Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Perrigo Company plc Reports Record Fiscal Third Quarter Net Sales, Adjusted Net Income, Adjusted Margins, And Operating Cash Flow

      Company Provides Guidance for Calendar Year 2015 and Three-Year Organic Net Sales Growth Rate Goals


      News provided by

      Perrigo Company plc

      Apr 21, 2015, 04:03 ET

      Share this article

      Share this article


      DUBLIN, April 21, 2015 /PRNewswire/ --

      Third Quarter FY 2015 Highlights:

      • Delivered record fiscal third quarter net sales of $1.05 billion.
      • Excluding the effect of the pre-closing debt and equity issuances related to the Omega Pharma (Omega) acquisition, fiscal third quarter adjusted net income increased 41% to a third quarter record of $249 million, with adjusted diluted earnings per share of $1.85 also up 41%.
      • Reported fiscal third quarter GAAP net loss of $95 million and GAAP diluted loss per share of $0.67 driven by Omega-related charges.
      • Achieved record fiscal third quarter adjusted gross margin of 45.7% (GAAP gross margin of 36.1%) and record adjusted operating margin of 29.8% (GAAP operating margin of 19.0%).
      • Generated record third quarter operating cash flow of $268 million.

      Outlook:

      • The Company expects calendar year 2015 adjusted earnings per diluted share range of $7.50 to $8.00, an increase of 20% to 28% over calendar 2014 adjusted earnings per share.
      • Perrigo's calendar 2014 to 2017 three-year compound annual growth rate goal for consolidated organic net sales is 5-10%.

      Perrigo Company plc (NYSE: PRGO; TASE) today announced results for its third quarter ended March 28, 2015.

      Chairman, President and CEO Joseph C. Papa commented, "Our results - highlighted by record fiscal third quarter net sales, adjusted net income, adjusted margins and operating cash flow - are evidence of the strength of both our management team and our unique business model.  We delivered over 40% growth in adjusted net income.  Now, with the successful completion of the Omega acquisition on March 30, Perrigo is a top 5 global OTC company, better positioned than ever to deliver on our leading market positions, unrivaled global manufacturing and distribution capabilities, unparalleled customer relationships, and broad portfolio of products to continue to deliver superior value for shareholders.  Our confidence in the future, as consumers around the world increasingly seek greater choice and value in their healthcare, is reflected in the guidance we are providing today."

      Refer to Tables I, II and III 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 summarized in the attached Consolidated Statements of Operations, Balance Sheets and Cash Flows.

      Perrigo Company plc
      (in millions, except per share amounts)
      (see the attached Table I for reconciliation to GAAP numbers)
      (YoY % Change may not calculate due to rounding)






      Fiscal 2015

      Fiscal 2014



      Third Quarter
      Ended

      Third Quarter
      Ended

      YoY


      3/28/2015

      3/29/2014

      % Change

      Net Sales

      $1,049.1

      $1,004.2

      4

      %

      Reported Net Income

      $(94.9)

      $48.1

      -297

      %

      Adjusted Net Income

      $248.5

      $176.2

      41

      %

      Reported Diluted EPS

      $(0.67)

      $0.36

      -286

      %

      Adjusted Diluted EPS

      $1.85

      $1.31

      41

      %

      Reported Diluted Shares

      140.8

      134.3


      5

      %

      Adjusted Diluted Shares

      134.5

      134.3


      —

      %

      Third Quarter Results

      Net sales in the quarter were $1.05 billion, an increase of 4% over the third quarter of fiscal 2014, primarily attributable to $81 million in new product sales and $29 million in incremental royalty sales of Tysabri®. This increase was offset partially by $23 million in discontinued products, $21 million of unfavorable foreign currency movements, and lower sales volumes in VMS and Consumer Healthcare contract manufacturing.

      Excluding charges as outlined in Table I at the end of this release, third quarter fiscal 2015 adjusted net income increased 41% to $249 million or $1.85 per diluted share versus $1.31 for the same period last year.

      Segment Results

      Consumer Healthcare

      Net sales were $537 million, flat with the prior year, reflecting new product sales of $25 million and an increase in sales of existing products of $28 million (primarily in the cough/cold, smoking cessation and analgesics categories). These increases were offset by a number of factors including a decline of $13 million in contract (OTC contract manufacturing categories), discontinued products of $13 million and $7 million in unfavorable foreign currency movements.

      Adjusted gross profit percent to sales grew 90 basis points as a result of manufacturing efficiencies, purchasing savings and improved product mix.

      Adjusted operating income of $102 million improved $10 million, or 11%, compared to the prior year due to 90 basis points improvement in operating profit and lower selling expenses.

      Nutritionals

      Net sales of $130 million, a decrease of $8 million over the prior year, included new product sales of $16 million, discontinued products of $9 million and $11 million in lower year-over-year sales in the VMS category.

      Third quarter adjusted gross profit percent to sales grew 170 basis points due to product mix, manufacturing efficiencies and a $2 million insurance recovery in the quarter.

      Adjusted operating income of $18 million improved $2 million, or 11%, compared to the prior year.

      Rx Pharmaceuticals

      Net sales of $252 million, an increase of $28 million over the prior year, were driven by new product sales of $40 million. The results were driven by the successful launches of clobetasol spray and testosterone 1.0%.  Adjusted gross profit percent to sales increased 520 basis points as a result of higher margin new product sales and pricing initiatives enacted in the first quarter of fiscal 2015.

      Adjusted operating income of $120 million improved $20 million, or 20%, compared to the prior year despite a $6 million investment in the specialty pharmaceuticals sales force.

      API

      Net sales of $31 million, a decrease of $1 million over the prior year, includes $2 million in unfavorable changes in foreign currency movements.  Adjusted operating income of $11 million improved by $4 million, or 51%, due to product mix and management's actions to contain costs during the quarter.

      Specialty Sciences

      The Company recognized $82 million of royalty revenue related to Biogen's global sales of its Multiple Sclerosis drug Tysabri®. The increase over fiscal 2014 was driven by the higher royalty rate of 18% this year versus 12% last year and the absence of an R&D project.

      Segment Reporting and Fiscal Year-End Change     

      As disclosed on the Form 8-K dated December 18, 2014, Perrigo Company plc is changing its fiscal year-end to begin on January 1 and end on December 31 of each year, starting on January 1, 2016. Beginning with this earnings release, full year guidance will be provided on a calendar year basis. In conjunction with the closing of Omega, the Company changed its reporting segments to better align with the Company's organizational structure. These organizational changes were made to optimize the Company's structure to better serve customers. The Company's new reporting segments will be:

      • Consumer Healthcare, which will include the legacy Consumer Healthcare business and the legacy Nutritionals (infant nutrition and VMS) business to create one consumer facing segment. This segment will also include the legacy Israel Pharmaceuticals and Diagnostics business, previously reported in the "Other" category.
      • Branded Consumer Healthcare, which will comprise the newly acquired Omega business.
      • Rx Pharmaceuticals, which will continue to comprise the legacy Rx Pharmaceuticals business.
      • Specialty Sciences, which will continue to comprise royalties from Tysabri®.
      • Other, which will comprise the legacy Active Pharmaceutical Ingredients (API) business.

