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 Third Quarter Revenue And Earnings And Raises Full Year EPS Guidance
-- Fiscal third quarter revenue from continuing operations increased $86 million, or 13%, to $778 million
-- Fiscal third quarter adjusted income from continuing operations increased 32% to $133 million, or $1.41 per diluted share
-- Fiscal third quarter GAAP income from continuing operations increased 26% to $116 million, or $1.23 per diluted share
-- With the inclusion of a third quarter tax benefit, management raises full-year fiscal 2012 adjusted diluted earnings from continuing operations guidance to be in a range of $4.90-$5.00 per diluted share from previously announced $4.70-$4.80 per diluted
-- Management adjusts consolidated full-year fiscal 2012 revenue guidance to be in a range of 15% - 18% growth year over year from previously announced 17% - 20% attributable primarily to historically mild cough/cold and flu season
PR Newswire
ALLEGAN, Mich.

ALLEGAN, Mich., May 8, 2012 /PRNewswire/ -- Perrigo Company (Nasdaq: PRGO; TASE) today announced results for its third quarter ended March 31, 2012.

(Logo:  http://photos.prnewswire.com/prnh/20120301/DE62255LOGO)

Perrigo's Chairman and CEO Joseph C. Papa commented, "We are very pleased with our record fiscal third quarter revenue and earnings performance. These strong results were made possible by the continued operational excellence of the team. Headlining this execution were the $64 million in new product launches, mostly in OTC, which keep us on track to exceed our $190 million new product sales goal for fiscal 2012. Global Consumer Healthcare sales grew 6% in the quarter, driven mainly by U.S. OTC sales growth of 8% despite a historically mild cough/cold and flu season. In Nutritionals, we were able to improve adjusted margins from last quarter as measures put in place partially offset the volatility in raw materials pricing. Our Rx segment continues to exceed our expectations in both our existing and newly acquired business. We are continuing to make quality healthcare more affordable to consumers around the globe."

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.

Perrigo Company

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

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







Third Quarter

Nine Months


       2012

       2011

     2012

      2011

Net Sales

$778,017

$691,563

$2,341,482

$2,050,400

Reported Income

$115,727

$91,531

$285,924

$254,988

Adjusted Income

$132,679

$100,212

$348,430

$279,944

Reported Diluted EPS

$1.23

$0.98

$3.04

$2.73

Adjusted Diluted EPS

$1.41

$1.07

$3.71

$3.00

Diluted Shares

94,124

93,549

94,028

93,371




Third Quarter Results

Net sales for the third quarter of fiscal 2012 were $778 million, an increase of 13% over fiscal 2011. The increase was driven primarily by $70 million of net sales attributable to the Paddock Laboratories, Inc. (Paddock) and CanAm Care, LLC acquisitions and new product sales of $64 million, partially offset by decreases in sales of certain existing products, primarily in the Consumer Healthcare and Nutritionals segments. Reported income from continuing operations was approximately $116 million, or $1.23 per diluted share, an increase over $92 million, or $0.98 per diluted share, a year ago. Excluding charges as outlined in Table I at the end of this release, third quarter fiscal 2012 adjusted income from continuing operations was $133 million, or $1.41 per diluted share, up 32% over fiscal 2011. In the quarter, there was a $0.20 per diluted share tax benefit as a result of the closing of various tax audits and statutory expirations. Reported gross margin increased 130 basis points to 35.9%, while adjusted gross margin increased 190 basis points to 37.6%. Reported operating margin increased 100 basis points to 18.8%, while adjusted operating margin increased by 250 basis points to 22.1%.    

Nine Months Results

Net sales for the first nine months of fiscal 2012 were $2,341 million, an increase of 14% over fiscal 2011. The increase was driven primarily by $177 million of net sales attributable to the Paddock and CanAm Care acquisitions and new product sales of $160 million, partially offset by decreases in sales of certain existing products, primarily in the Consumer Healthcare and Nutritionals segments. Reported gross profit was $802 million, an increase of 14% over fiscal 2011, and reported gross margin was 34.2%, as compared to 34.3% last year. Adjusted gross profit was approximately $871 million, an increase of 20% over fiscal 2011, and adjusted gross margin increased 180 basis points to 37.2%. Reported operating income was $408 million, an increase of 11% over fiscal 2011, and reported operating margin was 17.4%, as compared to 17.9% last year. Adjusted operating income was $505 million, an increase of 25% over fiscal 2011, and adjusted operating margin increased 190 basis points to 21.6%.

