Press Releases

Perrigo is a leading global consumer-focused self-care company. Our vision is to make lives better by bringing “Quality, Affordable Self-Care Products” that consumers trust everywhere they are sold. The Company is a leading provider of health and wellness solutions that enhance individual well-being by empowering consumers to proactively prevent or treat conditions that can be self-managed.

Learn More

Perrigo Reports Record Quarterly Revenue and Earnings
- Fiscal second quarter revenue from continuing operations increased $121 million, or 17%, to a record $838 million
- Fiscal second quarter adjusted income from continuing operations increased 14% to a record $112 million, or $1.20 per diluted share
- Fiscal second quarter GAAP income from continuing operations increased 11% to a record $100 million, or $1.06 per diluted share
- Raised the lower end of the Company's full-year adjusted earnings from continuing operations guidance by $0.05 to a range of $4.70-$4.80 per diluted share despite higher full-year effective tax rate
PR Newswire
ALLEGAN, Mich.

ALLEGAN, Mich., Feb. 7, 2012 /PRNewswire/ -- Perrigo Company (Nasdaq: PRGO; TASE) today announced results for its second quarter and six months ended December 31, 2011.

Perrigo's Chairman and CEO Joseph C. Papa commented, "We are very pleased with our performance this quarter. We delivered all-time record quarterly revenue, earnings and second fiscal quarter operating cash flow. Our recent Paddock Labs acquisition is performing ahead of our expectations, and our Consumer Healthcare, API and legacy Rx operations all contributed to the year over year growth. New products contributed $55 million of sales in the period, and we expect this strong momentum to continue into the second half of fiscal 2012. Adjusted operating margin for the second quarter increased 120 basis points to 21.4%. Our Consumer Healthcare segment performed well and is on track to meet our expectations for the full year."

Refer to Table I at the end of this press release for adjustments in the current year and prior year periods and additional non-GAAP disclosure information.

The Company's reported results are summarized in the attached Condensed Consolidated Statements of Income, Balance Sheets and Statements of Cash Flows.  Note that fiscal second quarter 2012 includes an extra week of activity.  

Perrigo Company

(from continuing operations, in thousands, except per share amounts)

(see the attached Table I for reconciliation to GAAP numbers)



Second Quarter

Six Months


2012

2011

2012

2011

Net Sales

$838,170

$717,515

$1,563,465

$1,358,837

Reported Income

$99,739

$89,779

$170,197

$163,457

Adjusted Income

$112,431

$98,382

$215,750

$179,732

Reported Diluted EPS

$1.06

$0.96

$1.81

$1.75

Adjusted Diluted EPS

$1.20

$1.05

$2.30

$1.93

Diluted Shares

94,043

93,363

93,983

93,280



Second Quarter Results

Net sales for the second quarter of fiscal 2012 were $838 million, an increase of 17% over fiscal 2011. The increase was driven primarily by $69 million attributable to the Paddock Laboratories acquisition and new product sales of $55 million. Reported income from continuing operations was $100 million, or $1.06 per share, an increase of $10 million, up from $0.96 per share a year ago. Excluding charges as outlined in Table I at the end of this release, second quarter fiscal 2012 adjusted income from continuing operations was $112 million, or $1.20 per share, up 14% over 2011.

Six Months Results

Net sales for the first half of fiscal 2012 were $1,563 million, an increase of 15% over fiscal 2011. The increase was driven primarily by $107 million of net sales attributable to the Paddock Laboratories acquisition and consolidated new product sales of approximately $96 million. Reported gross profit was $522 million, an increase of 13% over fiscal 2011, while adjusted gross profit grew 21% to $578 million over the same period. Reported operating margin decreased 120 basis points to 16.8%, while the adjusted operating margin increased 160 basis points to 21.3%.

Consumer Healthcare

Consumer Healthcare segment net sales for the second quarter were $471 million compared with $430 million for the second quarter last year, an increase of 10%. The increase resulted from new product sales of $26 million, primarily Fexofenadine and the diabetes care category, along with an increase in sales of existing products of $20 million, across many product categories. These increases were offset by a decline of $4 million in sales of certain products within the analgesics category driven by fiscal 2011's increased sales due to a key competitor being absent from the market. Net sales were also negatively impacted by approximately $2 million of unfavorable changes in foreign currency exchange rates. Reported operating income was $77 million, compared with $75 million a year ago. The reported gross margin decreased 100 basis points, while the adjusted gross margin decreased 90 basis points due to increased competitive pressures on a key gastrointestinal product.    