      The changes to the fiscal year end and reporting segments have no impact on the Company's historical consolidated financial position, results of operations, or cash flows. In order to aid in comparability to historical financial data, the Company has recast selected financial statements and metrics utilizing the new calendar fiscal year and reporting segments. A current report on Form 8-K containing this information will be issued today.

      Forward-Looking Guidance

      In conjunction with the conversion to a calendar year reporting cycle and the acquisition of Omega, Perrigo is issuing forward-looking consolidated calendar 2015 guidance(1) of:

      • Net sales between $5.4 billion and $5.7 billion.
      • Adjusted distribution, selling, general and administrative expenses as a percent of total net sales of approximately 17.5%.
      • Adjusted research and development (R&D) expense as a percent of total net sales of approximately 3.5%.
      • Adjusted operating margin as a percent of total net sales of approximately 27%.
      • Operating cash flow of approximately $1.2 billion.
      • Capital expenditures between $125 million and $155 million.
      • Interest expense of approximately $170 million.
      • Adjusted effective tax rate of approximately 17%.
      • Adjusted earnings per diluted share between $7.50 and $8.00.

      On a segment basis:

      • Consumer Healthcare net sales are expected to represent approximately 50% of consolidated net sales.
      • Branded Consumer Healthcare net sales are expected to represent approximately 20% of consolidated net sales.(1)
      • Rx Pharmaceuticals net sales are expected to represent approximately 20% of consolidated net sales.

      (1) Omega is included in the above guidance from the March closing, or 9 months, translated at €1 = 1.09 USD.

      Perrigo's calendar 2014 to 2017 three-year compound annual growth rate goal for consolidated organic net sales is 5-10%.   This goal applies with or without Omega proforma for calendar 2014 translated at a constant currency rate for all periods.

      Non-GAAP guidance for calendar 2015 excludes amortization of intangibles, restructuring, and unusual litigation charges, along with transaction and financing costs related to the Omega acquisition.  At this time, a reconciliation to GAAP for these measures for calendar 2015 is not available without unreasonable effort.  The Company expects that the unavailable reconciling items, which primarily include the amortization of intangibles and non-cash charges related to Omega, along with other expenses not related to our core operations, which may be related to the integration of Omega, the Company's change in fiscal year and a recent indication of interest for the acquisition of the Company, could significantly impact its financial results.

      A conference call will be begin at 5:00 p.m. (ET) 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#31717586. A taped replay of the call will be available beginning at approximately 8:30 p.m. (ET) on April 21, 2015 until midnight on May 7, 2015. To listen to the replay, dial 855-859-2056, International 404-537-3406, and use access code 31717586.

      Perrigo Company plc, a top five global over-the-counter (OTC) consumer goods and pharmaceutical company, offers consumers and customers high quality products at affordable prices. From its beginnings in 1887 as a packager of generic home remedies, Perrigo, headquartered in Ireland, has grown to become the world's largest manufacturer of OTC products and supplier of infant formulas for the store brand market. The Company is also a leading provider of branded OTC products, generic extended topical prescription products and receives royalties from Multiple Sclerosis drug Tysabri®. Perrigo provides "Quality Affordable Healthcare Products®" across a wide variety of product categories and geographies primarily in North America, Europe, and Australia, as well as other key markets including Israel and China. Visit Perrigo online at (http://www.perrigo.com).

      Certain statements in this presentation are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor created thereby. 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," "plan," "anticipate," "intend," "believe," "estimate," "predict," "potential" 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 future actions that may be taken by Mylan in furtherance of its unsolicited proposal.  These and other important factors, including those discussed under "Risk Factors" in the Perrigo Company's Form 10-K for the year ended June 28, 2014, as well as the Company's subsequent filings with the 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 presentation 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.

      This press release contains non-GAAP measures.  The reconciliation of those measures to the most comparable GAAP measures is included at the end of this press release.  A copy of this press release, including the reconciliations, is available on our website at www.perrigo.com.

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

      Sources of Information and Bases of Calculation

      The relevant bases of calculation and sources of information are set out below and provided in the order in which the information appears in the announcement. Where such information is repeated in the announcement the underlying sources and bases are not repeated.

      The Perrigo forecasts and goals included in this announcement are derived from Perrigo's long-range plans (LRP) and documents produced to support the long-range planning process.

      The forecast for product category and new product sales forecasts and goals in this announcement are consistent with the LRP for the periods presented, which is at constant exchange rates, and reflects net sales for each category in the LRP as launching in the periods presented.   The forecasted new product launch sales included in the LRP are risk-adjusted to reflect Perrigo's assessment of the individual probability of launch of products in development and, when applicable, timing of regulatory approval. Perrigo estimates market share penetration and pricing relative to the national brand based on historical or similar product category experience.  The basis for the unit volumes of Rx Pharmaceutical and Rx to OTC switches are derived from current brand sales based on readily available public information.  

      Overhead and material costs are derived from current spending patterns with specific capital and manufacturing expansions based on requirements generated from product sales forecast information.   Perrigo estimates manufacturing cost and purchasing efficiencies as well as administrative expenditures based on the principle of achieving operating leverage.   R&D forecasts are based on management's best estimate of specific product launch timing and investment requirements to achieve expected launch dates.  Current commodity pricing and currency rates are held constant over the forecast period.

      Information relative to interest expense and shares outstanding are based on the current capital structure at the time the forecast is made.

      A person interested in 1% or more of any class of relevant securities of Perrigo or Mylan N.V. may have disclosure obligations under Rule 8.3 of the Irish Takeover Rules.

      A disclosure table, giving details of the companies in whose "relevant securities" "dealings" should be disclosed can be found on the Irish Takeover Panel's website at www.irishtakeoverpanel.ie. "Interests in securities" arise, in summary, when a person has long economic exposure, whether conditional or absolute, to changes in the price of securities. In particular, a person will be treated as having an "interest" by virtue of the ownership or control of securities, or by virtue of any option in respect of, or derivative referenced to, securities. Terms in quotation marks are defined in the Irish Takeover Rules, which can be found on the Irish Takeover Panel's website.

      If you are in any doubt as to whether or not you are required to disclose a "dealing" under Rule 8, please consult the Irish Takeover Panel's website at www.irishtakeoverpanel.ie or contact the Irish Takeover Panel on telephone number +353 1 678 9020; fax number +353 1 678 9289.

