MALLINCKRODT PLC | ||||||||
(DEBTOR-IN-POSSESSION) | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
(unaudited, in millions, except per share data) | ||||||||
Three Months Ended | ||||||||
September 24, 2021 |
Percent of Net sales |
September 25, 2020 |
Percent of Net sales | |||||
Net sales
| $ | 507.2 | 100.0 | % | $ | 698.3 | 100.0 | % |
Cost of sales | 319.2 | 62.9 | 403.0 | 57.7 | ||||
Gross profit | 188.0 | 37.1 | 295.3 | 42.3 | ||||
Selling, general and administrative expenses | 127.3 | 25.1 | 220.8 | 31.6 | ||||
Research and development expenses | 47.3 | 9.3 | 65.5 | 9.4 | ||||
Restructuring charges, net | 11.0 | 2.2 | 3.2 | 0.5 | ||||
Gains on divestiture | - | - | (9.7) | (1.4) | ||||
Opioid-related litigation settlement loss (gain) | 125.0 | 24.6 | (25.8) | (3.7) | ||||
Medicaid lawsuit | - | - | (0.2) | - | ||||
Operating (loss) income | (122.6) | (24.2) | 41.5 | 5.9 | ||||
Interest expense | (48.7) | (9.6) | (62.2) | (8.9) | ||||
Interest income | - | - | 0.9 | 0.1 | ||||
Other expense, net | (3.5) | (0.7) | - | - | ||||
Reorganization items, net | (126.2) | (24.9) | - | - | ||||
Loss from continuing operations before income taxes | (301.0) | (59.3) | (19.8) | (2.8) | ||||
Income tax benefit | (32.0) | (6.3) | (211.6) | (30.3) | ||||
(Loss) income from continuing operations | (269.0) | (53.0) | 191.8 | 27.5 | ||||
Income (loss) from discontinued operations, net of income taxes | 5.3 | 1.0 | (0.2) | - | ||||
Net (loss) income | $ | (263.7) | (52.0) | % | $ | 191.6 | 27.4 | % |
Basic (loss) income per share: | ||||||||
(Loss) income from continuing operations | $ | (3.18) | $ | 2.27 | ||||
Income (loss) from discontinued operations | 0.06 | - | ||||||
Net (loss) income | $ | (3.11) | $ | 2.26 | ||||
Diluted (loss) income per share: | ||||||||
(Loss) income from continuing operations | $ | (3.18) | $ | 2.27 | ||||
Income (loss) from discontinued operations | 0.06 | - | ||||||
Net (loss) income | $ | (3.11) | $ | 2.26 | ||||
Weighted-average number of shares outstanding | ||||||||
Basic | 84.7 | 84.6 | ||||||
Diluted | 84.7 | 84.6 |
MALLINCKRODT PLC | ||||||||||||||||
(DEBTOR-IN-POSSESSION) | ||||||||||||||||
CONSOLIDATED ADJUSTED EBITDA | ||||||||||||||||
(unaudited, in millions) | ||||||||||||||||
Three Months Ended | ||||||||||||||||
September 24, 2021 | September 25, 2020 | |||||||||||||||
Gross Profit | SG&A | R&D | Adjusted EBITDA | Gross Profit | SG&A | R&D | Adjusted EBITDA | |||||||||
Net loss | $ | 188.0 | $ | 127.3 | $ | 47.3 | $ | (263.7) | $ | 295.3 | $ | 220.8 | $ | 65.5 | $ | 191.6 |
Adjustments: | ||||||||||||||||
Interest expense, net | - | - | - | 48.7 | - | - | - | 61.3 | ||||||||
Income taxes | - | - | - | (32.0) | - | - | - | (211.6) | ||||||||
Depreciation (1)
| 17.3 | (4.3) | (1.6) | 23.2 | 18.3 | (5.5) | (1.7) | 25.5 | ||||||||
Amortization | 144.5 | (0.8) | - | 145.3 | 209.7 | (0.9) | - | 210.6 | ||||||||
Restructuring charges, net | - | - | - | 11.0 | - | - | - | 3.2 | ||||||||
