Perrigo Reports Record Revenue, Earnings and Cash Flow From Operations for Fiscal 2010
ALLEGAN, Mich., Aug. 12 /PRNewswire-FirstCall/ --
- Full-year revenue from continuing operations increased $262 million, or 13 percent, to a record $2.27 billion.
- Adjusted income from continuing operations for the full year increased 50 percent to $263 million, or $2.83 per share.
- GAAP income from continuing operations for the full year increased 59 percent to $224 million, or $2.41 per share.
- Record full year cash flow from operations of $314 million. Strong fourth quarter cash flow of $98 million.
- Management expects full-year fiscal 2011 GAAP earnings per share from continuing operations to be in a range of $3.08 to $3.28 per share. This is an increase of 28% to 36% from fiscal 2010's $2.41 per share.
- Management expects full-year fiscal 2011 adjusted earnings from continuing operations, which now excludes deal-related amortization, to be in a range of $3.40 to $3.60 per share. This is an increase of 12% to 18% from fiscal 2010 presented on a consistent basis.
Perrigo Company (Nasdaq: PRGO; TASE) today announced results for its fourth quarter and full year ended June 26, 2010.
Perrigo's Chairman and CEO Joseph C. Papa commented, "For the fourth straight year, we delivered year-over-year record sales, earnings and cash flow from operations. Despite significant challenges, from competition in our largest product to stronger regulatory oversight, we remained focused on execution and delivered results ahead of our own expectations. During the year, we made two business acquisitions that expanded our portfolio into adjacent categories and new geographical areas. We extended our product pipeline into ophthalmics. We also entered strategic partnerships for new products leveraging Perrigo's powerful sales, marketing and distribution capabilities. We are continuing along our strategic path in these challenging times to make quality healthcare more affordable to consumers around the globe."
The Company's reported results are summarized in the attached Consolidated Statements of Income, Balance Sheets and Cash Flows. As part of management's continued strategic review of the Company's portfolio of businesses, management committed to a plan to sell, and subsequently sold on February 26, 2010, the Company's Israel Consumer Products business. The results of this business are reflected in the consolidated financial statements as discontinued operations for all periods presented.
Perrigo Company |
|||||
Fourth Quarter |
Fiscal Year |
||||
2010 |
2009 |
2010 |
2009 |
||
Net Sales |
$619,395 |
$508,209 |
$2,268,870 |
$2,006,862 |
|
Reported Income |
$49,698 |
$32,280 |
$224,097 |
$141,098 |
|
Adjusted Income |
$66,195 |
$46,927 |
$262,648 |
$174,637 |
|
Reported Diluted EPS |
$0.53 |
$0.35 |
$2.41 |
$1.51 |
|
Adjusted Diluted EPS |
$0.71 |
$0.50 |
$2.83 |
$1.87 |
|
Diluted Shares |
92,948 |
93,290 |
92,845 |
93,629 |
|
Fourth Quarter Results
Net sales from continuing operations for the fourth quarter of fiscal 2010 were $619 million, an increase of 22% compared to last year. Reported income from continuing operations was $50 million, or $0.53 per share, a strong increase over $32 million, or $0.35 per share, a year ago. Excluding the charges as outlined in Table II at the end of this release, fourth quarter fiscal 2010 adjusted income from continuing operations was $66 million, or $0.71 per share. Reported operating income included approximately $10 million in inventory step-up charges related to the acquisitions of PBM Holdings, Inc. (PBM) and Orion Laboratories (Orion).
Fiscal Year Results
Net sales for fiscal 2010 were $2.27 billion, an increase of 13% over fiscal 2009. The increase was driven largely by strong performance in the Consumer Healthcare and Rx segments. The growth included consolidated new product sales of approximately $125 million. Reported gross profit was $746 million, up 25%, and the reported gross margin was 32.9%, up from 29.7% last year. The gross margin improvement was driven primarily by new products. Reported operating margin increased 250 basis points to 14.8% and adjusted operating margin increased 360 basis points to 16.9%. Reported income from continuing operations was $224 million, an increase of 59%. Adjusted income from continuing operations was $263 million, or an increase of 50% from fiscal 2009.
Consumer Healthcare
Consumer Healthcare segment net sales in the fourth quarter were $481 million, compared with $407 million in the fourth quarter last year, an increase of $74 million or 18%. The increase resulted from $46 million of sales attributable to the acquisitions of PBM and Orion, $19 million of new product sales and $17 million from higher sales volumes of existing products, primarily in the analgesic category, as well as from favorable changes in foreign currency exchange rates, which increased sales by $2 million. These increases were partially offset by a decline of approximately $10 million in sales from existing products, primarily in gastrointestinal, nutrition and oral electrolytes categories. Reported gross profit was $144 million, compared to $120 million a year ago. Adjusted gross profit was $154 million compared to $120 million a year ago. Adjusted gross margin increased 270 basis points to 32.1%, largely driven by acquisitions, increased sales in analgesics and favorable product mix. Reported operating income was $67 million, compared with $56 million a year ago, and adjusted operating income was $77 million compared to $56 million a year ago. Adjusted operating margin increased 210 basis points to 15.9% due to the strong gross margin improvement.