      The adjusted EPS guidance provided by Perrigo in this announcement for calendar year 2015 constitutes a profit forecast for the purposes of the Irish Takeover Rules.  This profit forecast will be reported on by Perrigo's reporting accountants and financial advisors in accordance with Rule 28.3 of the Irish Takeover Rules at the relevant time.  Other than the aforementioned guidance provided by Perrigo for calendar year 2015, nothing in this announcement is intended to be a profit forecast or asset valuation and no statement in this announcement, other than aforementioned profit forecast, should be interpreted to mean that the earnings per Perrigo share for the current or future financial periods will necessarily be greater than those for the relevant preceding financial period.

      PERRIGO COMPANY PLC
      CONSOLIDATED STATEMENTS OF OPERATIONS
      (in millions, except per share amounts)



      Three Months Ended


      Nine Months Ended


      March 28,
       2015


      March 29,
       2014


      March 28,
       2015


      March 29,
       2014

      Net sales

      $

      1,049.1



      $

      1,004.2



      $

      3,072.3



      $

      2,916.6


      Cost of sales

      670.3



      689.2



      1,988.0



      1,884.7


      Gross profit

      378.8



      315.0



      1,084.3



      1,031.9










      Operating expenses








      Distribution

      14.7



      13.9



      44.0



      41.2


      Research and development

      35.4



      44.7



      125.2



      114.5


      Selling

      48.8



      52.5



      144.0



      150.0


      Administration

      79.6



      81.1



      245.1



      314.2


      Write-off of in-process research and development

      —



      —



      —



      6.0


      Restructuring

      1.1



      19.5



      5.3



      36.5


      Total operating expenses

      179.6



      211.7



      563.6



      662.4










      Operating income

      199.2



      103.3



      520.7



      369.5










      Interest expense, net

      43.3



      26.2



      100.0



      77.3


      Other expense, net

      258.6



      14.4



      320.5



      19.5


      Loss on extinguishment of debt

      —



      —



      9.6



      165.8


      Income (loss) before income taxes

      (102.7)



      62.7



      90.6



      106.9


      Income tax expense (benefit)

      (7.8)



      14.6



      19.1



      33.5


      Net income (loss)

      $

      (94.9)



      $

      48.1



      $

      71.5



      $

      73.4










      Earnings per share








      Basic earnings per share

      $

      (0.67)



      $

      0.36



      $

      0.52



      $

      0.67


      Diluted earnings per share

      $

      (0.67)



      $

      0.36



      $

      0.52



      $

      0.67










      Weighted average shares outstanding








      Basic

      140.8



      133.7



      137.0



      108.9


      Diluted

      140.8



      134.3



      137.5



      109.4










      Dividends declared per share

      $

      0.125



      $

      0.105



      $

      0.335



      $

      0.285


       

      PERRIGO COMPANY PLC
      CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
      (in millions)






      Three Months Ended


      Nine Months Ended


      March 28,
      2015


      March 29, 2014


      March 28,
       2015


      March 29,
       2014

      Net income (loss)

      $

      (94.9)



      $

      48.1



      $

      71.5



      $

      73.4


      Other comprehensive income (loss):








      Foreign currency translation adjustments

      (27.9)



      6.2



      (152.1)



      59.3


      Change in fair value of derivative financial instruments

      0.8



      (1.0)



      (5.0)



      (11.6)


      Change in fair value of investment securities

      1.2



      10.5



      0.7



      5.7


      Change in post-retirement and pension liability adjustments

      (0.4)



      —



      (2.2)



      (0.1)


      Other comprehensive income (loss)

      (26.3)



      15.7



      (158.6)



      53.3


      Comprehensive income (loss)

      $

      (121.2)



      $

      63.8



      $

      (87.1)



      $

      126.7


       

      PERRIGO COMPANY PLC
      CONSOLIDATED BALANCE SHEETS
      (in millions)



      March 28,
      2015


      June 28,
      2014

      Assets




      Current assets




      Cash and cash equivalents

      $

      3,430.4



      $

      799.5


      Investment securities

      21.8



      5.9


      Accounts receivable, net of allowance for doubtful accounts of $1.8 million and $2.7 million, respectively

      881.7



      935.1


      Inventories

      637.0



      631.6


      Current deferred income taxes

      69.9



      62.8


      Prepaid expenses and other current assets

      89.2



      116.0


      Total current assets

      5,130.0



      2,550.9


      Non-current assets




      Property and equipment, net

      769.2



      779.9


      Goodwill and other indefinite-lived intangible assets

      3,467.3



      3,543.8


      Other intangible assets, net

      6,527.8



      6,787.0


      Non-current deferred income taxes

      27.7



      23.6


      Other non-current assets

      260.8



      195.0


      Total non-current assets

      11,052.8



      11,329.3


      Total assets

      $

      16,182.8



      $

      13,880.2


      Liabilities and Shareholders' Equity




      Current liabilities




      Accounts payable

      $

      323.2



      $

      364.3


      Short-term debt

      3.4



      2.1


      Payroll and related taxes

      85.3



      112.3


      Accrued customer programs

      282.5



      256.5


      Accrued liabilities

      230.2



      179.4


      Accrued income taxes

      4.0



      17.4


      Current deferred income taxes

      —



      1.1


      Current portion of long-term debt

      355.6



      141.6


      Total current liabilities

      1,284.2



      1,074.7


      Non-current liabilities




      Long-term debt, less current portion

      4,367.8



      3,090.5


      Non-current deferred income taxes

      644.6



      727.9


      Other non-current liabilities

      300.5



      293.4


      Total non-current liabilities

      5,312.9



      4,111.8


      Total liabilities

      6,597.1



      5,186.5


      Commitments and contingencies




      Shareholders' equity




      Controlling interest:




      Preferred shares, $0.0001 par value, 10 million shares authorized

      —



      —


      Ordinary shares, €0.001 par value, 10 billion shares authorized

      7,704.7



      6,678.2


      Accumulated other comprehensive income (loss)

      (19.0)



      139.6


      Retained earnings

      1,900.0



      1,875.1



      9,585.7



      8,692.9


      Noncontrolling interest

      —



      0.8


      Total shareholders' equity

      9,585.7



      8,693.7


      Total liabilities and shareholders' equity

      $

      16,182.8



      $

      13,880.2






      Supplemental Disclosures of Balance Sheet Information




      Preferred shares, issued and outstanding

      —



      —


      Ordinary shares, issued and outstanding

      140.8



      133.8


       

      PERRIGO COMPANY PLC
      CONSOLIDATED STATEMENTS OF CASH FLOWS
      (in millions)




