(5.3)
|
Dedesignation of
interest rate swap agreements
|
14.4
|
|
—
|
|
—
|
Deferred income
taxes
|
9.8
|
|
(106.6)
|
|
(50.5)
|
Other non-cash
adjustments, net
|
(9.5)
|
|
25.7
|
|
7.6
|
Subtotal
|
437.6
|
|
464.0
|
|
287.3
|
(Decrease) increase in
cash due to:
|
|
|
|
|
|
Accounts
receivable
|
(11.1)
|
|
(57.1)
|
|
0.1
|
Inventories
|
13.7
|
|
19.4
|
|
(76.7)
|
Prepaid expenses and
other current assets
|
20.1
|
|
47.5
|
|
25.9
|
Accounts
payable
|
54.2
|
|
(65.9)
|
|
100.3
|
Payroll and related
taxes
|
(94.4)
|
|
(52.8)
|
|
(38.2)
|
Accrued customer
programs
|
(25.6)
|
|
23.2
|
|
11.2
|
Other accrued
liabilities
|
(1.3)
|
|
6.6
|
|
10.1
|
Accrued income
taxes
|
(31.8)
|
|
(12.9)
|
|
(47.9)
|
Other operating,
net
|
1.5
|
|
33.5
|
|
35.2
|
Subtotal
|
(74.7)
|
|
(58.5)
|
|
20.0
|
Net cash from
operating activities
|
362.9
|
|
405.5
|
|
307.3
|
Cash Flows From (For)
Investing Activities
|
|
|
|
|
|
Proceeds from royalty
rights
|
5.2
|
|
19.8
|
|
3.3
|
Acquisitions of
businesses, net of cash acquired
|
—
|
|
—
|
|
(2,011.4)
|
Asset (acquisitions)
sales, net
|
(13.3)
|
|
—
|
|
—
|
Settlement of foreign
currency derivatives
|
(48.2)
|
|
—
|
|
61.7
|
Proceeds from sale of
assets
|
37.9
|
|
4.4
|
|
25.5
|
Additions to property,
plant and equipment
|
(118.3)
|
|
(101.7)
|
|
(96.4)
|
Net proceeds from sale
of businesses
|
215.5
|
|
—
|
|
58.7
|
Net cash from (for)
investing activities
|
78.8
|
|
(77.5)
|
|
(1,958.6)
|
Cash Flows From (For)
Financing Activities
|
|
|
|
|
|
Issuances of long-term
debt
|
1,091.2
|
|
295.1
|
|
1,587.3
|
Payments on long-term
debt
|
(1,529.0)
|
|
(325.3)
|
|
(970.6)
|
Premiums on early debt
retirement
|
—
|
|
—
|
|
(12.2)
|
Payments for debt
issuance costs
|
(4.7)
|
|
—
|
|
(20.9)
|
Cash
dividends
|
(152.5)
|
|
(149.7)
|
|
(142.4)
|
Other financing,
net
|
(16.0)
|
|
(7.3)
|
|
(19.6)
|
Net cash from (for)
financing activities
|
(611.0)
|
|
(187.2)
|
|
421.6
|
Effect of exchange rate
changes on cash and cash equivalents
|
(23.2)
|
|
9.8
|
|
(48.9)
|
Net increase
(decrease) in cash and cash equivalents
|
(192.5)
|
|
150.6
|
|
(1,278.6)
|
Cash, cash equivalents
and restricted cash of continuing operations,
beginning of period
|
751.3
|
|
600.7
|
|
1,864.9
|
Cash and cash
equivalents held for sale, beginning of period
|
—
|
|
—
|
|
14.4
|
Cash, cash equivalents
and restricted cash of continuing operations,
end of period
|
$
558.8
|
|
$
751.3
|
|
$
600.7
|
TABLE
I
PERRIGO COMPANY
PLC
RECONCILIATION OF
NON-GAAP MEASURES
SELECTED
CONSOLIDATED INFORMATION
(in millions, except
per share amounts)
(unaudited)
|
|
|
Three Months Ended
December 31, 2024
|
|
Three Months Ended
December 31, 2023
|
Consolidated
Continuing Operations
|
Gross
Profit
|
Operating
Income
|
Income (Loss)
from Continuing
Operations(1)
|
Diluted
Earnings (Loss)
per Share(1)
|
|
Gross
Profit
|
Operating
Income (Loss)
|
Income (Loss)
from Continuing
Operations(1)
|
Diluted
Earnings
(Loss) per
Share(1)
|
Reported
|
$
385.9
|
$
114.2
|
$
(41.4)
|
$
(0.30)
|
|
$
427.3
|
$
(15.5)
|
$
(27.7)
|
$
(0.20)
|
As a % of reported net
sales(2)
|
33.9 %
|
10.0 %
|
(3.6) %
|
|
|
36.9 %
|
(1.3) %
|
(2.4) %
|
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired
intangible assets
|
33.4
|
55.4
|
55.9
|
0.40
|
|
32.7
|
66.4
|
67.5
|
0.49
|
Unusual
litigation
|
—
|
(33.9)
|
(33.9)
|
(0.25)
|
|
—
|
4.2
|
4.2
|
0.03
|
Restructuring charges
and other termination benefits
|
0.7
|
13.3
|
13.3
|
0.10
|
|
0.3
|
15.9
|
15.9
|
0.12
|
Impairment charges
(3)
|
—
|
38.6
|
38.6
|
0.28
|
|
—
|
90.0
|
90.0
|
0.66
|
Infant formula
remediation
|
3.8
|
3.9
|
3.9
|
0.03
|
|
—
|
1.2
|
1.2
|
0.01
|
(Gain) loss on early
debt extinguishment
|
—
|
—
|
1.5
|
0.01
|
|
—
|
—
|
(3.2)
|
(0.02)
|
Acquisition and
integration-related charges and
contingent consideration adjustments
|
—
|
—
|
—
|
—
|
|
—
|
1.7
|
1.7
|
0.01
|
(Gain) loss on
divestitures and investment securities
|
—
|
(2.2)
|
(2.8)
|
(0.02)
|
|
—
|
—
|
0.3
|
—
|
Other
(4)
|
—
|
4.6
|
4.6
|
0.03
|
|
—
|
3.3
|
3.3
|
0.02
|
Non-GAAP tax
adjustments(5)
|
—
|
—
|
89.2
|
0.64
|
|
—
|
—
|
(35.8)
|
(0.26)
|
Adjusted
|
$
423.9
|
$
193.9
|
$
128.7
|
$
0.93
|
|
$
460.3
|
$
167.1
|
$
117.4
|
$
0.86
|
As a % of reported net
sales(2)
|
37.2 %
|
17.0 %
|
11.3 %
|
|
|
39.8 %
|
14.4 %
|
10.1 %
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted
average shares outstanding (in millions)
|
|
|
|
|
|
|
|
|
|
Reported
|
137.6
|
|
|
|
|
135.5
|
Effect of dilution as
reported amount was a loss, while adjusted amount was
income(6)
|
0.7
|
|
|
|
|
1.5
|
|
|
|
Adjusted
|
138.3
|
|
|
|
|
137.0
|
|
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 December 31, 2024 and
December 31, 2023 were $1,138.3 million and $1,156.9 million,
respectively.
