Perrigo Reports Record Fourth Quarter and Fiscal Year Revenue and Earnings - Fiscal fourth quarter net sales increased $135 million, or 16%, to $967 million.

- GAAP income in the fourth quarter increased 11% to $118 million, or $1.25 per diluted share and adjusted income increased 22% to $148 million, or $1.57 per diluted share.

- Fiscal 2013 net sales increased 12% year over year to a record $3.5 billion.

- GAAP income for the full year increased 12% to a record $442 million, or $4.68 per diluted share, and adjusted income for the full year increased 13% to a record $530 million, or $5.61 per diluted share.

- Record full-year cash flow from operations of $554 million.

- Management expects standalone Perrigo full-year fiscal 2014 adjusted earnings per share to be in a range of $6.35 to $6.60 per diluted share, an increase of 13% to 18% from fiscal 2013's $5.61 per diluted share.

- Management expects the acquisition of Elan Corporation to be at least $0.10 accretive to the adjusted earnings per share of standalone Perrigo in fiscal 2014 and between $0.70 and $0.80 accretive in fiscal 2015, including synergies [1].

ALLEGAN, Mich., Aug. 15, 2013 /PRNewswire/ -- Perrigo Company (NYSE: PRGO; TASE: PRGO) today announced results for its fourth quarter and fiscal year ended June 29, 2013.

(Logo: http://photos.prnewswire.com/prnh/20120301/DE62255LOGO )

Perrigo's Chairman and CEO Joseph C. Papa commented, "I am pleased to report that Perrigo has delivered year-over-year record sales and adjusted earnings for the seventh straight fiscal year. This was a strong quarter where we continued to successfully drive growth across our segments, while managing costs to generate record bottom-line performance. We are continuing to execute on our growth strategy, invest in our future and drive shareholder returns. With this backdrop, on July 29th, we announced a definitive agreement to acquire Elan Corporation, which will combine two great companies to create value for our respective shareholders, patients and customers. The increased revenue stream and cash flow, combined with a more efficient corporate structure, will enable us to be more competitive and to better utilize our platform for future expansion. We are planning for integration and are employing a collaborative process with the Elan team. Additionally, we are actively working with regulators to receive approvals and clearances for the transaction, and expect to close by the end of calendar year 2013."

Refer to Table I at the end of this press release for adjustments in the current year and prior year periods and additional non-GAAP information. The Company's reported results are summarized in the attached Condensed Consolidated Statements of Income, Balance Sheets and Cash Flows.

Perrigo Company Q4 Results
(dollars in millions, except per share amounts)
(see the attached Table I for reconciliation to GAAP numbers)


Fiscal 2013

Fiscal 2012





 

Fourth

 Quarter
Ended

Fourth

 Quarter
Ended

 

 

YoY




6/29/2013

6/30/2012

% Change









Net Sales

$967.2

$831.8

+16.3%



Reported Income

$118.5

$107.1

+10.6%



Adjusted Income

$148.1

$120.9

+22.4%



Reported Diluted EPS

$1.25

$1.14

+9.6%



Adjusted Diluted EPS

$1.57

$1.28

+22.7%



Diluted Shares

94.6

94.3

+0.3%









Fourth Quarter Results

Net sales in the quarter were a record $967 million, an increase of 16% over the fourth quarter of fiscal 2012, driven primarily by $83 million attributable to the Sergeant's Pet Care Products Inc., Rosemont Pharmaceuticals Ltd., Velcera, Inc. and Fera Pharmaceuticals, LLC acquisitions, new product sales of $30 million and base business growth of $21 million. Excluding charges as outlined in Table I at the end of this release, fourth quarter fiscal 2013 adjusted income from continuing operations increased 22% to $148 million, or $1.57 per diluted share.

Perrigo Company FY13 Results
(dollars in millions, except per share amounts)
(see the attached Table I for reconciliation to GAAP numbers)


Fiscal 2013

Fiscal 2012





 

Year

Ended

Year

Ended

 

YoY




6/29/2013

6/30/2012

% Change









Net Sales

$3,539.8

$3,173.2

+11.6%



Reported Income

$441.9

$393.0

+12.4%



Adjusted Income

$529.7

$469.4

+12.9%



Reported Diluted EPS

$4.68

$4.18

+12.0%



Adjusted Diluted EPS

$5.61

$4.99

+12.4%



Adjusted Diluted EPS
excluding Tax Benefits of
$0.08 in FY13 and $0.28 in
FY12

$5.53

$4.71

+17.4%



Diluted Shares

94.5

94.1

+0.4%



 

Fiscal Year Results

Net sales in the fiscal year were a record $3.5 billion, an increase of 12% over fiscal 2012, driven primarily by $185 million attributable to acquisitions and new product sales of $122 million. Excluding charges as outlined in Table I at the end of this release, fiscal year 2013 adjusted income from continuing operations increased 13% to $530 million, or $5.61 per diluted share. Excluding non-recurring tax benefits of $0.08 and $0.28 per share in fiscal 2013 and 2012, respectively, adjusted diluted earnings per share increased 17%.

Consumer Healthcare

Consumer Healthcare Segment Q4 Results
(dollars in millions)
(see the attached Table II for reconciliation to GAAP numbers)



Fiscal 2013

Fiscal 2012






 

Fourth
Quarter
Ended

Fourth
Quarter
Ended

YoY





6/29/2013

6/30/2012

% Change*











Net Sales

$562.5

$484.0

+16.2%




Reported Gross Profit

$199.1

$153.2

+30.0%




Adjusted Gross Profit

$202.3

$154.2

+31.2%




Reported Operating Income

$101.9

$84.5

+20.6%




Adjusted Operating Income

$112.7

$86.9

+29.7%











Reported Gross Margin

35.4%

31.6%

+370 bps




Adjusted Gross Margin

36.0%

31.9%

+410 bps




Reported Operating Margin

18.1%

17.5%

+70 bps




Adjusted Operating Margin

20.0%

18.0%

+210 bps














Consumer Healthcare segment fourth quarter net sales increased 16% to $563 million driven primarily by $67 million attributable to the acquisitions of Sergeant's and Velcera, an increase in sales of existing products of $37 million (contract and smoking cessation categories), and new product sales of approximately $11 million (cough/cold and smoking cessation categories). These combined increases were partially offset by a decline of $34 million in sales of existing products (gastrointestinal and analgesics categories) and $1 million in discontinued products.