      Nine Months Ended


      March 28, 2015


      March 29, 2014

      Cash Flows From (For) Operating Activities




      Net income

      $

      71.5



      $

      73.4


      Adjustments to derive cash flows




      Depreciation and amortization

      381.5



      237.6


      Loss on acquisition-related foreign currency derivatives

      324.5



      —


      Share-based compensation

      23.7



      18.5


      Loss on extinguishment of debt

      9.6



      165.8


      Non-cash restructuring charges

      5.3



      17.6


      Loss on sales of investments

      —



      12.7


      Excess tax benefit of stock transactions

      (2.5)



      (6.4)


      Deferred income taxes

      (84.5)



      (27.1)


      Other non-cash adjustments

      7.1



      5.0


      Subtotal

      736.2



      497.1


      Increase (decrease) in cash due to:




      Accounts receivable

      34.9



      (90.0)


      Inventories

      (15.7)



      19.7


      Accounts payable

      (28.8)



      (52.4)


      Payroll and related taxes

      (27.4)



      (40.3)


      Accrued customer programs

      24.0



      82.6


      Accrued liabilities

      49.6



      8.8


      Accrued income taxes

      (18.8)



      (21.3)


      Other

      (18.4)



      (3.4)


      Subtotal

      (0.6)



      (96.3)


      Net cash from (for) operating activities

      735.6



      400.8


      Cash Flows From (For) Investing Activities




      Acquisitions of businesses, net of cash acquired

      (87.0)



      (1,598.3)


      Purchase of securities

      —



      (15.0)


      Proceeds from sales of securities

      —



      81.4


      Additions to property and equipment

      (79.8)



      (120.0)


      Settlement of acquisition-related foreign currency derivatives

      (324.5)



      —


      Other investing

      0.8



      6.2


      Net cash from (for) investing activities

      (490.5)



      (1,645.7)


      Cash Flows From (For) Financing Activities




      Issuances of debt

      2,504.3



      3,293.6


      Debt repayments

      (948.2)



      (2,000.0)


      Deferred financing fees

      (28.1)



      (48.8)


      Premium on early debt retirement

      —



      (133.5)


      Issuance of ordinary shares

      1,040.6



      8.9


      Equity issuance costs

      (35.7)



      —


      Excess tax benefit of stock transactions

      2.5



      6.4


      Repurchase of ordinary shares

      (7.7)



      (7.5)


      Cash dividends

      (46.5)



      (32.0)


      Purchase of noncontrolling interest

      —



      (7.2)


      Other financing

      (3.7)



      (5.0)


      Net cash from (for) financing activities

      2,477.5



      1,074.9


      Effect of exchange rate changes on cash

      (91.7)



      (0.5)


      Net increase (decrease) in cash and cash equivalents

      2,630.9



      (170.5)


      Cash and cash equivalents, beginning of period

      799.5



      779.9


      Cash and cash equivalents, end of period

      $

      3,430.4



      $

      609.4






      Supplemental Disclosures of Cash Flow Information




      Cash paid/received during the period for:




      Interest paid

      $

      62.1



      $

      54.7


      Interest received

      $

      0.6



      $

      2.1


      Income taxes paid

      $

      113.0



      $

      83.3


      Income taxes refunded

      $

      9.1



      $

      3.6


       


      Table I

      PERRIGO COMPANY PLC

      RECONCILIATION OF NON-GAAP MEASURES

      (in millions, except per share amounts)

      (unaudited)


















      Three Months Ended





      Consolidated

      March 28, 2015


      March 29, 2014


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP
      Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      1,049.1



      $

      —



      $

      1,049.1



      $

      1,004.2



      $

      —



      $

      1,004.2



      4

      %


      4

      %

      Cost of sales

      670.3



      101.0


      (a)

      569.3



      689.2



      101.2


      (a)

      588.0



      -3

      %


      -3

      %

      Gross profit

      378.8



      101.0



      479.8



      315.0



      101.2



      416.2



      20

      %


      15

      %

















      Operating expenses
















      Distribution

      14.7



      —



      14.7



      13.9



      —



      13.9



      6

      %


      6

      %

      Research and development

      35.4



      —



      35.4



      44.7



      —



      44.7



      -21

      %


      -21

      %

      Selling

      48.8



      5.6


      (a)

      43.2



      52.5



      5.5


      (a)

      47.0



      -7

      %


      -8

      %

      Administration

      79.6



      5.6


      (a,b,c)

      74.0



      81.1



      11.1


      (a,h,i,j)

      70.0



      -2

      %


      6

      %

      Restructuring

      1.1



      1.1


      (d)

      —



      19.5



      19.5


      (d)

      —



      -94

      %



      Total operating expenses

      179.6



      12.3



      167.3



      211.7



      36.1



      175.6



      -15

      %


      -5

      %

















      Operating income

      199.2



      113.3



      312.5



      103.3



      137.3



      240.6



      93

      %


      30

      %

      Interest expense, net

      43.3



      18.7


      (e)

      24.6



      26.2



      —



      26.2



      66

      %


      -6

      %

      Other expense, net

      258.6



      258.5


      (e,m)

      0.1



      14.4



      14.5


      (k,l)

      (0.1)



      NM


      -159

      %

      Income (loss) before income taxes

      (102.7)



      390.5



      287.8



      62.7



      151.8



      214.5



      -264

      %


      34

      %

      Income tax expense (benefit)

      (7.8)



      47.1


      (f)

      39.3



      14.6



      23.8


      (f)

      38.3



      -153

      %


      3

      %

      Net income (loss)

      $

      (94.9)



      $

      343.4



      $

      248.5



      $

      48.1



      $

      128.0



      $

      176.2



      -297

      %


      41

      %

















      Diluted earnings per share

      $

      (0.67)





      $

      1.85



      $

      0.36





      $

      1.31



      -286

      %


      41

      %

















      Diluted weighted average shares outstanding

      140.8



      6.3


      (g)

      134.5



      134.3





      134.3



      5

      %


      —

      %

















      Selected ratios as a percentage of net sales (2)















               Gross profit

      36.1

      %




      45.7

      %


      31.4

      %




      41.4

      %





               Operating expenses

      17.1

      %




      15.9

      %


      21.1

      %




      17.5

      %





               Operating income

      19.0

      %




      29.8

      %


      10.3

      %




      24.0

      %





































































      (1) Amounts may not sum or cross-foot due to rounding











      (2) Ratios as a % to net sales may not calculate due to rounding











      NM - Calculations are not meaningful

















      (a) Acquisition-related amortization









      (b) Omega acquisition and integration-related expenses totaling $2.0 million



      (c) Increase in litigation accrual of $2.0 million



      (d) Restructuring and other integration-related charges



      (e) Omega financing fees



      (f) Tax effect of non-GAAP adjustments



      (g) Weighted average effect of 6.8 million shares issued on November 26, 2014 to finance the Omega acquisition