|
(3) During the three
months ended December 31, 2024, we determined the carrying
value of our Prevacid® branded product was impaired
by $38.6 million and recorded the charge within our CSCA segment.
During the three months ended December 31, 2023, we determined
goodwill related to our Rare Diseases reporting unit was impaired
by $90.0 million and recorded the charge within our CSCI
segment.
|
(4) Other pre-tax
adjustments for the three months ended December 31, 2024 are
primarily due to $4.0 million related to professional consulting
fees for divestiture activity. Other pre-tax adjustments for the
three months ended December 31, 2023 include $1.3 million
related to professional consulting fees for potential divestitures,
$2.0 million related to an Irish VAT settlement.
|
(5) Non-GAAP tax
adjustments for the three months ended December 31, 2024 are
primarily due to $24.8 million of tax expense on pre-tax non-GAAP
adjustments, plus the removal of (1) $110.6 million of tax impact
related to an inter-company sale of intellectual property and (2)
$3.1 million of tax expense related to audit
adjustments. Non-GAAP tax adjustments for the three months
ended December 31, 2023 are primarily due to $22.3 million of
tax expense related to pre-tax non-GAAP adjustments, plus the
removal of (1) $6.3 million of tax benefit related to audit
settlements and (2) $7.2 million of tax benefit related to tax law
changes.
|
(6) In the period of a
net loss, reported diluted shares outstanding equal basic shares
outstanding.
|
TABLE I
(Continued)
PERRIGO COMPANY
PLC
RECONCILIATION OF
NON-GAAP MEASURES
SELECTED
CONSOLIDATED INFORMATION
(in millions, except
per share amounts)
(unaudited)
|
|
|
Twelve Months Ended
December 31, 2024
|
|
Twelve Months Ended
December 31, 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
(Loss)
from Continuing
Operations(1)
|
Diluted Earnings
(Loss) per
Share(1)
|
Reported
|
$
1,542.7
|
$
112.9
|
$
(160.7)
|
$
(1.17)
|
|
$
1,680.4
|
$
151.9
|
$
(4.4)
|
$
(0.03)
|
As a % of reported net
sales(2)
|
35.3 %
|
2.6 %
|
(3.7) %
|
|
|
36.1 %
|
3.3 %
|
(0.1) %
|
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired
intangible assets
|
135.0
|
229.5
|
231.7
|
1.69
|
|
127.9
|
269.9
|
272.0
|
2.00
|
Restructuring charges
and other termination benefits
|
2.7
|
113.4
|
113.4
|
0.82
|
|
0.4
|
40.2
|
40.2
|
0.29
|
Unusual
litigation
|
—
|
54.2
|
54.2
|
0.39
|
|
—
|
11.9
|
11.9
|
0.09
|
Impairment
charges(3)
|
—
|
88.9
|
88.9
|
0.65
|
|
—
|
90.0
|
90.0
|
0.66
|
Infant formula
remediation
|
17.5
|
21.7
|
21.7
|
0.16
|
|
—
|
1.2
|
1.2
|
0.01
|
Acquisition and
integration-related charges and
contingent consideration adjustments
|
—
|
—
|
—
|
—
|
|
—
|
8.8
|
8.8
|
0.06
|
(Gain) loss on early
debt extinguishment
|
—
|
—
|
6.7
|
0.05
|
|
—
|
—
|
(3.1)
|
(0.02)
|
Gain on divestitures
and investment securities
|
—
|
(28.1)
|
(34.5)
|
(0.26)
|
|
—
|
(4.6)
|
(4.4)
|
(0.03)
|
Milestone payments
received related to royalty rights
|
—
|
—
|
—
|
—
|
|
—
|
—
|
(10.0)
|
(0.07)
|
Other(4)
|
—
|
16.0
|
31.9
|
0.23
|
|
—
|
5.1
|
5.2
|
0.04
|
Non-GAAP tax
adjustments(5)
|
—
|
—
|
0.9
|
0.01
|
|
—
|
—
|
(55.3)
|
(0.41)
|
Adjusted
|
$
1,697.9
|
$
608.5
|
$
354.0
|
$
2.57
|
|
$
1,808.5
|
$
574.3
|
$
352.0
|
$
2.58
|
As a % of reported net
sales(2)
|
38.8 %
|
13.9 %
|
8.1 %
|
|
|
38.8 %
|
12.3 %
|
7.6 %
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted
average shares outstanding (in millions)
|
|
|
|
|
|
|
|
|
|
Reported
|
137.4
|
|
|
|
|
135.3
|
Effect of dilution as
reported amount was a loss, while adjusted amount was
income(6)
|
0.6
|
|
|
|
|
1.4
|
|
|
|
Adjusted
|
138.0
|
|
|
|
|
136.7
|
|
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 twelve months ended December 31, 2024 and
December 31, 2023 were $4,373.4 million and $4,655.6 million,
respectively.
|
(3) During the twelve
months ended December 31, 2024, we determined the carrying
value of the Rare Diseases reporting unit net assets exceeded their
fair value less costs to sell, resulting in a total impairment
charge of $34.1 million, inclusive of a goodwill impairment charge
of $22.1 million, we also determined the carrying value of the
Hospital & Specialty Business net assets 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 and we determined the carrying value of our
Prevacid®
branded product was impaired by $38.6 million and recorded the
charge within our CSCA segment. During the twelve months ended
December 31, 2023, we determined goodwill related to our Rare
Diseases reporting unit was impaired by $90.0 million and recorded
the charge within our CSCI segment.