For the first six months of fiscal 2012, Consumer Healthcare net sales increased $57 million, or 7%, compared to fiscal 2011. The increase was due to new product sales of $41 million, primarily in the cough/cold and diabetes care categories, along with an increase in sales of existing products of approximately $24 million in the cough/cold and smoking cessation categories. These increases were partially offset by a decline of $10 million in sales of existing products within the gastrointestinal category driven by competitive pressures on a key product.    

On November 28, 2011, the Company announced that it received final approval from the U.S. Food and Drug Administration (FDA) for its Abbreviated New Drug Application (ANDA) for Guaifenesin Extended-Release Tablets, 600 mg.

On December 27, 2011, the Company announced that it received final approval from the FDA for its ANDA for Desloratadine tablets (5 mg).

On January 9, 2012, the Company announced that it signed a definitive agreement to acquire substantially all of the assets of CanAm Care, a privately-held, Alpharetta, Georgia-based distributor of diabetes care products for approximately $36 million in cash.

Nutritionals

Nutritionals segment net sales for the second quarter were $128 million, compared with $133 million in fiscal 2011, a decrease of $5 million. The decrease was due to a decline in existing product sales of $26 million in the infant formula and Vitamins, Minerals and Supplements (VMS) categories. The decrease in the infant formula category was due primarily to the absence of increased demand of $12 million in net sales that the Company experienced last year as a result of a competitor's product recall. The decrease in existing products of infant formula was also due to a decline in U.S. birth rates year-over-year, while the decrease in the VMS category was driven by increased competition. These decreases were partially offset by new product sales of $21 million primarily in the infant formula category. Reported operating margin decreased 1000 basis points to 5.1%, and adjusted operating margin decreased 920 basis points to 10.2% due to under absorption of fixed production costs relative to lower volume output year-over-year, increased costs of raw materials for infant formula and product mix.      

For the first six months of fiscal 2012, net sales decreased $8 million or 3% to $248 million, compared to fiscal 2011 due to a decline in existing product sales of $45 million partially offset by new product sales of $37 million, primarily in the infant formula category.

On October 19, 2011, the Company announced it entered into a supply agreement with Founder Pharma Co., Ltd. to supply infant formula manufactured in its U.S. facilities for sale and distribution by Founder Pharma in China.

On November 8, 2011, the Company announced it entered into Cooperation and License agreements with Brilite Nutritionals (Shanghai) Co., Ltd. to supply its Bright Beginnings™ infant formula brand for sale and distribution in China.

On November 15, 2011, the Company announced it received FDA clearance to market and distribute the store brand Comfort Care™ Infant Formula, a comparable version of Gerber® GOOD START® Gentle Infant Formula.

Rx Pharmaceuticals

The Rx Pharmaceuticals segment second quarter net sales increased 82% or $80 million compared to fiscal 2011 due to net sales of $69 million from the Paddock Laboratories acquisition, legacy new product sales of $5 million, market share gains and favorable pricing on select products. Reported operating income was $72 million, an increase of $39 million from last year, while adjusted operating income increased $45 million. The reported operating margin increased 690 basis points while the adjusted operating margin increased 880 basis points.

Year-to-date net sales for fiscal 2012 increased 83% or $138 million compared to fiscal 2011 due to net sales of $107 million from the Paddock Laboratories acquisition, legacy new product sales of $10 million, market share gains and favorable pricing on select products.

On October 6, 2011, the Company announced it received tentative approval from the FDA for its ANDA for Clobetasol Propionate Emulsion Foam, 0.05%.

On October 18, 2011, the Company announced it filed with the FDA an ANDA for olopatadine hydrochloride nasal spray and that it has notified Alcon Laboratories, the owner of the New Drug Application (NDA). The filing involved contributions from the Company's partner, Impax Laboratories, Inc.

On November 1, 2011, the Company announced that its partner, PharmaForce/Luitpold Pharmaceuticals, received final approval for Epinastine HCl ophthalmic solution, 0.05%, a generic version of Elestat®.

On November 2, 2011, the Company announced it filed with the FDA a NDA for testosterone gel 1.0% and that it notified Abbott Products Inc., the owner of the Reference Listed Drug of its filing.

On November 7, 2011, the Company and its partner Synthon Pharmaceuticals, Inc. announced that the Company began shipping Levocetirizine Solution, 2.5 mg/5ml, a generic version of UCB's Xyzal® Oral Solution.