Fourth quarter adjusted gross margin expanded 410 basis points due to the inclusion of Sergeant's and Velcera, new products, increased manufacturing efficiencies and a favorable product mix. Fourth quarter operating expenses increased due primarily to incremental operating expenses from the acquisitions of Sergeant's and Velcera.

Nutritionals

Nutritionals Segment 4Q Results
(dollars in millions)
(see the attached Table II for reconciliation to GAAP numbers)


Fiscal 2013

Fiscal 2012





 

Fourth
Quarter

Ended

Fourth
Quarter

Ended

 

 

YoY




6/29/2013

6/30/2012

% Change*









Net Sales

$149.7

$135.3

+10.6%



Reported Gross Profit

$40.1

$37.2

+7.9%



Adjusted Gross Profit

$43.2

$40.2

+7.4%



Reported Operating Income

$17.2

$11.8

+45.5%



Adjusted Operating Income

$24.5

$20.1

+21.7%









Reported Gross Margin

26.8%

27.5%

-70 bps



Adjusted Gross Margin

28.9%

29.7%

-90 bps



Reported Operating Margin

11.5%

8.7%

+280 bps



Adjusted Operating Margin

16.4%

14.9%

+150 bps



The Nutritionals segment reported fourth quarter net sales of $150 million, compared with $135 million a year ago, an increase of 11%. All product categories within the segment grew year-over-year and new product sales were $7 million. The difference between the reported and adjusted operating income and margin was due to the absence of restructuring charges incurred in the fourth quarter of fiscal 2012 related to the Company's Florida location, which was closed in the fourth quarter of fiscal 2012.

Fourth quarter adjusted gross margin decreased due primarily to a larger proportion of sales from the lower margin VMS category, while the adjusted operating margin was favorably impacted by lower employee-related expenses and relatively lower marketing expenses.

Rx Pharmaceuticals

Rx Pharmaceuticals Segment Q4 Results
(dollars in millions)
(see the attached Table II for reconciliation to GAAP numbers)


Fiscal 2013

Fiscal 2012





 

Fourth
Quarter

Ended

Fourth
Quarter

Ended

 

 

YoY




6/29/2013

6/30/2012

% Change*









Net Sales

$194.7

$157.0

+24.0%



Reported Gross Profit

$92.3

$72.5

+27.3%



Adjusted Gross Profit

$109.0

$81.0

+34.6%



Reported Operating Income

$57.2

$51.8

+10.4%



Adjusted Operating Income

$83.0

$61.1

+36.0%









Reported Gross Margin

47.4%

46.2%

+120 bps



Adjusted Gross Margin

56.0%

51.6%

+440 bps



Reported Operating Margin

29.4%

33.0%

-360 bps



Adjusted Operating Margin

42.7%

38.9%

+380 bps



 

The Rx Pharmaceuticals segment fourth quarter net sales increased 24% to $195 million due primarily to $16 million in sales related to the acquisitions of Rosemont and the product portfolio from Fera, new product sales of $12 million and strong prescription volumes evidenced by an increase in existing product sales of $10 million.

The difference between the fourth quarter reported and adjusted operating income and margin was due primarily to acquisition-related amortization and intangible impairment expense. The adjusted gross margin increased due primarily to product mix and the acquisitions. The adjusted operating margin expanded year-over-year and the flow-through from the gross margin was impacted by higher distribution, selling, general and administrative costs due to the inclusion of Rosemont.

API

API Segment Q4 Results
(dollars in millions)
(see the attached Table II for reconciliation to GAAP numbers)


Fiscal 2013

Fiscal 2012





 

Fourth
Quarter

Ended

Fourth
Quarter

Ended

 

 

YoY




6/29/2013

6/30/2012

% Change*









Net Sales

$40.9

$38.4

+6.4%



Reported Gross Profit

$18.7

$25.7

-27.3%



Adjusted Gross Profit

$19.2

$26.2

-26.7%



Reported Operating Income

$10.0

$17.5

-42.8%



Adjusted Operating Income

$10.5

$18.0

-41.5%









Reported Gross Margin

45.7%

66.8%

-2,110 bps



Adjusted Gross Margin

46.9%

68.1%

-2,110 bps



Reported Operating Margin

24.5%

45.6%

-2,110 bps



Adjusted Operating Margin

25.7%

46.8%

-2,110 bps



*Adjusted margin changes as a percent to sales may not calculate due to rounding

The API segment's fourth quarter net sales increased by 6% to $41 million due primarily to product mix, offset by increased competition on specific products. Fourth quarter margins were impacted by lower sales of a generic finished dosage pharmaceutical product that was launched in the fourth quarter of fiscal 2012.

Guidance

As previously communicated, until the acquisition of Elan is completed, Irish Takeover Rules impose significant requirements on Perrigo in relation to the issuance of new information or guidance outside the scope of that which has already been disclosed in the acquisition announcement made pursuant to Rule 2.5 of the Irish Takeover Rules. Excluding the potential impact of the acquisition of Elan, the Company expects reported earnings for standalone Perrigo to be between $5.51 and $5.76 per diluted share as compared to $4.68 in fiscal 2013 and adjusted earnings to be between $6.35 and $6.60 per diluted share as compared to $5.61 in fiscal 2013. This range implies a year-over-year growth rate in adjusted earnings of 13% to 18% over fiscal 2013's adjusted earnings per diluted share. Management expects the acquisition of Elan to be at least $0.10 accretive to the adjusted earnings per share of standalone Perrigo in fiscal 2014 and between $0.70 and $0.80 accretive in fiscal 2015, including synergies (1).

Closing

Chairman, President and CEO Joseph C. Papa concluded, "While we are pleased with our robust fourth quarter results and the enormous opportunities enabled by the proposed acquisition of Elan, our primary focus remains executing a strong 2014 fiscal year. We are well positioned financially to build on the positive growth and momentum in our core business to create a premier global healthcare company with an industry-leading growth profile."

Conference Call Agenda

The conference call at 10:00 a.m. (ET) will be available live via webcast to interested parties in the investor relations section of the Perrigo website at http://perrigo.investorroom.com/events-webcasts or by phone at 877-248-9413, International 973-582-2737, and reference ID# 13122087. A taped replay of the call will be available beginning at approximately 1:00 p.m. (ET) Thursday, August 15, 2013 until midnight Friday, August 30, 2013. To listen to the replay, dial 855-859-2056, International 404-537-3406, and use access code 13122087.

