Ireland | 001-35803 | 98-1088325 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Exhibit No. | Exhibit | |
99.1 | Amended Fourth Quarter and Full Year Financial Tables dated December 2, 2013. | |
MALLINCKRODT PUBLIC LIMITED COMPANY | ||||
(registrant) | ||||
Date: | December 2, 2013 | By: | /s/ Matthew Harbaugh | |
Matthew Harbaugh | ||||
Chief Financial Officer |
Exhibit No. | Exhibit | |
99.1 | Amended Fourth Quarter and Full Year Financial Tables dated December 2, 2013. | |
MALLINCKRODT PLC | |||||||||||||
CONSOLIDATED AND COMBINED STATEMENTS OF INCOME | |||||||||||||
(unaudited, in millions, except per share data) | |||||||||||||
Three Months Ended | |||||||||||||
September 27, 2013 | Percent of Net sales | September 28, 2012 | Percent of Net sales | ||||||||||
Net sales | $ | 545.2 | 100.0 | % | $ | 513.1 | 100.0 | % | |||||
Cost of sales | 293.1 | 53.8 | 279.8 | 54.5 | |||||||||
Gross profit | 252.1 | 46.2 | 233.3 | 45.5 | |||||||||
Selling, general and administrative expenses | 135.5 | 24.9 | 140.4 | 27.4 | |||||||||
Research and development expenses | 43.3 | 7.9 | 36.6 | 7.1 | |||||||||
Separation costs | 3.6 | 0.7 | 8.1 | 1.6 | |||||||||
Restructuring charges, net | 15.3 | 2.8 | 0.7 | 0.1 | |||||||||
Gain on divestiture | (0.7 | ) | (0.1 | ) | (0.7 | ) | (0.1 | ) | |||||
Operating income | 55.1 | 10.1 | 48.2 | 9.4 | |||||||||
Interest expense | (9.9 | ) | (1.8 | ) | (0.1 | ) | — | ||||||
Interest income | 0.2 | — | — | — | |||||||||
Other income, net | (1.5 | ) | (0.3 | ) | 0.2 | — | |||||||
Income from continuing operations before income taxes | 43.9 | 8.1 | 48.3 | 9.4 | |||||||||
Provision for income taxes | 12.7 | 2.3 | 21.0 | 4.1 | |||||||||
Income from continuing operations | 31.2 | 5.7 | 27.3 | 5.3 | |||||||||
Gain (loss) from discontinued operations, net of income taxes | 2.3 | 0.4 | (1.1 | ) | (0.2 | ) | |||||||
Net income | $ | 33.5 | 6.1 | $ | 26.2 | 5.1 | |||||||
Basic earnings per share: | |||||||||||||
Income from continuing operations | $ | 0.54 | $ | 0.47 | |||||||||
Gain (loss) from discontinued operations | 0.04 | (0.02 | ) | ||||||||||
Net income | 0.58 | 0.45 | |||||||||||
Diluted earnings per share: | |||||||||||||
Income from continuing operations | $ | 0.54 | $ | 0.47 | |||||||||
Gain (loss) from discontinued operations | 0.04 | (0.02 | ) | ||||||||||
Net income | 0.58 | 0.45 | |||||||||||
Weighted-average number of shares outstanding(1): | |||||||||||||
Basic | 57.7 | 57.7 | |||||||||||
Diluted | 58.2 | 57.7 | |||||||||||
(1 | ) | For periods prior to the separation from Covidien, weighted-average number of shares reflects the number of ordinary shares of Mallinckrodt outstanding immediately following the separation. |
MALLINCKRODT PLC | ||||||||
ADJUSTED EBITDA RECONCILIATIONS | ||||||||
(unaudited, in millions) | ||||||||
Three Months Ended | ||||||||
September 27, 2013 | September 28, 2012 | |||||||
Net income | $ | 33.5 | $ | 26.2 | ||||
Adjustments: | ||||||||
Interest expense, net | 9.7 | 0.1 | ||||||
Provision for income taxes | 12.7 | 21.0 | ||||||
Depreciation expense | 28.6 | 26.5 | ||||||
Amortization expense | 8.8 | 7.0 | ||||||
(Gain) loss from discontinued operations, net of income taxes | (2.3 | ) | 1.1 | |||||