Consumer Healthcare

Consumer Healthcare segment net sales for the third quarter rose to $449 million from $425 million in the third quarter last year, an increase of 6%, due to new product sales of $34 million (primarily in the cough/cold and dermatological categories), an increase in sales of existing products of $5 million (primarily in the smoking cessation category), and net sales attributable to the acquisition of CanAm Care of approximately $8 million. These increases were partially offset by a decline of approximately $25 million in existing product sales due primarily to a historically mild cough/cold and flu season. Reported operating income increased by $2 million to approximately $75 million, while adjusted operating income increased by $3 million to $77 million, driven by profit contribution on new product sales. Gross and operating margins were impacted year-over-year by increased competition on a key product in the gastrointestinal category and under absorption of fixed production costs relative to lower volume output caused by a historically mild cough/cold and flu season.    

Year-to-date net sales increased 6% or $81 million compared to fiscal 2011 driven by new product sales of $76 million (mainly in the cough/cold, diabetes and dermatological care categories), along with an increase in sales of existing products of approximately $29 million in the cough/cold and smoking cessation categories. These increases were partially offset by a decline of $32 million in sales of existing products within the gastrointestinal and analgesics product categories.  

On January 6, 2012, the Company 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.

On January 12, 2012, the Company announced that the United States District Court for the Western District of Michigan granted summary judgment in its favor in patent litigation involving Guaifenesin Extended-Release Tablets, 600 mg, a generic version of Mucinex® tablets.

On February 14, 2012, the Company announced that it began shipping Loratadine-D 12 hour extended release tablets, the store brand equivalent to Schering-Plough's Claritin-D® 12 hour extended release tablets.

On March 1, 2012, the Company announced that it initiated market launch and made its first shipments of Minoxidil 5% Foam, comparable to Rogaine® 5% Foam Hair Regrowth Treatment, to its retail and wholesale customers.

Nutritionals

Nutritionals segment net sales for the third quarter decreased $6 million to $118 million compared to fiscal 2011 due to lower existing product sales of $27 million in the Vitamins, Minerals and Supplements (VMS) and infant formula categories. These decreases were largely offset by new product sales of $20 million, primarily in the infant formula category. The decrease in sales of existing infant formula products was primarily due to the transition to next generation formulas within the portfolio. Infant formula sales were also impacted by the absence of increased demand of approximately $8 million in net sales that the Company experienced last year as a result of a competitor's product recall, along with a decline in U.S. birth rates year-over-year, while the decrease in the VMS category was driven by increased competition. Reported operating margin decreased 1,140 basis points to 3.1%, impacted by restructuring at the Company's Florida facility disclosed last quarter. Adjusted operating margin decreased 430 basis points to 14.8% 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 change in product mix.

For the first nine months of fiscal 2012, net sales decreased approximately $15 million or 4% to $366 million, compared to fiscal 2011, due to a decline in existing product sales of $72 million partially offset by new product sales of $57 million, primarily in the infant formula category.

Rx Pharmaceuticals

The Rx Pharmaceuticals segment third quarter net sales increased 84%, or $71 million, to approximately $156 million compared to fiscal 2011. This increase was due to net sales of $62 million from the Paddock acquisition as well as continued growth of $9 million in the base business. Reported operating margin increased 780 basis points to 44.7%, while adjusted operating margin increased 990 basis points to 50.2%. These increases were due to gross profit contribution from the Paddock acquisition and new product sales, along with favorable pricing on select products.  

For the first nine months of fiscal 2012, net sales increased 83% or $209 million to $460 million, as compared to fiscal 2011. This increase was due to net sales of $169 million from the Paddock acquisition, new product sales of $18 million and favorable pricing on select products.

