Net sales were
On a GAAP basis, net income for the third quarter of fiscal 2015 was
On a non-GAAP basis,
"
Gross profit was
SG&A expenses for the third quarter of fiscal 2015 were
Income tax expense in the third quarter was
Cash on the balance sheet was
Nine-Month Fiscal 2015 Results
In the first nine months of fiscal 2015, net sales were
On a GAAP basis, net income for the first nine months of fiscal 2015 was
On a non-GAAP basis, adjusted net income was
BUSINESS SEGMENT RESULTS
Specialty Brands Segment
Net sales for the third quarter fiscal 2015 increased
Specialty Brands operating income for the third quarter fiscal 2015 increased
Specialty Generics Segment
Net sales for the third quarter fiscal 2015 decreased
Specialty Generics operating income for the third quarter fiscal 2015 decreased
Global Medical Imaging Segment
Net sales in the company's Global Medical Imaging segment were
CONFERENCE CALL AND WEBCAST
ABOUT
Mallinckrodt is a global specialty biopharmaceutical and medical imaging business that develops, manufactures, markets and distributes specialty pharmaceutical products and medical imaging agents. Areas of focus include therapeutic drugs for autoimmune and rare disease specialty areas like neurology, rheumatology, nephrology and pulmonology; neonatal critical care respiratory therapies; and analgesics and central nervous system drugs. The company's core strengths include the acquisition and management of highly regulated raw materials; deep regulatory expertise; and specialized chemistry, formulation and manufacturing capabilities. The company's Specialty Brands segment includes branded medicines; its Specialty Generics segment includes specialty generic drugs, active pharmaceutical ingredients and external manufacturing; and the Global Medical Imaging segment includes contrast media and nuclear imaging agents. To learn more about Mallinckrodt, visit www.mallinckrodt.com.
(1)NON-GAAP FINANCIAL MEASURES
This press release contains financial measures, including adjusted net income, adjusted diluted earnings per share, adjusted gross profit, adjusted SG&A, operational growth and non-GAAP effective tax rate, which are considered "non-GAAP" financial measures under applicable
Adjusted net income, adjusted gross profit and adjusted SG&A represent amounts, prepared in accordance with accounting principles generally accepted in the U.S. (GAAP), adjusted for certain items (on a pre-tax basis for adjusted gross profit and adjusted SG&A and on an after-tax basis for adjusted net income) that management believes are not reflective of the operational performance of the business. Adjustments to GAAP amounts include, as applicable to each measure, restructuring and related charges, net; amortization and impairment charges; discontinued operations; acquisition-related expenses, significant legal and environmental charges and other items identified by the company. Adjusted diluted earnings per share represent adjusted net income divided by the number of diluted shares.
The non-GAAP effective tax rate is calculated as the income tax effects on continuing and discontinued operations plus the income tax impact included in our reconciliation of adjusted net income, divided by income from continuing and discontinued operations plus the pre-tax, non-income, tax-related adjustments included in our reconciliation of adjusted net income (excluding dilutive share impact). The income tax impact item included in our reconciliation of adjusted net income primarily represents the tax impact of adjustments between net income and adjusted net income as well as U.S. tax payments associated with internal installment sale transactions.
Operational growth measures the change in net sales between current- and prior-year periods using a constant currency, the exchange rate in effect during the applicable prior-year period. This measure is one of the performance metrics that determines management incentive compensation.
The company has provided these non-GAAP financial measures because they are used by management, along with financial measures in accordance with GAAP, to evaluate the company's operating performance. In addition, the company believes that they will be used by certain investors to measure
These non-GAAP measures should be considered supplemental to and not a substitute for financial information prepared in accordance with GAAP. The company's definition of these non-GAAP measures may differ from similarly titled measures used by others.
Because non-GAAP financial measures exclude the effect of items that will increase or decrease the company's reported results of operations, management strongly encourages investors to review the company's consolidated financial statements and publicly filed reports in their entirety. A reconciliation of certain of these historical non-GAAP financial measures to the most directly comparable GAAP financial measures is included in the tables accompanying this release.