API

The API segment reported second quarter net sales of $43 million compared with $40 million a year ago, an increase of 6%. The increase was due to $1 million in higher sales of existing products and $1 million in new product sales. Reported gross profit increased 16% or $3 million compared to fiscal 2011, while the reported gross margin increased 430 basis points to 47.8%. Reported operating margin increased 340 basis points to 28.3% and adjusted operating margin increased 330 basis points to 29.5%.

For the first six months of fiscal 2012, net sales increased 16% or $13 million to $90 million, compared to fiscal 2011 due to an increase in sales of existing products of approximately $7 million, new product sales of $4 million and favorable changes in foreign currency exchange rates of $2 million. Reported operating margin increased 330 basis points to 29.5% and adjusted operating margin increased 310 basis points to 30.6%.  

Other

Second quarter net sales from continuing operations for the Other category, consisting of the Israel Pharmaceutical and Diagnostic Products operating segment, increased 16% or $3 million compared to fiscal 2011 due to higher sales of existing products of $2 million, along with a $1 million increase in new product sales.

Year-to-date net sales for fiscal 2012 increased 16% or $5 million compared to fiscal 2011 driven by new product sales of approximately $3 million, an increase in existing product sales of approximately $2 million and an increase of $1 million due to favorable changes in foreign currency exchange rates.

Outlook

Chairman and CEO Joseph C. Papa concluded, "The strength across our businesses continued this quarter, driving record results. As we look forward to the second half of fiscal 2012, we expect this strength to continue. Our teams are executing on their plans, which are the foundation for sustaining our growth. New product launches including the generic versions of Mucinex®, Prevacid®, Delsym®, and Allegra® D12 are expected in the second half of our fiscal year. Our Rx Pharmaceuticals segment continues to outperform our expectations. Furthermore, we are raising the lower end of the Company's full-year adjusted earnings from continuing operations guidance by $0.05 to a range of $4.70-$4.80 per diluted share and full-year reported earnings from continuing operations to be in a range of $3.90-$4.00 per diluted share, despite expecting our full-year effective tax rate to be at the top end of the previously disclosed range. We are excited about our future."    

Perrigo will host a conference call to discuss fiscal 2012 second quarter at 10:00 a.m. (ET) on Tuesday, February 7, 2012. The conference call will be available live via webcast to interested parties on the Perrigo website http://www.perrigo.com or by phone 877-248-9413, International 973-582-2737, and reference ID# 44258931. A taped replay of the call will be available beginning at approximately 2:00 p.m. (ET) Tuesday, February 7, 2012, until midnight Friday, February 24, 2012. To listen to the replay, call 855-859-2056, International 404-537-3406, access code 44258931.

Perrigo Company is a leading global healthcare supplier that develops, manufactures and distributes OTC and generic prescription (Rx) pharmaceuticals, infant formulas, nutritional products, and active pharmaceutical ingredients (API). The Company is the world's largest manufacturer of OTC pharmaceutical products and infant formulas, both for the store brand market. The Company's primary markets and locations of manufacturing and logistics operations are the United States, Israel, Mexico, the United Kingdom and Australia. Visit Perrigo on the Internet (http://www.perrigo.com).

Note: Certain statements in this press release are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor created thereby. These statements relate to future events or the Company's future financial performance and involve known and unknown risks, uncertainties and other factors that may cause the actual results, levels of activity, performance or achievements of the Company or its industry to be materially different from those expressed or implied by any forward-looking statements. In some cases, forward-looking statements can be identified by terminology such as "may," "will," "could," "would," "should," "expect," "plan," "anticipate," "intend," "believe," "estimate," "predict," "potential" or other comparable terminology. The Company has based these forward-looking statements on its current expectations, assumptions, estimates and projections.  While the Company believes these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond the Company's control. These and other important factors, including those discussed under "Risk Factors" in the Company's Form 10-K for the year ended June 25, 2011, as well as the Company's subsequent filings with the Securities and Exchange Commission, may cause actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements. The forward-looking statements in this press release are made only as of the date hereof, and unless otherwise required by applicable securities laws, the Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

PERRIGO COMPANY

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share amounts)

(unaudited)






















































Second Quarter



Year-to-Date



2012



2011




2012



2011














Net sales

$

838,170


$

717,515



$

1,563,465


$

1,358,837

Cost of sales


543,295



468,015




1,041,011



895,383

Gross profit


294,875



249,500




522,454



463,454














Operating expenses













  Distribution


9,095



8,864




19,359



17,197

  Research and development


31,148



24,604




50,786



42,331

  Selling and administration


93,964



83,793




190,089



159,920

     Total


134,207



117,261




260,234



219,448














Operating income


160,668



132,239




262,220



244,006

Interest, net


15,641



10,716




28,211



20,803

Other expense (income), net


752



(633)