From its beginnings as a packager of generic home remedies in 1887, Allegan, Michigan-based Perrigo Company has grown to become a leading global provider of quality, affordable healthcare products. Perrigo develops, manufactures and distributes over-the-counter (OTC) and generic prescription (Rx) pharmaceuticals, infant formulas, nutritional products, animal health, dietary supplements and active pharmaceutical ingredients (API). The Company is the world's largest manufacturer of OTC pharmaceutical products for the store brand market. The Company's primary markets and locations of logistics operations have evolved over the years to include the United States, Israel, Mexico, the United Kingdom, India, China and Australia. Visit Perrigo on the Internet (http://www.perrigo.com).

No Offer or Solicitation

THIS ANNOUNCEMENT DOES NOT CONSTITUTE AN OFFER TO SELL, OR AN INVITATION TO SUBSCRIBE FOR OR PURCHASE OR EXCHANGE, ANY SECURITIES OR THE SOLICITATION OF ANY VOTE OR APPROVAL IN ANY JURISDICTION, NOR SHALL THERE BE ANY SALE, ISSUANCE, EXCHANGE OR TRANSFER OF THE SECURITIES REFERRED TO IN THIS ANNOUNCEMENT IN ANY JURISDICTION IN CONTRAVENTION OF APPLICABLE LAW.

Important Additional Information will be Filed with the SEC

New Perrigo will file with the SEC a registration statement on Form S-4, each of Perrigo and Elan will file with the SEC a proxy statement and each of New Perrigo, Perrigo and Elan will file with the SEC other documents with respect to the transactions contemplated by the Transaction Agreement.  In addition, a definitive proxy statement will be mailed to shareholders of Perrigo and Elan.  INVESTORS AND SECURITY HOLDERS OF PERRIGO AND ELAN ARE URGED TO READ THE DEFINITIVE PROXY STATEMENT AND OTHER DOCUMENTS THAT WILL BE FILED WITH THE SEC CAREFULLY AND IN THEIR ENTIRETY WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION.  Investors and security holders will be able to obtain free copies of the registration statement and the proxy statement (when available) and other documents filed with the SEC by New Perrigo, Perrigo and Elan through the website maintained by the SEC at http://www.sec.gov.  Copies of the documents filed with the SEC by New Perrigo and Perrigo will be available free of charge on Perrigo's internet website at www.perrigo.com or by contacting Perrigo's Investor Relations Department at +1-269-686-1709. Copies of the documents filed with the SEC by Elan will be available free of charge on Elan's internet website at www.elan.com or by contacting Elan's Investor Relations Department at +1-800-252-3526.

Participants in the Solicitation

Perrigo, Elan, their respective directors and certain of their executive officers may be considered participants in the solicitation of proxies in connection with the transactions contemplated by the Transaction Agreement, entered into by New Perrigo, Perrigo and Elan on July 28, 2013 (the "Transaction Agreement"). Information about the directors and executive officers of Elan is set forth in its Annual Report on Form 20-F for the fiscal year ended December 31, 2012, which was filed with the SEC on February 12, 2013, its Report on Form 6-K, which was filed with the SEC on February 28, 2013, its Report on Form 6-K, which was filed with the SEC on April 25, 2013 and its Report on Form 6-K, which was filed with the SEC on June 5, 2013. Information about the directors and executive officers of Perrigo is set forth in its Annual Report on Form 10-K for the fiscal year ended June 30, 2012, which was filed with the SEC on August 16, 2012, and its proxy statement for its 2012 annual meeting of stockholders, which was filed with the SEC on September 26, 2012. Other information regarding the participants in the proxy solicitations and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the proxy statement/prospectus and other relevant materials to be filed with the SEC when they become available.

Perrigo and New Perrigo Cautionary Statement Regarding Forward-Looking Statements

This announcement includes certain 'forward looking statements' within the meaning of, and subject to the safe harbor created by, Section 21E of the Securities Exchange Act of 1934, as amended, with respect to the business, strategy and plans of each of Perrigo and New Perrigo, their respective expectations relating to the transactions contemplated by the Transaction Agreement and their respective future financial condition and performance, including estimated synergies. Statements that are not historical facts, including statements about Perrigo's, New Perrigo's or their respective managements' beliefs and expectations, are forward looking statements. Words such as 'believes', 'anticipates', 'estimates', 'expects', 'intends', 'aims', 'potential', 'will', 'would', 'could', 'considered', 'likely', 'estimate' and variations of these words and similar future or conditional expressions are intended to identify forward looking statements but are not the exclusive means of identifying such statements.

Examples of such forward looking statements include, but are not limited to: statements about expected benefits and risks associated with the transactions contemplated by the Transaction Agreement, projections or expectations of profit attributable to shareholders, including estimated synergies, anticipated provisions or write-downs, economic profit, dividends, capital structure or any other financial items or ratios; statements of plans, objectives or goals of Perrigo, New Perrigo, Elan or the combined business following the transactions contemplated by the Transaction Agreement; statements about the future trends in tax or interest rates, liquidity, foreign exchange rates, stock market levels and demographic trends and any impact that those matters may have on Perrigo, New Perrigo, Elan or the combined company following the transactions contemplated by the Transaction Agreement; statements concerning any future Irish, UK, US or other economic or regulatory environment or performance; statements about strategic goals, competition, regulation, regulatory approvals, dispositions and consolidation or technological developments in the healthcare and lifesciences industry; and statements of assumptions underlying such statements.

While Perrigo and New Perrigo believe 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 Perrigo's and New Perrigo's control. By their nature, forward looking statements involve risk and uncertainty because they relate to events and depend upon future circumstances that may or may not occur. Actual results may differ materially from Perrigo's and New Perrigo's current expectations depending upon a number of factors affecting Perrigo's business, New Perrigo's business, Elan's business and risks associated with acquisition transactions. These factors include, among others: the inherent uncertainty associated with financial projections; restructuring in connection with, and successful close of, the transactions contemplated by the Transaction Agreement; subsequent integration of the transactions contemplated by the Transaction Agreement and the ability to recognize the anticipated synergies and benefits of the transactions contemplated by the Transaction Agreement; the receipt of required regulatory approvals for the transactions contemplated by the Transaction Agreement (including the approval of antitrust authorities necessary to complete the transactions contemplated by the Transaction Agreement); access to available financing (including financing for the transactions contemplated by the Transaction Agreement) on a timely basis and on reasonable terms; the risks and uncertainties normally incident to the pharmaceutical industry, including product liability claims and the availability of product liability insurance; market acceptance of and continued demand for Perrigo's, New Perrigo's and Elan's products; changes in tax laws or interpretations that could increase Perrigo's or the combined company's consolidated tax liabilities; and such other risks and uncertainties detailed in Perrigo's periodic public filings with the SEC, including but not limited to those discussed under "Risk Factors" in Perrigo's Form 10-K for the fiscal year ended June 29, 2013, in Perrigo's subsequent filings with the SEC and in other investor communications of Perrigo or New Perrigo from time to time.   