For fiscal year 2010, Consumer Healthcare net sales increased $194 million or 12%, compared to fiscal 2009. The increase resulted from approximately $89 million in incremental sales from the Company's acquisitions of PBM, Orion, J.B. Laboratories, Unico Holdings and Laboratorios Diba, new product sales of $70 million and an increase in sales of existing products of $61 million, primarily in the gastrointestinal, cough/cold and analgesics categories. This growth was partially offset by $19 million in decreased sales from existing products, primarily in the nutrition, feminine hygiene and smoking cessation categories. Net sales were also reduced by approximately $7 million as a result of foreign currency exchange rates. Reported gross profit was $561 million, compared to $460 million a year ago. Adjusted gross profit was $571 million, compared to $465 million a year ago. Adjusted gross margin increased 280 basis points to 31.2%, largely driven by acquisitions, new product sales and lower inventory costs. Reported operating income was $305 million, compared with $234 million a year ago, and adjusted operating income was $315 million, compared to $239 million a year ago. Adjusted operating margin increased 260 basis points to 17.2%.
On May 3, 2010, the Company announced that it had closed the previously announced acquisition of PBM.
On May 5, 2010, the Company announced that it had acquired the exclusive U.S. store brand rights to sell and distribute Dextromethorphan Polistirex Extended Release Suspension Cough Suppressant, the generic version of Reckitt Benckiser's Delsym®, from Tris Pharma.
On June 3, 2010, the Company announced that it had received final approval from the U.S. Food and Drug Administration (FDA) for its abbreviated new drug application (ANDA) for over-the-counter (OTC) Miconazole Nitrate Vaginal Cream and Suppository, a generic to Monistat® -1 Combination Pack.
On June 29, 2010, the Company announced that it had acquired the exclusive U.S. store brand rights to sell and distribute OTC versions of Fexofenadine HCl 180 mg and 60 mg tabs, plus Fexofenadine HCl 60 mg and Pseudoephedrine 120 mg tabs, the generic versions of Sanofi-Aventis' Allegra® and Allegra® D-12 products.
On July 26, 2010, the Company announced that it had received final approval from the FDA to manufacture and market OTC Cetirizine Cherry Syrup, 1mg/ml.
Rx Pharmaceuticals
The Rx Pharmaceuticals segment fourth quarter net sales were $84 million, compared with approximately $49 million a year ago, an increase of 72%. This increase was due primarily to an increase in new product sales and increased sales in over-the-counter Rx (ORx). Reported gross profit was $33 million, compared to $21 million a year ago. The increase was due primarily to new product sales, increased sales in ORx and less downward pricing pressure. Gross margin decreased 360 basis points to 39.4%. The decrease was due primarily to the successful new product launch of imiquimod cream, of which the Company is the authorized generic distributor and recognizes a lower gross margin in line with such contracts. Reported operating income was approximately $17 million, an increase of $5 million from last year, and adjusted operating income was $22 million, compared to $12 million a year ago. Adjusted operating margin increased 90 basis points from last year to 25.7% due to increased operating expense leverage.
For fiscal year 2010, net sales for the Rx Pharmaceuticals segment increased 45% over fiscal 2009. Net sales increased due to higher sales of existing products, new product sales, less downward pricing pressure and an increase in service and royalty revenue.
On May 26, 2010, the Company announced that it had acquired rights to Novel Laboratories' (Novel) pending ANDA for HalfLytely® and Bisacodyl Tablets Bowel Prep Kit (PEG-3350, sodium chloride, sodium bicarbonate and potassium chloride for oral solution and bisacodyl delayed-release tablets).
On June 2, 2010, the Company announced that, on May 27, 2010, Novel received tentative approval from the FDA on its ANDA for the generic version of HalfLytely®.
On July 14, 2010, the Company announced its filing with the FDA for its ANDA for Clobetasol Propionate Emulsion Foam, 0.05%. The Company believes it is first-to-file on this product.
On July 30, 2010, the Company announced its filing with the FDA for its ANDA for the generic version of Gynazol-1®. On July 29, 2010, KV Pharmaceutical Company filed suit in the United States District Court for the District of Delaware, alleging patent infringement to prevent the Company from proceeding with the commercialization of this product.
API
The API segment reported fourth quarter net sales of $38 million, compared with $39 million a year ago. The decrease was due primarily to lower sales of existing products, which was partially offset by new product sales and dossier sales. Reported operating income increased approximately $12 million due primarily to charges related to the restructuring in Germany that were included in fiscal 2009. Adjusted operating income decreased $1 million. Adjusted operating margin decreased 170 basis points to 22%.
For fiscal year 2010, net sales increased 2% or $3 million, compared to fiscal 2009. Reported operating income increased $14 million over last year, and adjusted operating income increased $8 million over last year to $23 million. Adjusted operating margin increased 570 basis points to 16.8%.
Other
Continuing operations for the Other category, consisting of the Israel Pharmaceutical and Diagnostic Products operating segment, reported fourth quarter net sales of $16 million compared with $13 million a year ago. The operating segment reported operating income of approximately $1 million, compared to operating income of $2 million for fiscal 2009. Net sales for fiscal 2010 decreased 13% compared to fiscal 2009. The decrease was due primarily to approximately $22 million related to the loss of a customer contract.