981



(1,192)














Income from continuing operations before













     income taxes


144,275



122,156




233,028



224,395

Income tax expense


44,536



32,377




62,831



60,938

Income from continuing operations


99,739



89,779




170,197



163,457

Income from discontinued operations,













     net of tax


-



388




-



1,085

Net income

$

99,739


$

90,167



$

170,197


$

164,542














Earnings per share (1)













  Basic













     Continuing operations

$

1.07


$

0.97



$

1.83


$

1.78

     Discontinued operations


-



0.00




-



0.01

     Basic earnings per share

$

1.07


$

0.98



$

1.83


$

1.79

  Diluted













     Continuing operations

$

1.06


$

0.96



$

1.81


$

1.75

     Discontinued operations


-



0.00




-



0.01

     Diluted earnings per share

$

1.06


$

0.97



$

1.81


$

1.76














Weighted average shares outstanding













  Basic


93,221



92,232




93,066



92,031

  Diluted


94,043



93,363




93,983



93,280














Dividends declared per share

$

0.0800


$

0.0700



$

0.1500


$

0.1325



























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



See accompanying notes to condensed consolidated financial statements.



PERRIGO COMPANY

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

(unaudited)












December 31, 2011



June 25, 2011



December 25, 2010

Assets









Current assets









  Cash and cash equivalents

$

531,410


$

310,104


$

134,779

Accounts receivable, net


530,178



477,851



465,257

Inventories


580,668



505,576



483,787

Current deferred income taxes


47,216



30,474



28,979

Income taxes refundable


4,111



370



943

Prepaid expenses and other current assets


40,509



50,350



43,253

Current assets of discontinued operations


-



2,568



6,542

         Total current assets


1,734,092



1,377,293



1,163,540










Property and equipment


1,066,307



1,005,798



929,232

  Less accumulated depreciation


(515,600)



(498,490)



(469,068)



550,707



507,308



460,164










Goodwill and other indefinite-lived intangible assets


808,531



644,902



639,581

Other intangible assets, net


752,595



567,573



578,766

Non-current deferred income taxes


12,330



10,531



13,314

Other non-current assets


84,299



81,614



79,655


$

3,942,554


$

3,189,221


$

2,935,020










Liabilities and Shareholders' Equity









Current liabilities









  Accounts payable

$

324,349


$

343,278


$

289,844

  Short-term debt


-



2,770



971

  Payroll and related taxes


71,059



81,455



74,348

  Accrued customer programs


116,888



91,374



90,366

  Accrued liabilities


85,661



57,514



70,424

  Accrued income taxes


28,684



10,551



32,992

  Current portion of long-term debt


40,000



15,000



15,000

  Current liabilities of discontinued operations


-



4,093



14,244

         Total current liabilities


666,641



606,035



588,189










Non-current liabilities









  Long-term debt, less current portion


1,452,546



875,000



875,000

  Non-current deferred income taxes


9,163



10,601



16,652

  Other non-current liabilities


183,393



166,598



147,139

         Total non-current liabilities


1,645,102



1,052,199



1,038,791










Shareholders' equity









  Controlling interest shareholders' equity:









     Preferred stock, without par value, 10,000 shares authorized


-



-



-

     Common stock, without par value, 200,000 shares authorized  


486,665



467,661



440,208

     Accumulated other comprehensive income


50,972



127,050



93,219

     Retained earnings


1,090,509



934,333



772,713



1,628,146



1,529,044



1,306,140

  Noncontrolling interest


2,665



1,943



1,900

         Total shareholders' equity


1,630,811



1,530,987



1,308,040


$

3,942,554


$

3,189,221


$

2,935,020










Supplemental Disclosures of Balance Sheet Information









  Related to Continuing Operations









         Allowance for doubtful accounts

$

8,993


$

7,837


$

8,896

         Working capital

$

1,067,451


$

772,783


$

583,053

         Preferred stock, shares issued and outstanding


-



-



-

         Common stock, shares issued and outstanding


93,287



92,778



92,297




























See accompanying notes to condensed consolidated financial statements.