CAUTIONARY STATEMENTS RELATED TO FORWARD-LOOKING STATEMENTS
Statements in this document that are not strictly historical, including statements regarding future financial condition and operating results, economic, business, competitive and/or regulatory factors affecting
There are a number of important factors that could cause actual events to differ materially from those suggested or indicated by such forward-looking statements and you should not place undue reliance on any such forward-looking statements. These factors include risks and uncertainties related to, among other things: general economic conditions and conditions affecting the industry in which
These and other factors are identified and described in more detail in the "Risk Factors" section of
CONTACTS
Investor Relations
Senior Vice President, Investor Strategy and IRO
314-654-6649
cole.lannum@mallinckrodt.com
Vice President, Investor Relations
314-654-6650
John.moten@mallinckrodt.com
Media
Communications Manager
314-654-8618
rhonda.sciarra@mallinckrodt.com
Senior Vice President, Communications and Public Affairs
314-654-3318
meredith.fischer@mallinckrodt.com
MALLINCKRODT PLC |
||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||
(unaudited, in millions, except per share data) |
||||||||||||
Three Months Ended |
||||||||||||
June 26, |
Percent of Net sales |
June 27, |
Percent of Net sales |
|||||||||
Net sales |
$ |
965.1 |
100.0 |
% |
$ |
653.1 |
100.0 |
% |
||||
Cost of sales |
431.6 |
44.7 |
368.8 |
56.5 |
||||||||
Gross profit |
533.5 |
55.3 |
284.3 |
43.5 |
||||||||
Selling, general and administrative expenses |
332.7 |
34.5 |
221.3 |
33.9 |
||||||||
Research and development expenses |
45.0 |
4.7 |
42.7 |
6.5 |
||||||||
Restructuring charges, net |
23.1 |
2.4 |
23.8 |
3.6 |
||||||||
Separation costs |
— |
— |
1.8 |
0.3 |
||||||||
Gains on divestiture and license |
(0.9) |
(0.1) |
(0.9) |
(0.1) |
||||||||
Operating income (loss) |
133.6 |
13.8 |
(4.4) |
(0.7) |
||||||||
Interest expense |
(72.5) |
(7.5) |
(22.7) |
(3.5) |
||||||||
Interest income |
0.2 |
— |
0.3 |
— |
||||||||
Other income (expense), net |
(0.5) |
(0.1) |
0.1 |
— |
||||||||
Income (loss) from continuing operations before income taxes |
60.8 |
6.3 |
(26.7) |
(4.1) |
||||||||
Income tax expense (benefit) |
3.3 |
0.3 |
(2.4) |
(0.4) |
||||||||
Income (loss) from continuing operations |
57.5 |
6.0 |
(24.3) |
(3.7) |
||||||||
Income from discontinued operations, net of income taxes |
0.5 |
0.1 |
0.2 |
— |
||||||||
Net income (loss) |
$ |
58.0 |
6.0 |
$ |
(24.1) |
(3.7) |
||||||
Basic earnings per share: |
||||||||||||
Income (loss) from continuing operations |
$ |
0.49 |
$ |
(0.42) |
||||||||
Income from discontinued operations |
— |
— |
||||||||||
Net income (loss) |
0.50 |
(0.41) |
||||||||||
Diluted earnings per share: |
||||||||||||
Income (loss) from continuing operations |
$ |
0.48 |
$ |
(0.42) |
||||||||
Income from discontinued operations |
— |
— |
||||||||||
Net income (loss) |
0.49 |
(0.41) |
||||||||||
Weighted-average number of shares outstanding: |
||||||||||||
Basic |