|
(4) Other pre-tax
adjustments for the twelve months ended December 31, 2024
include expenses of $14.4 million related to de-designation of
interest rate swap agreements, amounts related to professional
consulting fees for divestiture activity and amounts related to a
foreign jurisdiction transfer tax payment. Other pre-tax
adjustments for the twelve months ended December 31, 2023
include $2.3 million related to professional consulting fees for
potential divestitures, $2.0 million related to an Irish VAT
settlement and $0.8 million related to a foreign jurisdiction
transfer tax payment.
|
(5) Non-GAAP tax
adjustments for the twelve months ended December 31, 2024 are
primarily due to $62.6 million of tax expense on pre-tax non-GAAP
adjustments, plus the removal of (1) $65.9 million of tax impact
related to an inter-company sale of intellectual property, (2) $3.5
million of tax benefit related to a partial valuation allowance
release in Belgium and (3) $1.0 million of tax expense related to
audit adjustments. Non-GAAP tax adjustments for the twelve months
ended December 31, 2023 are primarily due to $61.6 million of
tax expense related to pre-tax non-GAAP adjustments, plus the
removal of (1) $11.4 million of tax expense related to audit
settlements (2) $2.1 million of tax expense related to a valuation
allowance and (3) $7.2 million of tax benefit related to tax law
changes.
|
(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
December 31, 2024
|
|
Three Months Ended
December 31, 2023
|
Consolidated
Continuing Operations
|
R&D
Expense
|
DSG&A
Expense
|
Restructuring
and Other
|
|
R&D
Expense
|
DSG&A
Expense
|
Restructuring
and Other
|
Reported
|
$
27.9
|
$
193.2
|
$
50.6
|
|
$
29.7
|
$
306.6
|
$
106.5
|
As a % of reported net
sales(1)
|
2.5 %
|
20.6 %
|
0.8 %
|
|
2.6 %
|
26.5 %
|
9.2 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired
intangible assets
|
(0.4)
|
(21.6)
|
—
|
|
(0.2)
|
(33.4)
|
—
|
Unusual
litigation
|
—
|
—
|
33.9
|
|
—
|
(4.2)
|
—
|
Restructuring charges
and other termination benefits
|
—
|
(0.6)
|
(12.0)
|
|
—
|
—
|
(15.6)
|
Impairment
charges(2)
|
—
|
—
|
(38.6)
|
|
—
|
—
|
(90.0)
|
Infant formula
remediation
|
—
|
—
|
—
|
|
—
|
1.2
|
—
|
(Gain) loss on
divestitures and investment securities
|
—
|
—
|
2.2
|
|
—
|
—
|
—
|
Acquisition and
integration-related charges and
contingent consideration adjustments
|
—
|
—
|
—
|
|
—
|
(1.7)
|
—
|
Other
(3)
|
—
|
(10.0)
|
5.4
|
|
—
|
(5.7)
|
—
|
Adjusted
|
$
27.5
|
$
202.5
|
$
—
|
|
$
29.4
|
$
262.9
|
$
0.9
|
As a % of reported net
sales (1)
|
2.4 %
|
17.8 %
|
— %
|
|
2.5 %
|
22.7 %
|
0.1 %
|
|
Note: Amounts may not
add or recalculate due to rounding. Percentages are based on
actuals.
|
(1) Reported net sales
for the three months ended December 31, 2024 and
December 31, 2023 were $1,138.3 million and $1,156.9 million,
respectively.
|
(2) During the three
months ended December 31, 2024, we determined the carrying
value of our Prevacid® branded product was impaired
by $38.6 million and recorded the charge within our CSCA segment.
During the three months ended December 31, 2023, we determined
goodwill related to our Rare Diseases reporting unit was impaired
by $90.0 million and recorded the charge within our CSCI
segment.
|
(3) Other pre-tax
adjustments three months ended December 31, 2024 is due
primarily to $4.0 million related to professional consulting fees.
Other pre-tax adjustments three months ended December 31, 2023
include $2.0 million related to an Irish VAT settlement and $1.3
million related to professional consulting fees for potential
divestitures.
|
TABLE II
(Continued)
PERRIGO COMPANY
PLC
RECONCILIATION OF
NON-GAAP MEASURES
SELECTED
CONSOLIDATED INFORMATION
(in millions, except
per share amounts)
(unaudited)
|
|
|
Twelve Months Ended
December 31, 2024
|
|
Twelve Months Ended
December 31, 2023
|
Consolidated
Continuing Operations
|
R&D
Expense
|
DSG&A
Expense
|
Restructuring
and Other
|
|
R&D
Expense
|
DSG&A
Expense
|
Restructuring
and Other
|
Reported
|
$
112.2
|
$
1,118.6
|
$
199.0
|
|
$
122.5
|
$
1,274.6
|
$
131.4
|
As a % of reported net
sales (1)
|
2.6 %
|
25.4 %
|
4.7 %
|
|
2.6 %
|
27.4 %
|
2.8 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
Restructuring charges
and other termination benefits
|
—
|
(0.8)
|
(109.9)
|
|
—
|
(0.8)
|
(39.0)
|
Unusual
litigation
|
—
|
—
|
(54.2)
|
|
—
|
(11.9)
|
—
|
Amortization expense
related primarily to acquired
intangible assets
|
(1.1)
|
(93.5)
|
—
|
|
(0.5)
|
(141.5)
|
—
|
Impairment
charges(2)
|
—
|
—
|
(88.9)
|
|
—
|
—
|
(90.0)
|
Infant formula
remediation
|
—
|
(4.2)
|
—
|
|
—
|
(1.2)
|
—
|
Acquisition and
integration-related charges and
contingent consideration adjustments
|
—
|
—
|
—
|
|
—
|
(8.8)
|
—
|
Gain on divestitures
and investment securities
|
—
|
—
|
28.1
|
|
—
|
4.6
|
—
|
Other(3)
|
—
|
(35.9)
|
20.1
|
|
—
|
(5.3)
|
—
|
Adjusted
|
$
111.1
|
$
978.1
|
$
0.2
|
|
$
122.0
|
$
1,109.8
|
$
2.4
|
As a % of reported net
sales (1)
|
2.5 %
|
22.4 %
|
— %
|
|
2.6 %
|
23.8 %
|
0.1 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Amounts may not
add or recalculate due to rounding. Percentages are based on
actuals.