On January 23, 2012, the Company announced that it filed with the U.S. Food and Drug Administration (FDA) an Abbreviated New Drug Application (ANDA) for Azelastine Hydrochloride Nasal Spray (0.15%).

API

The API segment reported third quarter net sales of $37 million, a 10% decrease compared to fiscal 2011. The decrease was due to lower existing product sales of approximately $5 million driven by lower demand of certain products and pricing pressures on a key product. This decrease was partially offset by new product sales of $1 million. Reported operating margin increased 190 basis points to 29.4%, while adjusted operating margin increased 210 basis points to 30.8%.  

For the first nine months of fiscal 2012, net sales increased 7% or $8 million to $127 million, compared to $119 million in fiscal 2011. This increase was due to new product sales of $6 million, increased sales of existing products of $1 million, and favorable changes in foreign currency exchange rates of $1 million.

On March 21, 2012, the Company announced that it received a final "Approval for Registration" letter from the Australian Therapeutic Goods Administration permitting the Company to sell generic temozolomide in Australia.

Other

Continuing operations for the Other category, consisting of the Israel Pharmaceutical and Diagnostic Products operating segment, reported third quarter net sales of $19 million, an increase of 12% compared to fiscal 2011. This increase was due to new product sales of $1 million, along with an increase in sales of existing products of $1 million. For the first nine months of fiscal year 2012, net sales were $56 million, an increase of 15% compared to fiscal 2011, driven by new product sales of $4 million and an increase in sales of existing products of approximately $4 million.

Guidance

Reported fiscal 2012 earnings from continuing operations are expected to be between $4.10 and $4.20 per diluted share. Excluding the charges outlined in Table III at the end of this release, expected fiscal 2012 adjusted earnings from continuing operations are expected to be between $4.90 and $5.00 per diluted share, up from previously announced guidance of $4.70 to $4.80 per diluted share, due to the inclusion of the $0.20 per diluted share tax benefit realized in the fiscal third quarter. This new range implies a year-over-year growth rate of adjusted earnings from continuing operations of 22% to 25% over fiscal 2011 adjusted earnings per share.

Chairman and CEO Joseph C. Papa concluded, "The strength of our diversified business model and the excellent execution by the team was clearly evident this quarter. With numerous exciting new product launches expected, we are looking forward to a strong end to the fiscal year."

Perrigo will host a conference call to discuss fiscal third quarter 2012 results at 10:00 a.m. (ET) on Tuesday, May 8, 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# 69598952. A taped replay of the call will be available beginning at approximately 2:00 p.m. (ET) Tuesday, May 8, 2012, until midnight Friday, May 25, 2012. To listen to the replay, call 855-859-2056, International 404-537-3406, access code 69598952.

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 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)





















Third Quarter




Year-to-Date






2012



2011




2012



2011


















Net sales



$

778,017


$

691,563



$

2,341,482


$

2,050,400


Cost of sales




498,744



452,429




1,539,755



1,347,808


Gross profit




279,273



239,134




801,727



702,592


















Operating expenses
















  Distribution




10,181



8,525




29,540



25,722


  Research and development




27,950



23,511




78,736



65,842


  Selling and administration




87,991



84,185




278,080



244,109


  Restructuring




7,081



-




7,081



-


     Total operating expenses




133,203



116,221




393,437



335,673


















Operating income




146,070



122,913




408,290



366,919


Interest, net




16,651



10,915




44,862



31,718


Other income, net




(5,202)



(753)




(4,221)



(1,945)


















Income from continuing operations before
















     income taxes




134,621



112,751




367,649



337,146


Income tax expense




18,894



21,220




81,725



82,158


Income from continuing operations




115,727



91,531




285,924



254,988


Loss from discontinued operations,
















     net of tax




-



(2,446)




-



(1,361)


Net income



$

115,727


$

89,085



$

285,924


$

253,627


















Earnings (loss) per share (1)
















