|
|
|
|
|||||
|
|
|
Amid Soft Market Consumption Trends, Achieved Q3 2025 Dollar, Unit and Volume Share(1) Gains in 5 of 7 Over-The-Counter ("OTC") Store Brand Categories and Dollar Share Gains in Key Brands
Despite Marketplace Challenges, Delivered Meaningful YTD 2025 EPS Growth(2) with Gross and Operating Margin Expansion
Initiates Strategic Review of Infant Formula Business (Announced in Separate Press Release); Continues Strategic Review of Oral Care Business; On-Track to Close Previously Announced Sale of Dermacosmetics Business in Q1'26
Updates Full Year 2025 Outlook Due Primarily to Infant Formula Industry Dynamics and Soft OTC Market Consumption Trends
DUBLIN, Nov. 5, 2025 /PRNewswire/ --
Third Quarter 2025 YoY Highlights :
Third Quarter 2025 YoY Segment Highlights :
Consumer Self-Care Americas (CSCA):
Consumer Self-Care International (CSCI):
Year-to-Date 2025 YoY Highlights :
Year-to-Date 2025 YoY Segment Highlights :
Consumer Self-Care Americas (CSCA):
Consumer Self-Care International (CSCI):
Fiscal Year 2025 Outlook:
|
(1) Share gains according to Circana 13-weeks ending 9/28/25 vs. prior year 13-weeks in the categories where Perrigo participates in cough cold, allergy, digestive health, pain, nicotine replacement, skin care and women's health. |
|
(2) The percentage change in Reported YTD EPS and operating income from the prior year to the current year reflects a transition from a negative value in the prior period to a positive value in the current period. This change represents a material improvement in performance rather than a typical period-over-period growth rate. Accordingly, the percentage change may appear disproportionately large and should be interpreted in the context of the underlying drivers discussed throughout this document. |
|
(3) See attached Appendix for details. Change in net sales on an organic basis excludes the effects of acquisitions, divestitures and exited products, and the impact of currency. |
|
(4) All tables and data may not add due to rounding. Percentages are based on actuals. |
Perrigo Company plc (NYSE: PRGO) ("Perrigo" or the "Company"), a leading provider of consumer health products, today announced financial results from continuing operations for the third quarter ended September 27, 2025 of fiscal year 2025. All comparisons are against the prior year third quarter, unless otherwise noted.
President and CEO Patrick Lockwood-Taylor commented, "While OTC consumption was increasingly soft in the third quarter, the Perrigo team delivered strong in-market performance. We gained dollar, unit and volume share in five of seven store brand categories and grew share in our key brands, a clear sign that consumers are choosing Perrigo products at the shelf. This performance, despite a challenging backdrop, reflects the strength of our Three-S plan (Stabilize, Streamline, Strengthen) and our commitment to delivering trusted, accessible health solutions across multiple price points."
"As we look ahead, we're adjusting our full-year 2025 outlook to reflect infant formula industry dynamics and soft OTC consumption trends. We are, however, managing through these with discipline by leveraging share gains and accretive initiatives to support expected mid-to-high single-digit adjusted EPS growth for the year. To drive a more consistent and focused growth profile, we continue to evaluate and action our portfolio, including the previously announced agreement to divest our Dermacosmetics business, the previously disclosed strategic review of our Oral Care business, and today's announcement to proactively conduct a strategic review of our Infant Formula business. In a tough environment, Perrigo is winning with consumers and customers," concluded Lockwood-Taylor.
Refer to Tables I through VII at the end of this press release for a reconciliation of non-GAAP adjustments to the current year and prior year periods and additional non-GAAP information. The Company's reported results are included in the attached Condensed Consolidated Statements of Operations, Balance Sheets and Statements of Cash Flows.
Project Energize
Project Energize, launched during the first quarter of 2024, is a global investment and efficiency program to drive the next evolution of capabilities and organizational agility. This three-year program is expected to produce significant benefits in the Company's long-term business performance by enabling its One Perrigo growth strategy, increasing organizational agility and resetting the SG&A operating expense base.
Project Energize is expected to deliver annualized pre-tax savings in the range of $140 million to $170 million by the end of 2026. The Company expects $40 million to $60 million of these savings to be reinvested. Restructuring and related charges associated with these actions are estimated to be in the range of $140 million to $160 million, including $20 million to $40 million in investments to enhance capabilities, and are expected to be substantially incurred by the end of 2026. Since the beginning of the program, Project Energize has achieved gross annual savings of approximately $163 million with reinvestment of $32 million. Restructuring charges incurred by the Company over the same period in connection with Project Energize were $133 million.
Perrigo Third Quarter 2025 Results from Continuing Operations
|
Third Quarter 2025 Net Sales Change Compared to Prior Year(4) |
|||||
|
|
Reported Net Sales Growth |
Foreign Exchange Impact |
Constant Currency Net Sales |
Divestitures & Exited Products |
Organic Net Sales Growth |
|
CSCA |
(3.8) % |
— % |
(3.8) % |
— % |
(3.8) % |
|
CSCI |
(4.5) % |
4.2 % |
(8.7) % |
(3.3) % |
(5.3) % |
|
Total Perrigo |
(4.1) % |
1.6 % |
(5.7) % |
(1.3) % |
(4.4) % |
|
Third Quarter 2025 Change Compared to Prior Year(4) |
|||
|
(in millions, except earnings per share; see attached Tables I-VII for reconciliation to GAAP) |
|||
|
|
Three Months Ended September 27, 2025 |
Three Months Ended September 28, 2024 |
Percentage Change YoY |
|
Net Sales |
$1,043 |
$1,088 |
(4.1) % |
|
|
|
|
|
|
Reported Gross Profit |
$377 |
$404 |
(6.8) % |
|
Reported Gross Margin |
36.1 % |
37.2 % |
(110) bps |
|
Reported Operating Income (Loss) |
$73 |
$80 |
(9.7) % |
|
Reported Operating Margin |
7.0 % |
7.4 % |
(40) bps |
|
Reported Net Income (Loss) |
$13 |
($18) |
nm |
|
Reported Diluted Earnings (Loss) Per Share |
$0.09 |
($0.13) |
nm |
|
|
|
|
|
|
Adjusted Gross Profit |
$417 |
$446 |
(6.6) % |
|
Adjusted Gross Margin |
39.9 % |
41.0 % |
(110) bps |
|
Adjusted Operating Income |
$173 |
$182 |
(4.9) % |
|
Adjusted Operating Margin |
16.6 % |
16.8 % |
(20) bps |
|
Adjusted Net Income |
$112 |
$112 |
— % |
|
Adjusted Diluted EPS |
$0.80 |
$0.81 |
(1.2) % |
|
(4) All tables and data may not add due to rounding. Percentages are based on actuals. |
Net sales of $1.04 billion decreased 4.1%, or $44 million, including favorable currency translation of 1.6% and divestitures and exited products of 1.3%. Organic net sales declined 4.4%, comprising net pricing of -0.6% and volume/mix of -3.8%.
Organic net sales were unfavorably impacted by 1.6% from our global OTC businesses due primarily to soft OTC category consumption, partially offset by store brand market share gains in five of seven categories and market share gains in key brands. Primary category drivers included lower net sales in Digestive Health, due primarily to reduced consumption of specific molecules, and VMS, reflecting reduced strategic focus on nutraceutical products within the category in Europe. These impacts were partially offset by growth in Skin Care, where strong U.S. performance supported by new distribution and increased consumption in the Minoxidil store brand franchise, along with higher net sales of Mederma®, offset lower category net sales in Europe due to exited products and lower consumption. Additionally, growth in the Upper Respiratory category, driven by new distribution and store brand share gains in the U.S., was offset by performance in Europe due to lower incidence and consumption of cough cold products as well as timing of customer sell-in activities compared to the prior year.
Organic net sales were also unfavorably impacted by approximately 2.8% from businesses under strategic review: 2.4% from Infant Formula and 0.4% from Oral Care.
Reported gross profit of $377 million decreased $27 million, or 6.8%. Adjusted gross profit of $417 million decreased $30 million, or 6.6%, due primarily to the impact from lower net sales and $7 million from divestitures and exited products. These factors were partially offset by Supply Chain Reinvention savings and a $9 million benefit from currency translation.
Reported gross margin was 36.1%, a decrease of 110 basis points. Adjusted gross margin decreased 110 basis points to 39.9%, due primarily to the same factors as adjusted gross profit and included higher net sales of relatively lower margin store brand products compared to brands.
Reported operating income was $73 million as compared to $80 million in the prior year period. Adjusted operating income was lower by $9 million, or 4.9%, to $173 million as unfavorable gross profit flow through from infant formula was partially offset by Project Energize structural cost savings, lower variable employee expenses and reduced advertising and promotional (A&P) spend. Divestitures and exited products of $4 million was offset by favorable currency translation of $4 million.
Reported operating margin was 7.0%, a decrease of 40 basis points. Adjusted operating margin of 16.6% was 20 basis points lower due primarily to the same factors as adjusted operating income.
Reported net income was $13 million and reported EPS was $0.09 compared to a reported net loss of $(18) million and ($0.13) per share in the prior year period. Adjusted net income was $112 million, or $0.80 per share, compared to $112 million, or $0.81 per share, down $0.01 per share. Third quarter 2025 adjusted EPS included an impact from divestitures and exited products of $0.02 per share and favorable currency translation of $0.03 per share.
Third Quarter 2025 Business Segment Results from Continuing Operations
Consumer Self-Care Americas Segment (CSCA)
|
Third Quarter 2025 Net Sales Change Compared to Prior Year(4) |
|||||
|
|
Reported Net Sales Growth |
Foreign Exchange Impact |
Constant Currency Net Sales |
Divestitures & Exited Products |
Organic Net Sales Growth |
|
CSCA |
(3.8) % |
— % |
(3.8) % |
— % |
(3.8) % |
|
Third Quarter 2025 Change Compared to Prior Year(4) |
|
|||
|
(in millions, except earnings per share; see attached Tables I-VII for reconciliation to GAAP) |
|
|||
|
|
Three Months Ended September 27, 2025 |
Three Months Ended September 28, 2024 |
Percentage Change YoY |
|
|
CSCA Net Sales |
$646 |
$671 |
(3.8) % |
|
|
|
|
|
|
|
|
Reported Gross Profit |
$206 |
$219 |
(6.3) % |
|
|
Reported Gross Margin |
31.8 % |
32.7 % |
(90) bps |
|
|
Reported Operating Income |
$95 |
$102 |
(7.3) % |
|
|
Reported Operating Margin |
14.7 % |
15.2 % |
(50) bps |
|
|
|
|
|
|
|
|
Adjusted Gross Profit |
$218 |
$235 |
(7.4) % |
|
|
Adjusted Gross Margin |
33.7 % |
35.0 % |
(130) bps |
|
|
Adjusted Operating Income |
$123 |
$132 |
(6.8) % |
|
|
Adjusted Operating Margin |
19.0 % |
19.7 % |
(60) bps |
|
|
(4) All tables and data may not add due to rounding. Percentages are based on actuals. |
CSCA net sales of $646 million declined $26 million, or 3.8%.