Other expense (income), net | 1.5 | (0.2 | ) | |||||
Restructuring charges, net | 15.3 | 0.7 | ||||||
Separation costs | 3.6 | 8.1 | ||||||
Up-front and milestone payments | 5.0 | — | ||||||
Adjusted EBITDA | $ | 116.4 | $ | 90.5 | ||||
Percent of Net sales | 21.3 | % | 17.6 | % |
MALLINCKRODT PLC | ||||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||
(unaudited, in millions except per share data, net of tax) | ||||||||||||||||
Three Months Ended | ||||||||||||||||
September 27, 2013 | September 28, 2012 | |||||||||||||||
Net income | Diluted net income per share (2) | Net income | Diluted net income per share (2) | |||||||||||||
GAAP | $ | 33.5 | $ | 0.58 | $ | 26.2 | $ | 0.45 | ||||||||
Adjustments (net of tax): | ||||||||||||||||
Separation costs | 2.4 | 0.04 | 7.5 | 0.13 | ||||||||||||
Restructuring and related charges, net (1) | 14.6 | 0.25 | 1.4 | 0.02 | ||||||||||||
Amortization expense | 5.5 | 0.09 | 4.4 | 0.08 | ||||||||||||
(Gain) loss from discontinued operations | (2.3 | ) | (0.04 | ) | 1.1 | 0.02 | ||||||||||
Up-front and milestone payments | 3.1 | 0.05 | — | — | ||||||||||||
As adjusted | $ | 56.8 | $ | 0.98 | $ | 40.6 | $ | 0.70 | ||||||||
(1) | Includes pre-tax accelerated depreciation of $0.5 million and $1.2 million for the three months ended September 27, 2013 and September 28, 2012, respectively. | |||||||||||||||
(2) | For periods prior to the separation from Covidien, weighted-average number of shares reflects the number of ordinary shares of Mallinckrodt outstanding immediately following the separation. |
MALLINCKRODT PLC | ||||||||||||||||||
SEGMENT NET SALES AND OPERATIONAL GROWTH | ||||||||||||||||||
(unaudited, in millions) | ||||||||||||||||||
Three Months Ended | ||||||||||||||||||
September 27, 2013 | September 28, 2012 | Percent change | Currency impact | Operational growth | ||||||||||||||
Specialty Pharmaceuticals | ||||||||||||||||||
Generics and API | $ | 247.3 | $ | 219.3 | 12.8 | % | (0.6 | )% | 13.4 | % | ||||||||
Brands | 57.1 | 39.6 | 44.2 | — | 44.2 | |||||||||||||
304.4 | 258.9 | 17.6 | (0.5 | ) | 18.1 | |||||||||||||
Global Medical Imaging | ||||||||||||||||||
Contrast Media and Delivery Systems | 119.6 | 132.7 | (9.9 | ) | (2.1 | ) | (7.8 | ) | ||||||||||
Nuclear Imaging | 109.4 | 110.1 | (0.6 | ) | 1.2 | (1.8 | ) | |||||||||||
229.0 | 242.8 | (5.7 | ) | (0.6 | ) | (5.1 | ) | |||||||||||
Other(1) | 11.8 | 11.4 | 3.5 | (4.3 | ) | 7.8 | ||||||||||||
Net Sales | $ | 545.2 | $ | 513.1 | 6.3 | % | (0.6 | )% | 6.9 | % | ||||||||
(1 | ) | Represents net sales to our former parent. | ||||||||||||||||
MALLINCKRODT PLC | |||||||||||||
SELECT PRODUCT LINE NET SALES | |||||||||||||
(unaudited, in millions) | |||||||||||||
Three Months Ended | |||||||||||||
September 27, 2013 | September 28, 2012 | Percent change | |||||||||||
Specialty Pharmaceuticals | |||||||||||||
Acetaminophen (API) products | $ | 46.4 | $ | 55.5 | (16.4 | )% | |||||||
Oxycodone (API) and oxycodone-containing tablets | 18.0 | 42.6 | (57.7 | ) | |||||||||
Hydrocodone (API) and hydrocodone-containing tablets | 34.8 | 27.7 | 25.6 | ||||||||||
Other controlled substances | 26.3 | 21.6 | 21.8 | ||||||||||
Methylphenidate HCl | 60.0 | — | — | (1) | |||||||||
Other | 61.8 | 71.9 | (14.0 | ) | |||||||||