|
(1) Reported net sales
for the twelve months ended December 31, 2024 and
December 31, 2023 were $4,373.4 million and $4,655.6 million,
respectively.
|
(2) During the twelve
months ended December 31, 2024, we determined the carrying
value of the Rare Diseases reporting unit net assets exceeded their
fair value less costs to sell, resulting in a total impairment
charge of $34.1 million, inclusive of a goodwill impairment charge
of $22.1 million, we also determined the carrying value of the
Hospital & Specialty Business net assets 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 and we determined the carrying value of our
Prevacid®
branded product was impaired by $38.6 million and recorded the
charge within our CSCA segment. During the twelve months
ended December 31, 2024, we determined goodwill related to our
Rare Diseases reporting unit was impaired by $90.0 million and
recorded the charge within our CSCI segment.
|
(3) Other pre-tax
adjustments for the twelve months ended December 31, 2024 are
due primarily to professional consulting fees for divestiture
activity. Other pre-tax adjustments for the twelve months ended
December 31, 2023 are due primarily to (1) $2.3 million
related to professional consulting fees for divestiture activity,
(2) $2.0 million related to an Irish VAT settlement and (3) $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
December 31, 2024
|
|
Three Months Ended
December 31, 2023
|
Consolidated
Continuing Operations
|
Interest and
Other
|
Income Tax
Expense
|
|
Interest and
Other
|
Income Tax
Expense
(Benefit)
|
Reported
|
$
44.0
|
$
111.6
|
|
$
38.9
|
$
(26.7)
|
As a % of reported net
sales (1)
|
3.9 %
|
9.8 %
|
|
3.4 %
|
(2.3) %
|
Effective tax
rate
|
|
159.1 %
|
|
|
49.1 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
(Gain) loss on
divestitures and investment securities
|
0.6
|
—
|
|
(0.3)
|
—
|
(Gain) loss on early
debt extinguishment
|
(1.5)
|
—
|
|
3.2
|
—
|
Amortization expense
related primarily to acquired
intangible assets
|
(0.5)
|
—
|
|
(1.1)
|
—
|
Non-GAAP tax
adjustments(2)
|
—
|
(89.2)
|
|
—
|
35.8
|
Adjusted
|
$
42.6
|
$
22.6
|
|
$
40.6
|
$
9.1
|
As a % of reported net
sales (1)
|
3.7 %
|
2.0 %
|
|
3.5 %
|
0.8 %
|
Adjusted effective tax
rate
|
|
14.8 %
|
|
|
7.2 %
|
|
Note: Amounts may not
add or recalculate due to rounding. Percentages are based on
actuals.
|
(1) Reported net sales
for the three months ended December 31, 2024 and
December 31, 2023 were $1,138.3 million and $1,156.9 million,
respectively.
|
(2) Non-GAAP tax
adjustments for the three months ended December 31, 2024 are
primarily due to $24.8 million of tax expense on pre-tax non-GAAP
adjustments, plus the removal of (1) $110.6 million of tax impact
related to an inter-company sale of intellectual property and (2)
$3.1 million of tax expense related to audit
adjustments. Non-GAAP tax adjustments for the three months
ended December 31, 2023 are primarily due to $22.3 million of
tax expense related to pre-tax non-GAAP adjustments, plus the
removal of (1) $6.3 million of tax benefit related to audit
settlements and (2) $7.2 million of tax benefit related to tax law
changes.
|
TABLE III
(Continued)
PERRIGO COMPANY
PLC
RECONCILIATION OF
NON-GAAP MEASURES
SELECTED
CONSOLIDATED INFORMATION
(in millions, except
per share amounts)
(unaudited)
|
|
|
Twelve Months Ended
December 31, 2024
|
|
Twelve Months Ended
December 31, 2023
|
Consolidated
Continuing Operations
|
Interest and
Other
|
Income Tax
(Benefit)
Expense
|
|
Interest and
Other
|
Income Tax
Expense
(Benefit)
|
Reported
|
$
193.6
|
$
80.0
|
|
$
160.2
|
$
(3.9)
|
As a % of reported net
sales (1)
|
4.4 %
|
1.8 %
|
|
3.4 %
|
(0.1) %
|
Effective tax
rate
|
|
(99.3) %
|
|
|
47.2 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
Amortization expense
primarily related to acquired
intangible assets
|
(2.2)
|
—
|
|
(2.2)
|
—
|
(Gain) loss on early
debt extinguishment
|
(6.7)
|
—
|
|
3.1
|
—
|
(Gain) loss on
divestitures and investment securities
|
6.4
|
—
|
|
(0.2)
|
—
|
Milestone payments
received related to royalty rights
|
—
|
—
|
|
10.0
|
—
|
Other(2)
|
(15.8)
|
—
|
|
—
|
—
|
Non-GAAP tax
adjustments(3)
|
—
|
(0.9)
|
|
—
|
55.3
|
Adjusted
|
$
175.2
|
$
79.3
|
|
$
171.0
|
$
51.3
|
As a % of reported net
sales (1)
|
4.0 %
|
1.8 %
|
|
3.7 %
|
1.1 %
|
Adjusted effective tax
rate
|
|
18.3 %
|
|
|
12.7 %
|
|
|
|
|
|
|
|
Note: Amounts may not
add or recalculate due to rounding. Percentages are based on
actuals.
|
(1) Reported net sales
for the twelve months ended December 31, 2024 and
December 31, 2023 were $4,373.4 million and $4,655.6 million,
respectively.
|
(2) Other pre-tax
adjustments for the twelve months ended December 31, 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 twelve months ended December 31, 2024 are
primarily due to $62.7 million of tax expense on pre-tax non-GAAP
adjustments, plus the removal of (1) $65.9 million of tax impact
related to an inter-company sale of intellectual property, (2) $3.5
million of tax benefit related to a partial valuation allowance
release in Belgium and (3) $2.1 million of tax benefit related to
audit adjustments. Non-GAAP tax adjustments for the twelve months
ended December 31, 2023 are primarily due to $61.6 million of
tax expense related to pre-tax non-GAAP adjustments, plus the
removal of (1) $11.4 million of tax expense related to audit
settlements (2) $2.1 million of tax expense related to a valuation
allowance and (3) $7.2 million of tax benefit related to tax law
changes.