CSCA net sales benefitted from growth in the U.S. OTC business of 0.6%, as store brand offerings across five of seven OTC categories gained dollar, unit and volume share, more than offsetting soft total OTC category consumption. Category drivers included: 1) Upper Respiratory, due primarily to new business wins and share gains across both cough cold and allergy, 2) Skin Care, due primarily to higher consumption and new distribution in the Minoxidil franchise, in addition to higher net sales of Mederma®, and 3) Women's Health, primarily driven by higher net sales of Opill®. This growth was partially offset by lower net sales in 1) Digestive Health, due to lower consumption of proton pump inhibitors for heartburn, which was partially offset by higher net sales in laxatives, including Polyethylene Glycol 3350, and 2) Healthy Lifestyle, due primarily to timing of shipments of smoking cessation products.
Growth in the U.S. OTC business was more than offset by a decline of 4.4% from businesses under strategic review: 3.8% from Infant Formula and 0.6% from Oral Care. Infant Formula performance was due primarily to growth in store brand infant formula consumption along with the reintroduction of SKU assortments, which were more than offset by 1) a strong prior-year quarter due to refilling contract customer inventories and consumer pantry loading ahead of a port strike threat, and 2) previously disclosed lost distribution of the Good Start® brand. Oral Care performance was impacted by previously disclosed lost distribution of lower-margin products as management continues to focus on margin enhancement.
Reported gross profit of $206 million decreased $14 million, or 6.3%. Adjusted gross profit decreased $17 million, or 7.4%, to $218 million primarily due to the impact from lower net sales, which was partially offset by benefits from Supply Chain Reinvention.
Reported gross margin of 31.8% decreased 90 basis points. Adjusted gross margin decreased 130 basis points to 33.7%, driven by the same factors as adjusted gross profit, in addition to less favorable store brand product mix compared to the prior year quarter. Compared to the second quarter of 2025, adjusted gross margin increased 550 basis points.
Reported operating income was $95 million compared to $102 million, a decrease of $8 million, or 7.3%. Adjusted operating income decreased $9 million, or 6.8%, to $123 million as unfavorable gross profit flow through and higher operating expenses in Infant Formula were partially offset by Project Energize structural cost savings and lower variable employee expenses.
Reported operating margin of 14.7% decreased 50 basis points. Adjusted operating margin decreased 60 basis points to 19.0%, driven by the same factors as adjusted operating income. Compared to the second quarter of 2025, adjusted operating margin increased 760 basis points.
Consumer Self-Care International Segment (CSCI)
|
Third Quarter 2025 Net Sales Change Compared to Prior Year(4) |
|||||
|
|
Reported Net Sales Growth |
Foreign Exchange Impact |
Constant Currency Net Sales |
Divestitures & Exited Products |
Organic Net Sales Growth |
|
CSCI |
(4.5) % |
4.2 % |
(8.7) % |
(3.3) % |
(5.3) % |
|
Third Quarter 2025 Change Compared to Prior Year(4) |
|||
|
(in millions, except earnings per share; see attached Tables I-VII for reconciliation to GAAP) |
|||
|
|
Three Months Ended September 27, 2025 |
Three Months Ended September 28, 2024 |
Percentage Change YoY |
|
CSCI Net Sales |
$398 |
$416 |
(4.5) % |
|
|
|
|
|
|
Reported Gross Profit |
$172 |
$185 |
(7.3) % |
|
Reported Gross Margin |
43.1 % |
44.4 % |
(130) bps |
|
Reported Operating Income |
$37 |
$49 |
(23.5) % |
|
Reported Operating Margin |
9.4 % |
11.7 % |
(230) bps |
|
|
|
|
|
|
Adjusted Gross Profit |
$199 |
$211 |
(5.9) % |
|
Adjusted Gross Margin |
50.0 % |
50.7 % |
(80) bps |
|
Adjusted Operating Income |
$87 |
$92 |
(5.4) % |
|
Adjusted Operating Margin |
21.8 % |
22.1 % |
(20) bps |
|
(4) All tables and data may not add due to rounding. Percentages are based on actuals. |
CSCI net sales of $398 million decreased 4.5%, or $19 million. Favorable currency of 4.2% was more than offset by organic net sales decline of 5.3% and the impact from divestitures and exited products of 3.3%.
Organic net sales drivers included 1) share gains in key brands, including Compeed®, ellaOne® and Jungle Formula®, and 2) new products, including NiQuitin® Citrus Mini, Bronchostop® Max 8in1 and Coldrex® Sinumax Cough & Cold. These drivers were more than offset by 1) soft total OTC category consumption, 2) Upper Respiratory, due primarily to lower incidence and consumption of cough cold products and timing of cough cold sell-in to customers compared to the prior year, partially offset by higher net sales of Physiomer® due to restored supply, 3) VMS, due primarily to deprioritization of the nutraceuticals portfolio and exited products, and 4) Women's Health, due primarily to supply constraints that have since been resolved.
Reported gross profit of $172 million decreased $14 million, or 7.3%. Adjusted gross profit of $199 million decreased $12 million, or 5.9%, as the impact from lower net sales and $7 million from divestitures and exited products more than offset Supply Chain Reinvention savings and $10 million from favorable currency translation.
Reported gross margin of 43.1% decreased 130 basis points. Adjusted gross margin declined 80 basis points to 50.0%, driven primarily by the same factors as adjusted gross profit.
Reported operating income was $37 million compared to $49 million, a decrease of $12 million. Adjusted operating income of $87 million decreased $5 million, or 5.4%, as the unfavorable gross profit flow through along with divestitures and exited products of $4 million more than offset lower variable employee expenses and reduced A&P spend, in addition to favorable currency translation of $4 million.
Reported operating margin was 9.4%, a 230 basis points decrease. Adjusted operating margin was 20 basis points lower to 21.8%, driven primarily by the same factors as adjusted operating income.
Cash Flow and Balance Sheet
Year-to-date operating cash flow was $63 million, reflecting cash outflow of $(65) million from the first quarter and total cash flow of $128 million from the second and third quarter. As a reminder, first quarter cash outflow was driven by cash utilized to rebuild inventory in the infant formula business, settle outstanding litigation and cover Project Energize restructuring costs.
Year-to-date capital expenditures were $67 million and the Company returned $119 million to shareholders through dividends.
Cash and cash equivalents on the balance sheet as of September 27, 2025, were $432 million and total debt on the balance sheet was $3.64 billion.
Known Impacts from Macroeconomic Uncertainty
Perrigo is the largest U.S. manufacturer of OTC self-care products by volume, which are produced by 11 U.S. manufacturing facilities with 85% of finished goods manufactured in the U.S., using 50% of materials and components sourced from the U.S. The Company continues to closely follow the evolving environment on global tariffs and actively assess potential business implications.
Based on current assessments, excluding any potential impact from pharmaceutical tariffs that may cover ingredients used in the manufacturing of OTC products and recently announced potential changes to tariffs on items sourced from China, we estimate a gross increase to global cost of goods sold in 2025 beginning in the fourth quarter of approximately $10 million to $20 million, and approximately $40 million to $50 million, on a full-year basis, updated from the previously estimated range of $50 million to $60 million. We seek to mitigate these impacts through a combination of strategic pricing actions, insourcing to our U.S.-based manufacturing facilities and other supply chain actions.
Please refer to Perrigo's latest Form 10-K for the year ended December 31, 2024 and 10-Q for the quarter ended September 27, 2025 for a detailed discussion of risk factors.
Fiscal 2025 Outlook
The Company is revising its fiscal year 2025 outlook due primarily to infant formula industry dynamics and soft market consumption trends. Details include:
About Perrigo
Perrigo Company plc is a leading pure-play consumer health company with over a century of experience in providing high-quality health and wellness solutions to consumers primarily in North America and Europe. As a pioneer in the over-the-counter (OTC) self-care market, Perrigo offers trusted self-care solutions that can be used without the need for a prescription, ensuring accessibility and choice for consumers across molecules, dosage forms, and value tiers.
Perrigo's unique business model leverages its complementary businesses, where cash-generative store brand private label offerings fuel investments for leading brands, including Opill®, Mederma®, Compeed®, EllaOne®, and Jungle Formula®.
For more information, visit www.perrigo.com.
Webcast and Conference Call Information
Perrigo previously announced that management will host a call/webcast to discuss its third quarter 2025 financial results beginning at 08:30 A.M. (EST) Wednesday, November 5, 2025. The call will be available live via webcast to interested parties in the investor relations section of the Perrigo website at http://perrigo.investorroom.com/events-webcasts or by phone at 800-836-8184, International 646-357-8785, and reference ID # 03742. A taped replay of the call will be available beginning at approximately 12:00 P.M. (EST) Wednesday, November 5, until midnight Wednesday, November 12, 2025. To listen to the replay, dial 888-660-6345, International 646-517-4150, and use access code 03742#.
Forward-Looking Statements
Certain statements in this report are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, as amended, and are subject to the safe harbor created thereby. These statements relate to future events or our future financial performance and involve known and unknown risks, uncertainties and other factors that may cause our, or our industry's actual results, levels of activity, performance or achievements to be materially different from those expressed or implied by any forward-looking statements. In particular, statements about our expectations, beliefs, plans, objectives, assumptions, future events or future performance contained in this report, including certain statements contained in "Management's Discussion and Analysis of Financial Condition and Results of Operations" are 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," "forecast," "predict," "potential" or the negative of those terms or other comparable terminology. We have based these forward-looking statements on our current expectations, assumptions, estimates and projections. While we believe these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond our control, including: our ability to complete the proposed divestment of the Dermacosmetics branded business, receipt of works council and regulatory approval regarding the transaction, performance by counterparties to the transaction and the likelihood of satisfying the deferred payment milestones associated with the transaction, supply chain impacts on our business, including those caused or exacerbated by armed conflict, trade and other economic sanctions and/or disease; general economic, credit, and market conditions; increased or new tariffs by the U.S. or foreign governments (and any retaliatory or reciprocal tariffs) and changes in global trade relations; the impact of the war in Ukraine and any escalation thereof, including the effects of economic and political sanctions imposed by the United States, United Kingdom, European Union, and other countries related thereto; the outbreak or escalation of conflict in other regions where we do business, including the Middle East; current and future impairment charges, if we determine that the carrying amount of specific assets may not be recoverable from the expected future cash flows of such assets; customer acceptance of new products; competition from other industry participants, some of whom have greater marketing resources or larger market shares in certain product categories than we do; pricing pressures from customers and consumers; resolution of uncertain tax positions and any litigation relating thereto, ongoing or future government investigations and regulatory initiatives; uncertainty regarding our ability to obtain and maintain our regulatory approvals; potential costs and reputational impact of product recalls or sales halts; potential adverse changes to U.S. and foreign tax, healthcare and other government policy; the effect of epidemic or pandemic disease; the timing, amount and cost of any share repurchases (or the absence thereof) and/or any refinancing of outstanding debt at or prior to maturity; fluctuations in currency exchange rates and interest rates; receipt of potential earnout payments in connection with the sale of the HRA Rare Diseases Business and the risk that potential costs or liabilities incurred or retained in connection with this transaction may exceed our estimates or adversely affect our business or operations; the risk that potential costs or liabilities incurred or retained in connection with the sale of our Rx business may exceed our estimates or adversely affect our business or operations; the consummation and success of other announced and unannounced acquisitions or dispositions, and our ability to realize the desired benefits thereof; and our ability to execute and achieve the desired benefits of announced cost-reduction efforts and other strategic initiatives and investments, including our ability to achieve the expected benefits from our ongoing restructuring programs described herein. Adverse results with respect to pending litigation could have a material adverse impact on our operating results, cash flows and liquidity, and could ultimately require the use of corporate assets to pay damages, reducing assets that would otherwise be available for other corporate purposes. These and other important factors, including those discussed in our Form 10-K for the year ended December 31, 2024, in this report under "Risk Factors" and in any subsequent filings with the United States Securities and Exchange Commission, may cause actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements. The forward-looking statements in this report are made only as of the date hereof, and unless otherwise required by applicable securities laws, we disclaim any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.