  Basic
















     Continuing operations



$

1.24


$

0.99



$

3.07


$

2.77


     Discontinued operations




-



(0.03)




-



(0.01)


     Basic earnings per share



$

1.24


$

0.96



$

3.07


$

2.75


  Diluted
















     Continuing operations



$

1.23


$

0.98



$

3.04


$

2.73


     Discontinued operations




-



(0.03)




-



(0.01)


     Diluted earnings per share



$

1.23


$

0.95



$

3.04


$

2.72


















Weighted average shares outstanding
















  Basic




93,330



92,459




93,152



92,175


  Diluted




94,124



93,549




94,028



93,371


















Dividends declared per share



$

0.0800


$

0.0700



$

0.2300


$

0.2025


































(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)














March 31, 2012



June 25, 2011



March 26, 2011

Assets










Current assets










  Cash and cash equivalents


$

554,280


$

310,104


$

223,237

Accounts receivable, net



560,740



477,851



464,190

Inventories



589,947



505,576



494,278

Current deferred income taxes



51,269



30,474



22,930

Income taxes refundable



766



370



2,103

Prepaid expenses and other current assets



33,886



50,350



50,112

Current assets of discontinued operations



-



2,568



2,797

         Total current assets



1,790,888



1,377,293



1,259,647











Property and equipment



1,096,749



1,005,798



950,478

  Less accumulated depreciation



(532,335)



(498,490)



(484,575)




564,414



507,308



465,903











Goodwill and other indefinite-lived intangible assets



830,689



644,902



640,107

Other intangible assets, net



752,600



567,573



576,436

Non-current deferred income taxes



12,390



10,531



13,786

Other non-current assets



89,073



81,614



81,612



$

4,040,054


$

3,189,221


$

3,037,491











Liabilities and Shareholders' Equity










Current liabilities










  Accounts payable


$

307,017


$

343,278


$

286,795

  Short-term debt



-



2,770



1,180

  Payroll and related taxes



74,450



81,455



71,521

  Accrued customer programs



103,868



91,374



91,704

  Accrued liabilities



83,886



57,514



79,485

  Accrued income taxes



20,530



10,551



17,351

  Current portion of long-term debt



40,000



15,000



15,000

  Current liabilities of discontinued operations



-



4,093



3,570

         Total current liabilities



629,751



606,035



566,606











Non-current liabilities










  Long-term debt, less current portion



1,454,620



875,000



875,442

  Non-current deferred income taxes



19,543



10,601



11,900

  Other non-current liabilities



163,466



166,598



158,444

         Total non-current liabilities



1,637,629



1,052,199



1,045,786











Shareholders' equity










  Controlling interest shareholders' equity:










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



-



-



-

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



496,320



467,661



458,811

     Accumulated other comprehensive income



75,800



127,050



109,080

     Retained earnings



1,198,740



934,333



855,287




1,770,860



1,529,044



1,423,178

  Noncontrolling interest



1,814



1,943



1,921

         Total shareholders' equity



1,772,674



1,530,987



1,425,099



$

4,040,054


$

3,189,221


$

3,037,491











Supplemental Disclosures of Balance Sheet Information










  Related to Continuing Operations










         Allowance for doubtful accounts


$

2,483


$

7,837


$

7,618

         Working capital


$

1,161,137


$

772,783


$

693,814

         Preferred stock, shares issued and outstanding



-



-



-

         Common stock, shares issued and outstanding



93,405



92,778



92,682











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

$

285,924


$

253,627


  Adjustments to derive cash flows







     Gain on sale of pipeline development projects


(3,500)



-


Restructuring


7,081



-


     Depreciation and amortization


101,712



76,257


     Share-based compensation


13,924



11,526


Loss on sale of business


-



2,151


     Income tax benefit from exercise of stock options


(447)



1,621


     Excess tax benefit of stock transactions


(12,202)



(16,256)


     Deferred income taxes (credit)


12,021



(60,845)


  Subtotal


404,513



268,081
















  Changes in operating assets and liabilities, net of business acquisitions







     Accounts receivable


(28,723)



(104,197)


     Inventories


(27,523)