(Income) loss from discontinued operations | - | - | - | (5.3) | - | - | - | 0.2 | ||||||||
Change in contingent consideration fair value | - | 2.1 | - | (2.1) | - | (8.1) | - | 8.1 | ||||||||
Significant legal and environmental charges | - | - | - | 125.0 | 0.7 | (13.4) | - | (11.9) | ||||||||
Gains on divestiture | - | - | - | - | - | - | - | (9.7) | ||||||||
Separation costs | - | (0.1) | - | 0.1 | - | (33.0) | - | 33.0 | ||||||||
Unrealized loss on equity investment | - | - | - | 6.9 | - | - | - | 0.8 | ||||||||
Reorganization items, net | - | - | - | 126.2 | - | - | - | - | ||||||||
Share-based compensation | 0.1 | (1.9) | (0.4) | 2.4 | 0.2 | (3.4) | (0.7) | 4.3 | ||||||||
As adjusted: | $ | 349.9 | $ | 122.3 | $ | 45.3 | $ | 185.7 | $ | 524.2 | $ | 156.5 | $ | 63.1 | $ | 305.4 |
MALLINCKRODT PLC | ||||
(DEBTOR-IN-POSSESSION) | ||||
SEGMENT OPERATING INCOME | ||||
(unaudited, in millions) | ||||
Three Months Ended | ||||
September 24, 2021 |
September 25, 2020 | |||
Specialty Brands | $ | 189.9 | $ | 291.8 |
Specialty Generics | 15.2 | 43.1 | ||
Segment operating income | 205.1 | 334.9 | ||
Unallocated amounts: | ||||
Corporate and unallocated expenses (1)
| (20.8) | (42.1) | ||
Depreciation and amortization | (168.4) | (236.1) | ||
Share-based compensation | (2.4) | (4.3) | ||
Restructuring charges, net | (11.0) | (3.2) | ||
Separation costs | (0.1) | (33.0) | ||
Opioid-related litigation settlement (loss) gain | (125.0) | 25.8 | ||
Medicaid lawsuit | - | (0.5) | ||
Operating (loss) income | $ | (122.6) | $ | 41.5 |
MALLINCKRODT PLC | ||||||||||
(DEBTOR-IN-POSSESSION) | ||||||||||
SEGMENT NET SALES AND CONSTANT-CURRENCY GROWTH | ||||||||||
(unaudited, in millions) | ||||||||||
Three Months Ended | ||||||||||
September 24, 2021 |
September 25, 2020 |
Percent change | Currency impact | Constant-currency growth | ||||||
Specialty Brands | $ | 359.7 | $ | 539.6 | (33.3) | % | 0.1 | % | (33.4) | % |
Specialty Generics | 147.5 | 159.4 | (7.5) | 0.1 | (7.6) | |||||
Segment net sales | 507.2 | 699.0 | (27.4) | 0.1 | (27.5) | |||||
Medicaid lawsuit | - | (0.7) | * | * | * | |||||
Net sales | $ | 507.2 | $ | 698.3 | (27.4) | % | 0.1 | % | (27.5) | % |
MALLINCKRODT PLC | ||||||||||
(DEBTOR-IN-POSSESSION) | ||||||||||
SELECT PRODUCT LINE NET SALES AND CONSTANT-CURRENCY GROWTH | ||||||||||
(unaudited, in millions) | ||||||||||
Three Months Ended | ||||||||||
September 24, 2021 |
September 25, 2020 |
Percent change | Currency impact | Constant-currency growth | ||||||
Specialty Brands | ||||||||||
Acthar Gel | $ | 143.4 | $ | 195.3 | (26.6) | % | - | % | (26.6) | % |
INOmax | 98.4 | 141.9 | (30.7) | - | (30.7) | |||||
Ofirmev | 4.7 | 88.7 | (94.7) | - | (94.7) | |||||
Therakos | 62.5 | 62.6 | (0.2) | 0.7 | (0.9) | |||||
Amitiza | 49.6 | 47.7 | 4.0 | - | 4.0 | |||||
Other | 1.1 | 3.4 | (67.6) | - | (67.6) | |||||
Specialty Brands Total | 359.7 | 539.6 | (33.3) | 0.1 | (33.4) | |||||
Specialty Generics | ||||||||||