Guidance
Chairman and CEO Joseph C. Papa concluded, "We had strong performance and execution across our businesses during fiscal 2010, and in fiscal 2011, we look to build on that success. We expect fiscal 2011 reported diluted earnings from continuing operations to be between $3.08 and $3.28 per share as compared to $2.41 in fiscal 2010. Excluding the charges outlined in Table III at the end of this release, we expect fiscal 2011 adjusted diluted earnings from continuing operations to be between $3.40 and $3.60 per share as compared to $3.04 in fiscal 2010. This new range implies a year-over-year growth rate of adjusted earnings from continuing operations of 12% to 18% over fiscal 2010 adjusted diluted EPS."
Perrigo will host a conference call to discuss fiscal 2010 fourth quarter and year end results at 10:00 a.m. (ET) on Thursday, August 12. The conference call will be available live via webcast to interested parties on the Perrigo website http://www.perrigo.com or by phone 877-248-9413, International 973-582-2737 and reference ID# 88720364. A taped replay of the call will be available beginning at approximately 2:00 p.m. (ET) Thursday, August 12, until midnight Friday, August 27, 2010. To listen to the replay, call 800-642-1687, International 706-645-9291, access code 88720364.
Perrigo Company is a leading global healthcare supplier that develops, manufactures and distributes OTC and generic prescription (Rx) pharmaceuticals, infant formulas, nutritional products, active pharmaceutical ingredients (API) and pharmaceutical and medical diagnostic products. The Company is the world's largest store brand manufacturer of OTC pharmaceutical products and infant formulas. The Company's primary markets and locations of manufacturing and logistics operations are the United States, Israel, Mexico, the United Kingdom and Australia. Visit Perrigo on the Internet (http://www.perrigo.com).
Note: Certain statements in this press release are forward-looking statements within the meaning of 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. These and other important factors, including those discussed under "Risk Factors" in the Company's Form 10-K for the year ended June 26, 2010, 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 press release are made only as of the date hereof, and unless otherwise required by applicable securities laws, the Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
PERRIGO COMPANY |
|||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
|||||||||||
(in thousands, except per share amounts) |
|||||||||||
Fiscal Year |
|||||||||||
2010 |
2009 |
2008 |
|||||||||
Net sales |
$ |
2,268,870 |
$ |
2,006,862 |
$ |
1,729,921 |
|||||
Cost of sales |
1,522,854 |
1,410,865 |
1,212,193 |
||||||||
Gross profit |
746,016 |
595,997 |
517,728 |
||||||||
Operating expenses |
|||||||||||
Distribution |
28,388 |
24,203 |
25,152 |
||||||||
Research and development |
82,509 |
77,922 |
72,191 |
||||||||
Selling and administration |
270,701 |
231,639 |
220,429 |
||||||||
Subtotal |
381,598 |
333,764 |
317,772 |
||||||||
Write-off of in-process |
|||||||||||
research and development |
19,000 |
279 |
2,786 |
||||||||
Restructuring |
9,523 |
14,647 |
2,312 |
||||||||
Total |
410,121 |
348,690 |
322,870 |
||||||||
Operating income |
335,895 |
247,307 |
194,858 |
||||||||
Interest, net |
28,778 |
27,154 |
17,415 |
||||||||
Other expense (income), net |
(1,069) |
1,269 |
(503) |
||||||||
Investment impairment |
- |
15,104 |
- |
||||||||
Income from continuing operations before |
308,186 |
203,780 |
177,946 |
||||||||
Income tax expense |
84,089 |
62,682 |
37,749 |
||||||||
Income from continuing operations |
224,097 |
141,098 |
140,197 |
||||||||
Income (loss) from discontinued operations, net of tax |
(1,551) |
2,951 |
(4,424) |
||||||||
Net income |
$ |
222,546 |
$ |
144,049 |
$ |
135,773 |
|||||
Earnings (loss) per share (1) |
|||||||||||
Basic |
|||||||||||
Continuing operations |
$ |
2.45 |
$ |
1.53 |
$ |
1.51 |
|||||
Discontinued operations |
(0.02) |
0.03 |