116.3 |
58.5 |
||||||||||
Diluted |
117.8 |
58.5 |
||||||||||
MALLINCKRODT PLC |
|||||||||||||||||||||||||||
NON-GAAP MEASURES |
|||||||||||||||||||||||||||
(unaudited, in millions except per share data) |
|||||||||||||||||||||||||||
Three Months Ended |
|||||||||||||||||||||||||||
June 26, 2015 |
June 27, 2014 |
||||||||||||||||||||||||||
Gross profit |
Selling, general and administrative expenses |
Net income |
Diluted net |
Gross profit |
Selling, general and administrative expenses |
Net income |
Diluted net |
||||||||||||||||||||
GAAP |
$ |
533.5 |
$ |
332.7 |
$ |
58.0 |
$ |
0.49 |
$ |
284.3 |
$ |
221.3 |
$ |
(24.1) |
$ |
(0.41) |
|||||||||||
Adjustments: |
|||||||||||||||||||||||||||
Intangible asset amortization |
147.7 |
(1.9) |
149.6 |
1.27 |
51.6 |
— |
51.6 |
0.87 |
|||||||||||||||||||
Restructuring and related charges, net (1) |
— |
— |
23.1 |
0.20 |
— |
— |
24.2 |
0.41 |
|||||||||||||||||||
Inventory step-up expense |
4.0 |
— |
4.0 |
0.03 |
9.5 |
— |
9.5 |
0.16 |
|||||||||||||||||||
Incremental equity conversion costs |
— |
(19.6) |
19.6 |
0.17 |
— |
— |
— |
— |
|||||||||||||||||||
Separation costs |
— |
— |
— |
— |
— |
— |
1.8 |
0.03 |
|||||||||||||||||||
Up-front and milestone payments |
— |
— |
— |
— |
— |
— |
5.0 |
0.08 |
|||||||||||||||||||
Income from discontinued operations |
— |
— |
(0.5) |
— |
— |
— |
(0.2) |
— |
|||||||||||||||||||
Acquisition related expenses |
— |
(23.5) |
23.5 |
0.20 |
— |
(16.6) |
16.6 |
0.28 |
|||||||||||||||||||
Significant legal and environmental changes |
— |
(15.5) |
15.5 |
0.13 |
— |
(11.5) |
11.5 |
0.19 |
|||||||||||||||||||
Income taxes (2) |
— |
— |
(50.0) |
(0.42) |
— |
— |
(24.3) |
(0.41) |
|||||||||||||||||||
Dilutive share impact (3) |
— |
— |
(1.8) |
(0.01) |
— |
— |
— |
— |
|||||||||||||||||||
As adjusted |
$ |
685.2 |
$ |
272.2 |
$ |
241.0 |
$ |
2.05 |
$ |
345.4 |
$ |
193.2 |
$ |
71.6 |
$ |
1.20 |
|||||||||||
Percent of net sales |
71.0 |
% |
28.2 |
% |
25.0 |
% |
52.9 |
% |
29.6 |
% |
11.0 |
% |
|||||||||||||||
(1) |
Includes pre-tax accelerated depreciation of $0.4 million for the three months ended June 27, 2014. There was immaterial pre-tax accelerated depreciation for the three months ended June 26, 2015. |
(2) |
Includes tax effect of above adjustments and U.S. tax payments associated with internal installment sale transaction. |
(3) |
For the three months ended June 26, 2015, the diluted net income per share on a GAAP basis is presented on a dilutive basis using the two-class method of calculating net income per share. This method required $0.4 million of net income be allocated to participating securities for the three months ended June 26, 2015. This adjustment reflects this allocation and a similar allocation of the above adjustments. Using the two-class method, the weighted-average number of shares were 117.8 million for the three months ended June 26, 2015. No such allocation was required during the three months ended June 27, 2014 as no participating securities were outstanding during this period. |
MALLINCKRODT PLC |
||||||||||||||||