The forward-looking statements in this announcement are made only as of the date hereof, and unless otherwise required by applicable securities laws, each of Perrigo and New Perrigo disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Irish Takeover Rules

The Perrigo directors accept responsibility for all the information contained in this announcement. To the best of the knowledge and belief of the Perrigo directors (who have taken all reasonable care to ensure that such is the case), the information in this announcement is in accordance with the facts and does not omit anything likely to affect the import of such information.

Persons interested in 1% or more of any relevant securities in Perrigo or Elan may from the date of this communication have disclosure obligations under Rule 8.3 of the Irish Takeover Panel Act, 1997, Takeover Rules 2007 (as amended).

No statement in this announcement is intended to constitute a profit forecast or asset valuation for any period, nor should any statements be interpreted to mean that earnings or earnings per share will necessarily be greater or lesser than those for the relevant preceding financial periods for either Perrigo or New Perrigo, as appropriate.

Unless otherwise defined, capitalized terms in this announcement have the meaning given to them in the announcement dated July 29th 2013 made by Perrigo pursuant to rule 2.5 of the Irish Takeover Rules.

Financial Adviser

Barclays, which is authorised by the Prudential Regulation Authority and regulated by the Financial Conduct Authority and the Prudential Regulation Authority in the United Kingdom, is acting exclusively for Perrigo and no one else in connection with the matters described herein and will not be responsible to anyone other than Perrigo for providing the protections afforded to its clients or for providing advice in relation to the matters described in this announcement or any transaction or any other matters referred to herein.

(1) The synergy and earning enhancement statement should not be construed as a profit forecast or interpreted to mean that New Perrigo's earnings in the current or any subsequent financial period, would necessarily match or be greater than or be less than those of Perrigo and / or Elan for the relevant financial period or any other period.

 

PERRIGO COMPANY

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(in millions, except per share amounts)








Fiscal Year Ended


June 29, 2013


June 30, 2012


June 25, 2011







Net sales

$         3,539.8


$         3,173.2


$         2,755.0

Cost of sales

2,259.8


2,077.7


1,810.2

Gross profit

1,280.0


1,095.6


944.9







  Operating expenses






  Distribution

47.5


39.1


34.7

  Research and development

115.2


105.8


89.3

  Selling and administration

426.3


372.7


329.7

  Write-off of in-process research and development

9.0



  Restructuring

2.9


8.8


1.0

Total

600.9


526.4


454.7







Operating income

679.1


569.2


490.2

Interest, net

65.8


60.7


42.3

Other expense (income), net

0.9


(3.5)


(2.7)

Losses on sales of investments

4.7









Income from continuing operations before income taxes

607.7


512.0


450.6

Income tax expense

165.8


119.0


110.0

Income from continuing operations

441.9


393.0


340.6

Income (loss) from discontinued operations, net of tax


8.6


(1.4)

Net income

$            441.9


$            401.6


$            339.2







Earnings (loss) per share(1)






Basic






    Continuing operations

$              4.71


$              4.22


$              3.69

    Discontinued operations


0.09


(0.01)

    Basic earnings per share

$              4.71


$              4.31


$              3.67

Diluted






    Continuing operations

$              4.68


$              4.18


$              3.64

    Discontinued operations


0.09


(0.01)

    Diluted earnings per share

$              4.68


$              4.27


$              3.63







Weighted average shares outstanding






  Basic

93.9


93.2


92.3

  Diluted

94.5


94.1


93.5







Dividends declared per share

$              0.35


$              0.31


$          0.2725













(1) The sum of individual per share amounts may not equal due to rounding.

 

 

PERRIGO COMPANY

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(in millions)








Fiscal Year Ended


June 29,
2013


June 30,
2012


June 25,
2011







Net income

$       441.9


$       401.6


$       339.2

  Other comprehensive income (loss):






    Change in fair value of derivative financial instruments, net of tax

6.0


(9.4)


(0.8)

    Foreign currency translation adjustments

30.0


(76.7)


81.7

    Change in fair value of investment securities, net of tax

1.3


(1.0)


3.1

    Post-retirement liability adjustments, net of tax

0.3


(0.6)


(0.2)

  Other comprehensive income (loss), net of tax

37.6


(87.6)


83.9

Comprehensive income

$       479.6


$       314.0


$       423.0







 

 

PERRIGO COMPANY

CONSOLIDATED BALANCE SHEETS

(in millions or as otherwise specified)






June 29,
2013


June 30,
2012

Assets




Current assets




    Cash and cash equivalents

$                   779.9


$                 602.5

    Accounts receivable, net

651.9


572.6

    Inventories

703.9


547.5

    Current deferred income taxes

47.1


45.7

    Income taxes refundable

6.1


1.0

    Prepaid expenses and other current assets

48.0


26.6

        Total current assets

2,236.9


1,795.9

Property and equipment




    Land

36.0


40.4

    Buildings

390.7


343.3

    Machinery and equipment

863.7


735.2


1,290.4


1,118.8

    Less accumulated depreciation

(608.9)


(540.5)


681.4


578.4

Goodwill and other indefinite-lived intangible assets

1,174.1


820.1

Other intangible assets, net

1,157.6


729.3

Non-current deferred income taxes

20.3


13.4

Other non-current assets

80.6


87.0


$                5,350.8


$               4,024.0

Liabilities and Shareholders' Equity




Current liabilities




    Accounts payable

$                   382.0


$                 317.3

    Short-term debt

5.0


0.1

    Payroll and related taxes

82.1


89.9

    Accrued customer programs

131.7


116.1

    Accrued liabilities

95.7


76.4

    Accrued income taxes

11.6


12.9

    Current deferred income taxes

0.2


    Current portion of long-term debt

41.2


40.0

        Total current liabilities

749.4


652.7

Non-current liabilities




    Long-term debt, less current portion

1,927.8


1,329.2

    Non-current deferred income taxes

127.8


24.1

    Other non-current liabilities

213.1


165.3

        Total non-current liabilities

2,268.8


1,518.7

Shareholders' Equity




    Controlling interest:




        Preferred stock, without par value, 10 million shares authorized


        Common stock, without par value, 200 million shares authorized

538.5


504.7

        Accumulated other comprehensive income

77.0


39.4

        Retained earnings

1,715.9


1,306.9


2,331.4


1,851.0

Noncontrolling interest

1.2


1.6

        Total shareholders' equity

2,332.6


1,852.6


$                 5,350.8


$              4,024.0

Supplemental Disclosures of Balance Sheet Information




         Allowance for doubtful accounts

$                        2.1


$                     2.6

        Working capital

$                 1,487.5


$              1,143.2

        Preferred stock, shares issued and outstanding


        Common stock, shares issued and outstanding

94.1


93.5





 

PERRIGO COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)








Fiscal Year Ended


June 29,
2013


June 30,
2012


June 25,
2011

Cash Flows From (For) Operating Activities






  Net income

$            441.9


$            401.6


$              339.2

  Adjustments to derive cash flows






      Write-off of in-process research and development

9.0



      Gain on sale of pipeline development projects


(3.5)


      Losses on sales of investments

4.7



      (Gain) loss on sale of business


(8.6)


2.2

      Restructuring and asset impairment

2.9


8.7


1.0

      Depreciation and amortization

160.2


135.3


102.9

      Share-based compensation

18.4


19.0


15.4

      Income tax benefit from exercise of stock options

(1.4)


(1.8)


(0.6)

      Excess tax benefit of stock transactions

(15.7)


(12.9)


(17.2)

      Deferred income taxes

5.7


27.5


(56.1)

Subtotal

625.6


565.2


386.7

Changes in operating assets and liabilities, net of asset and business acquisitions and disposition






      Accounts receivable

(37.0)


(49.3)


(107.2)

      Inventories

(94.6)


5.4


(30.4)

      Accounts payable

6.5


(23.6)


57.8

      Payroll and related taxes

(11.9)


5.0


0.6

      Accrued customer programs

12.6


(1.6)


31.4

      Accrued liabilities

8.4


4.2


(32.3)

      Accrued income taxes

28.9


13.7


56.2

      Other

15.3


(5.7)


11.2

Subtotal

(71.8)


(51.8)


(12.8)

            Net cash from operating activities

553.8


513.4


374.0

Cash Flows (For) From Investing Activities






    Acquisitions of businesses, net of cash acquired

(852.3)


(582.3)


2.6

    Additions to property and equipment

(104.1)


(120.2)


(99.4)

    Proceeds from sale of intangible assets and pipeline development projects


10.5


    Proceeds (return of consideration) from sale of business


8.6


(3.6)

    Acquisitions of assets


(0.8)


(10.8)

    Proceeds from sale of securities

8.6



0.6

          Net cash for investing activities

(947.8)


(684.1)


(110.6)

Cash Flows (For) From Financing Activities






    Borrowings (Repayments) of short-term debt, net

5.0


(2.7)


(6.2)

    Borrowings of long-term debt

637.3


1,089.2


150.0

    Repayments of long-term debt

(40.0)


(610.0)


(195.0)

    Deferred financing fees

(6.0)


(5.1)


(5.5)

    Excess tax benefit of stock transactions

15.7


12.9


17.2

    Issuance of common stock

10.7


11.6


14.3

    Repurchase of common stock

(12.4)


(8.2)


(8.3)

    Cash dividends

(33.0)


(29.0)


(25.3)

           Net cash from (for) financing activities

577.2


458.7


(58.8)

Effect of exchange rate changes on cash

(5.8)


4.4


(4.3)

           Net increase in cash and cash equivalents

177.4


292.4


200.3

Cash and cash equivalents, beginning of period

602.5


310.1


109.8

Cash and cash equivalents, end of period

$            779.9


$            602.5


$              310.1

Supplemental Disclosures of Cash Flow Information






    Cash paid/received during the year for:






        Interest paid

$                58.5


$               53.7


$                47.5

        Interest received

$                  3.9


$                 4.0


$                  3.7

        Income taxes paid

$              133.2


$               82.3


$              115.6

        Income taxes refunded

$                  1.3


$                 0.9


$                  1.4







 

PERRIGO COMPANY

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY AND COMPREHENSIVE INCOME

(in millions, except per share amounts)



Common Stock
Issued


Accumulated
Other
Comprehensive
Income (Loss)


Comprehensive
Income (Loss)


Retained
Earnings


Shares


Amount


Balance at June 26, 2010

91.7


$            428.5


$                   43.2


$              222.1


$        620.4

Net income




339.2


339.2

Accumulated other comprehensive income (loss):










    Change in fair value of derivative financial instruments, net of $0.4 tax



(0.8)


(0.8)


    Foreign currency translation adjustments



81.7


81.7


    Change in fair value of investment securities



3.1


3.1


    Post-retirement liability adjustments, net of $0.1 tax



(0.2)


(0.2)












Issuance of common stock under:










    Stock options

0.8


14.3




    Restricted stock plan

0.4





Compensation for stock options


3.8




Compensation for restricted stock


11.6




Cash dividends, $0.2725 per share





(25.3)

Tax effect from stock transactions


17.8




Repurchases of common stock

(0.1)


(8.3)




Balance at June 25, 2011

92.8


467.7


127.1


423.0


934.3

Net income




401.6


401.6

Accumulated other comprehensive income (loss):










     Change in fair value of derivative financial instruments, net of $5.1 tax



(9.4)


(9.4)


     Foreign currency translation adjustments



(76.7)


(76.7)


     Change in fair value of investment securities



(1.0)


(1.0)


     Post-retirement liability adjustments, net of $0.3 tax



(0.6)


(0.6)












Issuance of common stock under:










    Stock options

0.5


11.6




    Restricted stock plan

0.3





Compensation for stock options


5.0




Compensation for restricted stock


14.0




Cash dividends, $0.31 per share





(29.0)

Tax effect from stock transactions


14.7




Repurchases of common stock

(0.1)