(0.05) |
||||||||
Basic earnings per share |
$ |
2.43 |
$ |
1.56 |
$ |
1.46 |
|||||
Diluted |
|||||||||||
Continuing operations |
$ |
2.41 |
$ |
1.51 |
$ |
1.47 |
|||||
Discontinued operations |
(0.02) |
0.03 |
(0.05) |
||||||||
Diluted earnings per share |
$ |
2.40 |
$ |
1.54 |
$ |
1.43 |
|||||
Weighted average shares outstanding |
|||||||||||
Basic |
91,399 |
92,183 |
93,124 |
||||||||
Diluted |
92,845 |
93,629 |
95,210 |
||||||||
Dividends declared per share |
$ |
0.2425 |
$ |
0.215 |
$ |
0.195 |
|||||
(1) The sum of individual per share amounts may not equal due to rounding. |
|||||||||||
PERRIGO COMPANY |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
(in thousands) |
|||||||
June 26, |
June 27, |
||||||
Assets |
2010 |
2009 |
|||||
Current assets |
|||||||
Cash and cash equivalents |
$ |
97,568 |
$ |
316,133 |
|||
Restricted cash |
400,000 |
- |
|||||
Investment securities |
557 |
3 |
|||||
Accounts receivable, net |
358,500 |
325,810 |
|||||
Inventories |
448,871 |
384,794 |
|||||
Current deferred income taxes |
26,648 |
23,261 |
|||||
Income taxes refundable |
13,864 |
8,926 |
|||||
Prepaid expenses and other current assets |
28,071 |
23,658 |
|||||
Current assets of discontinued operations |
7,214 |
51,699 |
|||||
Total current assets |
1,381,293 |
1,134,284 |
|||||
Property and equipment |
|||||||
Land |
37,189 |
22,876 |
|||||
Buildings |
306,322 |
262,990 |
|||||
Machinery and equipment |
542,442 |
478,085 |
|||||
885,953 |
763,951 |
||||||
Less accumulated depreciation |
(437,037) |
(409,634) |
|||||
448,916 |
354,317 |
||||||
Restricted cash |
- |
400,000 |
|||||
Goodwill and other indefinite-lived intangible assets |
622,745 |
268,819 |
|||||
Other intangible assets, net |
587,094 |
214,207 |
|||||
Other non-current assets |
52,688 |
49,756 |
|||||
Non-current assets of discontinued operations |
- |
21,854 |
|||||
$ |
3,092,736 |
$ |
2,443,237 |
||||
Liabilities and Shareholders' Equity |
|||||||
Current liabilities |
|||||||
Accounts payable |
$ |
258,493 |
$ |
271,537 |
|||
Notes payable |
9,000 |
- |
|||||
Payroll and related taxes |
82,088 |
54,196 |
|||||
Accrued customer programs |
59,898 |
54,461 |
|||||
Accrued liabilities |
88,750 |
61,704 |
|||||
Accrued income taxes |
3,048 |
3,334 |
|||||
Current portion of long-term debt |
400,000 |
17,181 |
|||||
Current liabilities of discontinued operations |
5,428 |
19,620 |
|||||
Total current liabilities |
906,705 |
482,033 |
|||||
Non-current liabilities |
|||||||
Long-term debt, less current portion |
935,000 |
875,000 |
|||||
Non-current deferred income taxes |
55,333 |
65,326 |
|||||
Other non-current liabilities |
107,043 |
86,476 |
|||||
Non-current liabilities of discontinued operations |
- |
11,933 |
|||||
Total non-current liabilities |
1,097,376 |
1,038,735 |
|||||
Shareholders' Equity |
|||||||
Controlling interest shareholders' equity: |
|||||||
Preferred stock, without par value, 10,000 shares authorized |
- |
- |
|||||
Common stock, without par value, 200,000 shares authorized |
428,457 |
452,243 |
|||||
Accumulated other comprehensive income |
39,048 |
50,592 |
|||||
Retained earnings |
619,303 |
419,086 |
|||||
1,086,808 |
921,921 |
||||||
Noncontrolling interest |
1,847 |
548 |
|||||
Total shareholders' equity |
1,088,655 |
922,469 |
|||||
$ |
3,092,736 |
$ |
2,443,237 |
||||
Supplemental Disclosures of Balance Sheet Information |
|||||||
Related to Continuing Operations |
|||||||
Allowance for doubtful accounts |
$ |
7,657 |
$ |
11,394 |
|||
Working capital |
$ |
472,802 |
$ |
620,172 |
|||
Preferred stock, shares issued and outstanding |
- |
- |
|||||
Common stock, shares issued and outstanding |
91,694 |
92,209 |
|||||
PERRIGO COMPANY |
||||||||||||||
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY AND COMPREHENSIVE INCOME |
||||||||||||||
(in thousands) |
||||||||||||||
Accumulated |
||||||||||||||
Common Stock |
Other |
|||||||||||||
Issued |
Comprehensive |
Comprehensive |
Retained |
|||||||||||
Shares |
Amount |
Income (loss) |
Income (loss) |
Earnings |
||||||||||