PERRIGO COMPANY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)








Year-To-Date



2012



2011

Cash Flows (For) From Operating Activities






  Net income

$

170,197


$

164,542

  Adjustments to derive cash flows






     Gain on sale of pipeline development projects


(3,500)



-

     Depreciation and amortization


67,105



50,370

     Share-based compensation


8,977



7,212

     Income tax benefit from exercise of stock options


934



2,123

     Excess tax benefit of stock transactions


(11,215)



(9,607)

     Deferred income taxes (credit)


3,669



(59,379)

  Subtotal


236,167



155,261













  Changes in operating assets and liabilities, net of business






         acquisition






     Accounts receivable


(10,657)



(103,947)

     Inventories


(34,150)



(24,151)

     Accounts payable


(14,319)



19,006

     Payroll and related taxes


(12,012)



(6,100)

     Accrued customer programs


(1,412)



30,495

     Accrued liabilities


16,300



(14,010)

     Accrued income taxes


46,409



51,225

     Other


(6,204)



14,960

  Subtotal


(16,045)



(32,522)

        Net cash from operating activities


220,122



122,739







Cash Flows (For) From Investing Activities






  Proceeds from sales of securities


-



560

  Acquisitions of businesses, net of cash acquired


(547,052)



1,998

Proceeds from sale of intangible assets and pipeline






development projects


10,500



-

  Acquisitions of assets


(750)



(4,000)

  Additions to property and equipment


(55,659)



(30,555)

        Net cash for investing activities


(592,961)



(31,997)







Cash Flows (For) From Financing Activities






  Repayments of short-term debt, net


(2,770)



(8,029)

  Borrowings of long-term debt


1,087,546



150,000

  Repayments of long-term debt


(485,000)



(195,000)

  Deferred financing fees


(5,097)



(3,703)

  Excess tax benefit of stock transactions


11,215



9,607

  Issuance of common stock


7,699



5,267

  Repurchase of common stock


(7,954)



(8,214)

  Cash dividends


(14,021)



(12,268)

        Net cash from (for) financing activities


591,618



(62,340)







Effect of exchange rate changes on cash


2,527



(3,388)

       Net increase in cash and cash equivalents


221,306



25,014







Cash and cash equivalents, beginning of period


310,104



109,765

Cash and cash equivalents, end of period


$        531,410



$        134,779







Supplemental Disclosures of Cash Flow Information






  Cash paid/received during the period for:






     Interest paid

$

22,861


$

25,298

     Interest received

$

1,301


$

2,266

     Income taxes paid

$

15,973


$

55,264

     Income taxes refunded

$

802


$

1,303



See accompanying notes to condensed consolidated financial statements.



Table I

PERRIGO COMPANY

RECONCILIATION OF NON-GAAP MEASURES

(in thousands, except per share amounts)

(unaudited)


















Three Months Ended





Consolidated

December 31, 2011


December 25, 2010


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$       838,170


$             -


$       838,170


$       717,515


$             -


$       717,515


17 %


17 %

Cost of sales

543,295


12,931

(a)

530,364


468,015


7,394

(a)

460,621


16 %


15 %

Gross profit

294,875


12,931


307,806


249,500


7,394


256,894


18 %


20 %

















Operating expenses
















Distribution

9,095


-


9,095


8,864


-


8,864


3 %


3 %

Research and development

31,148


-


31,148


24,604


-


24,604


27 %


27 %

Selling and administration

93,964


5,428

(a,b)

88,536


83,793


5,296

(a,d)

78,497


12 %


13 %

Total

134,207


5,428


128,779


117,261


5,296


111,965





















Operating income

160,668


18,359


179,027


132,239


12,690


144,929


21 %


24 %

Interest, net

15,641


-


15,641


10,716


-


10,716


46 %


46 %

Other expense (income), net

752


-


752


(633)


-


(633)


-


-

Income from continuing operations before income taxes

144,275


18,359


162,634


122,156


12,690


134,846


18 %


21 %

Income tax expense

44,536


5,667

(c)

50,203


32,377


4,087

(c)

36,464


38 %


38 %

Income from continuing operations

$         99,739


$    12,692


$       112,431


$         89,779


$      8,603


$         98,382


11 %


14 %

















Diluted earnings per share from continuing operations

$             1.06




$             1.20


$             0.96




$             1.05


10 %


14 %

















Diluted weighted average shares outstanding

94,043




94,043


93,363




93,363





















Selected ratios as a percentage of net sales
















Gross profit

35.2 %




36.7 %


34.8 %




35.8 %





Operating expenses

16.0 %




15.4 %


16.3 %




15.6 %





Operating income

19.2 %




21.4 %


18.4 %




20.2 %






































Six Months Ended





Consolidated

December 31, 2011


December 25, 2010


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$    1,563,465


$             -


$    1,563,465


$    1,358,837


$             -


$    1,358,837


15 %


15 %

Cost of sales

1,041,011


55,292

(a,e)