Non-GAAP Measures
The Company cannot reconcile its expected organic net sales growth, adjusted gross margin, adjusted operating margin, adjusted diluted earnings per share to diluted earnings per share, net leverage, or adjusted EBITDA under "Fiscal 2025 Outlook" without unreasonable effort because certain items that impact net income and other reconciling metrics are out of the Company's control and/or cannot be reasonably predicted at this time. These items include, but are not limited to, uncertainty of non-recurring infant formula related charges and timing and amount of restructuring charges and the income tax effects of these items or other income tax-related events.
This press release contains certain non-GAAP measures. A "non-GAAP financial measure" is defined as a numerical measure of a company's financial performance that excludes or includes amounts different from the most directly comparable measure calculated and presented in accordance with U.S. Generally Accepted Accounting Principles (GAAP) in the statements of operations, balance sheets or statements of cash flows of the Company. Pursuant to the requirements of the U.S. Securities and Exchange Commission, the Company has provided reconciliations to the most directly comparable U.S. GAAP measures for the following non-GAAP financial measures referred to in this press release:
These non-GAAP financial measures should be considered as supplements to the GAAP reported measures, should not be considered replacements for, or superior to the GAAP measures and may not be comparable to similarly named measures used by other companies. The Company presents these non-GAAP financial measures in order to provide transparency to our investors because they are measures that management uses to assess both management performance and the financial performance of our operations and to allocate resources. In addition, management believes that these measures may assist investors with understanding and evaluating our initiatives to drive improved financial performance and enables investors to supplementally compare our operating performance with the operating performance of our competitors including with those of our competitors having different capital structures. While we have excluded certain of these items from historical non-GAAP financial measures, there is no guarantee that the items excluded from non-GAAP financial measures will not continue into future periods. For instance, we expect to continue to experience and report restructuring-related charges associated with continued execution of our strategic initiatives.
The Company provides non-GAAP financial measures as additional information that it believes is useful to investors and analysts in evaluating the performance of the Company's ongoing operating trends, facilitating comparability between periods and, where applicable, with companies in similar industries and assessing the Company's prospects for future performance. These non-GAAP financial measures exclude items, such as amortization expense, unusual litigation, impairment charges, restructuring charges, and acquisition and integration-related charges, that by their nature affect comparability of operational performance or that we believe obscure underlying business operational trends. The intangible asset amortization excluded from these non-GAAP financial measures represents the entire amount recorded within the Company's GAAP financial statements and is excluded because the amortization, unlike the related revenue, is not affected by operations of any particular period unless an intangible asset becomes impaired or the estimated useful life of an intangible asset is revised. The revenue generated by the associated intangible assets has not been excluded from the related non-GAAP financial measure. The non-GAAP measures the Company provides are consistent with how management analyzes and assesses the operating performance of the Company, and disclosing them provides investor insight into management's view of the business. Management uses these adjusted financial measures for planning and forecasting in future periods, and evaluating segment and overall operating performance. In addition, management uses certain of the profit measures as factors in determining compensation.
Non-GAAP measures related to profit measurements, which may include adjusted net income, adjusted gross profit, adjusted operating income, adjusted diluted earnings per share, adjusted gross margin, adjusted operating margin, organic gross profit, organic operating income, organic operating margin, organic diluted earnings per share, free cash flow, and constant currency net sales, are useful to investors as they provide them with supplemental information to enhance their understanding of the Company's underlying business performance and trends, and enhance the ability of investors and analysts to compare the Company's period-to-period financial results. Management believes that adjusted gross margin and adjusted operating margin are useful to investors, in addition to the reasons discussed above, by allowing them to more easily compare and analyze trends in the Company's peer business group and assisting them in comparing the Company's overall performance to that of its competitors. The Company also discloses net sales growth excluding the impact of currency on an organic basis. The Company believes these supplemental financial measures provide investors with consistency in financial reporting, enabling meaningful comparisons of past and present underlying operating results, and also facilitate analysis of the Company's operating performance and acquisition and divestiture trends.
A copy of this press release, including the reconciliations, is available on the Company's website at www.perrigo.com.
Perrigo Contact
Bradley Joseph, Vice President, Global Investor Relations & Corporate Communications; (269) 686-3373; E-mail: [email protected]
Nicholas Gallagher, Associate Director, Global Investor Relations; (269) 686-3238, E-mail: [email protected]
|
PERRIGO COMPANY PLC CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in millions, except per share amounts) (unaudited)
|
|||||||
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
September 27, 2025 |
|
September 28, 2024 |
|
September 27, 2025 |
|
September 28, 2024 |
|
Net sales |
$ 1,043.3 |
|
$ 1,087.5 |
|
$ 3,143.5 |
|
$ 3,235.1 |
|
Cost of sales |
666.2 |
|
683.1 |
|
2,011.2 |
|
2,078.3 |
|
Gross profit |
377.1 |
|
404.4 |
|
1,132.3 |
|
1,156.8 |
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
Distribution |
24.2 |
|
25.2 |
|
70.6 |
|
74.7 |
|
Research and development |
24.9 |
|
26.0 |
|
73.6 |
|
84.4 |
|
Selling |
127.3 |
|
129.4 |
|
409.9 |
|
429.8 |
|
Administration |
94.2 |
|
116.9 |
|
319.4 |
|
373.3 |
|
Impairment charges |
— |
|
16.2 |
|
4.6 |
|
50.3 |
|
Restructuring |
20.8 |
|
16.8 |
|
58.9 |
|
98.1 |
|
Other operating (income) expense, net |
13.1 |
|
(6.5) |
|
30.4 |
|
47.5 |
|
Total operating expenses |
304.5 |
|
324.0 |
|
967.4 |
|
1,158.1 |
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
72.6 |
|
80.4 |
|
164.9 |
|
(1.3) |
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
40.6 |
|
57.6 |
|
119.2 |
|
144.7 |
|
Other (income) expense, net |
9.6 |
|
(4.1) |
|
11.9 |
|
(0.5) |
|
Loss on extinguishment of debt |
— |
|
5.1 |
|
— |
|
5.2 |
|
Income (loss) from continuing operations before income taxes |
22.4 |
|
21.8 |
|
33.8 |
|
(150.7) |
|
Income tax expense (benefit) |
9.7 |
|
39.4 |
|
21.5 |
|
(31.5) |
|
Income (loss) from continuing operations |
12.7 |
|
(17.6) |
|
12.3 |
|
(119.2) |
|
Loss from discontinued operations, net of tax |
(5.2) |
|
(3.4) |
|
(19.6) |
|
(8.1) |
|
Net income (loss) |
$ 7.5 |
|
$ (21.0) |
|
$ (7.3) |
|
$ (127.3) |
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share |
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
Continuing operations |
$ 0.09 |
|
$ (0.13) |
|
$ 0.09 |
|
$ (0.87) |
|
Discontinued operations |
$ (0.04) |
|
(0.02) |
|
(0.14) |
|
(0.06) |
|
Basic earnings (loss) per share |
$ 0.05 |
|
$ (0.15) |
|
$ (0.05) |
|
$ (0.93) |
|
Diluted |
|
|
|
|
|
|
|
|
Continuing operations |
$ 0.09 |
|
$ (0.13) |
|
$ 0.09 |
|
$ (0.87) |
|
Discontinued operations |
(0.04) |
|
(0.02) |
|
(0.14) |
|
(0.06) |
|
Diluted earnings (loss) per share |
$ 0.05 |
|
$ (0.15) |
|
$ (0.05) |
|
$ (0.93) |
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding |
|
|
|
|
|
|
|
|
Basic |
138.5 |
|
137.5 |
|
138.2 |
|
137.3 |
|
Diluted |
138.9 |
|
137.5 |
|
138.8 |
|
137.3 |
|
PERRIGO COMPANY PLC CONDENSED CONSOLIDATED BALANCE SHEETS (in millions, except per share amounts) (unaudited)
|
|||
|
|
September 27, 2025 |
|
December 31, 2024 |
|
Assets |
|
|
|
|
Cash and cash equivalents |
$ 432.1 |
|
$ 558.8 |
|
Accounts receivable, net of allowance for credit losses of $6.6 and $7.4, respectively |