      (h) Elan transaction costs of $3.2 million



      (i) Write-up of contingent consideration of $5.8 million



      (j) Litigation settlement of $2.0 million



      (k) Losses on Elan equity method investments



      (l) Loss on sale of investments













      (m) Loss on derivatives associated with the Omega acquisition totaling $258.2 million



















































































































































      Table I continued

      PERRIGO COMPANY PLC

      RECONCILIATION OF NON-GAAP MEASURES

      (in millions, except per share amounts)

      (unaudited)


















      Nine Months Ended



      Consolidated

      March 28, 2015


      March 29, 2014


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      3,072.3



      $

      —



      $

      3,072.3



      $

      2,916.6



      $

      —



      $

      2,916.6



      5

      %


      5

      %

      Cost of sales

      1,988.0



      302.4


      (a)

      1,685.6



      1,884.7



      162.2


      (a)

      1,722.5



      5

      %


      -2

      %

      Gross profit

      1,084.3



      302.4



      1,386.7



      1,031.9



      162.2



      1,194.1



      5

      %


      16

      %

















      Operating expenses
















      Distribution

      44.0



      —



      44.0



      41.2



      —



      41.2



      7

      %


      7

      %

      Research and development

      125.2



      10.0


      (b)

      115.2



      114.5



      —



      114.5



      9

      %


      1

      %

      Selling

      144.0



      16.5


      (a)

      127.5



      150.0



      16.6


      (a)

      133.5



      -4

      %


      -2

      %

      Administration

      245.1



      21.5


      (a,c,d,e,t)

      223.6



      314.2



      113.9


      (a,m,n,o,p)

      200.3



      -22

      %


      12

      %

      Write-off of in-process research and development

      —



      —



      —



      6.0



      6.0


      (q)

      —



      -100

      %


      NM

      Restructuring

      5.3



      5.3


      (c)

      —



      36.5



      36.5


      (c)

      —



      -85

      %


      NM

      Total operating expenses

      563.6



      53.3



      510.3



      662.4



      173.0



      489.5



      -15

      %


      4

      %

















      Operating income

      520.7



      355.7



      876.4



      369.5



      335.2



      704.6



      41

      %


      24

      %

      Interest expense, net

      100.0



      23.7


      (f)

      76.3



      77.3



      10.0


      (r)

      67.3



      29

      %


      13

      %

      Other expense, net

      320.5



      317.0


      (f,g,h,i)

      3.5



      19.5



      18.1


      (r,s)

      1.5



      1,544

      %


      133

      %

      Loss on extinguishment of debt

      9.6



      9.6


      (j)

      —



      165.8



      165.8


      (r)

      —



      -94

      %


      NM

      Income (loss) before income taxes

      90.6



      706.0



      796.6



      106.9



      529.1



      635.8



      -15

      %


      25

      %

      Income tax expense (benefit)

      19.1



      96.6


      (k)

      115.7



      33.5



      97.0


      (k)

      130.5



      -43

      %


      -11

      %

      Net income (loss)

      $

      71.5



      $

      609.4



      $

      680.9



      $

      73.4



      $

      432.1



      $

      505.3



      -3

      %


      35

      %

















      Diluted earnings per share

      $

      0.52





      $

      5.06



      $

      0.67





      $

      4.62



      -22

      %


      10

      %

















      Diluted weighted average shares outstanding

      137.5



      3.1


      (l)

      134.4



      109.4





      109.4






















      Selected ratios as a percentage of net sales (2)















               Gross profit

      35.3

      %




      45.1

      %


      35.4

      %




      40.9

      %





               Operating expenses

      18.3

      %




      16.6

      %


      22.7

      %




      16.8

      %





               Operating income

      16.9

      %




      28.5

      %


      12.7

      %




      24.2

      %





      (1) Amounts may not sum or cross-foot due to rounding












      (2) Ratios as a % to net sales may not calculate due to rounding











      NM - Calculations are not meaningful










      (a) Acquisition-related amortization









      (b) R&D payment of $10.0 million made in connection with collaborative arrangement



      (c) Restructuring and other integration-related charges



      (d) Omega acquisition and integration-related expenses totaling $13.6 million



      (e) Increase in litigation accrual of $2.0 million



      (f) Omega financing fees



      (g) Loss on derivatives associated with the Omega acquisition totaling $322.9 million



      (h) Income of $12.5 million from transfer of a rights agreement



      (i) Elan equity method investment losses totaling $6.5 million, offset partially by a $1.1 million investment distribution



      (j) Bridge fees and extinguishment of debt in connection with Omega financing



      (k) Tax effect of non-GAAP adjustments



      (l) Weighted average effect of 6.8 million shares issued on November 26, 2014 to finance the Omega acquisition



      (m) Favorable escrow settlement of $2.5 million related to Sergeant's



      (n) Elan acquisition and integration-related charges of $108.9 million



      (o) Litigation settlement of $2.5 million



      (p) Net write-up of contingent consideration of $0.8 million



      (q) Write-offs of IPR&D related to the Paddock and Rosemont acquisitions



      (r) Elan transaction costs and extinguishment of debt



      (s) Loss on sale of investments



      (t) Other acquisition-related costs of $1.4 million



      Table II

      PERRIGO COMPANY PLC

      REPORTABLE SEGMENTS

      RECONCILIATION OF NON-GAAP MEASURES

      (in millions)

      (unaudited)








      Three Months Ended





      Consumer Healthcare

      March 28, 2015


      March 29, 2014


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      537.3



      $

      —



      $

      537.3



      $

      537.3



      $

      —



      $

      537.3



      —

      %


      —

      %

      Cost of sales

      366.6



      6.4


      (a)

      360.2



      368.3



      3.5


      (a)

      364.8



      —

      %


      -1

      %

      Gross profit

      170.8



      6.4



      177.2



      169.0



      3.5



      172.5



      1

      %


      3

      %

      Operating expenses

      78.9



      3.3


      (a,b)

      75.6



      84.6



      3.4


      (a,b)

      81.2



      -7

      %


      -7

      %

      Operating income

      $

      91.8



      $

      9.7



      $

      101.5



      $

      84.4



      $

      6.9



      $

      91.3



      9

      %


      11

      %

















      Selected ratios as a percentage of net sales (2)














               Gross profit

      31.8

      %




      33.0

      %


      31.5

      %




      32.1

      %





               Operating expenses

      14.7

      %




      14.1

      %


      15.8

      %




      15.1

      %





               Operating income

      17.1

      %




      18.9

      %


      15.7

      %




      17.0

      %






















      Nine Months Ended





      Consumer Healthcare

      March 28, 2015


      March 29, 2014


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      1,560.2



      $

      —



      $

      1,560.2



      $

      1,612.1



      $

      —



      $

      1,612.1



      -3

      %


      -3

      %

      Cost of sales

      1,067.8



      20.1


      (a)