SEGMENT NET SALES AND OPERATIONAL GROWTH |
||||||||||||||||
(unaudited, in millions) |
||||||||||||||||
Three Months Ended |
||||||||||||||||
June 26, |
June 27, |
Percent change |
Currency impact |
Operational growth |
||||||||||||
Specialty Brands |
$ |
446.2 |
$ |
84.9 |
425.6 |
% |
(1.0) |
% |
426.6 |
% |
||||||
Specialty Generics |
307.9 |
329.4 |
(6.5) |
(1.1) |
(5.4) |
|||||||||||
Global Medical Imaging |
201.6 |
227.1 |
(11.2) |
(8.4) |
(2.8) |
|||||||||||
955.7 |
641.4 |
49.0 |
(3.7) |
52.7 |
||||||||||||
Other(1) |
9.4 |
11.7 |
(19.7) |
(10.4) |
(9.3) |
|||||||||||
Net sales |
$ |
965.1 |
$ |
653.1 |
47.8 |
% |
(3.8) |
% |
51.6 |
% |
||||||
(1) |
Represents net sales to our former parent. |
MALLINCKRODT PLC |
|||||||||||
SELECT PRODUCT LINE NET SALES |
|||||||||||
(unaudited, in millions) |
|||||||||||
Three Months Ended |
|||||||||||
June 26, |
June 27, |
Percent change |
|||||||||
Specialty Brands |
|||||||||||
ACTHAR |
$ |
268.7 |
$ |
— |
— |
% |
|||||
OFIRMEV |
62.1 |
53.2 |
16.7 |
||||||||
INOMAX |
81.5 |
— |
— |
||||||||
EXALGO |
8.6 |
8.6 |
— |
||||||||
Other |
25.3 |
23.1 |
9.5 |
||||||||
Specialty Brands Total |
$ |
446.2 |
$ |
84.9 |
425.6 |
% |
|||||
Specialty Generics |
|||||||||||
Oxycodone (API) and oxycodone-containing tablets |
$ |
31.6 |
$ |
53.8 |
(41.3) |
% |
|||||
Hydrocodone (API) and hydrocodone-containing tablets |
37.4 |
25.3 |
47.8 |
||||||||
Methylphenidate ER |
30.0 |
54.7 |
(45.2) |
||||||||
Other controlled substances |
157.4 |
154.4 |
1.9 |
||||||||
Other |
51.5 |
41.2 |
25.0 |
||||||||
Specialty Generics Total |
$ |
307.9 |
$ |
329.4 |
(6.5) |
% |
|||||
Global Medical Imaging |
|||||||||||
Optiray |
$ |
58.5 |
$ |
76.0 |
(23.0) |
% |
|||||
Other |
34.3 |
40.7 |
(15.7) |
||||||||
Contrast Media and Delivery Systems |
92.8 |
116.7 |
(20.5) |
||||||||
Nuclear Imaging |
108.8 |
110.4 |
(1.4) |
||||||||
Global Medical Imaging Total |
$ |
201.6 |
$ |
227.1 |
(11.2) |
% |
MALLINCKRODT PLC |
|||||||||||||
SEGMENT OPERATING INCOME |
|||||||||||||
(unaudited, in millions) |
|||||||||||||
Three Months Ended |
|||||||||||||
June 26, |
Percent of segment Net sales |
June 27, |
Percent of segment Net sales |
||||||||||
Specialty Brands |
$ |
189.2 |
42.4 |
% |
$ |
(51.4) |
(60.5) |
% |
|||||
Specialty Generics |
157.2 |
51.1 |
% |
177.0 |
53.7 |
% |
|||||||
Global Medical Imaging |
34.6 |
17.2 |
% |
11.2 |
4.9 |
% |
|||||||
Segment operating income |
381.0 |
136.8 |
|||||||||||
Unallocated amounts: |
|||||||||||||
Corporate and allocated expenses |
(74.7) |
(63.6) |
|||||||||||
Intangible asset amortization |
(149.6) |
(51.6) |
|||||||||||
Restructuring and related charges, net (1) |
(23.1) |
(24.2) |
|||||||||||
Separation costs |
— |
(1.8) |
|||||||||||
Total operating income (loss) |
$ |
133.6 |
$ |
(4.4) |
|||||||||
(1) |
Includes pre-tax accelerated depreciation of $0.4 million for the three months ended June 27, 2014. There was immaterial pre-tax accelerated depreciation for the three months ended June 26, 2015. |
MALLINCKRODT PLC |
||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||