|
TABLE
IV
PERRIGO COMPANY
PLC
RECONCILIATION OF
NON-GAAP MEASURES
SELECTED SEGMENT
INFORMATION
(in
millions)
(unaudited)
|
|
|
Three Months Ended
December 31, 2024
|
|
Three Months Ended
December 31, 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
|
$
216.6
|
$ 14.4
|
$ 75.8
|
$ 81.3
|
|
$
249.1
|
$ 15.9
|
$
107.3
|
$
117.6
|
As a % of reported net
sales(1)
|
29.1 %
|
1.9 %
|
10.2 %
|
10.9 %
|
|
33.5 %
|
2.1 %
|
14.4 %
|
15.8 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired intangible assets
|
8.4
|
—
|
(6.3)
|
14.6
|
|
4.5
|
—
|
(10.1)
|
14.6
|
Infant formula
remediation
|
3.8
|
—
|
—
|
3.9
|
|
—
|
—
|
—
|
—
|
Restructuring charges
and other termination benefits
|
0.4
|
—
|
—
|
6.9
|
|
0.3
|
—
|
—
|
8.2
|
Acquisition and
integration-related charges and contingent
consideration adjustments
|
—
|
—
|
—
|
—
|
|
—
|
—
|
(1.3)
|
1.3
|
Impairment charges
(2)
|
—
|
—
|
—
|
38.6
|
|
—
|
—
|
—
|
—
|
Other
|
—
|
—
|
(0.6)
|
0.5
|
|
—
|
—
|
(1.2)
|
1.2
|
Adjusted
|
$
229.1
|
$ 14.4
|
$ 68.9
|
$
145.8
|
|
$
253.9
|
$ 15.9
|
$ 94.6
|
$
143.0
|
As a % of reported net
sales(1)
|
30.8 %
|
1.9 %
|
9.3 %
|
19.6 %
|
|
34.1 %
|
2.1 %
|
12.7 %
|
19.2 %
|
|
|
Three Months Ended
December 31, 2024
|
|
Three Months Ended
December 31, 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
|
$
169.3
|
$ 13.5
|
$
110.9
|
$ 39.9
|
|
$
178.2
|
$ 13.8
|
$
151.0
|
$
(78.8)
|
As a % of reported net
sales(1)
|
43.0 %
|
3.4 %
|
28.1 %
|
10.1 %
|
|
43.2 %
|
3.3 %
|
36.6 %
|
(19.1) %
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired intangible assets
|
25.1
|
(0.3)
|
(15.3)
|
40.7
|
|
28.2
|
(0.2)
|
(23.3)
|
51.8
|
Impairment charges
(2)
|
—
|
—
|
—
|
—
|
|
—
|
—
|
—
|
90.0
|
Restructuring charges
and other termination benefits
|
—
|
—
|
—
|
5.0
|
|
—
|
—
|
—
|
2.2
|
(Gain) loss on
divestitures
|
—
|
—
|
2.2
|
(2.2)
|
|
—
|
—
|
—
|
—
|
Adjusted
|
$
194.4
|
$ 13.2
|
$ 97.8
|
$ 83.4
|
|
$
206.3
|
$ 13.6
|
$
127.6
|
$ 65.1
|
As a % of reported net
sales(1)
|
49.3 %
|
3.3 %
|
24.8 %
|
21.2 %
|
|
50.0 %
|
3.3 %
|
30.9 %
|
15.8 %
|
|
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 December 31, 2024 and
December 31, 2023 were $744.1 million and $744.4 million,
respectively. CSCI reported net sales for the three months ended
December 31, 2024 and December 31, 2023 were $394.1
million and $412.6 million, respectively.
|
(2) During the three
months ended December 31, 2024, we determined the
carrying value of our Prevacid® branded product was impaired
by $38.6 million and recorded the charge within our CSCA segment.
During the three months ended December 31, 2023, we determined
goodwill related to our Rare Diseases reporting unit was impaired
by $90.0 million and recorded the charge within our CSCI
segment.
|
TABLE IV
(CONTINUED)
PERRIGO COMPANY
PLC
RECONCILIATION OF
NON-GAAP MEASURES
SELECTED SEGMENT
INFORMATION
(in
millions)
(unaudited)
|
|
|
Twelve Months Ended
December 31, 2024
|
|
Twelve Months Ended
December 31, 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
|
$
779.1
|
$ 60.0
|
$
381.7
|
$
269.9
|
|
$
908.4
|
$ 70.4
|
$
435.4
|
$
389.6
|
As a % of reported net
sales (1)
|
28.9 %
|
2.2 %
|
14.2 %
|
10.0 %
|
|
30.7 %
|
2.4 %
|
14.7 %
|
13.2 %
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired intangible assets
|
29.4
|
—
|
(30.1)
|
59.5
|
|
17.3
|
—
|
(40.4)
|
57.7
|
Restructuring charges
and other termination benefits
|
2.7
|
—
|
—
|
31.4
|
|
0.4
|
—
|
—
|
12.7
|
Infant formula
remediation
|
17.5
|
—
|
(4.2)
|
21.7
|
|
—
|
—
|
—
|
—
|
Acquisition and
integration-related charges and contingent
consideration adjustments
|
—
|
—
|
—
|
—
|
|
—
|
—
|
(3.1)
|
3.1
|
Impairment charges
(2)
|
—
|
—
|
—
|
38.6
|
|
—
|
—
|
—
|
—
|
Other
|
—
|
—
|
(0.8)
|
0.8
|
|
—
|
—
|
(1.2)
|
1.2
|
Adjusted
|
$
828.6
|
$ 60.0
|
$
346.6
|
$
421.9
|
|
$
926.1
|
$ 70.4
|
$
390.6
|
$
464.4
|
As a % of reported net
sales (1)
|
30.8 %
|
2.2 %
|
12.9 %
|
15.7 %
|
|
31.3 %
|
2.4 %
|
13.2 %
|
15.7 %