      1,047.7



      1,094.4



      10.3


      (a)

      1,084.1



      -2

      %


      -3

      %

      Gross profit

      492.4



      20.1



      512.5



      517.7



      10.3



      528.0



      -5

      %


      -3

      %

      Operating expenses

      260.4



      21.5


      (a,b,c)

      238.9



      253.9



      6.7


      (a,b,d)

      247.2



      3

      %


      -3

      %

      Operating income

      $

      232.0



      $

      41.6



      $

      273.6



      $

      263.8



      $

      17.0



      $

      280.8



      -12

      %


      -3

      %

















      Selected ratios as a percentage of net sales (2)














               Gross profit

      31.6

      %




      32.8

      %


      32.1

      %




      32.8

      %





               Operating expenses

      16.7

      %




      15.3

      %


      15.7

      %




      15.3

      %





               Operating income

      14.9

      %




      17.5

      %


      16.4

      %




      17.4

      %





















      (1) Amounts may not sum or cross-foot due to rounding













      (2) Ratios as a % to net sales may not calculate due to rounding





























      (a) Acquisition-related amortization













      (b) Restructuring and other integration-related charges



      (c) R&D payment of $10.0 million made in connection with collaborative arrangement



      (d) Favorable escrow settlement of $2.5 million related to Sergeant's



















      Table II continued

      PERRIGO COMPANY PLC

      REPORTABLE SEGMENTS

      RECONCILIATION OF NON-GAAP MEASURES

      (in millions)

      (unaudited)








      Three Months Ended





      Nutritionals

      March 28, 2015


      March 29, 2014


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      129.9



      $

      —



      $

      129.9



      $

      137.8



      $

      —



      $

      137.8



      -6

      %


      -6

      %

      Cost of sales

      94.6



      3.1


      (a)

      91.5



      102.6



      3.1


      (a)

      99.5



      -8

      %


      -8

      %

      Gross profit

      35.3



      3.1



      38.4



      35.2



      3.1



      38.3



      —

      %


      —

      %

      Operating expenses

      24.1



      4.1


      (a)

      20.0



      27.9



      6.2


      (a,b)

      21.7



      -14

      %


      -8

      %

      Operating income

      $

      11.2



      $

      7.2



      $

      18.4



      $

      7.3



      $

      9.3



      $

      16.6



      53

      %


      11

      %

















      Selected ratios as a percentage of net sales (2)














               Gross profit

      27.2

      %




      29.5

      %


      25.6

      %




      27.8

      %





               Operating expenses

      18.5

      %




      15.4

      %


      20.3

      %




      15.7

      %





               Operating income

      8.6

      %




      14.2

      %


      5.3

      %




      12.1

      %






















      Nine Months Ended





      Nutritionals

      March 28, 2015


      March 29, 2014


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      385.7



      $

      —



      $

      385.7



      $

      406.6



      $

      —



      $

      406.6



      -5

      %


      -5

      %

      Cost of sales

      285.2



      9.3


      (a)

      275.9



      301.8



      9.2


      (a)

      292.6



      -5

      %


      -6

      %

      Gross profit

      100.6



      9.3



      109.9



      104.8



      9.2



      114.0



      -4

      %


      -4

      %

      Operating expenses

      73.6



      12.4


      (a)

      61.2



      76.5



      14.8


      (a,b)

      61.6



      -4

      %


      -1

      %

      Operating income

      $

      26.9



      $

      21.7



      $

      48.6



      $

      28.3



      $

      24.0



      $

      52.4



      -5

      %


      -7

      %

















      Selected ratios as a percentage of net sale (2)














               Gross profit

      26.1

      %




      28.5

      %


      25.8

      %




      28.0

      %





               Operating expenses

      19.1

      %




      15.9

      %


      18.8

      %




      15.2

      %





               Operating income

      7.0

      %




      12.6

      %


      7.0

      %




      12.9

      %





















      (1) Amounts may not sum or cross-foot due to rounding












      (2) Ratios as a % to net sales may not calculate due to rounding
























      (a) Acquisition-related amortization












      (b) Litigation settlement of $2.0 million












      Table II continued

      PERRIGO COMPANY PLC

      REPORTABLE SEGMENTS

      RECONCILIATION OF NON-GAAP MEASURES

      (in millions)

      (unaudited)








      Three Months Ended





      Rx Pharmaceuticals

      March 28, 2015


      March 29, 2014


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP
      Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      251.6



      $

      —



      $

      251.6



      $

      223.4



      $

      —



      $

      223.4



      13

      %


      13

      %

      Cost of sales

      109.9



      18.2


      (a)

      91.7



      110.5



      17.3


      (a)

      93.2



      -1

      %


      -1

      %

      Gross profit

      141.7



      18.2



      159.9



      112.9



      17.3



      130.2



      25

      %


      23

      %

      Operating expenses

      41.7



      2.2


      (a,b)

      39.5



      35.9



      6.0


      (a,c)

      29.9



      16

      %


      32

      %

      Operating income

      $

      100.0



      $

      20.4



      $

      120.4



      $

      77.0



      $

      23.3



      $

      100.3



      30

      %


      20

      %

















      Selected ratios as a percentage of net sales (2)
















               Gross profit

      56.3

      %




      63.5

      %


      50.5

      %




      58.3

      %





               Operating expenses

      16.6

      %




      15.7

      %


      16.1

      %




      13.4

      %





               Operating income

      39.7

      %




      47.8

      %


      34.5

      %




      44.9

      %






















      Nine Months Ended





      Rx Pharmaceuticals

      March 28, 2015


      March 29, 2014


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      722.8



      $

      —



      $

      722.8



      $

      673.6



      $

      —



      $

      673.6



      7

      %


      7

      %

      Cost of sales

      335.2



      52.9


      (a)

      282.3



      319.4



      54.8


      (a)

      264.6



      5

      %


      7

      %

      Gross profit

      387.6



      52.9



      440.5



      354.2



      54.8



      409.0



      9

      %


      8

      %

      Operating expenses

      113.2



      2.6


      (a,b)

      110.6



      93.7



      11.3


      (a,d,e,f,g)

      82.4



      21

      %


      34

      %

      Operating income

      $

      274.4



      $

      55.5



      $

      329.9



      $

      260.5



      $

      66.1



      $

      326.6



      5

      %


      1

      %

















      Selected ratios as a percentage of net sales (2)
