(31,304)


     Accounts payable


(43,867)



15,521


     Payroll and related taxes


(9,707)



(9,072)


     Accrued customer programs


(13,755)



31,770


     Accrued liabilities


17,584



(10,739)


     Accrued income taxes


19,077



59,546


     Other


(5,979)



9,428


  Subtotal


(92,893)



(39,047)


        Net cash from operating activities


311,620



229,034









Cash Flows (For) From Investing Activities







  Proceeds from sales of securities


-



560


Return of proceeds from sale of business


-



(3,558)


  Acquisitions of businesses, net of cash acquired


(582,329)



2,624


Proceeds from sale of intangible assets and pipeline development projects


10,500



-


  Acquisitions of assets


(750)



(10,000)


  Additions to property and equipment


(85,715)



(46,542)


        Net cash for investing activities


(658,294)



(56,916)









Cash Flows (For) From Financing Activities







  Repayments of short-term debt, net


(2,770)



(7,820)


  Borrowings of long-term debt


1,089,620



150,442


  Repayments of long-term debt


(485,000)



(195,000)


  Deferred financing fees


(5,108)



(5,158)


  Excess tax benefit of stock transactions


12,202



16,256


  Issuance of common stock


10,040



12,476


  Repurchase of common stock


(7,954)



(8,285)


  Cash dividends


(21,516)



(18,779)


        Net cash from (for) financing activities


589,514



(55,868)









Effect of exchange rate changes on cash


1,336



(2,778)


       Net increase in cash and cash equivalents


244,176



113,472









Cash and cash equivalents, beginning of period


310,104



109,765


Cash and cash equivalents, end of period


$        554,280



$        223,237









Supplemental Disclosures of Cash Flow Information







  Cash paid/received during the period for:







     Interest paid

$

29,234


$

27,759


     Interest received

$

2,222


$

2,594


     Income taxes paid

$

53,216


$

83,494


     Income taxes refunded

$

830


$

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

March 31, 2012


March 26, 2011


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$             778,017


$                        -


$             778,017


$            691,563


$                       -


$             691,563


13 %


13 %

Cost of sales

498,744


13,505

(a)

485,239


452,429


7,703

(a)

444,726


10 %


9 %

Gross profit

279,273


13,505


292,778


239,134


7,703


246,837


17 %


19 %

















Operating expenses
















Distribution

10,181


-


10,181


8,525


-


8,525


19 %


19 %

Research and development

27,950


-


27,950


23,511


-


23,511


19 %


19 %

Selling and administration

87,991


5,027

(a)

82,964


84,185


5,095

(a,d)

79,090


5 %


5 %

Restructuring

7,081


7,081

(b)

-


-


-


-


-


-

Total operating expenses

133,203


12,108


121,095


116,221


5,095


111,126


15 %


9 %

















Operating income

146,070


25,613


171,683


122,913


12,798


135,711


19 %


27 %

Interest, net

16,651


-


16,651


10,915


-


10,915


53 %


53 %

Other income, net

(5,202)


-


(5,202)


(753)


-


(753)


591 %


591 %

Income from continuing operations before income taxes

134,621


25,613


160,234


112,751


12,798


125,549


19 %


28 %

Income tax expense

18,894


8,661

(c)

27,555


21,220


4,117

(c)

25,337


(11)%


9 %

Income from continuing operations

$             115,727


$               16,952


$             132,679


$              91,531


$                8,681


$             100,212


26 %


32 %

















Diluted earnings per share from continuing operations

$                   1.23




$                   1.41


$                  0.98




$                   1.07


26 %


32 %

















Diluted weighted average shares outstanding

94,124




94,124


93,549




93,549





















Selected ratios as a percentage of net sales
















Gross profit

35.9 %




37.6 %


34.6 %




35.7 %





Operating expenses

17.1 %




15.6 %


16.8 %




16.1 %





Operating income

18.8 %




22.1 %


17.8 %




19.6 %






































Nine Months Ended





Consolidated

March 31, 2012


March 26, 2011


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$          2,341,482


$                        -


$          2,341,482


$         2,050,400


$                       -


$          2,050,400


14 %


14 %

Cost of sales

1,539,755


68,797

(a,e)