Generics and API | 247.3 | 219.3 | 12.8 | ||||||||||
EXALGO | 33.9 | 28.3 | 19.8 | ||||||||||
Intrathecal products | 8.4 | — | — | (1) | |||||||||
Other | 14.8 | 11.3 | 31.0 | ||||||||||
Brands | 57.1 | 39.6 | 44.2 | ||||||||||
Specialty Pharmaceuticals Total | $ | 304.4 | $ | 258.9 | 17.6 | % | |||||||
Global Medical Imaging | |||||||||||||
Optiray | $ | 75.2 | $ | 88.7 | (15.2 | )% | |||||||
Optimark | 10.2 | 13.5 | (24.4 | ) | |||||||||
Other | 34.2 | 30.5 | 12.1 | ||||||||||
Contrast Media and Delivery Systems | 119.6 | 132.7 | (9.9 | ) | |||||||||
Ultra-Technekow DTE | 47.1 | 49.5 | (4.8 | ) | |||||||||
Octreoscan | 19.9 | 18.8 | 5.9 | ||||||||||
Other | 42.4 | 41.8 | 1.4 | ||||||||||
Nuclear Imaging | 109.4 | 110.1 | (0.6 | ) | |||||||||
Global Medical Imaging Total | $ | 229.0 | $ | 242.8 | (5.7 | )% | |||||||
(1) | Not meaningful |
MALLINCKRODT PLC | |||||||||||||
SEGMENT OPERATING INCOME | |||||||||||||
(unaudited, in millions) | |||||||||||||
Three Months Ended | |||||||||||||
September 27, 2013 | Percent of segment Net sales | September 28, 2012 | Percent of segment Net sales | ||||||||||
Specialty Pharmaceuticals | $ | 76.9 | 25.3 | % | $ | 34.5 | 13.3 | % | |||||
Global Medical Imaging | 30.8 | 13.4 | % | 53.6 | 22.1 | % | |||||||
Segment operating income | 107.7 | 88.1 | |||||||||||
Unallocated amounts: | |||||||||||||
Corporate and allocated expenses | (24.4 | ) | (22.9 | ) | |||||||||
Intangible asset amortization | (8.8 | ) | (7.0 | ) | |||||||||
Restructuring and related charges, net (1) | (15.8 | ) | (1.9 | ) | |||||||||
Separation costs | (3.6 | ) | (8.1 | ) | |||||||||
Total operating income | $ | 55.1 | $ | 48.2 | |||||||||
(1 | ) | Includes accelerated depreciation of $0.5 million and $1.2 million for the three months ended September 27, 2013 and September 28, 2012, respectively. |
MALLINCKRODT PLC | |||||||||||||
CONSOLIDATED AND COMBINED STATEMENTS OF INCOME | |||||||||||||
(unaudited, in millions, except per share data) | |||||||||||||
Year Ended | |||||||||||||
September 27, 2013 | Percent of Net sales | September 28, 2012 | Percent of Net sales | ||||||||||
Net sales | $ | 2,204.5 | 100.0 | % | $ | 2,056.2 | 100.0 | % | |||||
Cost of sales | 1,179.6 | 53.5 | 1,091.4 | 53.1 | |||||||||
Gross profit | 1,024.9 | 46.5 | 964.8 | 46.9 | |||||||||
Selling, general and administrative expenses | 609.9 | 27.7 | 551.7 | 26.8 | |||||||||
Research and development expenses | 165.7 | 7.5 | 144.1 | 7.0 | |||||||||
Separation costs | 74.2 | 3.4 | 25.5 | 1.2 | |||||||||
Restructuring charges, net | 33.2 | 1.5 | 11.2 | 0.5 | |||||||||
Gain on divestiture | (2.9 | ) | (0.1 | ) | (2.9 | ) | (0.1 | ) | |||||
Operating income | 144.8 | 6.6 | 235.2 | 11.4 | |||||||||
Interest expense | (19.5 | ) | (0.9 | ) | (0.5 | ) | — | ||||||
Interest income | 0.3 | — | 0.4 | — | |||||||||
Other income, net | 0.8 | — | 1.0 | — | |||||||||
Income from continuing operations before income taxes | 126.4 | 5.7 | 236.1 | 11.5 | |||||||||
Provision for income taxes | 68.6 | 3.1 | 94.8 | 4.6 | |||||||||
Income from continuing operations | 57.8 | 2.6 | 141.3 | 6.9 | |||||||||
Gain (loss) from discontinued operations, net of income taxes | 1.0 | — | (6.7 | ) | (0.3 | ) | |||||||