644.4 |
|
642.3 |
|
Inventories |
1,227.0 |
|
1,081.8 |
|
Prepaid expenses and other current assets |
295.2 |
|
199.0 |
|
Current assets held for sale |
280.5 |
|
— |
|
Total current assets |
2,879.2 |
|
2,481.9 |
|
Property, plant and equipment, net |
902.8 |
|
917.8 |
|
Operating lease assets |
170.1 |
|
175.2 |
|
Goodwill and indefinite-lived intangible assets |
3,365.8 |
|
3,325.4 |
|
Definite-lived intangible assets, net |
2,400.1 |
|
2,423.7 |
|
Deferred income taxes |
64.2 |
|
5.1 |
|
Other non-current assets |
301.8 |
|
318.6 |
|
Total non-current assets |
7,204.8 |
|
7,165.8 |
|
Total assets |
$ 10,084.0 |
|
$ 9,647.7 |
|
Liabilities and Shareholders' Equity |
|
|
|
|
Liabilities |
|
|
|
|
Accounts payable |
$ 469.7 |
|
$ 495.2 |
|
Payroll and related taxes |
122.7 |
|
123.2 |
|
Accrued customer programs |
109.9 |
|
133.3 |
|
Other accrued liabilities |
363.1 |
|
238.7 |
|
Accrued income taxes |
5.9 |
|
17.4 |
|
Current indebtedness |
36.6 |
|
36.4 |
|
Current liabilities held for sale |
37.4 |
|
— |
|
Total current liabilities |
1,145.3 |
|
1,044.2 |
|
Non-current liabilities |
|
|
|
|
Long-term debt, less current portion |
3,608.1 |
|
3,581.7 |
|
Deferred income taxes |
194.4 |
|
203.2 |
|
Other non-current liabilities |
689.7 |
|
499.2 |
|
Total non-current liabilities |
4,492.2 |
|
4,284.1 |
|
Total liabilities |
5,637.5 |
|
5,328.3 |
|
Contingencies - Refer to Note 17 |
|
|
|
|
Shareholders' equity |
|
|
|
|
Controlling interests: |
|
|
|
|
Preferred shares, $0.0001 par value per share, 10 shares authorized |
— |
|
— |
|
Ordinary shares, €0.001 par value per share, 10,000 shares authorized |
6,636.3 |
|
6,733.9 |
|
Accumulated other comprehensive income (loss) |
69.6 |
|
(162.4) |
|
Retained earnings (accumulated deficit) |
(2,259.4) |
|
(2,252.1) |
|
Total shareholders' equity |
4,446.5 |
|
4,319.4 |
|
Total liabilities and shareholders' equity |
$ 10,084.0 |
|
$ 9,647.7 |
|
|
|
|
|
|
Supplemental Disclosures of Balance Sheet Information |
|
|
|
|
Preferred shares, issued and outstanding |
— |
|
— |
|
Ordinary shares, issued and outstanding |
137.6 |
|
136.5 |
|
PERRIGO COMPANY PLC CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in millions) (unaudited)
|
|||
|
|
Nine Months Ended |
||
|
|
September 27, 2025 |
|
September 28, 2024 |
|
Cash Flows From (For) Operating Activities |
|
|
|
|
Net income (loss) |
$ (7.3) |
|
$ (127.3) |
|
Adjustments to derive cash flows: |
|
|
|
|
Depreciation and amortization |
251.6 |
|
245.6 |
|
Restructuring charges |
54.5 |
|
43.1 |
|
Share-based compensation |
41.6 |
|
44.5 |
|
Impairment charges |
4.6 |
|
50.3 |
|
Amortization of debt discount |
6.7 |
|
1.1 |
|
Settlement of interest rate derivatives |
— |
|
41.2 |
|
Dedesignation of interest rate swap agreements |
— |
|
14.4 |
|
Deferred income taxes |
(14.0) |
|
(13.5) |
|
(Gain) loss on sale of assets |
— |
|
(26.0) |
|
Loss (gain) on sale of business |
1.6 |
|
(5.8) |
|
Amortization on hedging instruments |
(18.3) |
|
8.8 |
|
Other non-cash adjustments, net |
2.0 |
|
10.4 |
|
Subtotal |
323.0 |
|
286.8 |
|
(Decrease) increase in cash due to: |
|
|
|
|
Inventories |
(143.7) |
|
(14.7) |
|
Accrued income taxes |
(51.4) |
|
(134.6) |
|
Payroll and related taxes |
(38.7) |
|
(73.9) |
|
Accounts payable |
(33.1) |
|
(4.9) |
|
Accrued customer programs |
(24.8) |
|
2.0 |
|
Other accrued liabilities |
2.3 |
|
22.4 |
|
Accounts receivable |
4.6 |
|
(69.3) |
|
Other long term liabilities |
11.3 |
|
14.9 |
|
Prepaid expenses and other current assets |
13.6 |
|
0.5 |
|
Other operating, net |
— |
|
21.1 |
|
Subtotal |
(259.9) |
|
(236.5) |
|
Net cash from operating activities |
63.1 |
|
50.3 |
|
Cash Flows From (For) Investing Activities |
|
|
|
|
Net proceeds from sale of businesses |
14.4 |
|
205.5 |
|
Proceeds from sale of assets |
— |
|
33.3 |
|
Proceeds from royalty rights |
3.2 |
|
3.5 |
|
Asset acquisitions |
(1.5) |
|
— |
|
Additions to property, plant and equipment |
(66.6) |
|
(80.6) |
|
Settlement of foreign currency derivatives |
— |
|
(45.8) |
|
Other investing, net |
(0.4) |
|
— |
|
Net cash (for) from investing activities |
(50.9) |
|
115.9 |
|
Cash Flows From (For) Financing Activities |
|
|
|
|
Issuances of long-term debt |
— |
|
1,092.7 |
|
Payments on long-term debt |
(26.1) |
|
(420.4) |
|
Cash dividends |
(119.4) |
|
(112.9) |
|
Shares used to settle taxes |
(18.8) |
|
(15.0) |
|
Other financing, net |
(1.8) |
|
(1.3) |
|
Net cash (for) from financing activities |
(166.1) |
|
543.1 |
|
Effect of exchange rate changes on cash and cash equivalents |
29.5 |
|
2.9 |
|
Net (decrease) increase in cash and cash equivalents |
(124.4) |
|
712.2 |
|
Cash and cash equivalents of continuing operations, beginning of period |
558.8 |
|
751.3 |
|
Cash and cash equivalents held for sale, beginning of period |
— |
|
— |
|
Less cash and cash equivalents held for sale, end of period |
(2.3) |
|
— |
|
Cash and cash equivalents of continuing operations, end of period |
$ 432.1 |
|
$ 1,463.5 |
|
TABLE I PERRIGO COMPANY PLC RECONCILIATION OF NON-GAAP MEASURES SELECTED CONSOLIDATED INFORMATION (in millions, except per share amounts) (unaudited) |
|||||||||
|
|
Three Months Ended September 27, 2025 |
|
Three Months Ended September 28, 2024 |
||||||
|
Consolidated Continuing Operations |
Gross Profit |
Operating Income |
Income from Continuing Operations(1) |
Diluted Earnings per Share(1) |
|
Gross Profit |
Operating Income |
Income (Loss) from Continuing Operations(1) |
Diluted Earnings (Loss) per Share(1) |
|
Reported |
$ 377.1 |
$ 72.6 |
$ 12.7 |
$ 0.09 |
|
$ 404.4 |
$ 80.4 |
$ (17.6) |
$ (0.13) |
|
As a % of reported net sales(2) |
36.1 % |
7.0 % |
1.2 % |
|
|
37.2 % |
7.4 % |
(1.6) % |
|
|
Pre-tax adjustments: |
|
|
|
|
|
|
|
|
|
|
Amortization expense related primarily to acquired intangible assets |
35.3 |
56.0 |
56.5 |
0.41 |
|
35.0 |
57.7 |
58.3 |
0.42 |
|
Unusual litigation |
— |
15.0 |
15.0 |
0.11 |
|
— |
24.5 |
24.5 |
0.18 |
|
Restructuring charges and other termination benefits |
— |
20.9 |
20.9 |
0.15 |
|
1.7 |
18.6 |
18.6 |
0.13 |
|
Gain on divestitures and brand sales |
— |
— |
(0.1) |
— |
|
— |
(25.1) |
(30.9) |
(0.22) |
|
Impairment charges (3) |
— |
— |
— |
— |
|
— |
16.2 |
16.2 |
0.12 |
|
Infant formula remediation |
— |
— |
— |
— |
|
4.9 |
7.3 |
7.3 |
0.05 |
|
Loss on early debt extinguishment |
— |
— |
— |
— |
|
— |
— |
5.1 |
0.04 |
|
Other (4) |
4.1 |
8.9 |
18.1 |
0.13 |
|
— |
2.7 |
18.5 |
0.13 |
|
Non-GAAP tax adjustments(5) |
— |
— |
(11.5) |
(0.08) |
|
— |
— |
11.6 |
0.08 |
|
Adjusted |
$ 416.5 |
$ 173.4 |
$ 111.6 |
$ 0.80 |
|
$ 446.1 |
$ 182.4 |
$ 111.6 |
$ 0.81 |
|
As a % of reported net sales(2) |
39.9 % |
16.6 % |
10.7 % |
|
|
41.0 % |
16.8 % |
10.3 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding (in millions) |
|
|
|
|
|
|
|||
|
|
|
|
Reported |
138.9 |
|
|
|
|
137.5 |
|
Effect of dilution as reported amount was a loss, while adjusted amount was income(6) |
— |
|
|
|
|
0.4 |
|||
|
|
|
|
Adjusted |
138.9 |
|
|
|
|
137.9 |
|
Note: Amounts may not add or recalculate due to rounding. Percentages are based on actuals. |
|
|
(1) |
Individual pre-tax line item adjustments have not been tax effected, as tax expense on these items are aggregated in the "Non-GAAP tax adjustments" line item. |
|
(2) |
Reported net sales for the three months ended September 27, 2025 and September 28, 2024 were $1,043.3 million and $1,087.5 million, respectively. |
|
(3) |
During the three months ended September 28, 2024, we determined the carrying value of the Hospital & Specialty Business net assets held for sale exceeded their fair value less costs to sell, resulting in a total impairment charge of $16.2 million, inclusive of a goodwill impairment charge of $5.4 million. |
|
(4) |
Other pre-tax adjustments for the three months ended September 27, 2025 includes $9.2 million of foreign currency hedging related to divestiture activity, $4.2 million of accelerated depreciation and a $1.6 million asset abandonment related to our Nutrition Network Optimization Project and $3.1 million of professional consulting fees for divestiture activity. Other pre-tax adjustments for the three months ended September 28, 2024 include $14.4 million related to de-designation of interest rate swap agreements and amounts related to professional consulting fees for potential divestitures. |
|
(5) |
Non-GAAP tax adjustments for the three months ended September 27, 2025 are primarily due to (1) $12.0 million of tax benefit on pre-tax non-GAAP adjustments, (2) removal of $19.5 million of tax benefit related to changes in the tax law enacted in third quarter 2025, and (3) removal of $20.0 million of tax expense related to uncertain tax positions from changes in tax structure. Non-GAAP tax adjustments for the three months ended September 28, 2024 are primarily due to $3.4 million of tax expense on pre-tax non-GAAP adjustments, the interim tax accounting requirements in ASC 740 - Income Taxes, which include the removal of (1) $13.6 million of tax impact related to an inter-company sale of intellectual property, (2) $2.7 million of tax expense related to termination of certain derivatives, and (3) $1.5 million of tax benefit related to audit settlements. |