|
|
|
Twelve Months Ended
December 31, 2024
|
|
Twelve Months Ended
December 31, 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
(Loss)
|
Reported
|
$
763.5
|
$ 52.2
|
$
502.2
|
$
105.0
|
|
$
772.0
|
$ 52.1
|
$
644.4
|
$
(35.2)
|
As a % of reported net
sales (1)
|
45.5 %
|
3.1 %
|
29.9 %
|
6.3 %
|
|
45.6 %
|
3.1 %
|
38.1 %
|
(2.1) %
|
Pre-tax
adjustments:
|
|
|
|
|
|
|
|
|
|
Amortization expense
related primarily to acquired intangible assets
|
105.5
|
(1.1)
|
(63.4)
|
170.0
|
|
110.6
|
(0.5)
|
(101.1)
|
212.1
|
Restructuring charges
and other termination benefits
|
—
|
—
|
—
|
53.8
|
|
—
|
—
|
(0.8)
|
21.4
|
Impairment charges
(2)
|
—
|
—
|
—
|
50.3
|
|
—
|
—
|
—
|
90.0
|
Acquisition and
integration-related charges and contingent
consideration adjustments
|
—
|
—
|
—
|
—
|
|
—
|
—
|
(1.5)
|
1.5
|
(Gain) loss on
divestitures
|
—
|
—
|
27.4
|
(27.3)
|
|
—
|
—
|
4.6
|
(4.6)
|
Adjusted
|
$
869.1
|
$ 51.0
|
$
466.0
|
$
352.1
|
|
$
882.5
|
$ 51.6
|
$
545.7
|
$
285.1
|
As a % of reported net
sales (1)
|
51.7 %
|
3.0 %
|
27.7 %
|
21.0 %
|
|
52.1 %
|
3.0 %
|
32.2 %
|
16.8 %
|
|
Note: Amounts may not
add or recalculate due to rounding. Percentages are based on
actuals.
|
(1) CSCA reported net
sales for the twelve months ended December 31, 2024 and
December 31, 2023 were $2,693.7 million and $2,962.3 million,
respectively. CSCI reported net sales for the twelve months ended
December 31, 2024 and December 31, 2023 were $1,679.6
million and $1,693.3 million, respectively.
|
(2) During the twelve
months ended December 31, 2024, we determined the carrying
value of the Rare Diseases reporting unit net assets exceeded their
fair value less costs to sell, resulting in a total impairment
charge of $34.1 million, inclusive of a goodwill impairment charge
of $22.1 million, we also determined the carrying value of the
Hospital & Specialty Business net assets 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 and we determined the carrying value of our
Prevacid®
branded product was impaired by $38.6 million and recorded the
charge within our CSCA segment. During the twelve months ended
December 31, 2023, we determined goodwill related to our Rare
Diseases reporting unit was impaired by $90.0 million and recorded
the charge within our CSCI segment.
|
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
|
|
|
|
Twelve Months
Ended
|
|
|
Consolidated
Continuing Operations
|
December 31,
2024
|
|
December 31,
2023
|
|
%
Change
|
|
December 31,
2024
|
|
December 31,
2023
|
|
%
Change
|
Net Sales
|
$
1,138.3
|
|
$
1,156.9
|
|
(1.6) %
|
|
$
4,373.4
|
|
$
4,655.6
|
|
(6.1) %
|
Less: Currency
impact(1)
|
(1.6)
|
|
—
|
|
(0.1) %
|
|
(10.5)
|
|
—
|
|
(0.2) %
|
Constant currency net
sales
|
$
1,139.9
|
|
$
1,156.9
|
|
(1.5) %
|
|
$
4,383.8
|
|
$
4,655.6
|
|
(5.8) %
|
Less:
Divestitures(2)
|
—
|
|
23.9
|
|
(2.1) %
|
|
—
|
|
50.6
|
|
(1.0) %
|
Less: Exited product
lines(3)
|
(0.4)
|
|
0.3
|
|
(0.1) %
|
|
(0.8)
|
|
14.3
|
|
(0.3) %
|
Organic net
sales
|
$
1,140.3
|
|
$
1,132.7
|
|
0.7 %
|
|
$
4,384.6
|
|
$
4,590.7
|
|
(4.5) %
|
|
|
Three Months
Ended
|
|
|
|
Twelve Months
Ended
|
|
|
Consumer Self-Care
Americas
|
December 31,
2024
|
|
December 31,
2023
|
|
%
Change
|
|
December 31,
2024
|
|
December 31,
2023
|
|
%
Change
|
Net Sales
|
$
744.1
|
|
$
744.4
|
|
— %
|
|
$
2,693.7
|
|
$
2,962.3
|
|
(9.1) %
|
Less: Currency
impact(1)
|
(0.2)
|
|
—
|
|
— %
|
|
(0.5)
|
|
—
|
|
— %
|
Constant currency net
sales
|
$
744.3
|
|
$
744.4
|
|
— %
|
|
$
2,694.2
|
|
$
2,962.3
|
|
(9.1) %
|
Less: Exited product
lines(3)
|
(0.4)
|
|
0.3
|
|
(0.1) %
|
|
(0.8)
|
|
14.3
|
|
(0.5) %
|
Organic net
sales
|
$
744.7
|
|
$
744.1
|
|
0.1 %
|
|
$
2,695.0
|
|
$
2,948.0
|
|
(8.6) %
|
|
|
Three Months
Ended
|
|
|
|
Twelve Months
Ended
|
|
|
Consumer Self-Care
International
|
December 31,
2024
|
|
December 31,
2023
|
|
%
Change
|
|
December 31,
2024
|
|
December 31,
2023
|
|
%
Change
|
Net Sales
|
$
394.1
|
|
$
412.6
|
|