Hydrocodone (API) and hydrocodone-containing tablets | 16.9 | 20.0 | (15.5) | - | (15.5) | |||||
Oxycodone (API) and oxycodone-containing tablets | 15.2 | 16.1 | (5.6) | - | (5.6) | |||||
Acetaminophen (API) | 49.6 | 54.9 | (9.7) | - | (9.7) | |||||
Other controlled substances | 60.8 | 62.4 | (2.6) | 0.3 | (2.9) | |||||
Other | 5.0 | 6.0 | (16.7) | - | (16.7) | |||||
Specialty Generics Total | 147.5 | 159.4 | (7.5) | 0.1 | (7.6) | |||||
Segment net sales | 507.2 | 699.0 | (27.4) | 0.1 | (27.5) | |||||
Medicaid lawsuit | - | (0.7) | * | * | * | |||||
Net sales | $ | 507.2 | $ | 698.3 | (27.4) | % | 0.1 | % | (27.5) | % |
MALLINCKRODT PLC | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
(unaudited, in millions, except per share data) | ||||||||
Nine Months Ended | ||||||||
September 24, 2021 |
Percent of Net sales |
September 25, 2020 |
Percent of Net sales | |||||
Net sales (includes refined estimate of the retrospective one-time charge of $535.1 million related to the Medicaid lawsuit for the nine months ended September 25, 2020)
| $ | 1,611.6 | 100.0 | % | $ | 1,530.6 | 100.0 | % |
Cost of sales | 958.4 | 59.5 | 1,171.7 | 76.6 | ||||
Gross profit | 653.2 | 40.5 | 358.9 | 23.4 | ||||
Selling, general and administrative expenses | 408.3 | 25.3 | 683.2 | 44.6 | ||||
Research and development expenses | 166.3 | 10.3 | 225.8 | 14.8 | ||||
Restructuring charges, net | 17.5 | 1.1 | 15.8 | 1.0 | ||||
Non-restructuring impairment charges | 64.5 | 4.0 | 63.5 | 4.1 | ||||
Losses (gains) on divestiture | 0.8 | - | (10.1) | (0.7) | ||||
Opioid-related litigation settlement loss (gain) | 125.0 | 7.8 | (34.1) | (2.2) | ||||
Medicaid lawsuit | - | - | 105.1 | 6.9 | ||||
Operating loss | (129.2) | (8.0) | (690.3) | (45.1) | ||||
Interest expense | (160.7) | (10.0) | (200.9) | (13.1) | ||||
Interest income | 1.9 | 0.1 | 5.4 | 0.4 | ||||
Other income, net | 15.9 | 1.0 | 1.1 | 0.1 | ||||
Reorganization items, net | (329.2) | (20.4) | - | - | ||||
Loss from continuing operations before income taxes
| (601.3) | (37.3) | (884.7) | (57.8) | ||||
Income tax benefit | (81.9) | (5.1) | (69.2) | (4.5) | ||||
Loss from continuing operations | (519.4) | (32.2) | (815.5) | (53.3) | ||||
Income from discontinued operations, net of income taxes
| 6.0 | 0.4 | 23.8 | 1.6 | ||||
Net loss | $ | (513.4) | (31.9) | % | $ | (791.7) | (51.7) | % |
Basic loss per share: | ||||||||
Loss from continuing operations | $ | (6.13) | $ | (9.66) | ||||
Income from discontinued operations | 0.07 | 0.28 | ||||||
Net loss | $ | (6.06) | $ | (9.38) | ||||
Diluted loss per share: | ||||||||
Loss from continuing operations | $ | (6.13) | $ | (9.66) | ||||
Income from discontinued operations | 0.07 | 0.28 | ||||||
Net loss | $ | (6.06) | $ | (9.38) | ||||
Weighted-average number of shares outstanding: | ||||||||
Basic | 84.7 | 84.4 | ||||||
Diluted | 84.7 | 84.4 | ||||||
MALLINCKRODT PLC | ||||||||||||||||
(DEBTOR-IN-POSSESSION) | ||||||||||||||||