1,470,958


1,347,808


22,271

(a)

1,325,537


14 %


11 %

Gross profit

801,727


68,797


870,524


702,592


22,271


724,863


14 %


20 %

















Operating expenses
















Distribution

29,540


-


29,540


25,722


-


25,722


15 %


15 %

Research and development

78,736


(3,500)

(f)

82,236


65,842


-


65,842


20 %


25 %

Selling and administration

278,080


24,076

(a,g)

254,004


244,109


14,504

(a,h)

229,605


14 %


11 %

Restructuring

7,081


7,081

(b)

-


-


-


-


-


-

Total operating expenses

393,437


27,657


365,780


335,673


14,504


321,169


17 %


14 %

















Operating income

408,290


96,454


504,744


366,919


36,775


403,694


11 %


25 %

Interest, net

44,862


-


44,862


31,718


-


31,718


41 %


41 %

Other income, net

(4,221)


-


(4,221)


(1,945)


-


(1,945)


117 %


117 %

Income from continuing operations before income taxes

367,649


96,454


464,103


337,146


36,775


373,921


9 %


24 %

Income tax expense

81,725


33,948

(c)

115,673


82,158


11,819

(c)

93,977


(1)%


23 %

Income from continuing operations

$             285,924


$               62,506


$             348,430


$            254,988


$              24,956


$             279,944


12 %


24 %

















Diluted earnings per share from continuing operations

$                   3.04




$                   3.71


$                  2.73




$                   3.00


11 %


24 %

















Diluted weighted average shares outstanding

94,028




94,028


93,371




93,371





















Selected ratios as a percentage of net sales
















Gross profit

34.2 %




37.2 %


34.3 %




35.4 %





Operating expenses

16.8 %




15.6 %


16.4 %




15.7 %





Operating income

17.4 %




21.6 %


17.9 %




19.7 %





































(a) Deal-related amortization









(b) Restructuring charges related to Florida









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









(d) Acquisition-related costs of $1,095









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









(f) Proceeds from sale of pipeline development projects









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









(h) Acquisition-related costs of $2,410











Table II

PERRIGO COMPANY

REPORTABLE SEGMENTS

RECONCILIATION OF NON-GAAP MEASURES

(in thousands)

(unaudited)








Three Months Ended





Consumer Healthcare

March 31, 2012


March 26, 2011


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$          448,848


$                     -


$           448,848


$          425,025


$                        -


$          425,025


6 %


6 %

Cost of sales

311,121


1,010

(a)

310,111


289,825


918

(a)

288,907


7 %


7 %

Gross profit

137,727


1,010


138,737


135,200


918


136,118


2 %


2 %

Operating expenses

63,105


1,411

(a)

61,694


62,996


1,210

(a)

61,786


0 %


(0)%

Operating income

$            74,622


$              2,421


$             77,043


$            72,204


$                 2,128


$            74,332


3 %


4 %

















Selected ratios as a percentage of net sales
















Gross profit

30.7 %




30.9 %


31.8 %




32.0 %





Operating expenses

14.1 %




13.7 %


14.8 %




14.5 %





Operating income

16.6 %




17.2 %


17.0 %




17.5 %






































Nine Months Ended





Consumer Healthcare

March 31, 2012


March 26, 2011


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$       1,331,806


$                     -


$        1,331,806


$       1,251,125


$                        -


$       1,251,125


6 %


6 %

Cost of sales

921,670


3,038

(a)

918,632


853,119


2,414

(a)

850,705


8 %


8 %

Gross profit

410,136


3,038


413,174


398,006


2,414


400,420


3 %


3 %

Operating expenses

193,794


3,848

(a)

189,946


179,089


3,710

(a)