(4.5) %
|
|
$
1,679.6
|
|
$
1,693.3
|
|
(0.8) %
|
Less: Currency
impact(1)
|
(1.4)
|
|
—
|
|
(0.3) %
|
|
(10.0)
|
|
—
|
|
(0.6) %
|
Constant currency net
sales
|
$
395.5
|
|
$
412.6
|
|
(4.1) %
|
|
$
1,689.6
|
|
$
1,693.3
|
|
(0.2) %
|
Less:
Divestitures(2)
|
—
|
|
23.9
|
|
(5.9) %
|
|
—
|
|
50.6
|
|
(3.1) %
|
Organic net
sales
|
$
395.5
|
|
$
388.7
|
|
1.8 %
|
|
$
1,689.6
|
|
$
1,642.7
|
|
2.9 %
|
|
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 reporting unit, Hospital and
Specialty Business and branded asset sales in CSCI during the
twelve months ended December 31, 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
|
|
|
|
|
|
Twelve Months
Ended
|
|
|
|
|
|
CSCA Net
Sales(1)
|
December 31,
2024
|
|
December 31,
2023
|
|
Change
|
|
December 31,
2024
|
|
December 31,
2023
|
|
Change
|
|
Nutrition
|
$
145.7
|
|
$
126.9
|
|
$
18.8
|
|
14.8 %
|
|
$
449.5
|
|
$
563.2
|
|
$ (113.7)
|
|
(20.2) %
|
|
Upper
Respiratory
|
130.3
|
|
139.3
|
|
(9.0)
|
|
(6.4) %
|
|
500.3
|
|
561.4
|
|
(61.1)
|
|
(10.9) %
|
|
Digestive
Health
|
135.7
|
|
139.3
|
|
(3.6)
|
|
(2.6) %
|
|
497.4
|
|
507.5
|
|
(10.1)
|
|
(2.0) %
|
|
Pain and
Sleep-Aids
|
93.6
|
|
102.6
|
|
(9.0)
|
|
(8.8) %
|
|
345.5
|
|
397.2
|
|
(51.7)
|
|
(13.0) %
|
|
Healthy
Lifestyle
|
85.5
|
|
92.1
|
|
(6.6)
|
|
(7.2) %
|
|
306.8
|
|
311.4
|
|
(4.6)
|
|
(1.5) %
|
|
Oral Care
|
70.6
|
|
74.9
|
|
(4.3)
|
|
(5.8) %
|
|
275.4
|
|
310.4
|
|
(35.0)
|
|
(11.3) %
|
|
Skin Care
|
61.5
|
|
50.8
|
|
10.7
|
|
21.1 %
|
|
220.1
|
|
240.5
|
|
(20.4)
|
|
(8.5) %
|
|
Women's
Health
|
19.1
|
|
13.0
|
|
6.1
|
|
47.5 %
|
|
81.1
|
|
48.6
|
|
32.5
|
|
67.0 %
|
|
VMS and Other
CSCA
|
2.2
|
|
5.4
|
|
(3.2)
|
|
(59.3) %
|
|
17.6
|
|
22.1
|
|
(4.5)
|
|
(20.4) %
|
|
Total CSCA Net
Sales
|
$
744.1
|
|
$
744.4
|
|
$
(0.3)
|
|
— %
|
|
$
2,693.7
|
|
$
2,962.4
|
|
$ (268.6)
|
|
(9.1) %
|
|
|
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 Fourth Quarter Primary Category Drivers:
- Nutrition: Net sales of $146
million increased 14.8% due primarily to a 17% increase in
net sales of infant formula products as the Company refilled store
brand and contract customer inventories and continued to gain
volume share period over period.
- Upper Respiratory: Net sales of $130 million decreased 6.4% due primarily to
previously disclosed lost distribution of lower margin products and
the impact from a later start to the cough, cold and flu season
compared to the prior year quarter. These impacts more than offset
strong growth of Nasonex® and Triamcinolone
Acetonide in the allergy business.
- Digestive Health: Net sales of $136 million decreased 2.6% due primarily to
previously disclosed lost distribution of lower margin products in
U.S. Store Brand and lower consumption of proton pump inhibitors,
including Omeprazole, Esomeprazole and Lansoprazole,
despite Perrigo share gains. These impacts more than offset higher
net sales of Polyethylene Glycol.
- Pain & Sleep-Aids: Net sales of $94 million decreased 8.8% due primarily to
previously disclosed lost distribution of lower margin products and
the impact from a later start to the cough, cold and flu season
compared to the prior year quarter, partially offset by new
business awards.
- Healthy Lifestyle: Net sales of $86 million decreased 7.2% due primarily to lower
category consumption of nicotine replacement therapy products,
despite new distribution at specific retail customers and market
share gains.
- Oral Care: Net sales of $71
million decreased 5.8% due to lower distribution at specific
retail customers, and lower net sales of
Plackers® dental flossers.
- Skin Care: Net sales of $62
million increased 21.1% due primarily to growth of
Minoxidil and Mederma® in addition to
greater category consumption.
- Women's Health: Net sales of $19
million increased 47.5% due primarily to the successful
launch of Opill®.
- Vitamins, Minerals, and Supplements ("VMS") and Other:
Net sales of $2 million decreased
59.3%.