CONSOLIDATED ADJUSTED EBITDA | ||||||||||||||||
(unaudited, in millions) | ||||||||||||||||
Nine Months Ended | ||||||||||||||||
September 24, 2021 | September 25, 2020 | |||||||||||||||
Gross Profit | SG&A | R&D | Adjusted EBITDA | Gross Profit | SG&A | R&D | Adjusted EBITDA | |||||||||
Net loss | $ | 653.2 | $ | 408.3 | $ | 166.3 | $ | (513.4) | $ | 358.9 | $ | 683.2 | $ | 225.8 | $ | (791.7) |
Adjustments: | ||||||||||||||||
Interest expense, net | - | - | - | 158.8 | - | - | - | 195.5 | ||||||||
Income tax benefit | - | - | - | (81.9) | - | - | - | (69.2) | ||||||||
Depreciation (1)
| 52.2 | (13.4) | (4.7) | 70.3 | 54.2 | (16.3) | (5.2) | 75.7 | ||||||||
Amortization | 433.3 | (2.5) | - | 435.8 | 597.2 | (2.6) | - | 599.8 | ||||||||
Restructuring charges, net | - | - | - | 17.5 | - | - | - | 15.8 | ||||||||
Non-restructuring impairment charges | - | - | - | 64.5 | - | - | - | 63.5 | ||||||||
Income from discontinued operations | - | - | - | (6.0) | - | - | - | (23.8) | ||||||||
Change in contingent consideration fair value | - | 7.6 | - | (7.6) | - | (2.4) | - | 2.4 | ||||||||
Significant legal and environmental charges | - | - | - | 125.0 | 535.1 | (53.1) | - | 659.2 | ||||||||
Losses (gains) on divestiture | - | - | - | 0.8 | - | - | - | (10.1) | ||||||||
Separation costs | - | (1.0) | - | 1.0 | - | (75.0) | - | 75.0 | ||||||||
Unrealized gain on equity investment | - | - | - | (4.8) | - | - | - | (2.2) | ||||||||
R&D upfront payment | - | - | - | - | - | - | (5.0) | 5.0 | ||||||||
Reorganization items, net | - | - | - | 329.2 | - | - | - | - | ||||||||
Share-based compensation | 0.4 | (6.6) | (1.4) | 8.4 | 0.8 | (14.0) | (2.8) | 17.6 | ||||||||
As adjusted: | $ | 1,139.1 | $ | 392.4 | $ | 160.2 | $ | 597.6 | $ | 1,546.2 | $ | 519.8 | $ | 212.8 | $ | 812.5 |
MALLINCKRODT PLC | ||||
(DEBTOR-IN-POSSESSION) | ||||
SEGMENT OPERATING INCOME | ||||
(unaudited, in millions) | ||||
Nine Months Ended | ||||
September 24, 2021 |
September 25, 2020 | |||
Specialty Brands | $ | 588.6 | $ | 765.0 |
Specialty Generics | 73.8 | 155.5 | ||
Segment operating income | 662.4 | 920.5 | ||
Unallocated amounts: | ||||
Corporate and unallocated expenses (1)
| (69.1) | (152.3) | ||
Depreciation and amortization | (506.1) | (675.5) | ||
Share-based compensation | (8.4) | (17.6) | ||
Restructuring charges, net | (17.5) | (15.8) | ||
Non-restructuring impairment charges | (64.5) | (63.5) | ||
Separation costs | (1.0) | (75.0) | ||
R&D upfront payment | - | (5.0) | ||
Opioid-related litigation settlement (loss) gain | (125.0) | 34.1 | ||
Medicaid lawsuit | - | (640.2) | ||
Operating loss | $ | (129.2) | $ | (690.3) |
MALLINCKRODT PLC | ||||||||||
(DEBTOR-IN-POSSESSION) | ||||||||||
SEGMENT NET SALES AND CONSTANT-CURRENCY GROWTH | ||||||||||
(unaudited, in millions) | ||||||||||
Nine Months Ended | ||||||||||
September 24, 2021 |
September 25, 2020 |
Percent change | Currency impact | Constant-currency growth | ||||||