175,379


8 %


8 %

Operating income

216,342


6,886


223,228


218,917


6,124


225,041


(1)%


(1)%

















Selected ratios as a percentage of net sales
















Gross profit

30.8 %




31.0 %


31.8 %




32.0 %





Operating expenses

14.6 %




14.3 %


14.3 %




14.0 %





Operating income

16.2 %




16.8 %


17.5 %




18.0 %






































Three Months Ended





Nutritionals

March 31, 2012


March 26, 2011


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$          117,683


$                     -


$           117,683


$          124,077


$                        -


$          124,077


(5)%


(5)%

Cost of sales

86,312


3,021

(a)

83,291


86,047


3,000

(a)

83,047


0 %


0 %

Gross profit

31,371


3,021


34,392


38,030


3,000


41,030


(18)%


(16)%

Operating expenses

27,697


10,697

(a,b)

17,000


20,098


2,790

(a)

17,308


38 %


(2)%

Operating income

$              3,674


$            13,718


$             17,392


$            17,932


$                 5,790


$            23,722


(80)%


(27)%

















Selected ratios as a percentage of net sales
















Gross profit

26.7 %




29.2 %


30.7 %




33.1 %





Operating expenses

23.5 %




14.4 %


16.2 %




13.9 %





Operating income

3.1 %




14.8 %


14.5 %




19.1 %






































Nine Months Ended





Nutritionals

March 31, 2012


March 26, 2011


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$          365,691


$                     -


$           365,691


$          380,219


$                        -


$          380,219


(4)%


(4)%

Cost of sales

274,329


11,892

(a)

262,437


258,273


8,999

(a)

249,274


6 %


5 %

Gross profit

91,362


11,892


103,254


121,946


8,999


130,945


(25)%


(21)%

Operating expenses

72,128


17,928

(a,b)

54,200


65,772


8,384

(a)

57,388


10 %


(6)%

Operating income

$            19,234


$            29,820


$             49,054


$            56,174


$               17,383


$            73,557


(66)%


(33)%

















Selected ratios as a percentage of net sales
















Gross profit

25.0 %




28.2 %


32.1 %




34.4 %





Operating expenses

19.7 %




14.8 %


17.3 %




15.1 %





Operating income

5.3 %




13.4 %


14.8 %




19.3 %






















Three Months Ended





Rx Pharmaceuticals

March 31, 2012


March 26, 2011


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$          155,591


$                     -


$           155,591


$            84,383


$                        -


$            84,383


84 %


84 %

Cost of sales

70,946


8,574

(a)

62,372


43,351


2,827

(a)

40,524


64 %


54 %

Gross profit

84,645


8,574


93,219


41,032


2,827


43,859


106 %


113 %

Operating expenses

15,051


-


15,051


9,891


-


9,891


52 %


52 %

Operating income

$            69,594


$              8,574


$             78,168


$            31,141


$                 2,827


$            33,968


123 %


130 %

















Selected ratios as a percentage of net sales
















Gross profit

54.4 %




59.9 %


48.6 %




52.0 %





Operating expenses

9.7 %




9.7 %


11.7 %




11.7 %





Operating income

44.7 %




50.2 %


36.9 %




40.3 %






































Nine Months Ended





Rx Pharmaceuticals

March 31, 2012


March 26, 2011


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$          460,414


$                     -


$           460,414


$          251,250


$                        -


$          251,250


83 %


83 %

Cost of sales

240,096


51,075

(a,c)

189,021


138,190


8,035

(a)

130,155


74 %


45 %

Gross profit

220,318


51,075


271,393


113,060


8,035


121,095


95 %


124 %

Operating expenses

51,426


255

(d,e)

51,171


30,969


-


30,969


66 %


65 %

Operating income

$          168,892


$            51,330


$           220,222


$            82,091


$                 8,035


$            90,126


106 %


144 %

















Selected ratios as a percentage of net sales
















Gross profit

47.9 %




58.9 %


45.0 %




48.2 %





Operating expenses

11.2 %




11.1 %


12.3 %




12.3 %





Operating income

36.7 %




47.8 %


32.7 %




35.9 %





































(a) Deal-related amortization








(b) Restructuring charges of $7,081 related to Florida









(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

March 31, 2012


March 26, 2011


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$           36,951


$                    -


$              36,951


$             41,206


$                    -


$              41,206


(10)%


(10)%

Cost of sales

18,029


490

(a)