Balance at June 30, 2007 |
93,395 |
519,419 |
56,676 |
124,330 |
178,374 |
|||||||||
Net income |
- |
- |
- |
135,773 |
135,773 |
|||||||||
Accumulated other comprehensive income (loss): |
||||||||||||||
Change in fair value of derivative financial |
||||||||||||||
instruments, net of $1,852 tax |
- |
- |
(3,440) |
(3,440) |
- |
|||||||||
Foreign currency translation adjustments |
- |
- |
105,826 |
105,826 |
- |
|||||||||
Change in fair value of investment securities |
- |
- |
(3,453) |
(3,453) |
- |
|||||||||
Post-retirement liability adjustments, net of $229 tax |
- |
- |
(425) |
(425) |
- |
|||||||||
Adjustment to adopt ASC Subtopic 740-10 |
- |
- |
- |
- |
(5,934) |
|||||||||
Issuance of common stock under: |
||||||||||||||
Stock options |
2,393 |
32,210 |
- |
- |
- |
|||||||||
Restricted stock plan |
19 |
- |
- |
- |
- |
|||||||||
Compensation for stock options |
- |
2,730 |
- |
- |
- |
|||||||||
Compensation for restricted stock |
- |
5,739 |
- |
- |
- |
|||||||||
Cash dividends, $0.195 per share |
- |
- |
- |
- |
(18,219) |
|||||||||
Tax effect from stock transactions |
- |
6,603 |
- |
- |
- |
|||||||||
Purchases and retirements of common stock |
(2,496) |
(78,164) |
- |
- |
- |
|||||||||
Balance at June 28, 2008 |
93,311 |
488,537 |
155,184 |
234,281 |
289,994 |
|||||||||
Net income |
- |
- |
- |
144,049 |
144,049 |
|||||||||
Accumulated other comprehensive income (loss): |
||||||||||||||
Change in fair value of derivative financial |
||||||||||||||
instruments, net of $162 tax |
- |
- |
300 |
300 |
- |
|||||||||
Foreign currency translation adjustments |
- |
- |
(103,450) |
(103,450) |
- |
|||||||||
Change in fair value of investment securities |
- |
- |
3,956 |
3,956 |
- |
|||||||||
Adjustment to adopt ASC 320-10-65 |
- |
- |
(5,000) |
(5,000) |
5,000 |
|||||||||
Post-retirement liability adjustments, net of $214 tax |
- |
- |
(398) |
(398) |
- |
|||||||||
Issuance of common stock under: |
||||||||||||||
Stock options |
720 |
10,062 |
- |
- |
- |
|||||||||
Restricted stock plan |
14 |
- |
- |
- |
- |
|||||||||
Compensation for stock options |
- |
3,313 |
- |
- |
- |
|||||||||
Compensation for restricted stock |
- |
7,040 |
- |
- |
- |
|||||||||
Cash dividends, $0.215 per share |
- |
- |
- |
- |
(19,957) |
|||||||||
Tax effect from stock transactions |
- |
5,780 |
- |
- |
- |
|||||||||
Purchases and retirements of common stock |
(1,836) |
(62,489) |
- |
- |
- |
|||||||||
Balance at June 27, 2009 |
92,209 |
452,243 |
50,592 |
39,457 |
419,086 |
|||||||||
Net income |
- |
- |
- |
222,546 |
222,546 |
|||||||||
Accumulated other comprehensive income (loss): |
||||||||||||||
Change in fair value of derivative financial |
||||||||||||||
instruments, net of $898 tax |
- |
- |
1,668 |
1,668 |
- |
|||||||||
Foreign currency translation adjustments |
- |
- |
(12,212) |
(12,212) |
- |
|||||||||
Change in fair value of investment securities |
- |
- |
(568) |
(568) |
- |
|||||||||
Post-retirement liability adjustments, net of $233 tax |
- |
- |
(432) |
(432) |
- |
|||||||||
Issuance of common stock under: |
||||||||||||||
Stock options |
1,347 |
21,444 |
- |
- |
- |
|||||||||
Restricted stock plan |
200 |
- |
- |
- |
- |
|||||||||
Compensation for stock options |
- |
3,854 |
- |
- |
- |
|||||||||
Compensation for restricted stock |
- |
10,842 |
- |
- |
- |
|||||||||
Cash dividends, $0.2425 per share |
- |
- |
- |
- |
(22,329) |
|||||||||
Tax effect from stock transactions |
- |
11,162 |
- |
- |
- |
|||||||||
Purchases and retirements of common stock |
(2,062) |
(71,088) |
- |
- |
- |
|||||||||
Balance at June 26, 2010 |
91,694 |
$ |
428,457 |
$ |
39,048 |
$ |
211,002 |
$ |
619,303 |
|||||
PERRIGO COMPANY |
||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||
(in thousands) |
||||||||||
Fiscal Year |
||||||||||
2010 |
2009 |
2008 |
||||||||
Cash Flows From (For) Operating Activities |
||||||||||
Net income |
$ |
222,546 |
$ |
144,049 |
$ |
135,773 |
||||
Adjustments to derive cash flows |
||||||||||
Write-off of in-process research and development |
19,000 |