               Gross profit

      53.6

      %




      60.9

      %


      52.6

      %




      60.7

      %





               Operating expenses

      15.7

      %




      15.3

      %


      13.9

      %




      12.2

      %





               Operating income

      38.0

      %




      45.6

      %


      38.7

      %




      48.5

      %





















      (1) Amounts may not sum or cross-foot due to rounding













      (2) Ratios as a % to net sales may not calculate due to rounding




























      (a) Acquisition-related amortization

      (e) Restructuring and other integration-related charges





      (b) Increase in litigation accrual of $2.0 million

      (f) Net loss of $0.8 million related to the adjustment of contingent consideration to fair value

      (c) Gain of $5.8 million related to the adjustment of contingent consideration to fair value

      (g) Litigation settlement of $2.5 million

      (d) Write-offs of IPR&D related to Paddock and Rosemont













      Table II continued

      PERRIGO COMPANY PLC

      REPORTABLE SEGMENTS

      RECONCILIATION OF NON-GAAP MEASURES

      (in millions)

      (unaudited)






      Three Months Ended



      API

      March 28, 2015


      March 29, 2014


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      30.7



      $

      —



      $

      30.7



      $

      32.0



      $

      —



      $

      32.0



      -4

      %


      -4

      %

      Cost of sales

      14.9



      0.5


      (a)

      14.4



      18.0



      0.5


      (a)

      17.5



      -18

      %


      -18

      %

      Gross profit

      15.8



      0.5



      16.3



      14.0



      0.5



      14.5



      13

      %


      12

      %

      Operating expenses

      5.3



      —



      5.3



      7.2



      —



      7.2



      -27

      %


      -27

      %

      Operating income

      $

      10.5



      $

      0.5



      $

      11.0



      $

      6.8



      $

      0.5



      $

      7.3



      55

      %


      51

      %

















      Selected ratios as a percentage of net sales (2)
















               Gross profit

      51.5

      %




      53.0

      %


      43.6

      %




      45.3

      %





               Operating expenses

      17.3

      %




      17.3

      %


      22.6

      %




      22.6

      %





               Operating income

      34.1

      %




      35.6

      %


      21.0

      %




      22.7

      %






















      Nine Months Ended





      API

      March 28, 2015


      March 29, 2014


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      85.5



      $

      —



      $

      85.5



      $

      105.2



      $

      —



      $

      105.2



      -19

      %


      -19

      %

      Cost of sales

      43.6



      1.5


      (a)

      42.1



      44.9



      1.6


      (a)

      43.3



      -3

      %


      -3

      %

      Gross profit

      41.9



      1.5



      43.4



      60.3



      1.6



      61.9



      -30

      %


      -30

      %

      Operating expenses

      17.0



      —



      17.0



      22.9



      —



      22.9



      -26

      %


      -26

      %

      Operating income

      $

      24.9



      $

      1.5



      $

      26.4



      $

      37.4



      $

      1.6



      $

      39.0



      -33

      %


      -32

      %

















      Selected ratios as a percentage of net sales (2)
















               Gross profit

      49.1

      %




      50.8

      %


      57.4

      %




      58.9

      %





               Operating expenses

      19.9

      %




      19.9

      %


      21.8

      %




      21.8

      %





               Operating income

      29.2

      %




      30.9

      %


      35.5

      %




      37.0

      %





















      (1) Amounts may not sum or cross-foot due to rounding













      (2) Ratios as a % to net sales may not calculate due to rounding





























      (a) Acquisition-related amortization













      Table II continued

      PERRIGO COMPANY PLC

      REPORTABLE SEGMENTS

      RECONCILIATION OF NON-GAAP MEASURES

      (in millions)

      (unaudited)


















      Three Months Ended





      Specialty Sciences

      March 28, 2015


      March 29, 2014


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      81.9



      $

      —



      $

      81.9



      $

      53.4



      $

      —



      $

      53.4



      53

      %


      53

      %

      Cost of sales

      72.5



      72.5


      (a)

      —



      76.3



      76.3


      (a)

      —



      -5

      %


      NM

      Gross profit

      9.3



      72.5



      81.9



      (22.9)



      76.3



      53.4



      141

      %


      53

      %

      Operating expenses

      3.9



      0.5


      (a,b)

      3.4



      31.6



      16.9


      (b)

      14.7



      -88

      %


      -77

      %

      Operating income (loss)

      $

      5.5



      $

      73.0



      $

      78.5



      $

      (54.5)



      $

      93.2



      $

      38.7



      -110

      %


      103

      %

















      Selected ratios as a percentage of net sales (2)
















               Gross profit

      11.4%




      100.0%


      (42.9)%




      100.0%





               Operating expenses

      4.7%




      4.2%


      59.1%




      27.5%





               Operating income (loss)

      6.7%




      95.8%


      (102.1)%




      72.5%






















      Nine Months Ended





      Specialty Sciences

      March 28, 2015


      March 29, 2014 (3)


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      260.4



      $

      —



      $

      260.4



      $

      60.8



      $

      —



      $

      60.8



      328

      %


      328

      %

      Cost of sales

      217.6



      217.6


      (a)

      —



      85.0



      85.0


      (a)

      —



      156

      %


      NM

      Gross profit

      42.8



      217.6



      260.4



      (24.2)



      85.0



      60.8



      -277

      %


      328

      %

      Operating expenses

      13.0



      1.6


      (a,b)

      11.4



      49.3



      31.4


      (a,b)

      17.9



      -74

      %


      -37

      %

      Operating income (loss)

      $

      29.8



      $

      219.2



      $

      249.0



      $

      (73.5)



      $

      116.4



      $

      42.9



      -141

      %


      479

      %

















      Selected ratios as a percentage of net sales (2)
















               Gross profit

      16.4%




      100.0%


      (39.8)%




      100.0%





               Operating expenses

      5.0%




      4.3%


      81.0%




      29.3%





               Operating income (loss)

      11.5%




      95.7%


      (120.8)%




      70.7%





















      (1) Amounts may not sum or cross-foot due to rounding











      (2) Ratios as a % to net sales may not calculate due to rounding











      (3) Only includes activity from December 18, 2013 to December 28, 2013











      NM - Calculations are not meaningful





























      (a) Acquisition-related amortization













      (b) Restructuring and other integration-related charges













      Table II continued

      PERRIGO COMPANY PLC

      REPORTABLE SEGMENTS

      RECONCILIATION OF NON-GAAP MEASURES

      (in millions)

      (unaudited)


















      Three Months Ended





      Other

      March 28, 2015


      March 29, 2014


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      17.7



      $

      —



      $

      17.7



      $

      20.2



      $

      —



      $

      20.2



      -13

      %


      -13

      %

      Cost of sales

      11.8



      0.4


      (a)