|
(6) |
In the period of a net loss, reported diluted shares outstanding equal basic shares outstanding. |
|
TABLE I (Continued) PERRIGO COMPANY PLC RECONCILIATION OF NON-GAAP MEASURES SELECTED CONSOLIDATED INFORMATION (in millions, except per share amounts) (unaudited) |
|||||||||
|
|
Nine Months Ended September 27, 2025 |
|
Nine Months Ended September 28, 2024 |
||||||
|
Consolidated Continuing Operations |
Gross Profit |
Operating Income |
Income from Continuing Operations(1) |
Diluted Earnings per Share(1) |
|
Gross Profit |
Operating Income (Loss) |
Income (Loss) from Continuing Operations(1) |
Diluted Earnings (Loss) per Share(1) |
|
Reported |
$ 1,132.3 |
$ 164.9 |
$ 12.3 |
$ 0.09 |
|
$ 1,156.8 |
$ (1.3) |
$ (119.2) |
$ (0.87) |
|
As a % of reported net sales(2) |
36.0 % |
5.2 % |
0.4 % |
|
|
35.8 % |
— % |
(3.7) % |
|
|
Pre-tax adjustments: |
|
|
|
|
|
|
|
|
|
|
Amortization expense related primarily to acquired intangible assets |
105.3 |
167.8 |
169.3 |
1.23 |
|
101.5 |
174.2 |
175.8 |
1.28 |
|
Restructuring charges and other termination benefits |
— |
59.0 |
59.0 |
0.43 |
|
2.0 |
100.0 |
100.0 |
0.73 |
|
Unusual litigation |
— |
39.3 |
39.3 |
0.28 |
|
— |
88.1 |
88.1 |
0.64 |
|
Impairment charges(3) |
— |
4.6 |
4.6 |
0.03 |
|
— |
50.3 |
50.3 |
0.37 |
|
(Gain) loss on divestitures and brand sales |
— |
— |
1.9 |
0.01 |
|
— |
(25.1) |
(30.9) |
(0.22) |
|
Infant formula remediation |
0.9 |
0.9 |
0.9 |
0.01 |
|
13.7 |
17.9 |
17.9 |
0.13 |
|
Acquisition and integration-related charges and contingent consideration adjustments |
— |
— |
— |
— |
|
— |
1.8 |
1.8 |
0.01 |
|
Loss on early debt extinguishment |
|
— |
— |
— |
|
— |
— |
5.2 |
0.04 |
|
Other(4) |
8.4 |
18.7 |
27.9 |
0.20 |
|
— |
8.7 |
24.5 |
0.18 |
|
Non-GAAP tax adjustments(5) |
— |
— |
(41.1) |
(0.30) |
|
— |
— |
(88.3) |
(0.64) |
|
Adjusted |
$ 1,246.9 |
$ 455.1 |
$ 274.0 |
$ 1.97 |
|
$ 1,274.0 |
$ 414.6 |
$ 225.3 |
$ 1.63 |
|
As a % of reported net sales(2) |
39.7 % |
14.5 % |
8.7 % |
|
|
39.4 % |
12.8 % |
7.0 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding (in millions) |
|
|
|
|
|
|
|||
|
|
|
|
Reported |
138.8 |
|
|
|
|
137.3 |
|
Effect of dilution as reported amount was a loss, while adjusted amount was income(6) |
— |
|
|
|
|
0.6 |
|||
|
|
|
|
Adjusted |
138.8 |
|
|
|
|
137.8 |
|
Note: Amounts may not add or recalculate due to rounding. Percentages are based on actuals. |
|
|
(1) |
Individual pre-tax line item adjustments have not been tax effected, as tax expense on these items are aggregated in the "Non-GAAP tax adjustments" line item. |
|
(2) |
Reported net sales for the nine months ended September 27, 2025 and September 28, 2024 were $3,143.5 million and $3,235.1 million, respectively. |
|
(3) |
During the nine months ended September 27, 2025, we determined the carrying value of the Richard Bittner Business net assets held for sale exceeded their fair value less costs to sell, resulting in a total impairment charge of $3.1 million, inclusive of a goodwill impairment charge of $1.2 million and recorded the charge within our CSCI segment and we determined the carrying value of our Prevacid® branded product was impaired by $1.5 million and recorded the charge within our CSCA segment. During the nine months ended September 28, 2024, we determined the carrying value of the Rare Disease Business net assets exceeded their fair value less cost to sell, resulting in a total impairment charge of $34.1 million, inclusive of a goodwill impairment charge of $22.1 million and we determined the carrying value of the Hospital & Specialty Business net assets held for sale exceeded their fair value less costs to sell, resulting in a total impairment charge of $16.2 million, inclusive of a goodwill impairment charge of $5.4 million, and recorded the charges within our CSCI segment. |
|
(4) |
Other pre-tax adjustments for the nine months ended September 27, 2025 includes $9.2 million of foreign currency hedging related to divestiture activity, $8.7 million of accelerated depreciation and a $1.6 million asset abandonment related to our Nutrition Network Optimization Project and $8.4 million of professional consulting fees for divestiture activity. Other pre-tax adjustments for the nine months ended September 28, 2024 includes expenses of $14.4 million related to de-designation of interest rate swap agreements, amounts related to professional consulting fees for potential divestitures and amounts related to a foreign jurisdiction transfer tax payment. |
|
(5) |
Non-GAAP tax adjustments for the nine months ended September 27, 2025 are primarily due to (1) removal of $45.5 million of tax benefit on pre-tax non-GAAP adjustments, (2) removal of $19.5 million of tax benefit related to changes in tax laws enacted in third quarter 2025, and (3) removal of $23.9 million of tax expense related to uncertain tax positions from changes in tax structure. Non-GAAP tax adjustments for the nine months ended September 28, 2024 are primarily due to $43.7 million of tax expense on pre-tax non-GAAP adjustments, the interim tax accounting requirements in ASC 740 – Income Taxes, which include the removal of (1) $44.7 million tax impact related to an inter-company sale of intellectual property, (2) $5.9 million of tax expense related to the HRA Rare Diseases Business held-for-sale, (3) $3.6 million of tax benefit related to a partial valuation allowance release in Belgium and (4) $2.1 million of tax benefit related to audit adjustments. |
|
(6) |
In the period of a net loss, reported diluted shares outstanding equal basic shares outstanding. |
|
TABLE II PERRIGO COMPANY PLC RECONCILIATION OF NON-GAAP MEASURES SELECTED CONSOLIDATED INFORMATION (in millions, except per share amounts) (unaudited) |
|||||||
|
|
Three Months Ended September 27, 2025 |
|
Three Months Ended September 28, 2024 |
||||
|
Consolidated Continuing Operations |
R&D Expense |
DSG&A Expense |
Restructuring, Impairments and Other |
|
R&D Expense |
DSG&A Expense (4) |
Restructuring, Impairments and Other (4) |
|
Reported |
$ 24.9 |
$ 245.7 |
$ 33.9 |
|
$ 26.0 |
$ 271.5 |
$ 26.5 |
|
As a % of reported net sales(1) |
2.4 % |
23.5 % |
3.2 % |
|
2.4 % |
25.0 % |
2.4 % |
|
Pre-tax adjustments: |
|
|
|
|
|
|
|
|
Amortization expense related primarily to acquired intangible assets |
(0.2) |
(20.5) |
— |
|
(0.3) |
(22.4) |
— |
|
Unusual litigation |
— |
(3.5) |
(11.6) |
|
— |
(0.1) |
(24.4) |
|
Restructuring charges and other termination benefits |
— |
(0.1) |
(20.8) |
|
— |
— |
(16.8) |
|
Impairment charges(2) |
— |
— |
— |
|
— |
— |
(16.2) |
|
Infant formula remediation |
— |
— |
— |
|
— |
(2.4) |
— |
|
(Gain) loss on divestitures and brand sales |
— |
— |
— |
|
— |
(5.7) |
30.9 |
|
Other (3) |
(0.1) |
(3.1) |
(1.6) |
|
— |
(2.7) |
— |
|
Adjusted |
$ 24.6 |
$ 218.4 |
$ — |
|
$ 25.6 |
$ 238.1 |
$ — |
|
As a % of reported net sales (1) |
2.4 % |
20.9 % |
— % |
|
2.4 % |
21.9 % |
— % |
|
Note: Amounts may not add or recalculate due to rounding. Percentages are based on actuals. |
|
|
(1) |
Reported net sales for the three months ended September 27, 2025 and September 28, 2024 were $1,043.3 million and $1,087.5 million, respectively. |
|
(2) |
During the three months ended September 28, 2024, we determined the carrying value of the Hospital & Specialty Business net assets held for sale exceeded their fair value less costs to sell, resulting in a total impairment charge of $16.2 million, inclusive of a goodwill impairment charge of $5.4 million. |
|
(3) |
Other pre-tax adjustments for the three months ended September 27, 2025 are primarily due to an asset abandonment related to our Nutrition Network Optimization Project and professional consulting fees for potential divestitures. Other pre-tax adjustments for the three months ended September 28, 2024 are related to professional consulting fees for divestitures. |
|
(4) |
Certain prior period amounts have been reclassified from DSG&A Expense to Restructuring, Impairments and Other for comparability purposes. |
|
TABLE II (Continued) PERRIGO COMPANY PLC RECONCILIATION OF NON-GAAP MEASURES SELECTED CONSOLIDATED INFORMATION (in millions, except per share amounts) (unaudited) |
|||||||
|
|
Nine Months Ended September 27, 2025 |
|
Nine Months Ended September 28, 2024 |
||||
|
Consolidated Continuing Operations |
R&D Expense |
DSG&A Expense |
Restructuring, Impairments and Other |
|
R&D Expense |
DSG&A Expense (4) |
Restructuring, Impairments and Other (4) |
|
Reported |
$ 73.6 |
$ 799.9 |
$ 93.9 |
|
$ 84.4 |
$ 877.8 |