985,719


895,383


14,568

(a)

880,815


16 %


12 %

Gross profit

522,454


55,292


577,746


463,454


14,568


478,022


13 %


21 %

















Operating expenses
















Distribution

19,359


-


19,359


17,197


-


17,197


13 %


13 %

Research and development

50,786


(3,500)

(f)

54,286


42,331


-


42,331


20 %


28 %

Selling and administration

190,089


19,049

(a,g)

171,040


159,920


9,409

(a,d)

150,511


19 %


14 %

Total

260,234


15,549


244,685


219,448


9,409


210,039





















Operating income

262,220


70,841


333,061


244,006


23,977


267,983


7 %


24 %

Interest, net

28,211


-


28,211


20,803


-


20,803


36 %


36 %

Other expense (income), net

981


-


981


(1,192)


-


(1,192)


-


-

Income from continuing operations before income taxes

233,028


70,841


303,869


224,395


23,977


248,372


4 %


22 %

Income tax expense

62,831


25,288

(c)

88,119


60,938


7,702

(c)

68,640


3 %


28 %

Income from continuing operations

$       170,197


$    45,553


$       215,750


$       163,457


$    16,275


$       179,732


4 %


20 %

















Diluted earnings per share from continuing operations

$             1.81




$             2.30


$             1.75




$             1.93


3 %


19 %

















Diluted weighted average shares outstanding

93,983




93,983


93,280




93,280





















Selected ratios as a percentage of net sales
















Gross profit

33.4 %




37.0 %


34.1 %




35.2 %





Operating expenses

16.6 %




15.7 %


16.1 %




15.5 %





Operating income

16.8 %




21.3 %


18.0 %




19.7 %





































(a) Deal-related amortization

(b) Severance costs of $599

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

(d) Acquisition-related costs of $1,315

(e) Inventory step-up of $27,179

(f) Proceeds from sale of pipeline development projects

(g) Acquisition-related and severance costs of $9,381



Table II

PERRIGO COMPANY

REPORTABLE SEGMENTS

RECONCILIATION OF NON-GAAP MEASURES

(in thousands)

(unaudited)








Three Months Ended





Consumer Healthcare

December 31, 2011


December 25, 2010


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$   471,277


$             -


$   471,277


$   429,996


$             -


$   429,996


10 %


10 %

Cost of sales

325,442


1,006

(a)

324,436


292,782


694

(a)

292,088


11 %


11 %

Gross profit

145,835


1,006


146,841


137,214


694


137,908


6 %


6 %

Operating expenses

68,598


1,214

(a)

67,384


61,820


1,188

(a)

60,632


11 %


11 %

Operating income

$     77,237


$      2,220


$     79,457


$     75,394


$      1,882


$     77,276


2 %


3 %

















Selected ratios as a percentage of net sales
















Gross profit

30.9 %




31.2 %


31.9 %




32.1 %





Operating expenses

14.6 %




14.3 %


14.4 %




14.1 %





Operating income

16.4 %




16.9 %


17.5 %




18.0 %






































Six Months Ended





Consumer Healthcare

December 31, 2011


December 25, 2010


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$   882,958


$             -


$   882,958


$   826,100


$             -


$   826,100


7 %


7 %

Cost of sales

610,549


2,028

(a)

608,521


563,294


1,496

(a)

561,798


8 %


8 %

Gross profit

272,409


2,028


274,437


262,806


1,496


264,302


4 %


4 %

Operating expenses

130,689


2,437

(a)

128,252


116,093


2,500

(a)

113,593


13 %


13 %

Operating income

141,720


4,465


146,185


146,713


3,996


150,709


-3 %


-3 %

















Selected ratios as a percentage of net sales
















Gross profit

30.9 %




31.1 %


31.8 %




32.0 %





Operating expenses

14.8 %




14.5 %


14.1 %




13.8 %





Operating income

16.1 %




16.6 %


17.8 %




18.2 %






































Three Months Ended





Nutritionals

December 31, 2011


December 25, 2010


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$   128,147


$             -


$   128,147


$   133,458


$             -


$   133,458


-4 %


-4 %

Cost of sales

98,779


3,022

(a)

95,757


87,936


2,999

(a)