      11.4



      13.5



      0.5


      (a)

      13.0



      -13

      %


      -13

      %

      Gross profit

      5.9



      0.4



      6.3



      6.7



      0.5



      7.2



      -12

      %


      -13

      %

      Operating expenses

      4.6



      —



      4.6



      5.9



      —



      5.9



      -22

      %


      -22

      %

      Operating income

      $

      1.3



      $

      0.4



      $

      1.7



      $

      0.8



      $

      0.5



      $

      1.3



      56

      %


      30

      %

















      Selected ratios as a percentage of net sales (2)
















               Gross profit

      33.5

      %




      35.5

      %


      33.3

      %




      35.5

      %





               Operating expenses

      26.1

      %




      26.1

      %


      29.2

      %




      29.1

      %





               Operating income

      7.4

      %




      9.5

      %


      4.2

      %




      6.4

      %






















      Nine Months Ended





      Other

      March 28, 2015


      March 29, 2014


      % Change


      GAAP


      Non-GAAP Adjustments


      As Adjusted


      GAAP (1)


      Non-GAAP Adjustments (1)


      As
      Adjusted (1)


      GAAP


      As Adjusted

      Net sales

      $

      57.7



      $

      —



      $

      57.7



      $

      58.3



      $

      —



      $

      58.3



      -1

      %


      -1

      %

      Cost of sales

      38.6



      1.1


      (a)

      37.5



      39.2



      1.3


      (a)

      37.9



      -2

      %


      -1

      %

      Gross profit

      19.0



      1.1



      20.1



      19.1



      1.3



      20.4



      —

      %


      -1

      %

      Operating expenses

      15.7



      —



      15.7



      16.5



      —



      16.5



      -4

      %


      -4

      %

      Operating income

      $

      3.4



      $

      1.1



      $

      4.5



      $

      2.6



      $

      1.3



      $

      3.9



      27

      %


      13

      %

















      Selected ratios as a percentage of net sales (2)
















               Gross profit

      33.0

      %




      35.0

      %


      32.7

      %




      35.0

      %





               Operating expenses

      27.2

      %




      27.2

      %


      28.2

      %




      28.2

      %





               Operating income

      5.8

      %




      7.8

      %


      4.5

      %




      6.8

      %





















      (1) Amounts may not sum or cross-foot due to rounding












      (2) Ratios as a % to net sales may not calculate due to rounding




























      (a) Acquisition-related amortization















      Table III


      PERRIGO COMPANY PLC


      REPORTABLE SEGMENTS


      RECONCILIATION OF NON-GAAP MEASURES


      (in millions)


      (unaudited)










      Twelve Months Ended


      Consolidated

      December 27, 2014



      GAAP (1)


      Non-GAAP Adjustments (1)


      As Adjusted (1)


      Net sales

      $

      4,171.6



      $

      —



      $

      4,171.6



      Cost of sales

      2,735.3



      395.5


      (a)

      2,339.7



      Gross profit

      1,436.3



      395.5



      1,831.9










      Operating expenses







      Distribution

      57.2



      —



      57.2



      Research and development

      172.6



      10.0


      (b)

      162.6



      Selling

      206.4



      22.4


      (a)

      184.0



      Administration

      343.7



      44.8


      (a,c,d,e,f)

      298.9



      Restructuring

      34.1



      34.1


      (g)

      —



      Total operating expenses

      814.0



      111.3



      702.7










      Operating income

      622.3



      506.8



      1,129.2










      Interest expense, net

      109.2



      5.0


      (h)

      104.2



      Other expense, net

      69.3



      63.6


      (i,j,k)

      5.7



      Loss on sale of investment

      12.7



      12.7



      —



      Loss on extinguishment of debt

      9.6



      9.6


      (l)

      —



      Income before income taxes

      421.5



      597.7



      1,019.3



      Income tax expense

      75.2



      101.5


      (m)

      176.6



      Net income

      $

      346.3



      $

      496.2



      $

      842.7










      Diluted earnings per share

      $

      2.57





      $

      6.27










      Diluted weighted average shares outstanding

      135.0



      (0.6)


      (n)

      134.4










      (1) Amounts may not sum or cross-foot due to rounding.











      (a) Acquisition-related amortization expense



      (b) R&D payment of $10.0 million made in connection with collaborative arrangement



      (c) Acquisition and integration-related charges totaling $15.8 million related primarily to Omega and Elan



      (d) Write-up of contingent consideration of $5.8 million



      (e) Litigation settlement of $2.0 million



      (f) Loss contingency accrual of $15.0 million



      (g) Restructuring and other integration-related charges due primarily to Elan



      (h) Omega financing fees



      (i) Elan equity method investment losses totaling $11.4 million



      (j) Loss on derivatives associated with the pending Omega acquisition totaling $64.7 million



      (k) Income of $12.5 million from transfer of a rights agreement



      (l) Bridge fees and extinguishment of debt in connection with Omega financing



      (m) Tax effect of non-GAAP adjustments



      (n) Weighted average effect of 6.8 million shares issued on November 26, 2014 to finance the pending Omega acquisition

















      Calculation of adjusted diluted EPS guidance growth













      Calendar Year 2014 adjusted diluted EPS

      $6.27






      Calendar Year 2015 adjusted diluted EPS range (1)

      $7.50 - $8.00




















      % change

      20% - 28%




















      (1) Non-GAAP guidance for calendar 2015 excludes amortization of intangibles, restructuring, unusual litigation charges, along with transaction and financing costs related to the Omega acquisition.  At this time, a reconciliation to GAAP earnings per share guidance for calendar 2015 is not available without unreasonable effort.  The Company expects that the unavailable reconciling items, which primarily include the amortization of intangibles and non-cash charges related to Omega, along with other expenses not related to our core operations, which may be related to the integration of Omega, the Company's change in fiscal year and a recent indication of interest for the acquisition of the Company, could significantly impact its financial results.














      SOURCE Perrigo Company plc

      Modal title

      Also from this source

      Perrigo Announces Quarterly Dividend

      Perrigo Announces Quarterly Dividend

      Perrigo Company plc (NYSE: PRGO), a leading provider of consumer self-care products, today announced that its Board of Directors has approved a...

      Perrigo Announces Agreement to Divest Infant Formula Business to MeridianMade

      Perrigo Announces Agreement to Divest Infant Formula Business to MeridianMade

      Perrigo Company plc (NYSE: PRGO) ("Perrigo" or "the Company"), a leading provider of consumer self-care products, today announced that it has entered ...

      More Releases From This Source

      Explore

      Health Care & Hospitals

      Health Care & Hospitals

      Medical Pharmaceuticals

      Medical Pharmaceuticals

      Biotechnology

      Biotechnology

      Earnings

      Earnings

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.