$ 195.9 |
|
As a % of reported net sales (1) |
2.3 % |
25.4 % |
3.0 % |
|
2.6 % |
27.1 % |
6.1 % |
|
Pre-tax adjustments: |
|
|
|
|
|
|
|
|
Amortization expense related primarily to acquired intangible assets |
(0.4) |
(62.1) |
— |
|
(0.7) |
(71.9) |
— |
|
Restructuring charges and other termination benefits |
— |
(0.1) |
(58.9) |
|
— |
(0.2) |
(97.9) |
|
Unusual litigation |
— |
(10.6) |
(28.7) |
|
— |
(9.7) |
(78.4) |
|
Impairment charges(2) |
— |
— |
(4.6) |
|
— |
— |
(50.3) |
|
Infant formula remediation |
— |
— |
— |
|
— |
(4.2) |
— |
|
Acquisition and integration-related charges and contingent consideration adjustments |
— |
— |
— |
|
— |
(1.8) |
— |
|
(Gain) loss on divestitures and brand sales |
— |
— |
— |
|
— |
(5.7) |
30.9 |
|
Other(3) |
(0.3) |
(8.4) |
(1.6) |
|
— |
(8.7) |
— |
|
Adjusted |
$ 72.9 |
$ 718.8 |
$ 0.1 |
|
$ 83.5 |
$ 775.7 |
$ 0.2 |
|
As a % of reported net sales (1) |
2.3 % |
22.9 % |
— % |
|
2.6 % |
24.0 % |
— % |
|
Note: Amounts may not add or recalculate due to rounding. Percentages are based on actuals. |
|
|
(1) |
Reported net sales for the nine months ended September 27, 2025 and September 28, 2024 were $3,143.5 million and $3,235.1 million, respectively. |
|
(2) |
During the nine months ended September 27, 2025, we determined the carrying value of the Richard Bittner Business net assets held for sale exceeded their fair value less costs to sell, resulting in a total impairment charge of $3.1 million, inclusive of a goodwill impairment charge of $1.2 million within our CSCI segment, and we determined the carrying value of our Prevacid® branded product was impaired by $1.5 million and recorded the charge within our CSCA segment. During the nine months ended September 28, 2024, we determined the carrying value of the Rare Disease Business net assets exceeded their fair value less cost to sell, resulting in a total impairment charge of $34.1 million, inclusive of a goodwill impairment charge of $22.1 million and we determined the carrying value of the Hospital & Specialty Business net assets held for sale exceeded their fair value less costs to sell, resulting in a total impairment charge of $16.2 million, inclusive of a goodwill impairment charge of $5.4 million and recorded the charges within our CSCI segment. |
|
(3) |
Other pre-tax adjustments for the nine months ended September 27, 2025 are primarily due to $8.4 million of professional consulting fees for potential divestitures and $1.6 million related to an asset abandonment related to our Nutrition Network Optimization Project. Other pre-tax adjustments for the nine months ended September 28, 2024 include $5.2 million related to professional consulting fees for potential divestitures, $3.5 million associated with asset sales and $0.8 million related to a foreign jurisdiction transfer tax payment. |
|
(4) |
Certain prior period amounts have been reclassified from DSG&A Expense to Restructuring, Impairments and Other for comparability purposes. |
|
TABLE III PERRIGO COMPANY PLC RECONCILIATION OF NON-GAAP MEASURES SELECTED CONSOLIDATED INFORMATION (in millions, except per share amounts) (unaudited) |
|||||
|
|
Three Months Ended September 27, 2025 |
|
Three Months Ended September 28, 2024 |
||
|
Consolidated Continuing Operations |
Interest and Other |
Income Tax Expense |
|
Interest and Other |
Income Tax Expense |
|
Reported |
$ 50.2 |
$ 9.7 |
|
$ 58.6 |
$ 39.4 |
|
As a % of reported net sales (1) |
4.8 % |
0.9 % |
|
5.4 % |
3.6 % |
|
Effective tax rate |
|
43.3 % |
|
|
180.9 % |
|
Pre-tax adjustments: |
|
|
|
|
|
|
Loss on divestitures |
0.1 |
— |
|
5.8 |
— |
|
Loss on early debt extinguishment |
— |
— |
|
(5.1) |
— |
|
Amortization expense related primarily to acquired intangible assets |
(0.5) |
— |
|
(0.5) |
— |
|
Other(2) |
(9.2) |
— |
|
(15.8) |
— |
|
Non-GAAP tax adjustments(3) |
— |
11.5 |
|
— |
(11.6) |
|
Adjusted |
$ 40.7 |
$ 21.2 |
|
$ 42.9 |
$ 27.9 |
|
As a % of reported net sales (1) |
3.9 % |
2.0 % |
|
3.9 % |
2.6 % |
|
Adjusted effective tax rate |
|
15.9 % |
|
|
20.0 % |
|
Note: Amounts may not add or recalculate due to rounding. Percentages are based on actuals. |
|
|
(1) |
Reported net sales for the three months ended September 27, 2025 and September 28, 2024 were $1,043.3 million and $1,087.5 million, respectively. |
|
(2) |
Other pre-tax adjustments for the three months ended September 27, 2025 includes $9.2 million of foreign currency hedging related to divestiture activity. Other pre-tax adjustments for the three months ended September 28, 2024 are primarily due to expenses of $14.4 million related to de-designation of interest rate swap agreements. |
|
(3) |
Non-GAAP tax adjustments for the three months ended September 27, 2025 are primarily due to (1) $12.0 million of tax benefit on pre-tax non-GAAP adjustments, (2) removal of $19.5 million of tax benefit related to changes in the tax law enacted in third quarter 2025, and (3) removal of $20.0 million of tax expense related to uncertain tax positions from changes in tax structure. Non-GAAP tax adjustments for the three months ended September 28, 2024 are primarily due to $3.4 million of tax expense on pre-tax non-GAAP adjustments, the interim tax accounting requirements in ASC 740 - Income Taxes, which include the removal of (1) $13.6 million of tax impact related to an inter-company sale of intellectual property, (2) $2.7 million of tax expense related to termination of certain derivatives, and (3) $1.5 million of tax benefit related to audit settlements. |
|
TABLE III (Continued) PERRIGO COMPANY PLC RECONCILIATION OF NON-GAAP MEASURES SELECTED CONSOLIDATED INFORMATION (in millions, except per share amounts) (unaudited) |
|||||
|
|
Nine Months Ended September 27, 2025 |
|
Nine Months Ended September 28, 2024 |
||
|
Consolidated Continuing Operations |
Interest and Other |
Income Tax Expense |
|
Interest and Other |
Income Tax Expense (Benefit) |
|
Reported |
$ 131.1 |
$ 21.5 |
|
$ 149.4 |
$ (31.5) |
|
As a % of reported net sales (1) |
4.2 % |
0.7 % |
|
4.6 % |
(1.0) % |
|
Effective tax rate |
|
63.7 % |
|
|
20.9 % |
|
Pre-tax adjustments: |
|
|
|
|
|
|
Amortization expense primarily related to acquired intangible assets |
(1.5) |
— |
|
(1.6) |
— |
|
Loss on early debt extinguishment |
— |
— |
|
(5.2) |
— |
|
(Gain) loss on divestitures and brand sales |
(1.9) |
— |
|
5.8 |
— |
|
Other(2) |
(9.2) |
|
|
(15.8) |
— |
|
Non-GAAP tax adjustments(3) |
— |
41.1 |
|
— |
88.3 |
|
Adjusted |
$ 118.5 |
$ 62.7 |
|
$ 132.6 |
$ 56.7 |
|
As a % of reported net sales (1) |
3.8 % |
2.0 % |
|
4.1 % |
1.8 % |
|
Adjusted effective tax rate |
|
18.6 % |
|
|
20.1 % |
|
Note: Amounts may not add or recalculate due to rounding. Percentages are based on actuals. |
|
|
(1) |
Reported net sales for the nine months ended September 27, 2025 and September 28, 2024 were $3,143.5 million and $3,235.1 million, respectively. |
|
(2) |
Other pre-tax adjustments for the nine months ended September 27, 2025 includes $9.2 million of foreign currency hedging related to divestiture activity. Other pre-tax adjustments for the nine months ended September 28, 2024 are primarily due to expenses of $14.4 million related to de-designation of interest rate swap agreements and $0.8 million related to asset sales during the quarter. |
|
(3) |
Non-GAAP tax adjustments for the nine months ended September 27, 2025 are primarily due to (1) removal of $45.5 million of tax benefit on pre-tax non-GAAP adjustments, (2) removal of $19.5 million of tax benefit related to changes in tax laws enacted in third quarter 2025, and (3) removal of $23.9 million of tax expense relatd to uncertain tax positions from changes in tax structure. Non-GAAP tax adjustments for the nine months ended September 28, 2024 are primarily due to $43.7 million of tax expense on pre-tax non-GAAP adjustments, the interim tax accounting requirements in ASC 740 – Income Taxes, which include the removal of (1) $44.7 million tax impact related to an inter-company sale of intellectual property, (2) $5.9 million of tax expense related to the HRA Rare Disease business held-for-sale, (3) $3.6 million of tax benefit related to a partial valuation allowance release in Belgium, and (4) $2.1 million of tax benefit related to audit adjustments. |
|
TABLE IV PERRIGO COMPANY PLC RECONCILIATION OF NON-GAAP MEASURES SELECTED SEGMENT INFORMATION (in millions) (unaudited) |
|||||||||
|
|
Three Months Ended September 27, 2025 |
|
Three Months Ended September 28, 2024 |
||||||
|
Consumer Self-Care Americas |
Gross Profit |
R&D Expense |
DSG&A Expense |
Operating Income |
|
Gross Profit |
R&D Expense |
DSG&A Expense |
Operating Income |
|
Reported |
$ 205.6 |
$ 13.5 |
$ 88.7 |
$ 94.7 |
|
$ 219.4 |
$ 14.3 |
$ 97.5 |
$ 102.2 |
|
As a % of reported net sales(1) |
31.8 % |
2.1 % |
13.7 % |
14.7 % |
|
32.7 % |
2.1 % |
14.5 % |
15.2 % |
|
Pre-tax adjustments: |
|