(8.2)




Balance at June 30, 2012

93.5


504.7


39.4


314.0


1,306.9

Net income




441.9


441.9

Accumulated other comprehensive income (loss):










    Change in fair value of derivative financial instruments, net of $3.2 tax



6.0


6.0


    Foreign currency translation adjustments



30.0


30.0


    Change in fair value of investment securities



1.3


1.3


    Post-retirement liability adjustments, net of $0.2 tax



0.3


0.3












Issuance of common stock under:










    Stock options

0.4


10.7




    Restricted stock plan

0.4





Compensation for stock options


6.1




Compensation for restricted stock


12.3




Cash dividends, $0.35 per share





(33.0)

Tax effect from stock transactions


17.2




Repurchases of common stock

(0.1)


(12.4)




Balance at June 29, 2013

94.1


$            538.5


$                   77.0


$              479.6


$    1,715.9











 

 

 

Table I

PERRIGO COMPANY

RECONCILIATION OF NON-GAAP MEASURES

(in millions, except per share amounts)

(unaudited)


















Three Months Ended





Consolidated

June 29, 2013


June 30, 2012


% Change


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP


As Adjusted

Net sales

$         967.2


$                —


$          967.2


$         831.8


$                —


$         831.8


16 %


16 %

Cost of sales

611.0


23.9

 (a,b) 

587.1


537.9


13.4

 (a) 

524.5


14 %


12 %

Gross profit

356.2


23.9


380.1


293.9


13.4


307.3


21 %


24 %

















Operating expenses
















    Distribution

12.5



12.5


9.6



9.6


30 %


30 %

    Research and development

30.9



30.9


27.0


0.8

 (f) 

26.3


14 %


18 %

    Selling and administration

120.8


9.3

 (a,c) 

111.5


94.6


5.0

 (a) 

89.6


28 %


24 %

    Write-off of in-process research and development

9.0


9.0

 (d) 






    Restructuring

2.9


2.9

 (e) 


1.7


1.7

 (g) 


73 %


Total

176.1


21.2


154.9


132.9


7.5


125.5


32 %


23 %

















Operating income

180.1


45.1


225.2


160.9


20.9


181.8


12 %


24 %

Interest, net

18.6



18.6


15.9



15.9


17 %


17 %

Other expense, net

0.1



0.1


0.7



0.7


(90)%


(90)%

Income from continuing operations before income taxes

161.4


45.1


206.6


144.3


20.9


165.2


12 %


25 %

Income tax expense

43.0


15.5

 (m) 

58.5


37.3


7.0

 (m) 

44.3


15 %


32 %

Income from continuing operations

$         118.5


$            29.6


$          148.1


$         107.1


$            13.9


$         120.9


11 %


22 %

















Diluted earnings per share from continuing operations

$           1.25




$            1.57


$           1.14




$           1.28


10 %


23 %

















Diluted weighted average shares outstanding

94.6




94.6


94.3




94.3





















Selected ratios as a percentage of net sales
















    Gross profit

36.8 %




39.3 %


35.3 %




36.9 %





    Operating expenses

18.2 %




16.0 %


16.0 %




15.1 %





    Operating income

18.6 %




23.3 %


19.3 %




21.9 %






































Fiscal Year Ended





Consolidated

June 29, 2013


June 30, 2012


% Change


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP


As Adjusted

Net sales

$       3,539.8


$                —


$        3,539.8


$      3,173.2


$                —


$       3,173.2


12 %


12 %

Cost of sales

2,259.8


81.1

 (a,h) 

2,178.7


2,077.7


82.2

 (a,j) 

1,995.4


9 %


9 %

Gross profit

1,280.0


81.1


1,361.1


1,095.6


82.2


1,177.8


17 %


16 %

















Operating expenses
















    Distribution

47.5



47.5


39.1



39.1


21 %


21 %

    Research and development

115.2



115.2


105.8


(2.8)

 (f,k) 

108.5


9 %


6 %

    Selling and administration

426.3


33.2

 (a,i) 

393.1


372.7


29.1

 (a,l) 

343.6


14 %


14 %

    Write-off of in-process research and development

9.0


9.0

 (d) 






    Restructuring

2.9


2.9

 (e) 


8.8


8.8

 (g) 


(67)%


Total

600.9


45.1


555.8


526.4


35.1


491.3


14 %


13 %

















Operating income

679.1


126.2


805.3


569.2


117.4


686.6


19 %


17 %

Interest, net

65.8



65.8


60.7



60.7


8 %


8 %

Other expense (income), net

0.9



0.9


(3.5)



(3.5)


(126)%


(126)%

Losses on sales of investments

4.7


4.7







Income from continuing operations before income taxes

607.7


130.9


738.6


512.0


117.4


629.3


19 %


17 %

Income tax expense

165.8


43.1

 (m) 

208.9


119.0


41.0

 (m) 

160.0


39 %


31 %

Income from continuing operations

$         441.9


$            87.8


$          529.7


$         393.0


$            76.4


$         469.4


12 %


13 %

















Diluted earnings per share from continuing operations

$           4.68




$            5.61


$           4.18




$           4.99


12 %


12 %

















Diluted weighted average shares outstanding

94.5




94.5


94.1




94.1





















Selected ratios as a percentage of net sales
















    Gross profit

36.2 %




38.5 %


34.5 %




37.1 %





    Operating expenses

17.0 %




15.7 %


16.6 %




15.5 %





    Operating income

19.2 %




22.8 %


17.9 %




21.6 %





















* Amounts may not sum or cross-foot due to rounding
















(a) Acquisition-related amortization
















(b) Inventory step-up of $1.2 million













(c) Acquisition and other integration-related costs of $3.0 million















(d) Write-off of in-process R&D related to the Paddock acquisition













(e) Restructuring charges related to Velcera
















(f) Net charge related to acquired R&D and proceeds from the sale of IPR&D projects













(g) Restructuring charges related to Florida
















(h) Inventory step-ups of $10.8 million
















(i) Acquisition and other integration-related costs of $9.5 million













(j) Inventory step-up of $27.2 million













(k) Proceeds from sale of pipeline development projects of $3.5 million













(l) Acquisition and severance costs of $9.4 million















(m) Total tax effect for non-GAAP pre-tax adjustments















 

 

Table II

PERRIGO COMPANY

REPORTABLE SEGMENTS

RECONCILIATION OF NON-GAAP MEASURES

(in millions)