(unaudited, in millions, except per share data) |
||||||||||||
Nine Months Ended |
||||||||||||
June 26, |
Percent of Net sales |
June 27, |
Percent of Net sales |
|||||||||
Net sales |
$ |
2,741.3 |
100.0 |
% |
$ |
1,751.1 |
100.0 |
% |
||||
Cost of sales |
1,280.6 |
46.7 |
948.6 |
54.2 |
||||||||
Gross profit |
1,460.7 |
53.3 |
802.5 |
45.8 |
||||||||
Selling, general and administrative expenses |
938.7 |
34.2 |
561.6 |
32.1 |
||||||||
Research and development expenses |
134.4 |
4.9 |
123.1 |
7.0 |
||||||||
Restructuring charges, net |
34.0 |
1.2 |
53.5 |
3.1 |
||||||||
Separation costs |
— |
— |
6.6 |
0.4 |
||||||||
Gains on divestiture and license |
(2.6) |
(0.1) |
(14.7) |
(0.8) |
||||||||
Operating income |
356.2 |
13.0 |
72.4 |
4.1 |
||||||||
Interest expense |
(178.7) |
(6.5) |
(44.9) |
(2.6) |
||||||||
Interest income |
0.7 |
— |
1.1 |
0.1 |
||||||||
Other income (expense), net |
7.7 |
0.3 |
(0.9) |
(0.1) |
||||||||
Income from continuing operations before income taxes |
185.9 |
6.8 |
27.7 |
1.6 |
||||||||
Income tax benefit |
(40.2) |
(1.5) |
(6.1) |
(0.3) |
||||||||
Income from continuing operations |
226.1 |
8.2 |
33.8 |
1.9 |
||||||||
Income (loss) from discontinued operations, net of income taxes |
23.4 |
0.9 |
(0.7) |
— |
||||||||
Net income |
$ |
249.5 |
9.1 |
$ |
33.1 |
1.9 |
||||||
Basic earnings per share: |
||||||||||||
Income from continuing operations |
$ |
1.94 |
$ |
0.58 |
||||||||
Income (loss) from discontinued operations |
0.20 |
(0.01) |
||||||||||
Net income |
2.14 |
0.57 |
||||||||||
Diluted earnings per share: |
||||||||||||
Income from continuing operations |
$ |
1.91 |
$ |
0.57 |
||||||||
Income (loss) from discontinued operations |
0.20 |
(0.01) |
||||||||||
Net income |
2.11 |
0.56 |
||||||||||
Weighted-average number of shares outstanding: |
||||||||||||
Basic |
115.5 |
58.2 |
||||||||||
Diluted |
117.1 |
59.0 |
||||||||||
MALLINCKRODT PLC |
|||||||||||||||||||||||||||
NON-GAAP MEASURES |
|||||||||||||||||||||||||||
(unaudited, in millions except per share data) |
|||||||||||||||||||||||||||
Nine Months Ended |
|||||||||||||||||||||||||||
June 26, 2015 |
June 27, 2014 |
||||||||||||||||||||||||||
Gross profit |
Selling, general and administrative expenses |
Net income |
Diluted net income per share |
Gross profit |
Selling, general and administrative expenses |
Net income |
Diluted net income |
||||||||||||||||||||
GAAP |
$ |
1,460.7 |
$ |
938.7 |
$ |
249.5 |
$ |
2.11 |
$ |
802.5 |
$ |
561.6 |
$ |
33.1 |
$ |
0.56 |
|||||||||||
Adjustments: |
|||||||||||||||||||||||||||
Intangible asset amortization |
394.4 |
(4.3) |
398.7 |
3.40 |
75.9 |
— |
75.9 |
1.29 |
|||||||||||||||||||
Restructuring and related charges, net (1) |
— |
— |
34.2 |
0.29 |
— |
— |
54.0 |
0.92 |
|||||||||||||||||||
Inventory step-up expense |
39.2 |
— |
39.2 |
0.33 |
10.6 |
— |
10.6 |
0.18 |
|||||||||||||||||||
Incremental equity conversion costs |
— |
(65.0) |
65.0 |
0.56 |
— |
— |
— |
— |
|||||||||||||||||||
Separation costs |
— |
— |
— |
— |
— |
— |
6.6 |
0.11 |
|||||||||||||||||||
Up-front and milestone payments |