Specialty Brands | $ | 1,149.6 | $ | 1,553.0 | (26.0) | % | 0.3 | % | (26.3) | % |
Specialty Generics | 462.0 | 512.7 | (9.9) | 0.1 | (10.0) | |||||
Segment net sales | 1,611.6 | 2,065.7 | (22.0) | 0.2 | (22.2) | |||||
Medicaid lawsuit | - | (535.1) | * | * | * | |||||
Net sales | $ | 1,611.6 | $ | 1,530.6 | 5.3 | % | 0.2 | % | 5.1 | % |
MALLINCKRODT PLC | ||||||||||
(DEBTOR-IN-POSSESSION) | ||||||||||
SELECT PRODUCT LINE NET SALES | ||||||||||
(unaudited, in millions) | ||||||||||
Nine Months Ended | ||||||||||
September 24, 2021 |
September 25, 2020 |
Percent change | Currency impact | Constant-currency growth | ||||||
Specialty Brands | ||||||||||
Acthar | $ | 423.9 | $ | 576.6 | (26.5) | % | - | % | (26.5) | % |
Inomax | 338.3 | 438.5 | (22.9) | 0.1 | (23.0) | |||||
Ofirmev | 24.0 | 216.0 | (88.9) | - | (88.9) | |||||
Therakos | 197.8 | 174.1 | 13.6 | 2.1 | 11.5 | |||||
Amitiza | 155.8 | 138.2 | 12.7 | - | 12.7 | |||||
Other | 9.8 | 9.6 | 2.1 | - | 2.1 | |||||
Specialty Brands Total | 1,149.6 | 1,553.0 | (26.0) | 0.3 | (26.3) | |||||
Specialty Generics | ||||||||||
Hydrocodone (API) and hydrocodone-containing tablets | 60.7 | 71.9 | (15.6) | - | (15.6) | |||||
Oxycodone (API) and oxycodone-containing tablets | 49.5 | 48.0 | 3.1 | - | 3.1 | |||||
Acetaminophen (API) | 146.8 | 154.5 | (5.0) | - | (5.0) | |||||
Other controlled substances | 187.9 | 223.8 | (16.0) | 0.3 | (16.3) | |||||
Other | 17.1 | 14.5 | 17.9 | - | 17.9 | |||||
Specialty Generics Total | 462.0 | 512.7 | (9.9) | 0.1 | (10.0) | |||||
Segment net sales | 1,611.6 | 2,065.7 | (22.0) | 0.2 | (22.2) | |||||
Medicaid lawsuit | - | (535.1) | * | * | * | |||||
Net sales | $ | 1,611.6 | $ | 1,530.6 | 5.3 | % | 0.2 | % | 5.1 | % |
MALLINCKRODT PLC | ||||
(DEBTOR-IN-POSSESSION) | ||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
(unaudited, in millions) | ||||
September 24, 2021 |
December 25, 2020 | |||
Assets | ||||
Current Assets: | ||||
Cash and cash equivalents | $ | 1,322.6 | $ | 1,070.6 |
Accounts receivable, net | 431.7 | 538.8 | ||
Inventories | 367.6 | 344.9 | ||
Prepaid expenses and other current assets | 203.7 | 350.0 | ||
Total current assets | 2,325.6 | 2,304.3 | ||
Property, plant and equipment, net | 767.7 | 833.1 | ||
Intangible assets, net | 5,684.1 | 6,184.5 | ||
Other assets | 380.6 | 393.5 | ||
Total Assets | $ | 9,158.0 | $ | 9,715.4 |
Liabilities and Shareholders' Equity | ||||
Current Liabilities: | ||||
Current maturities of long-term debt | $ | 1,388.1 | $ | 3,587.9 |
Accounts payable | 122.2 | 93.3 | ||
Accrued payroll and payroll-related costs | 62.7 | 79.4 | ||
Accrued interest | 25.7 | 26.9 | ||
Accrued and other current liabilities | 387.1 | 331.2 | ||
Total current liabilities | 1,985.8 | 4,118.7 | ||
Pension and postretirement benefits | 32.6 | 34.6 | ||
Environmental liabilities | 60.3 | 59.8 | ||
Deferred income taxes | 61.5 | 80.6 | ||
Other income tax liabilities | 82.9 | 100.1 | ||
Other liabilities | 86.0 | 109.8 | ||