279 |
2,786 |
|||||||
Depreciation and amortization |
76,133 |
70,142 |
69,231 |
|||||||
Restructuring and asset impairment |
9,523 |
31,351 |
12,658 |
|||||||
Gain on sale of business |
(750) |
- |
- |
|||||||
Share-based compensation |
14,696 |
10,353 |
8,469 |
|||||||
Income tax benefit from exercise of stock options |
(1,302) |
(3,490) |
3,992 |
|||||||
Excess tax benefit of stock transactions |
(9,860) |
(2,290) |
(10,595) |
|||||||
Deferred income taxes |
(10,347) |
(1,422) |
(1,542) |
|||||||
Sub-total |
319,639 |
248,972 |
220,772 |
|||||||
Changes in operating assets and liabilities, net of asset and |
||||||||||
business acquisitions and disposition |
||||||||||
Accounts receivable |
(6,886) |
6,446 |
(38,742) |
|||||||
Inventories |
(30,199) |
341 |
(72,480) |
|||||||
Income taxes refundable |
4,938 |
(1,066) |
(6,883) |
|||||||
Accounts payable |
(21,166) |
24,821 |
67,638 |
|||||||
Payroll and related taxes |
30,523 |
(20,621) |
27,046 |
|||||||
Accrued customer programs |
5,142 |
1,124 |
5,450 |
|||||||
Accrued liabilities |
4,716 |
(13,483) |
1,773 |
|||||||
Accrued income taxes |
8,275 |
13,201 |
31,274 |
|||||||
Other |
(809) |
(1,390) |
8,467 |
|||||||
Sub-total |
(5,466) |
9,373 |
23,543 |
|||||||
Net cash from operating activities |
314,173 |
258,345 |
244,315 |
|||||||
Cash Flows (For) From Investing Activities |
||||||||||
Purchase of securities |
- |
- |
(176,298) |
|||||||
Proceeds from sales of securities |
- |
- |
208,097 |
|||||||
Acquired research and development |
(19,000) |
- |
- |
|||||||
Additions to property and equipment |
(55,892) |
(59,238) |
(44,824) |
|||||||
Proceeds from sale of business |
35,980 |
- |
- |
|||||||
Cash acquired in asset exchange |
- |
2,115 |
- |
|||||||
Acquisitions of assets |
(10,262) |
(1,000) |
(12,401) |
|||||||
Acquisitions of businesses, net of cash acquired |
(868,802) |
(88,248) |
(83,312) |
|||||||
Equity investment |
- |
- |
(12,500) |
|||||||
Net cash for investing activities |
(917,976) |
(146,371) |
(121,238) |
|||||||
Cash Flows (For) From Financing Activities |
||||||||||
Repayments of short-term debt, net |
(8,771) |
(13,736) |
(11,776) |
|||||||
Borrowings of long-term debt |
625,000 |
- |
465,000 |
|||||||
Repayments of long-term debt |
(165,000) |
(31,380) |
(225,801) |
|||||||
Deferred financing fees |
(5,813) |
- |
- |
|||||||
Excess tax benefit of stock transactions |
9,860 |
2,290 |
10,595 |
|||||||
Issuance of common stock |
21,444 |
10,062 |
32,210 |
|||||||
Repurchase of common stock |
(71,088) |
(62,489) |
(78,164) |
|||||||
Cash dividends |
(22,329) |
(19,957) |
(18,219) |
|||||||
Net cash (for) from financing activities |
383,303 |
(115,210) |
173,845 |
|||||||
Effect of exchange rate changes on cash |
1,931 |
769 |
(8,623) |
|||||||
Net increase (decrease) in cash and cash equivalents |
(218,569) |
(2,467) |
288,299 |
|||||||
Cash and cash equivalents of continuing operations, beginning of period |
316,133 |
318,599 |
30,301 |
|||||||
Cash balance of discontinued operations, beginning of period |
4 |
5 |
4 |
|||||||
Cash and cash equivalents, end of period |
97,568 |
316,137 |
318,604 |
|||||||
Less cash balance of discontinued operations, end of period |
- |
(4) |
(5) |
|||||||
Cash and cash equivalents of continuing operations, end of period |
$ |
97,568 |
$ |
316,133 |
$ |
318,599 |
||||
Supplemental Disclosures of Cash Flow Information |
||||||||||
Cash paid/received during the year for: |
||||||||||
Interest paid |
$ |
43,617 |
$ |
47,066 |
$ |
37,111 |
||||
Interest received |
$ |
21,336 |
$ |
24,348 |
$ |
21,664 |
||||
Income taxes paid |
$ |
76,051 |
$ |
73,276 |
$ |
32,718 |
||||
Income taxes refunded |
$ |
1,433 |
$ |
11,283 |
$ |
7,693 |
||||
Table I |
||||||||||
PERRIGO COMPANY |
||||||||||
SEGMENT INFORMATION |
||||||||||
(in thousands) |
||||||||||
(unaudited) |
||||||||||
Fourth Quarter* |
Fiscal Year* |
|||||||||
2010 |
2009 |
2010 |
2009 |
|||||||
Segment Net Sales |
||||||||||
Consumer Healthcare |
$ 481,001 |
$ 407,009 |
$ 1,833,023 |
$ 1,638,770 |
||||||