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)
|
|
Twelve Months
Ended
|
|
|
|
|
|
Constant
Currency
Change (1)
|
CSCI Net
Sales
|
December 31,
2024
|
|
December 31,
2023
|
|
%
Change
|
|
Currency
Impact (1)
|
|
|
December 31,
2024
|
|
December 31,
2023
|
|
%
Change
|
|
Currency
Impact (1)
|
|
Skin Care
|
$
76.6
|
|
$
79.4
|
|
(3.6) %
|
|
(1.9) %
|
|
(1.7) %
|
|
$
410.0
|
|
$
372.5
|
|
10.1 %
|
|
(2.7) %
|
|
12.8 %
|
Upper
Respiratory
|
76.2
|
|
71.2
|
|
7.0 %
|
|
0.4 %
|
|
6.6 %
|
|
282.1
|
|
299.1
|
|
(5.7) %
|
|
1.1 %
|
|
(6.7) %
|
Pain and
Sleep-Aids
|
63.6
|
|
59.1
|
|
7.5 %
|
|
1.1 %
|
|
6.4 %
|
|
222.2
|
|
222.9
|
|
(0.4) %
|
|
1.8 %
|
|
(2.2) %
|
Healthy
Lifestyle
|
50.5
|
|
46.3
|
|
9.1 %
|
|
(1.0) %
|
|
10.1 %
|
|
225.8
|
|
225.7
|
|
— %
|
|
(3.4) %
|
|
3.4 %
|
VMS
|
46.0
|
|
50.1
|
|
(8.3) %
|
|
(1.0) %
|
|
(7.3) %
|
|
173.5
|
|
185.5
|
|
(6.6) %
|
|
— %
|
|
(6.6) %
|
Women's
Health
|
31.7
|
|
30.2
|
|
5.0 %
|
|
(1.2) %
|
|
6.2 %
|
|
132.8
|
|
119.7
|
|
11.0 %
|
|
(0.3) %
|
|
11.3 %
|
Oral Care
|
24.4
|
|
26.0
|
|
(5.9) %
|
|
1.1 %
|
|
(7.0) %
|
|
99.4
|
|
101.5
|
|
(2.0) %
|
|
1.2 %
|
|
(3.2) %
|
Digestive Health and
Other CSCI
|
25.1
|
|
50.1
|
|
(50.0) %
|
|
0.3 %
|
|
(50.3) %
|
|
133.8
|
|
166.4
|
|
(19.6) %
|
|
(0.4) %
|
|
(19.2) %
|
Total CSCI Net
Sales
|
$
394.1
|
|
$
412.6
|
|
(4.5) %
|
|
(0.3) %
|
|
(4.1) %
|
|
$
1,679.6
|
|
$
1,693.3
|
|
(0.8) %
|
|
(0.6) %
|
|
(0.2) %
|
|
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 Fourth Quarter Primary Category Drivers:
- Skin Care: Net sales of $77
million decreased 3.6%, or a decrease of 1.7% 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 $76 million increased 7.0%, or an increase of
6.6% 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 $64 million increased 7.5%, or an increase of
6.4% 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 $51 million increased 9.1%, or an increase of
10.1% 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 $46
million decreased 8.3%, or a decrease of 7.3% 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 5.0%, or an increase of 6.2% 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 $24
million decreased 5.9%, or a decrease of 7.0% excluding the
impact of currency, due primarily to lower net sales of store brand
products and Plackers®.
- Digestive Health and Other: Net sales of $25 million decreased 50.0%, or a decrease of
50.3% 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
|
|
|
|
|
|
Twelve Months
Ended
|
|
|
|
|
|
Consolidated
Continuing Operations
|
|
December 31,
2024
|
|
December 31,
2023
|
|
Total
Change
|
|
December 31,
2024
|
|
December 31,
2023
|
|
Total
Change
|
|
Adjusted gross
profit
|
|
$ 423.9
|
|
$ 460.3
|
|
$
(36.4)
|
|
(7.9) %
|
|
$
1,697.9
|
|
$
1,808.5
|
|
$
(110.6)
|
|
(6.1) %
|
|
Adjusted gross
margin
|
|
37.2 %
|
|
39.8 %
|
|
|
|
(260) bps
|
|
38.8 %
|
|
38.8 %
|
|
|
|
— bps
|
|
Adjusted operating
income
|
|
$ 193.9
|
|
$ 167.1
|
|
$
26.8
|
|
16.0 %
|
|
$ 608.5
|
|
$ 574.3
|
|
$
34.2
|
|
6.0 %
|
|
Adjusted operating
margin
|
|
17.0 %
|
|
14.4 %
|
|
|
|
260 bps
|
|
13.9 %
|
|
12.3 %
|
|
|
|
160 bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS
|
|
$
0.93
|
|
$
0.86
|
|
$
0.07
|
|
8.1 %
|
|
$
2.57
|
|
$
2.58
|
|
$
(0.01)
|
|
(0.4) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Self-Care
Americas
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross
profit
|
|
$ 229.1
|
|
$ 253.9
|
|
$
(24.9)
|
|
(9.8) %
|
|
$ 828.6
|
|
$ 926.1
|
|
$
(97.5)
|
|
(10.5) %
|
|
Adjusted gross
margin
|
|
30.8 %
|
|
34.1 %
|
|
|
|
(330) bps
|
|
30.8 %
|
|
31.3 %
|
|
|
|
(50) bps
|
|
Adjusted operating
income
|
|
$ 145.8
|
|
$ 143.0
|
|
$
2.8
|
|
2.0 %
|
|
$ 421.9
|
|
$ 464.4
|
|
$
(42.5)
|
|
(9.2) %
|
|
Adjusted operating
margin
|
|
19.6 %
|
|
19.2 %
|
|
|
|
40 bps
|
|
15.7 %
|
|
15.7 %
|
|
|
|
— bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Self-Care
International
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross
profit
|
|
$ 194.4
|
|
$ 206.3
|
|
$
(11.9)
|
|
(5.8) %
|
|
$ 869.1
|
|
$ 882.5
|
|
$
(13.4)
|
|
(1.5) %
|
|
Adjusted gross
margin
|
|
49.3 %
|
|
50.0 %
|
|
|
|
(70) bps
|
|
51.7 %
|
|
52.1 %
|
|
|
|
(40) bps
|
|
Less: Currency
impact(1)
|
|
|
|
|
|
|
|
|
|
(5.3)
|
|
—
|
|
|
|
|
|
Constant currency
adjusted gross profit
|
|
|
|
|
|
|
|
|
|
$ 874.4
|
|
$ 882.5
|
|
$
(8.0)
|
|
(0.9) %
|
|
Adjusted operating
income
|
|
$
83.4
|
|
$
65.1
|
|
$
18.3
|
|
28.1 %
|
|
$ 352.1
|
|
$ 285.1
|
|
$
67.0
|
|
23.5 %
|
|
Adjusted operating
margin
|
|
21.2 %
|
|
15.8 %
|
|
|
|
540 bps
|
|
21.0 %
|
|
16.8 %
|
|
|
|
410 bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
Continuing Operations
|
|
|
|
|
|
|
|
|
|
Twelve Months
Ended
|
|
|
|
|
|
Cash
Conversion
|
|
|
|
|
|
|
|
|
|
December 31,
2024
|
|
|
|
|
|
Adjusted net
income
|
|
|
|
|
|
|
|
|
|
$354.0
|
|
|
|
|
|
Net cash from
operating activities
|
|
|
|
|
|
|
|
|
|
$362.9
|
|
|
|
|
|
Cash
conversion
|
|
|
|
|
|
|
|
|
|
102.4 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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-fourth-quarter--fiscal-year-2024-financial-results-from-continuing-operations-302388000.html
SOURCE Perrigo Company plc