Liabilities subject to compromise | 6,335.5 | 4,192.6 | ||
Total Liabilities | 8,644.6 | 8,696.2 | ||
Shareholders' Equity: | ||||
Preferred shares | - | - | ||
Ordinary shares
| 18.9 | 18.8 | ||
Ordinary shares held in treasury at cost | (1,616.1) | (1,616.1) | ||
Additional paid-in capital | 5,596.0 | 5,587.6 | ||
Retained deficit | (3,474.9) | (2,961.5) | ||
Accumulated other comprehensive loss | (10.5) | (9.6) | ||
Total Shareholders' Equity | 513.4 | 1,019.2 | ||
Total Liabilities and Shareholders' Equity | $ | 9,158.0 | $ | 9,715.4 |
MALLINCKRODT PLC | ||||
(DEBTOR-IN-POSSESSION) | ||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||
(unaudited, in millions) | ||||
Nine Months Ended | ||||
September 24, 2021 |
September 25, 2020 | |||
Cash Flows From Operating Activities: | ||||
Net loss | $ | (513.4) | $ | (791.7) |
Adjustments to reconcile net cash from operating activities: | ||||
Depreciation and amortization | 506.1 | 675.5 | ||
Share-based compensation | 8.4 | 17.6 | ||
Deferred income taxes | (19.1) | 304.0 | ||
Non-cash impairment charges | 64.5 | 63.5 | ||
Losses (gains) on divestiture | 0.8 | (10.1) | ||
Reorganization items, net | 22.5 | - | ||
Other non-cash items | (6.0) | (21.6) | ||
Changes in assets and liabilities: | ||||
Accounts receivable, net | 105.7 | 61.1 | ||
Inventories | (30.9) | (43.9) | ||
Accounts payable | 14.7 | (52.4) | ||
Income taxes | 92.5 | (431.2) | ||
Opioid-related litigation settlement liability | 125.0 | - | ||
Medicaid lawsuit | (4.8) | 640.2 | ||
Other | 40.4 | (116.3) | ||
Net cash from operating activities | 406.4 | 294.7 | ||
Cash Flows From Investing Activities: | ||||
Capital expenditures | (39.2) | (42.4) | ||
Proceeds from divestitures, net of cash | 15.7 | (0.7) | ||
Other | 1.4 | 6.7 | ||
Net cash from investing activities | (22.1) | (36.4) | ||
Cash Flows From Financing Activities: | ||||
Repayment of external debt | (128.2) | (134.6) | ||
Debt financing costs | - | (9.3) | ||
Repurchase of shares | - | (0.4) | ||
Other | - | (36.3) | ||
Net cash from financing activities | (128.2) | (180.6) | ||
Effect of currency rate changes on cash | (0.9) | 0.2 | ||
Net change in cash, cash equivalents and restricted cash | 255.2 | 77.9 | ||
Cash, cash equivalents and restricted cash at beginning of period | 1,127.0 | 822.6 | ||
Cash, cash equivalents and restricted cash at end of period | $ | 1,382.2 | $ | 900.5 |
Cash and cash equivalents at end of period | $ | 1,322.6 | $ | 844.2 |
Restricted cash included in prepaid expenses and other assets at end of period | 23.3 | 20.2 | ||
Restricted cash included in other long-term assets at end of period | 36.3 | 36.1 | ||
Cash, cash equivalents and restricted cash at end of period | $ | 1,382.2 | $ | 900.5 |
Attachments
- Original document
- Permalink
Disclaimer
Mallinckrodt plc published this content on 02 November 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 02 November 2021 10:49:09 UTC.