— |
— |
— |
— |
— |
— |
5.0 |
0.08 |
|||||||||||||||||||
Income from discontinued operations |
— |
— |
(23.4) |
(0.20) |
— |
— |
0.7 |
0.01 |
|||||||||||||||||||
Gain on intellectual property license |
— |
— |
— |
— |
— |
— |
(11.7) |
(0.20) |
|||||||||||||||||||
Acquisition related expenses |
— |
(30.6) |
30.6 |
0.26 |
— |
(35.1) |
35.1 |
0.59 |
|||||||||||||||||||
Significant legal and environmental changes |
— |
(66.8) |
66.8 |
0.57 |
— |
(34.6) |
34.6 |
0.59 |
|||||||||||||||||||
Income taxes (2) |
— |
— |
(198.9) |
(1.70) |
— |
— |
(64.7) |
(1.10) |
|||||||||||||||||||
Dilutive share impact (3) |
— |
— |
(6.0) |
(0.03) |
— |
— |
— |
— |
|||||||||||||||||||
As adjusted |
$ |
1,894.3 |
$ |
772.0 |
$ |
655.7 |
$ |
5.60 |
$ |
889.0 |
$ |
491.9 |
$ |
179.2 |
$ |
3.04 |
|||||||||||
Percent of net sales |
69.1 |
% |
28.2 |
% |
23.9 |
% |
50.8 |
% |
28.1 |
% |
10.2 |
% |
|||||||||||||||
(1) |
Includes pre-tax accelerated depreciation of $0.2 million for the nine months ended June 26, 2015 and $0.5 million for the nine months ended June 27, 2014. |
(2) |
Includes tax effect of above adjustments and U.S. tax payments associated with internal installment sale transaction. |
(3) |
For the nine months ended June 26, 2015, the diluted net income per share on a GAAP basis is presented on a dilutive basis using the two-class method of calculating net income per share. This method required that $2.3 million of net income be allocated to participating securities for the nine months ended June 26, 2015. This adjustment reflects this allocation and a similar allocation of the above adjustments. Using the two-class method, the weighted-average number of shares were 117.1 million for the nine months ended June 26, 2015. No such allocation was required during the nine months ended June 27, 2014 as no participating securities were outstanding during this period. |
MALLINCKRODT PLC |
||||||||||||||||
SEGMENT NET SALES AND OPERATIONAL GROWTH |
||||||||||||||||
(unaudited, in millions) |
||||||||||||||||
Nine Months Ended |
||||||||||||||||
June 26, |
June 27, |
Percent change |
Currency impact |
Operational growth |
||||||||||||
Specialty Brands |
$ |
1,154.1 |
$ |
199.6 |
478.2 |
% |
(1.0) |
% |
479.2 |
% |
||||||
Specialty Generics |
954.9 |
848.5 |
12.5 |
(1.2) |
13.7 |
|||||||||||
Global Medical Imaging |
603.5 |
668.1 |
(9.7) |
(6.3) |
(3.4) |
|||||||||||
2,712.5 |
1,716.2 |
58.1 |
(3.2) |
61.3 |
||||||||||||
Other(1) |
28.8 |
34.9 |
(17.5) |
(9.1) |
(8.4) |
|||||||||||
Net sales |
$ |
2,741.3 |
$ |
1,751.1 |
56.5 |
% |
(3.3) |
% |
59.8 |
% |
||||||
(1) |
Represents net sales to our former parent. |
MALLINCKRODT PLC |
|||||||||||
SELECT PRODUCT LINE NET SALES |
|||||||||||
(unaudited, in millions) |
|||||||||||
Nine Months Ended |
|||||||||||
June 26, |
June 27, |
Percent change |
|||||||||
Specialty Brands |
|||||||||||
ACTHAR |
$ |
763.1 |
$ |
— |
— |
% |
|||||
OFIRMEV |
201.6 |
58.5 |
244.6 |
||||||||
INOMAX |
81.5 |
— |
— |
||||||||
EXALGO |
32.7 |
73.7 |
(55.6) |
||||||||
Other |
75.2 |
67.4 |
11.6 |
||||||||