Net income | $ | 58.8 | 2.7 | $ | 134.6 | 6.5 | |||||||
Basic earnings per share: | |||||||||||||
Income from continuing operations | $ | 1.00 | $ | 2.45 | |||||||||
Gain (loss) from discontinued operations | 0.02 | (0.12 | ) | ||||||||||
Net income | 1.02 | 2.33 | |||||||||||
Diluted earnings per share: | |||||||||||||
Income from continuing operations | $ | 1.00 | $ | 2.45 | |||||||||
Gain (loss) from discontinued operations | 0.02 | (0.12 | ) | ||||||||||
Net income | 1.02 | 2.33 | |||||||||||
Weighted-average number of shares outstanding(1): | |||||||||||||
Basic | 57.7 | 57.7 | |||||||||||
Diluted | 57.8 | 57.7 | |||||||||||
(1 | ) | For periods prior to the separation from Covidien, weighted-average number of shares reflects the number of ordinary shares of Mallinckrodt outstanding immediately following the separation. |
MALLINCKRODT PLC | ||||||||
ADJUSTED EBITDA RECONCILIATIONS | ||||||||
(unaudited, in millions) | ||||||||
Year Ended | ||||||||
September 27, 2013 | September 28, 2012 | |||||||
Net income | $ | 58.8 | $ | 134.6 | ||||
Adjustments: | ||||||||
Interest expense, net | 19.2 | 0.1 | ||||||
Provision for income taxes | 68.6 | 94.8 | ||||||
Depreciation expense | 104.1 | 103.6 | ||||||
Amortization expense | 35.4 | 27.3 | ||||||
(Gain) loss from discontinued operations, net of income taxes | (1.0 | ) | 6.7 | |||||
Other income, net | (0.8 | ) | (1.0 | ) | ||||
Restructuring charges, net | 33.2 | 11.2 | ||||||
Separation costs | 74.2 | 25.5 | ||||||
Up-front and milestone payments | 5.0 | — | ||||||
Adjusted EBITDA | $ | 396.7 | $ | 402.8 | ||||
Percent of Net sales | 18.0 | % | 19.6 | % |
MALLINCKRODT PLC | ||||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||
(unaudited, in millions except per share data, net of tax) | ||||||||||||||||
Year Ended | ||||||||||||||||
September 27, 2013 | September 28, 2012 | |||||||||||||||
Net income | Diluted net income per share (2) | Net income | Diluted net income per share (2) | |||||||||||||
GAAP | $ | 58.8 | $ | 1.02 | $ | 134.6 | $ | 2.33 | ||||||||
Adjustments (net of tax): | ||||||||||||||||
Separation costs | 70.0 | 1.21 | 23.7 | 0.41 | ||||||||||||
Restructuring and related charges, net (1) | 27.7 | 0.48 | 14.2 | 0.25 | ||||||||||||
Amortization expense | 22.1 | 0.38 | 17.1 | 0.30 | ||||||||||||
(Gain) loss from discontinued operations | (1.0 | ) | (0.02 | ) | 6.7 | 0.12 | ||||||||||
Up-front and milestone payments | 3.1 | 0.05 | — | — | ||||||||||||
As adjusted | $ | 180.7 | $ | 3.13 | $ | 196.3 | $ | 3.40 | ||||||||
(1) | Includes pre-tax accelerated depreciation of $2.6 million and $8.0 million for the fiscal year ended September 27, 2013 and September 28, 2012, respectively. | |||||||||||||||
(2) | For periods prior to the separation from Covidien, weighted-average number of shares reflects the number of ordinary shares of Mallinckrodt outstanding immediately following the separation. |
MALLINCKRODT PLC | |||||||||||||||||
SEGMENT NET SALES AND OPERATIONAL GROWTH | |||||||||||||||||
(unaudited, in millions) | |||||||||||||||||
Year Ended | |||||||||||||||||
September 27, 2013 | September 28, 2012 | Percent change | Currency impact | Operational growth | |||||||||||||
Specialty Pharmaceuticals | |||||||||||||||||