84,937


12 %


13 %

Gross profit

29,368


3,022


32,390


45,522


2,999


48,521


-35 %


-33 %

Operating expenses

22,873


3,615

(a)

19,258


25,359


2,793

(a)

22,566


-10 %


-15 %

Operating income

$       6,495


$      6,637


$     13,132


$     20,163


$      5,792


$     25,955


-68 %


-49 %

















Selected ratios as a percentage of net sales
















Gross profit

22.9 %




25.3 %


34.1 %




36.4 %





Operating expenses

17.8 %




15.0 %


19.0 %




16.9 %





Operating income

5.1 %




10.2 %


15.1 %




19.4 %






































Six Months Ended





Nutritionals

December 31, 2011


December 25, 2010


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$   248,008


$             -


$   248,008


$   256,142


$             -


$   256,142


-3 %


-3 %

Cost of sales

188,017


8,871

(a)

179,146


172,230


5,999

(a)

166,231


9 %


8 %

Gross profit

59,991


8,871


68,862


83,912


5,999


89,911


-29 %


-23 %

Operating expenses

44,431


7,231

(a)

37,200


45,670


5,594

(a)

40,076


-3 %


-7 %

Operating income

$     15,560


$    16,102


$     31,662


$     38,242


$    11,593


$     49,835


-59 %


-36 %

















Selected ratios as a percentage of net sales
















Gross profit

24.2 %




27.8 %


32.8 %




35.1 %





Operating expenses

17.9 %




15.0 %


17.8 %




15.6 %





Operating income

6.3 %




12.8 %


14.9 %




19.5 %






















Three Months Ended





Rx Pharmaceuticals

December 31, 2011


December 25, 2010


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$   177,196


$             -


$   177,196


$     97,534


$             -


$     97,534


82 %


82 %

Cost of sales

84,359


7,969

(a)

76,390


53,278


2,749

(a)

50,529


58 %


51 %

Gross profit

92,837


7,969


100,806


44,256


2,749


47,005


110 %


114 %

Operating expenses

20,382


599

(b)

19,783


11,061


-


11,061


84 %


79 %

Operating income

$     72,455


$      8,568


$     81,023


$     33,195


$      2,749


$     35,944


118 %


125 %

















Selected ratios as a percentage of net sales
















Gross profit

52.4 %




56.9 %


45.4 %




48.2 %





Operating expenses

11.5 %




11.2 %


11.3 %




11.3 %





Operating income

40.9 %




45.7 %


34.0 %




36.9 %






































Six Months Ended





Rx Pharmaceuticals

December 31, 2011


December 25, 2010


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$   304,823


$             -


$   304,823


$   166,867


$             -


$   166,867


83 %


83 %

Cost of sales

169,150


42,501

(a,c)

126,649


94,839


5,208

(a)

89,631


78 %


41 %

Gross profit

135,673


42,501


178,174


72,028


5,208


77,236


88 %


131 %

Operating expenses

36,375


255

(d,e)

36,120


21,078


-


21,078


73 %


71 %

Operating income

$     99,298


$    42,756


$   142,054


$     50,950


$      5,208


$     56,158


95 %


153 %

















Selected ratios as a percentage of net sales
















Gross profit

44.5 %




58.5 %


43.2 %




46.3 %





Operating expenses

11.9 %




11.8 %


12.6 %




12.6 %





Operating income

32.6 %




46.6 %


30.5 %




33.7 %





































(a) Deal-related amortization

(b) Severance costs of $599

(c) Inventory step-up of $27,179

(d) Proceeds of $3,500 from sale of pipeline development projects

(e) Severance costs of $3,755



Table II (Continued)

PERRIGO COMPANY

REPORTABLE SEGMENTS

RECONCILIATION OF NON-GAAP MEASURES

(in thousands)

(unaudited)


















Three Months Ended





API

December 31, 2011


December 25, 2010


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$   42,752


$             -


$    42,752


$   40,333


$             -


$    40,333


6 %


6 %

Cost of sales

22,336


496

(a)

21,840


22,780


516

(a)

22,264


-2 %


-2 %

Gross profit

20,416


496


20,912


17,553


516


18,069


16 %


16 %

Operating expenses

8,314


-


8,314


7,521


-


7,521


11 %


11 %

Operating income

$   12,102


$         496


$    12,598


$   10,032


$         516


$    10,548


21 %


19 %

















Selected ratios as a percentage of net sales
















Gross profit

47.8 %




48.9 %


43.5 %




44.8 %





Operating expenses

19.4 %




19.4 %


18.6 %




18.6 %





Operating income

28.3 %




29.5 %


24.9 %




26.2 %






































Six Months Ended





API

December 31, 2011


December 25, 2010


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$   90,396


$             -


$    90,396


$   77,694


$             -


$    77,694


16 %


16 %

Cost of sales

48,127


1,017

(a)