Specialty Brands Total |
$ |
1,154.1 |
$ |
199.6 |
478.2 |
% |
|||||
Specialty Generics |
|||||||||||
Oxycodone (API) and oxycodone-containing tablets |
$ |
127.2 |
$ |
101.7 |
25.1 |
% |
|||||
Hydrocodone (API) and hydrocodone-containing tablets |
138.0 |
75.1 |
83.8 |
||||||||
Methylphenidate ER |
112.6 |
154.3 |
(27.0) |
||||||||
Other controlled substances |
414.7 |
408.6 |
1.5 |
||||||||
Other |
162.4 |
108.8 |
49.3 |
||||||||
Specialty Generics Total |
$ |
954.9 |
$ |
848.5 |
12.5 |
% |
|||||
Global Medical Imaging |
|||||||||||
Optiray |
$ |
177.5 |
$ |
219.4 |
(19.1) |
% |
|||||
Other |
105.8 |
121.5 |
(12.9) |
||||||||
Contrast Media and Delivery Systems |
283.3 |
340.9 |
(16.9) |
||||||||
Nuclear Imaging |
320.2 |
327.2 |
(2.1) |
||||||||
Global Medical Imaging Total |
$ |
603.5 |
$ |
668.1 |
(9.7) |
% |
MALLINCKRODT PLC |
|||||||||||||
SEGMENT OPERATING INCOME |
|||||||||||||
(unaudited, in millions) |
|||||||||||||
Nine Months Ended |
|||||||||||||
June 26, |
Percent of segment Net sales |
June 27, |
Percent of segment Net sales |
||||||||||
Specialty Brands |
$ |
434.8 |
37.7 |
% |
$ |
(85.8) |
(43.0)% |
||||||
Specialty Generics |
501.4 |
52.5 |
% |
430.3 |
50.7 |
% |
|||||||
Global Medical Imaging |
77.1 |
12.8 |
% |
25.9 |
3.9 |
% |
|||||||
Segment operating income |
1,013.3 |
37.4 |
% |
370.4 |
21.6 |
% |
|||||||
Unallocated amounts: |
|||||||||||||
Corporate and allocated expenses |
(224.2) |
(161.5) |
|||||||||||
Intangible asset amortization |
(398.7) |
(75.9) |
|||||||||||
Restructuring and related charges, net (1) |
(34.2) |
(54.0) |
|||||||||||
Separation costs |
— |
(6.6) |
|||||||||||
Total operating income |
$ |
356.2 |
$ |
72.4 |
|||||||||
(1) |
Includes pre-tax accelerated depreciation of $0.2 million for the nine months ended June 26, 2015 and $0.5 million for the nine months ended June 27, 2014. |
MALLINCKRODT PLC |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(unaudited, in millions) |
|||||||
June 26, |
September 26, |
||||||
Assets |
|||||||
Current Assets: |
|||||||
Cash and cash equivalents |
$ |
225.3 |
$ |
707.8 |
|||
Accounts receivable, net |
624.6 |
545.6 |
|||||
Inventories |
377.8 |
396.6 |
|||||
Deferred income taxes |
143.5 |
165.2 |
|||||
Prepaid expenses and other current assets |
170.0 |
255.8 |
|||||
Total current assets |
1,541.2 |
2,071.0 |
|||||
Property, plant and equipment, net |
1,015.5 |
949.2 |
|||||
Goodwill |
3,234.0 |
2,401.9 |
|||||
Intangible assets, net |
8,680.5 |
7,112.2 |
|||||
Other assets |
408.0 |
330.5 |
|||||
Total Assets |
$ |
14,879.2 |
$ |
12,864.8 |
|||
Liabilities and Shareholders' Equity |
|||||||
Current Liabilities: |
|||||||
Current maturities of long-term debt |
$ |
22.6 |
$ |
21.2 |
|||
Accounts payable |
142.5 |
128.7 |
|||||
Accrued payroll and payroll-related costs |
91.5 |
125.1 |
|||||
Accrued royalties |
26.1 |
68.0 |
|||||
Accrued and other current liabilities |
476.8 |
561.8 |
|||||
Total current liabilities |
759.5 |
904.8 |
|||||
Long-term debt |
5,333.1 |
3,951.5 |
|||||
Pension and postretirement benefits |
112.2 |
119.1 |