Rx Pharmaceuticals |
84,148 |
48,840 |
237,648 |
164,163 |
||||||
API |
37,993 |
38,940 |
139,287 |
136,002 |
||||||
Other |
16,253 |
13,420 |
58,912 |
67,927 |
||||||
Total |
$ 619,395 |
$ 508,209 |
$ 2,268,870 |
$ 2,006,862 |
||||||
Segment Operating Income (Loss) |
||||||||||
Consumer Healthcare |
$ 66,750 |
$ 56,059 |
$ 304,582 |
$ 233,756 |
||||||
Rx Pharmaceuticals |
16,645 |
12,090 |
50,142 |
29,028 |
||||||
API |
6,301 |
(5,409) |
14,526 |
433 |
||||||
Other |
704 |
2,353 |
2,696 |
7,680 |
||||||
Unallocated expenses |
(12,849) |
(9,569) |
(36,051) |
(23,590) |
||||||
Total |
$ 77,551 |
$ 55,524 |
$ 335,895 |
$ 247,307 |
||||||
*All information based on continuing operations. |
||||||||||
Table II |
||||||||||||||
PERRIGO COMPANY |
||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES |
||||||||||||||
(in thousands, except per share amounts) |
||||||||||||||
(unaudited) |
||||||||||||||
Fourth Quarter* |
Fiscal Year* |
|||||||||||||
2010 |
2009 |
% Change |
2010 |
2009 |
% Change |
|||||||||
Net sales |
$ 619,395 |
$ 508,209 |
22% |
$ 2,268,870 |
$ 2,006,862 |
13% |
||||||||
Reported gross profit |
$ 199,211 |
$ 163,853 |
22% |
$ 746,016 |
$ 595,997 |
25% |
||||||||
Inventory step-ups |
9,873 |
- |
10,904 |
2,923 |
||||||||||
Impairment of fixed assets |
- |
- |
- |
1,600 |
||||||||||
Adjusted gross profit |
$ 209,084 |
$ 163,853 |
28% |
$ 756,920 |
$ 600,520 |
26% |
||||||||
Adjusted gross profit % |
33.8% |
32.2% |
33.4% |
29.9% |
||||||||||
Reported operating income |
$ 77,551 |
$ 55,524 |
40% |
$ 335,895 |
$ 247,307 |
36% |
||||||||
Inventory step-ups |
9,873 |
- |
10,904 |
2,923 |
||||||||||
Write-offs of in-process R&D |
5,000 |
- |
19,000 |
279 |
||||||||||
Impairment of fixed assets |
- |
- |
- |
1,600 |
||||||||||
Restructuring charges |
2,049 |
14,647 |
9,523 |
14,647 |
||||||||||
Acquisition costs |
5,137 |
- |
8,189 |
- |
||||||||||
Loss on asset exchange |
- |
- |
- |
639 |
||||||||||
Adjusted operating income |
$ 99,610 |
$ 70,171 |
42% |
$ 383,511 |
$ 267,395 |
43% |
||||||||
Adjusted operating income % |
16.1% |
13.8% |
16.9% |
13.3% |
||||||||||
Reported interest and other, net |
$ 11,063 |
$ 5,393 |
105% |
$ 27,709 |
$ 43,527 |
-36% |
||||||||
Acquisition costs |
(2,800) |
- |
(3,500) |
- |
||||||||||
Investment impairment |
- |
- |
- |
(15,104) |
||||||||||
Adjusted interest and other, net |
$ 8,263 |
$ 5,393 |
53% |
$ 24,209 |
$ 28,423 |
-15% |
||||||||
Reported income from continuing operations |
$ 49,698 |
$ 32,280 |
54% |
$ 224,097 |
$ 141,098 |
59% |
||||||||
Inventory step-ups (1) |
6,159 |
- |
6,932 |
1,956 |
||||||||||
Restructuring charges- Florida (1) |
- |
- |
431 |
- |
||||||||||
Restructuring charges - Germany (2) |
2,049 |
14,647 |
8,824 |
14,647 |
||||||||||
Acquisition costs - Orion (2) |
- |
- |
600 |
- |
||||||||||
Acquisition costs - PBM (1) |
5,119 |
- |
7,152 |
- |
||||||||||
Write-offs of in-process R&D (1) |
3,170 |
- |
14,612 |
201 |
||||||||||
Impairment of fixed assets (1) |
- |
- |
- |
992 |
||||||||||
Investment impairment (2) |
- |
- |
- |
15,104 |
||||||||||
Loss on asset exchange (2) |
- |
- |
- |
639 |
||||||||||
Adjusted income from continuing operations |
$ 66,195 |
$ 46,927 |
41% |
$ 262,648 |
$ 174,637 |
50% |
||||||||
Diluted earnings per share from continuing operations |
||||||||||||||
Reported |
$ 0.53 |
$ 0.35 |
51% |
$ 2.41 |
$ 1.51 |
60% |
||||||||
Adjusted |
$ 0.71 |
$ 0.50 |
42% |
$ 2.83 |
$ 1.87 |
51% |
||||||||
Diluted weighted average shares outstanding |
92,948 |
93,290 |
92,845 |
93,629 |
||||||||||
(1) Net of taxes |
||||||||||||||
(2) Not tax affected |
||||||||||||||
*All information based on continuing operations. |
||||||||||||||
Table II (Continued) |
||||||||||||||
REPORTABLE SEGMENTS |
||||||||||||||
RECONCILIATION OF NON-GAAP MEASURES |
||||||||||||||
(in thousands) |
||||||||||||||
(unaudited) |
||||||||||||||
Fourth Quarter* |
Fiscal Year* |
|||||||||||||
2010 |
2009 |
% Change |
2010 |
2009 |
% Change |
|||||||||
Consumer Healthcare |
||||||||||||||
Net sales |
$ 481,001 |