Generics and API | $ | 1,011.2 | $ | 848.8 | 19.1 | % | (0.5 | )% | 19.6 | % | |||||||
Brands | 206.4 | 156.4 | 32.0 | — | 32.0 | ||||||||||||
1,217.6 | 1,005.2 | 21.1 | (0.4 | ) | 21.5 | ||||||||||||
Global Medical Imaging | |||||||||||||||||
Contrast Media and Delivery Systems | 498.1 | 542.0 | (8.1 | ) | (1.8 | ) | (6.3 | ) | |||||||||
Nuclear Imaging | 437.6 | 454.8 | (3.8 | ) | 0.2 | (4.0 | ) | ||||||||||
935.7 | 996.8 | (6.1 | ) | (0.9 | ) | (5.2 | ) | ||||||||||
Other (1) | 51.2 | 54.2 | (5.5 | ) | (0.9 | ) | (4.6 | ) | |||||||||
Net Sales | $ | 2,204.5 | $ | 2,056.2 | 7.2 | % | (0.6 | )% | 7.8 | % | |||||||
(1) | Represents net sales to our former parent. | ||||||||||||||||
MALLINCKRODT PLC | |||||||||||||
SELECT PRODUCT LINE NET SALES | |||||||||||||
(unaudited, in millions) | |||||||||||||
Year Ended | |||||||||||||
September 27, 2013 | September 28, 2012 | Percent change | |||||||||||
Specialty Pharmaceuticals | |||||||||||||
Acetaminophen (API) products | $ | 216.2 | $ | 217.7 | (0.7 | )% | |||||||
Oxycodone (API) and oxycodone-containing tablets | 139.0 | 144.1 | (3.5 | ) | |||||||||
Hydrocodone (API) and hydrocodone-containing tablets | 140.0 | 130.5 | 7.3 | ||||||||||
Other controlled substances | 112.0 | 111.7 | 0.3 | ||||||||||
Methylphenidate HCl | 148.3 | — | — | (1) | |||||||||
Other | 255.7 | 244.8 | 4.5 | ||||||||||
Generics and API | 1,011.2 | 848.8 | 19.1 | ||||||||||
EXALGO | 126.1 | 91.9 | 37.2 | ||||||||||
Intrathecal products | 29.2 | — | — | (1) | |||||||||
Other | 51.1 | 64.5 | (20.8 | ) | |||||||||
Brands | 206.4 | 156.4 | 32.0 | ||||||||||
Specialty Pharmaceuticals Total | $ | 1,217.6 | $ | 1,005.2 | 21.1 | % | |||||||
Global Medical Imaging | |||||||||||||
Optiray | $ | 318.5 | $ | 352.2 | (9.6 | )% | |||||||
Optimark | 44.8 | 48.0 | (6.7 | ) | |||||||||
Other | 134.8 | 141.8 | (4.9 | ) | |||||||||
Contrast Media and Delivery Systems | 498.1 | 542.0 | (8.1 | ) | |||||||||
Ultra-Technekow DTE | 188.8 | 202.5 | (6.8 | ) | |||||||||
Octreoscan | 82.8 | 78.7 | 5.2 | ||||||||||
Other | 166.0 | 173.6 | (4.4 | ) | |||||||||
Nuclear Imaging | 437.6 | 454.8 | (3.8 | ) | |||||||||
Global Medical Imaging Total | $ | 935.7 | $ | 996.8 | (6.1 | )% | |||||||
(1) | Not meaningful |
MALLINCKRODT PLC | |||||||||||||
SEGMENT OPERATING INCOME | |||||||||||||
(unaudited, in millions) | |||||||||||||
Year Ended | |||||||||||||
September 27, 2013 | Percent of segment Net sales | September 28, 2012 | Percent of segment Net sales | ||||||||||
Specialty Pharmaceuticals | $ | 311.7 | 25.6 | % | $ | 162.8 | 16.2 | % | |||||
Global Medical Imaging | 112.3 | 12.0 | % | 214.3 | 21.5 | % | |||||||
Segment operating income | 424.0 | 377.1 | |||||||||||
Unallocated amounts: | |||||||||||||
Corporate and allocated expenses | (133.8 | ) | (69.9 | ) | |||||||||
Intangible asset amortization | (35.4 | ) | (27.3 | ) | |||||||||
Restructuring and related charges, net (1) | (35.8 | ) | (19.2 | ) | |||||||||
Separation costs | (74.2 | ) | (25.5 | ) | |||||||||
Total operating income | $ | 144.8 | $ | 235.2 | |||||||||
(1 | ) | Includes accelerated depreciation of $2.6 million and $8.0 million for the fiscal year ended September 27, 2013 and September 28, 2012, respectively. |