17,539


22,070


519

(a)

21,551


(18)%


(19)%

Gross profit

18,922


490


19,412


19,136


519


19,655


(1)%


(1)%

Operating expenses

8,048


-


8,048


7,818


-


7,818


3 %


3 %

Operating income

$           10,874


$                490


$              11,364


$             11,318


$                519


$              11,837


(4)%


(4)%

















Selected ratios as a percentage of net sales
















Gross profit

51.2 %




52.5 %


46.4 %




47.7 %





Operating expenses

21.8 %




21.8 %


19.0 %




19.0 %





Operating income

29.4 %




30.8 %


27.5 %




28.7 %






































Nine Months Ended





API

March 31, 2012


March 26, 2011


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$         127,347


$                    -


$            127,347


$           118,900


$                    -


$            118,900


7 %


7 %

Cost of sales

66,156


1,507

(a)

64,649


65,430


1,527

(a)

63,903


1 %


1 %

Gross profit

61,191


1,507


62,698


53,470


1,527


54,997


14 %


14 %

Operating expenses

23,637


-


23,637


21,797


-


21,797


8 %


8 %

Operating income

$           37,554


$             1,507


$              39,061


$             31,673


$             1,527


$              33,200


19 %


18 %

















Selected ratios as a percentage of net sales
















Gross profit

48.1 %




49.2 %


45.0 %




46.3 %





Operating expenses

18.6 %




18.6 %


18.3 %




18.3 %





Operating income

29.5 %




30.7 %


26.6 %




27.9 %






































Three Months Ended





Other

March 31, 2012


March 26, 2011


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$           18,944


$                    -


$              18,944


$             16,872


$                    -


$              16,872


12 %


12 %

Cost of sales

12,336


410

(a)

11,926


11,136


439

(a)

10,697


11 %


11 %

Gross profit

6,608


410


7,018


5,736


439


6,175


15 %


14 %

Operating expenses

5,579


-


5,579


5,435


-


5,435


3 %


3 %

Operating income

$             1,029


$                410


$                1,439


$                  301


$                439


$                   740


242 %


94 %

















Selected ratios as a percentage of net sales
















Gross profit

34.9 %




37.0 %


34.0 %




36.6 %





Operating expenses

29.4 %




29.4 %


32.2 %




32.2 %





Operating income

5.4 %




7.6 %


1.8 %




4.4 %






































Nine Months Ended





Other

March 31, 2012


March 26, 2011


% Change


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


Non-GAAP Adjustments


As Adjusted


GAAP


As Adjusted

Net sales

$           56,224


$                    -


$              56,224


$             48,906


$                    -


$              48,906


15 %


15 %

Cost of sales

37,504


1,285

(a)

36,219


32,796


1,296

(a)

31,500


14 %


15 %

Gross profit

18,720


1,285


20,005


16,110


1,296


17,406


16 %


15 %

Operating expenses

16,141


-


16,141


15,012


-


15,012


8 %


8 %

Operating income

$             2,579


$             1,285


$                3,864


$               1,098


$             1,296


$                2,394


135 %


61 %

















Selected ratios as a percentage of net sales
















Gross profit

33.3 %




35.6 %


32.9 %




35.6 %





Operating expenses

28.7 %




28.7 %


30.7 %




30.7 %





Operating income

4.6 %




6.9 %


2.2 %




4.9 %





































(a) Deal-related amortization









(b) Restructuring charges of $7,081 related to Florida









(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 III

PERRIGO COMPANY

FY 2012 GUIDANCE AND FY 2011 EPS

RECONCILIATION OF NON-GAAP MEASURES

(unaudited)








Full Year




Fiscal 2012 Guidance*


FY12 reported diluted EPS from continuing operations range


$4.10 - $4.20


   Deal-related amortization (1)


0.53


   Charge associated with inventory step-up


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


$4.90 - $5.00












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






*All information based on continuing operations.





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