|
|
|
|
|
|
|
|
|
Amortization expense related primarily to acquired intangible assets |
8.3 |
— |
(6.2) |
14.5 |
|
8.9 |
— |
(6.3) |
15.2 |
|
Restructuring charges and other termination benefits |
— |
— |
— |
7.1 |
|
0.4 |
— |
— |
5.8 |
|
Unusual litigation |
— |
— |
(1.1) |
1.1 |
|
— |
— |
— |
— |
|
Infant formula remediation |
— |
— |
— |
— |
|
4.9 |
— |
(2.4) |
7.3 |
|
Other (3) |
3.9 |
(0.1) |
— |
5.6 |
|
1.4 |
— |
— |
1.4 |
|
Adjusted |
$ 217.8 |
$ 13.4 |
$ 81.5 |
$ 122.9 |
|
$ 235.1 |
$ 14.3 |
$ 88.8 |
$ 131.9 |
|
As a % of reported net sales(1) |
33.7 % |
2.1 % |
12.6 % |
19.0 % |
|
35.0 % |
2.1 % |
13.2 % |
19.7 % |
|
|
Three Months Ended September 27, 2025 |
|
Three Months Ended September 28, 2024 |
||||||
|
Consumer Self-Care International |
Gross Profit |
R&D Expense |
DSG&A Expense |
Operating Income |
|
Gross Profit |
R&D Expense |
DSG&A Expense(4) |
Operating Income |
|
Reported |
$ 171.5 |
$ 11.4 |
$ 114.9 |
$ 37.4 |
|
$ 185.0 |
$ 11.6 |
$ 125.1 |
$ 48.9 |
|
As a % of reported net sales(1) |
43.1 % |
2.9 % |
28.9 % |
9.4 % |
|
44.4 % |
2.8 % |
30.1 % |
11.7 % |
|
Pre-tax adjustments: |
|
|
|
|
|
|
|
|
|
|
Amortization expense related primarily to acquired intangible assets |
27.0 |
(0.2) |
(14.3) |
41.5 |
|
26.1 |
(0.3) |
(16.2) |
42.6 |
|
Impairment charges (2) |
— |
— |
— |
— |
|
— |
— |
— |
16.2 |
|
Restructuring charges and other termination benefits |
— |
— |
— |
7.8 |
|
— |
— |
0.2 |
9.1 |
|
Gain on divestitures and brand sales |
— |
— |
— |
— |
|
— |
(0.1) |
(0.8) |
(25.1) |
|
Adjusted |
$ 198.7 |
$ 11.3 |
$ 100.5 |
$ 86.9 |
|
$ 211.1 |
$ 11.2 |
$ 108.2 |
$ 91.9 |
|
As a % of reported net sales(1) |
50.0 % |
2.8 % |
25.3 % |
21.8 % |
|
50.7 % |
2.7 % |
26.0 % |
22.1 % |
|
Note: Amounts may not add or recalculate due to rounding. Percentages are based on actuals. |
|
|
(1) |
CSCA reported net sales for the three months ended September 27, 2025 and September 28, 2024 were $645.6 million and $671.3 million, respectively. CSCI reported net sales for the three months ended September 27, 2025 and September 28, 2024 were $397.7 million and $416.3 million, respectively. |
|
(2) |
During the three months ended September 28, 2024, we determined the carrying value of the Hospital & Specialty Business net assets held for sale exceeded their fair value less costs to sell, resulting in a total impairment charge of $16.2 million, inclusive of a goodwill impairment charge of $5.4 million. |
|
(3) |
Other pre-tax adjustments for the three months ended September 27, 2025 includes accelerated depreciation and an asset abandonment related to our Nutrition Network Optimization Project. |
|
(4) |
Certain prior period amounts have been reclassified from DSG&A Expense to Restructuring, Impairments and Other for comparability purposes. |
|
TABLE IV (Continued) PERRIGO COMPANY PLC RECONCILIATION OF NON-GAAP MEASURES SELECTED SEGMENT INFORMATION (in millions) (unaudited) |
|||||||||
|
|
Nine Months Ended September 27, 2025 |
|
Nine Months Ended September 28, 2024 |
||||||
|
Consumer Self-Care Americas |
Gross Profit |
R&D Expense |
DSG&A Expense |
Operating Income |
|
Gross Profit |
R&D Expense |
DSG&A Expense |
Operating Income |
|
Reported |
$ 568.4 |
$ 40.5 |
$ 289.0 |
$ 203.7 |
|
$ 562.6 |
$ 45.7 |
$ 305.9 |
$ 187.1 |
|
As a % of reported net sales (1) |
30.1 % |
2.1 % |
15.3 % |
10.8 % |
|
28.9 % |
2.3 % |
15.7 % |
9.6 % |
|
Pre-tax adjustments: |
|
|
|
|
|
|
|
|
|
|
Amortization expense related primarily to acquired intangible assets |
25.7 |
— |
(18.6) |
44.3 |
|
21.1 |
— |
(23.8) |
44.9 |
|
Restructuring charges and other termination benefits |
— |
— |
— |
32.2 |
|
0.7 |
— |
— |
24.5 |
|
Impairment charges (2) |
— |
— |
— |
1.5 |
|
— |
— |
— |
— |
|
Infant formula remediation |
0.9 |
— |
— |
0.9 |
|
13.7 |
— |
(4.2) |
17.9 |
|
Unusual litigation |
— |
— |
(1.6) |
1.6 |
|
— |
— |
— |
— |
|
Acquisition and integration-related charges and contingent consideration adjustments |
— |
— |
— |
— |
|
— |
— |
(0.2) |
0.2 |
|
Other (3) |
8.2 |
(0.3) |
0.1 |
10.0 |
|
1.5 |
— |
— |
1.5 |
|
Adjusted |
$ 603.3 |
$ 40.2 |
$ 268.9 |
$ 294.2 |
|
$ 599.5 |
$ 45.7 |
$ 277.7 |
$ 276.1 |
|
As a % of reported net sales (1) |
31.9 % |
2.1 % |
14.2 % |
15.6 % |
|
30.8 % |
2.3 % |
14.2 % |
14.2 % |
|
|
Nine Months Ended September 27, 2025 |
|
Nine Months Ended September 28, 2024 |
||||||
|
Consumer Self-Care International |
Gross Profit |
R&D Expense |
DSG&A Expense |
Operating Income |
|
Gross Profit |
R&D Expense |
DSG&A Expense(4) |
Operating Income |
|
Reported |
$ 564.0 |
$ 33.2 |
$ 378.7 |
$ 136.2 |
|
$ 594.2 |
$ 38.7 |
$ 417.3 |
$ 65.1 |
|
As a % of reported net sales (1) |
44.9 % |
2.6 % |
30.2 % |
10.9 % |
|
46.2 % |
3.0 % |
32.5 % |
5.1 % |
|
Pre-tax adjustments: |
|
|
|
|
|
|
|
|
|
|
Amortization expense related primarily to acquired intangible assets |
79.6 |
(0.4) |
(43.5) |
123.5 |
|
80.5 |
(0.7) |
(48.1) |
129.3 |
|
Restructuring charges and other termination benefits |
— |
— |
— |
12.7 |
|
— |
— |
— |
48.8 |
|
Impairment charges (2) |
— |
— |
— |
3.1 |
|
— |
— |
— |
50.3 |
|
Gain on divestitures and brand sales |
— |
— |
— |
— |
|
— |
— |
(0.9) |
(25.1) |
|
Adjusted |
$ 643.8 |
$ 32.8 |
$ 335.2 |
$ 275.7 |
|
$ 674.7 |
$ 37.8 |
$ 368.1 |
$ 268.7 |
|
As a % of reported net sales (1) |
51.3 % |
2.6 % |
26.7 % |
22.0 % |
|
52.5 % |
2.9 % |
28.6 % |
20.9 % |
|
Note: Amounts may not add or recalculate due to rounding. Percentages are based on actuals. |
|
|
(1) |
CSCA reported net sales for the nine months ended September 27, 2025 and September 28, 2024 were $1,888.3 million and $1,949.5 million, respectively. CSCI reported net sales for the nine months ended September 27, 2025 and September 28, 2024 were $1,255.1 million and $1,285.5 million, respectively. |
|
(2) |
During the nine months ended September 27, 2025, we determined the carrying value of the Richard Bittner Business net assets held for sale exceeded their fair value less costs to sell, resulting in a total impairment charge of $3.1 million, inclusive of a goodwill impairment charge of $1.2 million and recorded the charge within our CSCI segment and we determined the carrying value of our Prevacid® branded product was impaired by $1.5 million and recorded the charge within our CSCA segment. During the nine months ended September 28, 2024, we determined the carrying value of the Rare Disease Business net assets exceeded their fair value less cost to sell, resulting in a total impairment charge of $34.1 million, inclusive of a goodwill impairment charge of $22.1 million and we determined the carrying value of the Hospital & Specialty Business net assets held for sale exceeded their fair value less costs to sell, resulting in a total impairment charge of $16.2 million, inclusive of a goodwill impairment charge of $5.4 million, and recorded the charges within our CSCI segment. |
|
(3) |
Other pre-tax adjustments for the nine months ended September 27, 2025 includes accelerated depreciation and an asset abandonment related to our Nutrition Network Optimization Project. |
|
(4) |
Certain prior period amounts have been reclassified from DSG&A Expense to Restructuring, Impairments and Other for comparability purposes. |
|
TABLE V PERRIGO COMPANY PLC RECONCILIATION OF NON-GAAP MEASURES CONSOLIDATED AND SELECTED SEGMENT INFORMATION (in millions, except per share amounts) (unaudited) |
|||||||||||
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
||||
|
Consolidated Continuing Operations |
September 27, 2025 |
|
September 28, 2024 |
|
% Change |
|
September 27, 2025 |
|
September 28, 2024 |
|
% Change |
|
Net Sales |
$ 1,043.3 |
|
$ 1,087.5 |
|
(4.1) % |
|
$ 3,143.5 |
|
$ 3,235.1 |
|
(2.8) % |
|
Less: Currency impact(1) |
17.6 |
|
— |
|
1.6 % |
|
23.1 |
|
— |
|
0.7 % |
|
Constant currency net sales |
$ 1,025.7 |
|
$ 1,087.5 |
|
(5.7) % |
|
$ 3,120.4 |
|
$ 3,235.1 |
|
(3.5) % |
|
Less: Divestitures(2) |
— |
|
14.7 |
|
(1.3) % |
|
— |
|
62.3 |
|
(1.9) % |
|
Organic net sales |
$ 1,025.7 |
|
$ 1,072.8 |
|
(4.4) % |
|
$ 3,120.4 |
|
$ 3,172.8 |
|
(1.7) % |
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
||||
|
Consumer Self-Care Americas |
September 27, 2025 |
|
September 28, 2024 |
|
% Change |
|
September 27, 2025 |
|
September 28, 2024 |
|
% Change |
|
Net Sales |
$ 645.6 |
|
$ 671.3 |
|
(3.8) % |
|
$ 1,888.3 |
|
$ 1,949.5 |
|
(3.1) % |
|
Less: Currency impact(1) |
(0.1) |
|
— |
|
— % |
|
(0.6) |
|
— |
|
— % |
|
Constant currency net sales |
$ 645.6 |
|
$ 671.3 |
|
(3.8) % |
|
$ 1,888.9 |
|
$ 1,949.5 |
|
(3.1) % |
|
Organic net sales |
$ 645.6 |
|
$ 671.3 |
|
(3.8) % |
|
$ 1,888.9 |
|
$ 1,949.5 |
|
(3.1) % |
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
||||
|
Consumer Self-Care International |
September 27, 2025 |
|
September 28, 2024 |
|
% Change |
|
September 27, 2025 |
|
September 28, 2024 |
|
% Change |
|
Net Sales |
$ 397.7 |
|
$ 416.3 |
|
(4.5) % |