(unaudited)








Three Months Ended





Consumer Healthcare

June 29, 2013


June 30, 2012


% Change


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP


As Adjusted

Net sales

$          562.5


$                 -


$         562.5


$          484.0


$                 -


$           484.0


16 %


16 %

Cost of sales

363.4


3.2

(a)

360.2


330.8


1.0

(a)

329.8


10 %


9 %

Gross profit

199.1


3.2


202.3


153.2


1.0


154.2


30 %


31 %

Operating expenses

97.2


7.6

(a,b)

89.6


68.7


1.4

(a)

67.3


41 %


33 %

Operating income

$          101.9


$             10.8


$         112.7


$            84.5


$               2.4


$             86.9


21 %


30 %

















Selected ratios as a percentage of net sales
















      Gross profit

35.4 %




36.0 %


31.6 %




31.9 %





      Operating expenses

17.3 %




15.9 %


14.2 %




13.9 %





      Operating income

18.1 %




20.0 %


17.5 %




18.0 %






















Fiscal Year Ended





Consumer Healthcare

June 29, 2013


June 30, 2012


% Change


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP


As Adjusted

Net sales

$       2,089.0


$                 -


$      2,089.0


$       1,815.8


$                 -


$         1,815.8


15 %


15 %

Cost of sales

1,405.2


18.6

(a,c)

1,386.6


1,244.0


4.0

(a)

1,240.0


13 %


12 %

Gross profit

683.8


18.6


702.4


571.8


4.0


575.8


20 %


22 %

Operating expenses

320.6


12.1

(a,b)

308.5


256.5


5.3

(a)

251.2


25 %


23 %

Operating income

$          363.2


$             30.6


$         393.8


$          315.3


$               9.3


$           324.6


15 %


21 %

















Selected ratios as a percentage of net sales
















      Gross profit

32.7 %




33.6 %


31.5 %




31.7 %





      Operating expenses

15.3 %




14.8 %


14.1 %




13.8 %





      Operating income

17.4 %




18.9 %


17.4 %




17.9 %






















Three Months Ended





Nutritionals

June 29, 2013


June 30, 2012


% Change


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP


As Adjusted

Net sales

$          149.7


$                 -


$         149.7


$          135.3


$                 -


$           135.3


11 %


11 %

Cost of sales

109.5


3.1

(a)

106.5


98.1


3.0

(a)

95.1


12 %


12 %

Gross profit

40.1


3.1


43.2


37.2


3.0


40.2


8 %


7 %

Operating expenses

23.0


4.3

(a)

18.7


25.4


5.3

(a,e)

20.1


(10)%


(7)%

Operating income

$            17.2


$               7.3


$           24.5


$            11.8


$               8.3


$             20.1


45 %


22 %

















Selected ratios as a percentage of net sales
















      Gross profit

26.8 %




28.9 %


27.5 %




29.7 %





      Operating expenses

15.3 %




12.5 %


18.8 %




14.8 %





      Operating income

11.5 %




16.4 %


8.7 %




14.9 %






















Fiscal Year Ended





Nutritionals

June 29, 2013


June 30, 2012


% Change


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP


As Adjusted

Net sales

$          508.4


$                 -


$         508.4


$          501.0


$                 -


$           501.0


1 %


1 %

Cost of sales

381.3


12.2

(a)

369.1


375.7


14.9

(a)

360.8


1 %


2 %

Gross profit

127.1


12.2


139.3


125.3


14.9


140.3


1 %


(1)%

Operating expenses

91.9


17.0

(a)

74.9


99.9


23.2

(a,f)

76.7


(8)%


(2)%

Operating income

$            35.2


$             29.2


$           64.4


$            25.4


$             38.1


$             63.6


38 %


1 %

















Selected ratios as a percentage of net sales
















       Gross profit

25.0 %




27.4 %


25.0 %




28.0 %





       Operating expenses

18.1 %




14.7 %


19.9 %




15.3 %





       Operating income

6.9 %




12.7 %


5.1 %




12.7 %






















Three Months Ended





Rx Pharmaceuticals

June 29, 2013


June 30, 2012


% Change


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP


As Adjusted

Net sales

$          194.7


$                 -


$         194.7


$          157.0


$                 -


$           157.0


24 %


24 %

Cost of sales

102.4


16.7

(a)

85.7


84.5


8.5

(a)

76.0


21 %


13 %

Gross profit

92.3


16.7


109.0


72.5


8.5


81.0


27 %


35 %

Operating expenses

35.1


9.1

(a,d)

25.9


20.7


0.8

(g)

19.9


70 %


30 %

Operating income

$            57.2


$             25.8


$           83.0


$            51.8


$               9.3


$             61.1


10 %


36 %

















Selected ratios as a percentage of net sales
















      Gross profit

47.4 %




56.0 %


46.2 %




51.6 %





      Operating expenses

18.0 %




13.3 %


13.2 %




12.7 %





      Operating income

29.4 %




42.7 %


33.0 %




38.9 %





















* Amounts may not sum or cross-foot due to rounding















(a) Acquisition-related amortization
















(b) Restructuring and other integration-related charges of $5.6 million related to Velcera










(c) Inventory step-up of $7.7 million













(d) Write-off of in-process R&D of $9.0 million related to the Paddock acquisition













(e) Restructuring charges of $1.7 million related to Florida















(f) Restructuring charges of $8.8 million related to Florida















(g) Net charge related to acquired R&D and proceeds from the sale of IPR&D projects










(h) Inventory step-up of $3.1 million













(i) Severance costs of $1.5 million













(j) Inventory step-up of $27.2 million













(k) Proceeds from sale of pipeline development projects of $3.5 million












(l) Severance costs of $3.8 million
















































 

Table II (Continued)

PERRIGO COMPANY

REPORTABLE SEGMENTS

RECONCILIATION OF NON-GAAP MEASURES

(in millions)

(unaudited)


















Fiscal Year Ended





Rx Pharmaceuticals

June 29, 2013


June 30, 2012


% Change


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP


As Adjusted

Net sales

$            709.5


$                -


$             709.5


$          617.4


$              -


$          617.4


15 %


15 %

Cost of sales

348.0


46.7

(a,h)

301.3


328.8


59.6

(a,j)

269.2


6 %


12 %

Gross profit

361.5


46.7


408.2


288.6


59.6


348.2


25 %


17 %

Operating expenses

98.3


10.7

(a,d,i)