$ 407,009 |
18% |
$ 1,833,023 |
$ 1,638,770 |
12% |
||||||||
Reported gross profit |
$ 144,377 |
$ 119,784 |
21% |
$ 561,482 |
$ 460,135 |
22% |
||||||||
Inventory step-ups |
9,873 |
- |
9,873 |
2,923 |
||||||||||
Impairment of fixed assets |
- |
- |
- |
1,600 |
||||||||||
Adjusted gross profit |
$ 154,250 |
$ 119,784 |
29% |
$ 571,355 |
$ 464,658 |
23% |
||||||||
Adjusted gross profit % |
32.1% |
29.4% |
31.2% |
28.4% |
||||||||||
Reported operating income |
$ 66,750 |
$ 56,059 |
19% |
$ 304,582 |
$ 233,756 |
30% |
||||||||
Restructuring charges - Florida |
- |
- |
699 |
- |
||||||||||
Inventory step-ups |
9,873 |
- |
9,873 |
2,923 |
||||||||||
Impairment of fixed assets |
- |
- |
- |
1,600 |
||||||||||
Loss on asset exchange |
- |
- |
- |
639 |
||||||||||
Adjusted operating income |
$ 76,623 |
$ 56,059 |
37% |
$ 315,154 |
$ 238,918 |
32% |
||||||||
Adjusted operating income % |
15.9% |
13.8% |
17.2% |
14.6% |
||||||||||
Rx Pharmaceuticals |
||||||||||||||
Net sales |
$ 84,148 |
$ 48,840 |
72% |
$ 237,648 |
$ 164,163 |
45% |
||||||||
Reported operating income |
$ 16,645 |
$ 12,090 |
38% |
$ 50,142 |
$ 29,028 |
73% |
||||||||
Write-off of in-process R&D - ANDA |
5,000 |
- |
19,000 |
- |
||||||||||
Adjusted operating income |
$ 21,645 |
$ 12,090 |
79% |
$ 69,142 |
$ 29,028 |
138% |
||||||||
Adjusted operating income % |
25.7% |
24.8% |
29.1% |
17.7% |
||||||||||
API |
||||||||||||||
Net sales |
$ 37,993 |
$ 38,940 |
-2% |
$ 139,287 |
$ 136,002 |
2% |
||||||||
Reported operating income (loss) |
$ 6,301 |
$ (5,409) |
-216% |
$ 14,526 |
$ 433 |
3255% |
||||||||
Restructuring charges - Germany |
2,049 |
14,647 |
8,824 |
14,647 |
||||||||||
Adjusted operating income |
$ 8,350 |
$ 9,238 |
-10% |
$ 23,350 |
$ 15,080 |
55% |
||||||||
Adjusted operating income % |
22.0% |
23.7% |
16.8% |
11.1% |
||||||||||
Other |
||||||||||||||
Net sales |
$ 16,253 |
$ 13,420 |
21% |
$ 58,912 |
$ 67,927 |
-13% |
||||||||
Reported gross profit |
$ 5,875 |
$ 5,939 |
-1% |
$ 21,012 |
$ 24,504 |
-14% |
||||||||
Inventory step-ups - Asset acquisitions |
- |
- |
1,031 |
- |
||||||||||
Adjusted gross profit |
$ 5,875 |
$ 5,939 |
-1% |
$ 22,043 |
$ 24,504 |
-10% |
||||||||
Adjusted gross profit % |
36.1% |
44.3% |
37.4% |
36.1% |
||||||||||
Reported operating income |
$ 704 |
$ 2,353 |
-70% |
$ 2,696 |
$ 7,680 |
-65% |
||||||||
Inventory step-ups - Asset acquisitions |
- |
- |
1,031 |
- |
||||||||||
Adjusted operating income |
$ 704 |
$ 2,353 |
-70% |
$ 3,727 |
$ 7,680 |
-51% |
||||||||
Adjusted operating income % |
4.3% |
17.5% |
6.3% |
11.3% |
||||||||||
Unallocated |
||||||||||||||
Reported operating loss |
$ (12,849) |
$ (9,569) |
34% |
$ (36,051) |
$ (23,590) |
53% |
||||||||
Acquisition costs |
5,137 |
- |
8,189 |
- |
||||||||||
Write-off of in-process R&D - Diba acquisition |
- |
- |
- |
279 |
||||||||||
Adjusted operating loss |
$ (7,712) |
$ (9,569) |
-19% |
$ (27,862) |
$ (23,311) |
20% |
||||||||
*All information based on continuing operations. |
||||||||||||||
Fiscal 2011* |
|||
Guidance |
|||
FY11 reported diluted EPS from continuing operations range |
$3.08 - $3.28 |
||
Deal-related amortization (1) |
0.32 |
||
FY11 adjusted diluted EPS from continuing operations range |
$3.40 - $3.60 |
||
Fiscal 2010* |
|||
FY10 reported diluted EPS from continuing operations |
$2.41 |
||
Charges associated with inventory step-ups |
0.075 |
||
Charges associated with acquired research and development |
0.157 |
||
Charges associated with acquisition costs |
0.083 |
||
Charges associated with restructuring |
0.100 |
||
FY10 adjusted diluted EPS from continuing operations, including deal-related amortization |
$2.83 |
||
Deal-related amortization (1) |
0.21 |
||
FY10 adjusted diluted EPS from continuing operations, excluding deal-related amortization |
$3.04 |
||
(1) Amortization of acquired intangible assets related to business combinations and asset acquisitions |
|||
*All information based on continuing operations. |
|||
SOURCE Perrigo Company
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article