47,110


43,360


1,008

(a)

42,352


11 %


11 %

Gross profit

42,269


1,017


43,286


34,334


1,008


35,342


23 %


22 %

Operating expenses

15,589


-


15,589


13,979


-


13,979


12 %


12 %

Operating income

$   26,680


$      1,017


$    27,697


$   20,355


$      1,008


$    21,363


31 %


30 %

















Selected ratios as a percentage of net sales
















Gross profit

46.8 %




47.9 %


44.2 %




45.5 %





Operating expenses

17.2 %




17.2 %


18.0 %




18.0 %





Operating income

29.5 %




30.6 %


26.2 %




27.5 %






































Three Months Ended





Other

December 31, 2011


December 25, 2010


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$   18,798


$             -


$    18,798


$   16,194


$             -


$    16,194


16 %


16 %

Cost of sales

12,379


438

(a)

11,941


11,239


436

(a)

10,803


10 %


11 %

Gross profit

6,419


438


6,857


4,955


436


5,391


30 %


27 %

Operating expenses

5,315


-


5,315


4,963


-


4,963


7 %


7 %

Operating income (loss)

$     1,104


$         438


$      1,542


$           (8)


$         436


$         428


-   %


260 %

















Selected ratios as a percentage of net sales
















Gross profit

34.1 %




36.5 %


30.6 %




33.3 %





Operating expenses

28.3 %




28.3 %


30.6 %




30.6 %





Operating income (loss)

5.9 %




8.2 %


(0.0)%




2.6 %






































Six Months Ended





Other

December 31, 2011


December 25, 2010


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$   37,280


$             -


$    37,280


$   32,034


$             -


$    32,034


16 %


16 %

Cost of sales

25,168


875

(a)

24,293


21,660


857

(a)

20,803


16 %


17 %

Gross profit

12,112


875


12,987


10,374


857


11,231


17 %


16 %

Operating expenses

10,562


-


10,562


9,577


-


9,577


10 %


10 %

Operating income

$     1,550


$         875


$      2,425


$        797


$         857


$      1,654


94 %


47 %

















Selected ratios as a percentage of net sales
















Gross profit

32.5 %




34.8 %


32.4 %




35.1 %





Operating expenses

28.3 %




28.3 %


29.9 %




29.9 %





Operating income

4.2 %




6.5 %


2.5 %




5.2 %





































(a) Deal-related amortization

(b) Severance costs of $599

(c) Inventory step-up of $27,179

(d) Proceeds of $3,500 from sale of pipeline development projects

(e) Severance costs of $3,755






Full Year


Fiscal 2012 Guidance*

FY12 reported diluted EPS from continuing operations range

$3.90 - $4.00

   Deal-related amortization (1,2)

0.53

   Charge associated with inventory step-up (2)

0.18

   Charges associated with acquisition-related and severance costs

0.06

   Charges associated with restructuring

0.06

   Earnings associated with sale of pipeline development projects

(0.03)

FY12 adjusted diluted EPS from continuing operations range

$4.70 - $4.80






Fiscal 2011*

FY11 reported diluted EPS from continuing operations

$3.64

   Deal-related amortization (1)

0.34

   Charges associated with acquisition-related costs

0.02

   Charges associated with restructuring

0.01

FY11 adjusted diluted EPS from continuing operations

$4.01



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

(2)  Does not include any estimate related to the CanAm Care acquisition


*All information based on continuing operations.



Table IV

PERRIGO COMPANY

RECONCILIATION OF NON-GAAP MEASURES

(in thousands)

(unaudited)


















Three Months Ended


Change

Consolidated

December 31, 2011


December 31, 2010


$


%

Net sales, as reported

$              838,170


$              717,515


$   120,655


17 %

Less: Paddock acquisition

(68,552)


-


(68,552)


-

Net sales, organic

$              769,618


$              717,515


$     52,103


7 %



SOURCE Perrigo Company

CONTACT: Arthur J. Shannon, Vice President, Investor Relations and Communication, +1-269-686-1709, ajshannon@perrigo.com, Bradley Joseph, Senior Manager, Investor Relations and Communication, +1-269-686-3373, bradley.joseph@perrigo.com

Web Site: http://www.perrigo.com