|
$ 1,255.1 |
|
$ 1,285.5 |
|
(2.4) % |
|
Less: Currency impact(1) |
17.6 |
|
— |
|
4.2 % |
|
23.7 |
|
— |
|
1.8 % |
|
Constant currency net sales |
$ 380.1 |
|
$ 416.3 |
|
(8.7) % |
|
$ 1,231.5 |
|
$ 1,285.5 |
|
(4.2) % |
|
Less: Divestitures(2) |
— |
|
14.7 |
|
(3.3) % |
|
— |
|
62.3 |
|
(4.9) % |
|
Organic net sales |
$ 380.1 |
|
$ 401.6 |
|
(5.3) % |
|
$ 1,231.5 |
|
$ 1,223.3 |
|
0.7 % |
|
Note: Amounts may not add or recalculate due to rounding. Percentages are based on actuals. |
|
|
(1) |
Currency impact is calculated using the exchange rates used to translate our financial statements in the comparable prior year period to show what current period US dollar results would have been if such currency exchange rates had not changed. |
|
(2) |
Represents divestiture of the Rare Diseases Business, Hospital and Specialty Business, Richard Bittner Business and branded asset sales in CSCI. |
|
TABLE VI PERRIGO COMPANY PLC RECONCILIATION OF NON-GAAP MEASURES SELECTED SEGMENT INFORMATION (in millions, except per share amounts) (unaudited) |
||||||||||||||||
|
|
Three Months Ended |
|
|
|
|
|
Nine Months Ended |
|
|
|
|
|
||||
|
CSCA Net Sales |
September 27, 2025 |
|
September 28, 2024 |
|
Change |
|
September 27, 2025 |
|
September 28, 2024 |
|
Change |
|
||||
|
Upper Respiratory |
$ 129.2 |
|
$ 120.9 |
|
$ 8.3 |
|
6.8 % |
|
$ 390.4 |
|
$ 370.0 |
|
$ 20.3 |
|
5.5 % |
|
|
Digestive Health |
105.5 |
|
113.5 |
|
(8.0) |
|
(7.0) % |
|
318.3 |
|
361.7 |
|
(43.4) |
|
(12.0) % |
|
|
Nutrition |
99.8 |
|
127.1 |
|
(27.3) |
|
(21.5) % |
|
300.1 |
|
303.8 |
|
(3.7) |
|
(1.2) % |
|
|
Pain and Sleep-Aids |
88.6 |
|
87.7 |
|
0.9 |
|
1.0 % |
|
245.4 |
|
251.9 |
|
(6.5) |
|
(2.6) % |
|
|
Healthy Lifestyle |
77.5 |
|
80.9 |
|
(3.5) |
|
(4.3) % |
|
221.5 |
|
221.3 |
|
0.2 |
|
0.1 % |
|
|
Oral Care |
62.8 |
|
66.9 |
|
(4.2) |
|
(6.2) % |
|
184.8 |
|
204.8 |
|
(20.2) |
|
(9.8) % |
|
|
Skin Care |
58.9 |
|
51.9 |
|
6.9 |
|
13.3 % |
|
165.2 |
|
158.6 |
|
6.6 |
|
4.2 % |
|
|
Women's Health |
19.0 |
|
18.0 |
|
1.0 |
|
5.6 % |
|
52.7 |
|
62.0 |
|
(9.2) |
|
(14.9) % |
|
|
VMS and Other CSCA |
4.3 |
|
4.2 |
|
0.1 |
|
2.4 % |
|
9.9 |
|
15.4 |
|
(5.5) |
|
(35.7) % |
|
|
Total CSCA Net Sales |
$ 645.6 |
|
$ 671.3 |
|
$ (25.7) |
|
(3.8) % |
|
$ 1,888.3 |
|
$ 1,949.5 |
|
$ (61.2) |
|
(3.1) % |
|
|
Note: Amounts may not add or recalculate due to rounding. Percentages are based on actuals. |
CSCA Third Quarter Primary Category Drivers:
|
TABLE VI (Continued) PERRIGO COMPANY PLC RECONCILIATION OF NON-GAAP MEASURES SELECTED SEGMENT INFORMATION (in millions, except per share amounts) (unaudited) |
|||||||||||||||||||
|
|
Three Months Ended |
|
|
|
|
|
Constant Currency Change (1) |
|
Nine Months Ended |
|
|
|
|
|
Constant Currency Change (1) |
||||
|
CSCI Net Sales |
September 27, 2025 |
|
September 28, 2024 |
|
% Change |
|
Less: Currency Impact (1) |
|
|
September 27, 2025 |
|
September 28, 2024 |
|
% Change |
|
Less: Currency Impact (1) |
|
||
|
Skin Care |
$ 91.7 |
|
$ 91.0 |
|
0.7 % |
|
4.4 % |
|
(3.7) % |
|
$ 326.1 |
|
$ 333.5 |
|
(2.2) % |
|
1.2 % |
|
(3.4) % |
|
Upper Respiratory |
80.6 |
|
86.1 |
|
(6.4) % |
|
4.9 % |
|
(11.3) % |
|
209.5 |
|
206.0 |
|
1.7 % |
|
2.6 % |
|
(0.9) % |
|
Pain and Sleep-Aids |
56.3 |
|
56.9 |
|
(1.0) % |
|
4.1 % |
|
(5.1) % |
|
173.4 |
|
158.6 |
|
9.4 % |
|
3.3 % |
|
6.0 % |
|
Healthy Lifestyle |
52.8 |
|
53.2 |
|
(0.6) % |
|
1.6 % |
|
(2.2) % |
|
180.2 |
|
175.2 |
|
2.8 % |
|
(0.5) % |
|
3.3 % |
|
VMS |
40.0 |
|
43.0 |
|
(7.0) % |
|
5.3 % |
|
(12.2) % |
|
116.2 |
|
127.4 |
|
(8.8) % |
|
2.4 % |
|
(11.1) % |
|
Women's Health |
29.9 |
|
32.2 |
|
(7.4) % |
|
4.6 % |
|
(12.0) % |
|
103.3 |
|
101.2 |
|
2.2 % |
|
2.6 % |
|
(0.5) % |
|
Oral Care |
23.9 |
|
23.3 |
|
2.3 % |
|
5.1 % |
|
(2.8) % |
|
71.6 |
|
75.0 |
|
(4.6) % |
|
2.9 % |
|
(7.5) % |
|
Digestive Health and Other CSCI |
22.5 |
|
30.6 |
|
(26.1) % |
|
4.0 % |
|
(30.1) % |
|
74.8 |
|
108.5 |
|
(31.1) % |
|
1.9 % |
|
(33.1) % |
|
Total CSCI Net Sales |
$ 397.7 |
|
$ 416.3 |
|
(4.5) % |
|
4.2 % |
|
(8.7) % |
|
$ 1,255.1 |
|
$ 1,285.5 |
|
(2.4) % |
|
1.8 % |
|
(4.2) % |
|
Note: Amounts may not add or recalculate due to rounding. Percentages are based on actuals. |
|
|
(1) |
Currency impact is calculated using the exchange rates used to translate our financial statements in the comparable prior year period to show what current period US dollar results would have been if such currency exchange rates had not changed. |
CSCI Third Quarter Primary Category Drivers:
|
TABLE VII PERRIGO COMPANY PLC RECONCILIATION OF NON-GAAP MEASURES CONSOLIDATED AND SELECTED SEGMENT INFORMATION (in millions, except per share amounts) (unaudited) |
||||||||||||||||
|
|
|
Three Months Ended |
|
|
|
|
|
Nine Months Ended |
|
|
|
|
||||
|
|
|
September 27, 2025 |
|
September 28, 2024 |
|
Total Change |
|
September 27, 2025 |
|
September 28, 2024 |
|
Total Change |
||||
|
Consolidated Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross profit |
|
$ 416.5 |
|
$ 446.1 |
|
$ (29.6) |
|
(6.6) % |
|
|
|
|
|
|
|
|
|
Adjusted gross margin |
|
39.9 % |
|
41.0 % |
|
|
|
(110) bps |
|
|
|
|
|
|
|
|
|
Less: Currency impact(1) |
|
9.3 |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Divestitures(2) |
|
— |
|
7.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic gross profit |
|
$ 407.2 |
|
$ 438.7 |
|
$ (31.6) |
|
(7.2) % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income |
|
$ 173.4 |
|
$ 182.4 |
|
$ (9.0) |
|
(4.9) % |
|
$ 455.1 |
|
$ 414.6 |
|
$ 40.5 |
|
9.8 % |
|
Adjusted operating margin |
|
16.6 % |
|
16.8 % |
|
|
|
(20) bps |
|
|
|
|
|
|
|
|
|
Less: Currency impact(1) |
|
4.2 |
|
— |
|
|
|
|
|
7.5 |
|
— |
|
|
|
|
|
Less: Divestitures(2) |
|
— |
|
4.0 |
|
|
|
|
|
— |
|
19.2 |
|
|
|
|
|
Organic operating income |
|
$ 169.2 |
|
$ 178.4 |
|
$ (9.2) |
|
(5.2) % |
|
$ 447.6 |
|
$ 395.4 |
|
$ 52.2 |
|
13.2 % |
|
Organic operating margin |
|
16.5 % |
|
16.6 % |
|
|
|
(10) bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income |
|
$ 111.6 |
|
$ 111.6 |
|
$ — |
|
— % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS |
|
$ 0.80 |
|
$ 0.81 |
|
$ (0.01) |
|
(1.2) % |
|
$ 1.97 |
|
$ 1.63 |
|
$ 0.34 |
|
20.9 % |
|
Less: Currency impact(1) |
|
|
|
|
|
|
|
|
|
0.05 |
|
— |
|
|
|
|
|
Less: Divestitures(2) |
|
|
|
|
|
|
|
|
|
— |
|
0.11 |
|
|
|
|
|
Organic EPS |
|
|
|
|
|
|
|
|
|
$ 1.93 |
|
$ 1.52 |
|
$ 0.41 |
|
27.0 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Self-Care Americas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted gross profit |
|
$ 217.8 |
|
$ 235.1 |
|
$ (17.3) |
|
(7.4) % |
|
|
|
|
|
|
|
|
|
Adjusted gross margin |
|
33.7 % |
|
35.0 % |
|
|
|
(130) bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income |
|
$ 122.9 |
|
$ 131.9 |
|
$ (9.0) |
|
(6.8) % |
|
|
|
|
|
|
|
|
|
Adjusted operating margin |
|
19.0 % |
|
19.7 % |
|
|
|
(60) bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Consumer Self-Care Americas Sequential |
|
September 27, 2025 |
|
June 28, 2025 |
|
Total Change |
|
|
|
|
|
|
|
|
||
|
Adjusted gross margin |
|
33.7 % |
|
28.2 % |
|
|
|
550 bps |
|
|
|
|
|
|
|
|
|
Adjusted operating margin |
|
19.0 % |
|
11.4 % |
|
|
|
760 bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Consumer Self-Care International |
|
September 27, 2025 |
|
September 28, 2024 |
|
Total Change |
|
|
|
|
|
|
|
|
||
|
Adjusted gross profit |
|
$ 198.7 |
|
$ 211.1 |
|
$ (12.4) |
|
(5.9) % |
|
|
|
|
|
|
|
|
|
Adjusted gross margin |
|
50.0 % |
|
50.7 % |
|
|
|
(80) bps |
|
|
|
|
|
|
|
|
|
Less: Currency impact(1) |
|
9.5 |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Divestitures(2) |
|
— |
|
7.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Organic gross profit |
|
$ 189.2 |
|
$ 203.7 |
|
$ (14.6) |
|
(7.1) % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income |
|
$ 86.9 |
|
$ 91.9 |
|
$ (5.0) |
|
(5.4) % |
|
|
|
|
|
|
|
|
|
Adjusted operating margin |
|
21.8 % |
|
22.1 % |
|
|
|
(20) bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Amounts may not add or recalculate due to rounding. Percentages are based on actuals. |
|
|
(1) |
Currency impact is calculated using the exchange rates used to translate our financial statements in the comparable prior year period to show what current period US dollar results would have been if such currency exchange rates had not changed. |
|
(2) |
Represents divestiture of the Rare Diseases Business, Hospital and Specialty Business, Richard Bittner Business and branded asset sales in CSCI. |
SOURCE Perrigo Company plc
| 4 hours | |
| 6 hours | |
| 7 hours | |
| 7 hours | |
| 7 hours | |
| Nov-04 | |
| Oct-30 | |
| Oct-29 | |
| Oct-29 | |
| Oct-22 | |
| Oct-13 | |
| Oct-09 | |
| Sep-18 | |
| Sep-16 | |
| Aug-20 |
Join thousands of traders who make more informed decisions with our premium features. Real-time quotes, advanced visualizations, backtesting, and much more.
Learn more about FINVIZ*Elite