|||||
Environmental liabilities |
74.0 |
59.9 |
|||||
Deferred income taxes |
2,923.6 |
2,398.6 |
|||||
Other income tax liabilities |
123.5 |
122.6 |
|||||
Other liabilities |
255.2 |
350.3 |
|||||
Total Liabilities |
9,581.1 |
7,906.8 |
|||||
Shareholders' Equity: |
|||||||
Preferred shares |
— |
— |
|||||
Ordinary shares |
23.5 |
23.2 |
|||||
Ordinary shares held in treasury at cost |
(32.9) |
(17.5) |
|||||
Additional paid-in capital |
5,326.1 |
5,172.4 |
|||||
Retained earnings |
(36.3) |
(285.8) |
|||||
Accumulated other comprehensive income |
17.7 |
65.7 |
|||||
Total Shareholders' Equity |
5,298.1 |
4,958.0 |
|||||
Total Liabilities and Shareholders' Equity |
$ |
14,879.2 |
$ |
12,864.8 |
MALLINCKRODT PLC |
|||||||
CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS |
|||||||
(unaudited, in millions) |
|||||||
Nine Months Ended |
|||||||
June 26, |
June 27, |
||||||
Cash Flows From Operating Activities: |
|||||||
Net income |
$ |
249.5 |
$ |
33.1 |
|||
(Income) loss from discontinued operations, net of income taxes |
(23.4) |
0.7 |
|||||
Income from continuing operations |
226.1 |
33.8 |
|||||
Adjustments to reconcile net cash provided by operating activities: |
|||||||
Depreciation and amortization |
481.2 |
158.7 |
|||||
Share-based compensation |
93.9 |
14.4 |
|||||
Deferred income taxes |
(135.2) |
(20.5) |
|||||
Non-cash restructuring charge |
— |
2.6 |
|||||
Other non-cash items |
(37.8) |
17.3 |
|||||
Changes in assets and liabilities, net of the effects of acquisitions: |
|||||||
Accounts receivable, net |
(22.9) |
(25.7) |
|||||
Inventories |
36.9 |
(7.5) |
|||||
Accounts payable |
16.5 |
(29.0) |
|||||
Income taxes |
61.6 |
(46.9) |
|||||
Other |
(161.1) |
70.9 |
|||||
Net cash provided by operating activities |
559.2 |
168.1 |
|||||
Cash Flows Used In Investing Activities: |
|||||||
Capital expenditures |
(92.5) |
(80.1) |
|||||
Acquisitions and intangibles, net of cash acquired |
(1,176.3) |
(1,303.2) |
|||||
Restricted cash |
(21.9) |
4.1 |
|||||
Other |
2.6 |
8.7 |
|||||
Net cash used in investing activities |
(1,288.1) |
(1,370.5) |
|||||
Cash Flows From Financing Activities: |
|||||||
Issuance of external debt |
1,720.0 |
1,296.8 |
|||||
Repayment of external debt and capital leases |
(1,457.8) |
(31.2) |
|||||
Debt issuance costs |
(25.3) |
(32.2) |
|||||
Excess tax benefit from share-based compensation |
30.4 |
5.2 |
|||||
Proceeds from exercise of share options |
29.7 |
19.9 |
|||||
Repurchase of shares |
(15.4) |
(1.9) |
|||||
Other |
(28.1) |
— |
|||||
Net cash provided by financing activities |
253.5 |
1,256.6 |
|||||
Effect of currency rate changes on cash |
(7.1) |
(1.8) |
|||||
Net increase in cash and cash equivalents |
(482.5) |
52.4 |
|||||
Cash and cash equivalents at beginning of period |
707.8 |
275.5 |
|||||
Cash and cash equivalents at end of period |
$ |
225.3 |
$ |
327.9 |
Logo - http://photos.prnewswire.com/prnh/20150105/167103LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/mallinckrodt-plc-reports-fiscal-2015-third-quarter-financial-results-300123051.html
SOURCE