87.6


75.1


1.0

(g,k,l)

74.1


31 %


18 %

Operating income

$            263.2


$             57.4


$             320.6


$          213.5


$           60.6


$          274.1


23 %


17 %

















Selected ratios as a percentage of net sales
















      Gross profit

50.9 %




57.5 %


46.7 %




56.4 %





      Operating expenses

13.9 %




12.3 %


12.2 %




12.0 %





      Operating income

37.1 %




45.2 %


34.6 %




44.4 %






















Three Months Ended





API

June 29, 2013


June 30, 2012


% Change


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP


As Adjusted

Net sales

$             40.9


$                -


$              40.9


$            38.4


$              -


$            38.4


6 %


6 %

Cost of sales

22.2


0.5

(a)

21.7


12.8


0.5

(a)

12.3


74 %


77 %

Gross profit

18.7


0.5


19.2


25.7


0.5


26.2


(27)%


(27)%

Operating expenses

8.7



8.7


8.2



8.2


6 %


6 %

Operating income

$             10.0


$               0.5


$              10.5


$            17.5


$             0.5


$            18.0


(43)%


(42)%

















Selected ratios as a percentage of net sales
















      Gross profit

45.7 %




46.9 %


66.8 %




68.1 %





      Operating expenses

21.2 %




21.2 %


21.2 %




21.2 %





      Operating income

24.5 %




25.7 %


45.6 %




46.8 %






















Fiscal Year Ended





API

June 29, 2013


June 30, 2012


% Change


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP


As Adjusted

Net sales

$            159.3


$                -


$             159.3


$          165.8


$              -


$          165.8


(4)%


(4)%

Cost of sales

75.4


2.0

(a)

73.5


79.7


2.0

(a)

77.7


(5)%


(5)%

Gross profit

83.8


2.0


85.8


86.1


2.0


88.1


(3)%


(3)%

Operating expenses

35.0



35.0


32.2



32.2


8 %


8 %

Operating income

$             48.9


$               2.0


$              50.8


$            53.9


$             2.0


$            55.9


(9)%


(9)%

















Selected ratios as a percentage of net sales
















      Gross profit

52.6 %




53.9 %


51.9 %




53.1 %





      Operating expenses

21.9 %




21.9 %


19.4 %




19.4 %





      Operating income

30.7 %




31.9 %


32.5 %




33.7 %






















Three Months Ended





Other

June 29, 2013


June 30, 2012


% Change


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP


As Adjusted

Net sales

$             19.5


$                -


$              19.5


$            17.0


$              -


$            17.0


14 %


14 %

Cost of sales

13.4


0.4

(a)

13.0


11.7


0.4

(a)

11.3


15 %


15 %

Gross profit

6.0


0.4


6.5


5.4


0.4


5.8


12 %


12 %

Operating expenses

5.4



5.4


5.4



5.4


(1)%


(1)%

Operating income (loss)

$               0.7


$               0.4


$                1.1


$            (0.0)


$             0.4


$              0.4



203 %

















Selected ratios as a percentage of net sales
















      Gross profit

31.1 %




33.3 %


31.6 %




33.9 %





      Operating expenses

27.6 %




27.6 %


31.8 %




31.8 %





      Operating income (loss)

3.5 %




5.7 %


(0.2)%




2.1 %






















Fiscal Year Ended





Other

June 29, 2013


June 30, 2012


% Change


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP*


Non-GAAP Adjustments*


As Adjusted*


GAAP


As Adjusted

Net sales

$             73.6


$                -


$              73.6


$            73.3


$              -


$            73.3


0 %


0 %

Cost of sales

49.8


1.7

(a)

48.2


49.5


1.7

(a)

47.8


1 %


1 %

Gross profit

23.8


1.7


25.4


23.8


1.7


25.5


(0)%


(0)%

Operating expenses

20.3



20.3


21.7



21.7


(6)%


(6)%

Operating income

$               3.4


$               1.7


$                5.1


$             2.0


$             1.7


$              3.7


69 %


37 %

















Selected ratios as a percentage of net sales
















      Gross profit

32.3 %




34.5 %


32.4 %




34.7 %





      Operating expenses

27.6 %




27.6 %


29.7 %




29.7 %





      Operating income

4.6 %




6.9 %


2.8 %




5.1 %





















* Amounts may not sum or cross-foot due to rounding















(a) Acquisition-related amortization
















(b) Restructuring and other integration-related charges of $5.6 million related to Velcera











(c) Inventory step-up of $7.7 million













(d) Write-off of in-process R&D of $9.0 million related to the Paddock acquisition











(e) Restructuring charges of $1.7 million related to Florida















(f) Restructuring charges of $8.8 million related to Florida















(g) Net charge related to acquired R&D and proceeds from the sale of IPR&D projects











(h) Inventory step-up of $3.1 million













(i) Severance costs of $1.5 million













(j) Inventory step-up of $27.2 million













(k) Proceeds from sale of pipeline development projects of $3.5 million













(l) Severance costs of $3.8 million
































 

Table III


PERRIGO COMPANY


FY 2014 GUIDANCE AND FY 2013 EPS


RECONCILIATION OF NON-GAAP MEASURES


(unaudited)










Fiscal 2014 Guidance



FY14 reported diluted EPS range (1)


$5.51 - $5.76



    Acquisition-related amortization (1,2)


0.84



FY14 adjusted diluted EPS range (1)


$6.35 - $6.60















Fiscal 2013



FY13 reported diluted EPS


$4.68



    Acquisition-related amortization (2)


0.668



    Charges associated with inventory step-ups


0.077



    Charges associated with acquisition, severance and other integration-related costs


0.061



    Charge associated with write-off of in-process R&D


0.059



    Losses on sales of investments


0.047



    Charge associated with restructuring


0.018



FY13 adjusted diluted EPS


$5.61








(1) Does not include any estimate related to the Elan transaction.


(2) Amortization of acquired intangible assets related to business combinations and asset acquisitions.






 

SOURCE Perrigo



RELATED LINKS
http://www.perrigo.com

Custom Packages

Browse our custom packages or build your own to meet your unique communications needs.

Start today.

 

PR Newswire Membership

Fill out a PR Newswire membership form or contact us at (888) 776-0942.

Learn about PR Newswire services

Request more information about PR Newswire products and services or call us at (888) 776-0942.